COLLINS & AIKMAN CORP
10-Q, 1994-11-30
MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT
Previous: TAX EXEMPT SECURITIES TRUST SERIES 288, 485BPOS, 1994-11-30
Next: SMITH CORONA CORP, 8-K/A, 1994-11-30



                     SECURITIES AND EXCHANGE COMMISSION
                             Washington D.C. 20549

                                   FORM 10-Q

              X  Quarterly Report Pursuant to Section 13 or 15(d)
                    of the Securities Exchange Act of 1934

                    For the quarter ended October 29, 1994

                 Transition Report Pursuant to Section 13 or 15(d)
                    of the Securities Exchange Act of 1934

               For the transition period from         to        

                        Commission File Number 1-10218




                         COLLINS & AIKMAN CORPORATION
               (formerly Collins & Aikman Holdings Corporation)



A Delaware Corporation                            (IRS Employer Identification
                                                               No. 13-3489233)



                             701 McCullough Drive
                       Charlotte, North Carolina  28262
                           Telephone (704) 548-2350





Indicate by  check  mark whether  the  Registrant (1)  has  filed all  reports
required to be filed by Section 13 or 15(d) of the  Securities Exchange Act of
1934  during the  preceding 12  months (or  for such  shorter period  that the
Registrant  was required to  file such reports),  and (2) has  been subject to
such filing requirements for the past 90 days.  Yes X  No   .

As of  November 29, 1994, the number of outstanding shares of the Registrant's
common stock, $.01 par value, was 70,520,900 shares.


<PAGE>

                       PART  I  -  FINANCIAL INFORMATION
Item 1.  Financial Statements.

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)
                   (in thousands, except for per share data)

<TABLE>
<CAPTION>
                                                       Quarter Ended           Nine Months Ended
                                                  October 29,  October 30, October 29,  October 30,
                                                      1994         1993        1994        1993     
<S>                                               <C>          <C>         <C>         <C>
   Net sales . . . . . . . . . . . . . . . . . .  $  403,722   $  334,629  $1,153,917  $   963,366 

   Cost of goods sold  . . . . . . . . . . . . .     310,746      250,184     872,630      738,743
   Selling, general and administrative
      expenses . . . . . . . . . . . . . . . . .      46,391       50,028     149,454      151,610
   Goodwill amortization and write-off . . . . .        -         130,780        -         132,630 

                                                     357,137      430,992   1,022,084    1,022,983 

   Operating income (loss) . . . . . . . . . . .      46,585      (96,363)    131,833      (59,617)
   Interest expense, net . . . . . . . . . . . .     (10,178)     (28,233)    (64,793)     (83,267)
   Loss on sale of receivables . . . . . . . . .      (2,466)        -         (5,176)        -    
   Dividends on preferred stock of subsidiary  .        -          (1,129)     (2,258)      (3,386)

   Income (loss) from continuing
      operations before income taxes . . . . . .      33,941     (125,725)     59,606     (146,270)
   Income taxes  . . . . . . . . . . . . . . . .       2,975        4,096       8,563        9,652 
                                                             
   Income (loss) from continuing operations  . .      30,966     (129,821)     51,043     (155,922)

   Discontinued operations:                                 
      Loss from operations, net of income taxes         -             (50)       -          (4,775)
      Loss on disposal, net of income taxes  . .        -            -           -        (127,673)
   Income (loss) before extraordinary item . . .      30,966     (129,871)     51,043     (288,370)
   Extraordinary loss, net of income taxes . . .        -            -       (106,528)        -    

   Net income (loss) . . . . . . . . . . . . . .  $   30,966   $ (129,871) $  (55,485) $  (288,370)

   Dividends and accretion on preferred stock  .        -          (6,032)    (14,408)     (17,473)
   Excess of redemption cost over book value of
      preferred stock  . . . . . . . . . . . . .        -            -        (82,022)        -    

   Income (loss) applicable to common
      shareholders . . . . . . . . . . . . . . .  $   30,966   $ (135,903) $ (151,915) $  (305,843)

   Per primary and fully diluted common share:

     Continuing operations  . . . . . . . . . .  $       .43   $    (4.99) $     (.97) $     (6.36)
      Discontinued operations  . . . . . . . . .        -            -           -           (4.86)
      Extraordinary item . . . . . . . . . . . .        -            -          (2.29)        -

   Net income (loss) . . . . . . . . . . . . . .  $      .43   $    (4.99) $    (3.26) $    (11.22)

   Average common shares outstanding . . . . . .      72,109       27,260      46,577       27,260 
</TABLE>

   See accompanying notes.



                                      I-1
<PAGE>



                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                (in thousands)

<TABLE>
<CAPTION>

                                                     (Unaudited)
                                                     October 29,    January 29,
                                                        1994            1994   
<S>                                                  <C>            <C>
                       ASSETS
Current Assets:
   Cash and cash equivalents  . . . . . . . . . . .  $    2,744     $   81,373 
   Accounts and notes receivable, net   . . . . . .      81,731        200,368
   Inventories  . . . . . . . . . . . . . . . . . .     190,983        176,062
   Receivable from sale of business   . . . . . . .        -            70,000 
   Other  . . . . . . . . . . . . . . . . . . . . .      37,452         48,397 

      Total current assets  . . . . . . . . . . . .     312,910        576,200

Property, plant and equipment, at cost less
   accumulated depreciation and amortization of
   $273,820 and $240,514  . . . . . . . . . . . . .     288,898        292,600
Other assets  . . . . . . . . . . . . . . . . . . .      63,410         50,025 

                                                     $  665,218     $  918,825 


    LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT

Current Liabilities:                                                
   Notes payable  . . . . . . . . . . . . . . . . .  $    1,793     $    3,789
   Current maturities of long-term debt   . . . . .      11,209         25,895
   Accounts payable   . . . . . . . . . . . . . . .      85,712         85,591
   Accrued expenses   . . . . . . . . . . . . . . .     135,592        145,022

      Total current liabilities   . . . . . . . . .     234,306        260,297

Long-term debt  . . . . . . . . . . . . . . . . . .     559,785        897,659 
Deferred income taxes . . . . . . . . . . . . . . .         607            640
Other, including postretirement benefit obligation      300,661        339,768
Commitments and contingencies . . . . . . . . . . .                 
Redeemable preferred stock of subsidiary, at
   carrying value   . . . . . . . . . . . . . . . .        -               132
                                                               
Preferred stock of subsidiary, at carrying value  .        -               181
                                                               
Redeemable preferred stock, at carrying value . . .        -           122,368
                                                               
Common stock (70,521 and 28,164 shares issued and
   outstanding)   . . . . . . . . . . . . . . . . .         705            282
Other paid-in capital . . . . . . . . . . . . . . .     586,157        160,317
Accumulated deficit . . . . . . . . . . . . . . . .  (1,001,252)      (849,337)
Foreign currency translation adjustments  . . . . .      (8,004)        (5,735)
Pension equity adjustment . . . . . . . . . . . . .      (7,747)        (7,747)

      Total common stockholders' deficit  . . . . .    (430,141)      (702,220)

                                                     $  665,218     $  918,825 
</TABLE>

See accompanying notes.



                                      I-2

<PAGE>


                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (Unaudited)
                                (in thousands)
<TABLE>
<CAPTION>

                                                      Quarter Ended        Nine Months Ended   
                                                  October 29, October 30, October 29, October 30,
                                                      1994       1993        1994        1993   
<S>                                                <C>        <C>         <C>         <C>
    OPERATING ACTIVITIES
    Income (loss) from continuing operations  . .  $  30,966  $(129,821)  $  51,043   $(155,922)
    Adjustments to derive cash flow from
      continuing operating activities:
        Depreciation  . . . . . . . . . . . . . .     11,713     11,533      34,945      34,965 
        Goodwill amortization and write-off   . .       -       130,780        -        132,630
        Amortization of other assets &
          liabilities   . . . . . . . . . . . . .        449      3,098       4,829       9,956
        Increase in accounts and notes
          receivable  . . . . . . . . . . . . . .    (44,292)   (40,558)    (31,363)    (28,892)
        Decrease (increase) in inventories  . . .      4,656     (7,248)    (14,921)     (4,457)
        Increase (decrease) in accounts payable       13,081      4,594         121      (3,596)
        Increase (decrease) in interest and
          dividends payable   . . . . . . . . . .      3,045     12,875     (14,958)      9,142 
        Other, net  . . . . . . . . . . . . . . .      1,964     12,030      (4,007)     25,097 

          Net cash provided by (used in)
            continuing operating activities   . .     21,582     (2,717)     25,689      18,923 

    Cash provided by (used in) discontinued
      operations  . . . . . . . . . . . . . . . .     (8,930)    38,753     (24,087)    (18,342)

    INVESTING ACTIVITIES
    Additions to property, plant and equipment  .    (21,402)   (13,502)    (55,533)    (35,334)
    Sales of property, plant and equipment  . . .        119        622         190       1,173
    Proceeds from sale/leaseback arrangement  . .     22,557       -         22,557        -
    Net proceeds from (used in) disposition of
      discontinued operations   . . . . . . . . .     (6,041)      (250)     61,726      48,993 
    Other, net  . . . . . . . . . . . . . . . . .     (3,418)    34,438      (3,487)     30,392 

          Net cash provided by (used in)
            investing activities  . . . . . . . .     (8,185)    21,308      25,453      45,224 

    FINANCING ACTIVITIES
    Issuance of common stock  . . . . . . . . . .       -          -        232,436        -    
    Issuance of long-term debt  . . . . . . . . .        841      6,248     671,719      73,657 
    Proceeds from sales of a participating
      interest in accounts receivable, net of
      redemptions   . . . . . . . . . . . . . . .     25,000       -        150,000        -
    Redemption of preferred stock . . . . . . . .       -          -       (219,110)       -    
    Repayment and defeasance of long-term debt  .     (1,737)    (5,955)   (882,163)    (57,433)
    Net borrowings (repayments) on revolving 
      credit facilities   . . . . . . . . . . . .    (40,000)    10,250     (56,750)     (6,750)
    Net borrowings (repayments) on short-term
      obligations   . . . . . . . . . . . . . . .         49       (294)     (2,071)     (8,336)
    Other, net  . . . . . . . . . . . . . . . . .        395       (367)        255      (7,639)

          Net cash provided by (used in)
            financing activities  . . . . . . . .    (15,452)     9,882    (105,684)     (6,501)

    Net increase (decrease) in cash and cash
      equivalents   . . . . . . . . . . . . . . .    (10,985)    67,226     (78,629)     39,304 
    Cash and cash equivalents at beginning of
      period  . . . . . . . . . . . . . . . . . .     13,729     55,766      81,373      83,688 

    Cash and cash equivalents at end of period  .  $   2,744  $ 122,992   $   2,744   $ 122,992
</TABLE>

    See accompanying notes.


                                      I-3

<PAGE>


                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF OTHER PAID-IN CAPITAL
                                 (Unaudited)
                                (in thousands)

<TABLE>
<CAPTION>


                                                    Quarter Ended          Nine Months Ended
                                                October 29, October 30, October 29, October 30,
                                                    1994        1993        1994        1993
<S>                                              <C>         <C>         <C>         <C>
    Balance at beginning of period  . . . . . .  $  587,328  $  133,581  $  160,317  $  133,581
    Management equity plan  . . . . . . . . . .      (1,171)       -           (919)       -
    Issuance of common stock  . . . . . . . . .        -           -        426,759        -    

    Balance at end of period  . . . . . . . . .  $  586,157  $  133,581  $  586,157  $  133,581 
</TABLE>




                CONSOLIDATED STATEMENTS OF ACCUMULATED DEFICIT
                                  (Unaudited)
                                (in thousands)

<TABLE>
<CAPTION>
                                                     Quarter Ended          Nine Months Ended
                                               October 29,  October 30,  October 29,  October 30,
                                                   1994         1993        1994         1993
<S>                                            <C>          <C>         <C>          <C>
    Balance at beginning of period  . . . . .  $(1,032,218) $ (717,890) $  (849,337) $ (547,950)
    Net income (loss) . . . . . . . . . . . .       30,966    (129,871)     (55,485)   (288,370)
    Redeemable preferred stock dividends  . .         -         (5,628)     (12,380)    (16,261)
    Accretion of difference between 
      redemption value and fair value
      at date of issuance of redeemable
      preferred stock   . . . . . . . . . . .         -           (404)      (2,028)     (1,212)
    Excess of redemption cost over book 
      value of preferred stock  . . . . . . .         -           -         (82,022)       -    

    Balance at end of period  . . . . . . . .  $(1,001,252) $ (853,793) $(1,001,252) $ (853,793)
</TABLE>


                                      I-4


<PAGE>


                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
               NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT
                                  (Unaudited)
A.    Organization:

Collins & Aikman  Corporation (the  "Company") (formerly Collins  &
Aikman  Holdings Corporation and before that WCI Holdings Corporation)
is a Delaware corporation.  Prior to July 13, 1994, the Company was a
wholly-owned subsidiary of Collins & Aikman Holdings  II Corporation
("Holdings II") (formerly WCI Holdings II Corporation).  In connection
with an initial public offering of common stock and a recapitalization
(described below), Holdings II  was merged into the  Company.
Concurrently,  Collins & Aikman Group,  Inc., a wholly- owned
subsidiary of the Company  ("Group") (formerly Wickes  Companies, Inc.),
was merged into its  wholly-owned subsidiary,  Collins & Aikman
Corporation.   On July 7,  1994, the Company changed its  name from
Collins &  Aikman Holdings Corporation to  Collins & Aikman Corporation
and Collins & Aikman Corporation changed its name to Collins & Aikman
Products Co. ("C&A Products").

B.    Basis of Presentation:

The  condensed consolidated financial statements include the accounts of
the Company and  its  subsidiaries.    In  the  opinion  of  management,
the  accompanying  condensed consolidated  financial statements  reflect
all adjustments  (consisting  of only  normal recurring adjustments)
necessary for a fair presentation of financial position and results of
operations.  Results of  operations for interim periods are not
necessarily indicative of results for the full year.  Certain
reclassifications have been made to  the statements of operations for
the quarter and nine months ended October 30, 1993 and the statements of
cash flows for the quarter and nine months ended October 30, 1993 to
conform to the fiscal 1994 presentation.

C.    Initial Public Offering and Recapitalization:

On July 13, 1994, the Company completed an initial public  offering (the
"Offering") of 15.0  million shares  of common  stock of the  Company
("Common  Stock") at  an initial public offering price  of $10.50  per
share.   The net  proceeds to the  Company from  the Offering  and from
the  sale by the Company  of an aggregate  of approximately 8.8 million
shares of Common Stock to affiliates of  the Company's principal
shareholders, Wasserstein Perella Partners, L.P. ("WP  Partners") and
Blackstone Capital Partners  L.P. ("Blackstone Partners"),  together
with proceeds under  certain new credit  facilities aggregating $775
million (the "New Credit Facilities") and available cash, were used to
effect a defeasance and redemption or repayment of virtually all
outstanding  indebtedness and all outstanding preferred  stock  of the
Company  and  its  subsidiaries (the  "Recapitalization").    In
addition, the Company's  $204.5 million of Subordinated PIK Bridge Notes
were extinguished with  approximately $9.7  million  redeemed  in  cash
and  approximately  $194.8  million exchanged for approximately  18.5
million shares of Common Stock.   After the Offering and
Recapitalization, approximately 70.5 million shares of Common Stock were
outstanding.

The New Credit Facilities consist of (i) term loans in an aggregate
principal amount of $475 million (including  a $45 million Canadian
loan) with a term of eight years, which were  drawn in full  on the
closing  date (the  "Term Loan Facilities"),  (ii) a revolving credit
facility in  an aggregate principal  amount of up  to $150 million  with
a term  of seven years (the "Revolving  Facility") and (iii) a
receivables facility in an  aggregate face amount of up to $150 million
with a term of seven years (the "Receivables Facility"). The  New Credit
Facilities contain  restrictive covenants including  maintenance of
EBITDA (i.e.  earnings  before  interest,  taxes,  depreciation  and
amortization)  and  interest coverage  ratios, leverage  and liquidity
tests and  various other  restrictive covenants which are  typical for
such  facilities.  The  Company's obligations  under the Term  Loan
Facilities and the Revolving Facility are secured by a pledge of the
stock of C&A Products and its significant subsidiaries.

                                I-5

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
   NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT (Continued)
                            (Unaudited)

The New Credit Facilities  prohibit the payment of dividends on  the
Common Stock or any preferred stock of the Company until the third
fiscal quarter of 1995, and  then limit the  payment of  dividends to
$3 million  in the  aggregate  per quarter,  unless certain conditions
are met  (including there being  less than $350  million outstanding
under  the Term Loan Facilities).   In addition, C&A Products is
prohibited  from paying dividends or making other  distributions to the
Company except to  the extent  necessary to allow  the Company  to pay
taxes, ordinary expenses,  permitted dividends  on the  Common Stock,
the repurchase  price for shares or options  pursuant to contractual
obligations and permitted investments in  finance, foreign or acquired
subsidiaries.  The Company  does not believe such  prohibition will
have a  material  adverse impact  on the  Company because  all the
Company's operations are conducted, and all  the Company's debt
obligations are issued, by C&A Products and its subsidiaries.

D.    Receivables Facility:

In connection with the Recapitalization, on July 13, 1994, C&A  Products
and certain of its  subsidiaries (the "Sellers") transferred  $190
million of customer  receivables to Carcorp, Inc., a wholly-owned,
bankruptcy remote subsidiary of C&A  Products ("Carcorp"), which,  in
turn, on July  13, 1994, sold  an undivided senior interest  in the
receivables pool for  $136.8 million to  Chemical Bank ("Chemical"  and,
together with a  syndicate of financial institutions  if Chemical so
elects at  any time, the  "Buyers") pursuant  to a Receivables  Transfer
and  Servicing Agreement  ("RTA") with  Chemical,  as administrative
agent.  In  connection with the receivables sale, a loss  of $2.5
million and $5.2 million was incurred  in the third quarter  and the
first nine  months of 1994,  respectively.  Of this loss, $1.3 million
related to fees and expenses associated with the sales and $3.9 million
related to  discounts  on the  receivables sold.    Carcorp continues
to purchase,  on  a revolving basis,  all  trade receivables  generated
by the  Sellers.   The  Sellers  will continue to service the
receivables for Carcorp.  Carcorp may sell to the Buyers undivided
senior interests of up to $150 million in receivables at any time,
subject to  among other things the  sufficiency  of  the  underlying
receivables  and  the  qualification  of  the underlying receivables as
"Eligible Receivables" under the RTA.  The Receivables Facility
terminates July 13, 2001 or earlier if a defined liquidation event
occurs.

As of October  29, 1994, Carcorp's total receivables pool was $227.5
million.  As of October 29, 1994, Chemical possessed a $150 million
undivided senior interest in Carcorp's receivables pool and,
accordingly, such receivables  were not reflected in  the Company's
accounts  receivable balance as of that date.  Carcorp owns a
subordinated interest in the receivables pool.

E.    Sale Leaseback Transaction:

On September 30, 1994, the  Company entered into a master equipment
lease agreement with  NationsBanc Leasing  Corporation of  North
Carolina  for the  sale and  leaseback of manufacturing equipment.
Pursuant to that agreement the Company has sold and leased  back for  a
term  of 10.5  years equipment  utilized in  its Automotive  Products
and Interior Furnishings  segments.   The aggregate  net book  values of
the equipment  totaling $22.1 million have  been removed  from the
balance  sheet and  the gain  realized on  the  sale totaling $.5
million has  been deferred and  is being recognized  as adjustments  to
rent expense over the lease term.  The Company's rental payments on the
leased equipment amount to $2.9 million annually and commence in March
1995.  The Company has a purchase option on the equipment at the end of
the lease term based on the fair market value of the equipment and  has
additional  options to  cause the  sale of  some or  all of  the
equipment  or to purchase  some or all  of the  equipment at  prices
determined under the agreement.   The Company has classified the lease
as an operating lease.  The

                                      I-6

<PAGE>



       COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES NOTES TO
       CONDENSED CONSOLIDATED FINANCIAL REPORT (Continued)
                             (Unaudited)

Company may  sell and lease back additional equipment in  the future
under the same master lease agreement.

F.    Interest Rate Protection Program:

During September  1994, the Company  entered into a  program designed to
reduce its exposure to  changes in the cost  of its variable rate
borrowings by the  use of interest rate  cap and corridor  agreements.
Under  these agreements, the  Company has limited its exposure on
notional principal amounts as follows:

Protection Period   Notional Principal Amount   Average LIBOR Strike Price

October 1994 thru
    October 1995         $ 300,000,000                     6.92%
October 1995 thru
    October 1996         $ 250,000,000                     7.50%

The costs of these agreements are amortized over the periods of protection.

G.    Discontinued Operations:

As of the end  of fiscal 1992, the  Company reclassified its Builders
Emporium  home improvement  retail chain and the Engineering Group  as
discontinued operations.  In March 1993, the Engineering  Group was sold
for approximately $51  million.  Builders Emporium's inventory was sold
during  the third and fourth quarters of  fiscal 1993 and substantially
all accounts receivable and accounts payable balances were settled as of
January 29, 1994. Remaining assets  and liabilities of Builders
Emporium relate primarily to  ten owned and four  leased real  estate
properties  and  self-insured workers  compensation liabilities, which
continue to be liquidated.

The  Company's   former  Kayser-Roth  Corporation  subsidiary
("Kayser-Roth")  was reclassified as a  discontinued operation at the
end of the quarter ended October 30, 1993 and  was sold  on  January 28,
1994 for  a  total price  of  $170 million,  subject to  a post-closing
purchase price adjustment of $5.1 million, which was paid to the
purchaser of Kayser-Roth on September 1, 1994.  A portion of the
proceeds was used to repay $66 million of  borrowings under a
Kayser-Roth credit  facility.   In connection  with the  sale, the
Company received a 90-day $70  million senior unsecured bridge  note
from the purchaser,  which was collected with accrued interest on April
27, 1994.

In  the  quarter and  nine  months ended  October  30, 1993,  revenues
derived from discontinued operations were $267.6 million and $704.9
million, respectively.

The  majority of Builders  Emporium's leased properties have  been
assigned to third parties.  In addition, C&A Products has assigned
leases in connection with the divestiture of Kayser-Roth, the
Engineering Group,  Wickes Manufacturing Company  and other  divested
businesses.   Although  C&A Products  has obtained  releases from  the
lessors  of certain properties,  C&A Products  remains contingently
liable  under most  of the  leases.   C&A Products' future liability for
these  leases, in management's opinion, based on  the facts presently
known  to it,  will not  have a material  effect on  the Company's
consolidated financial condition or future results of operations.

                                I-7

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
   NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT (Continued)
                            (Unaudited)

During the first quarter of 1994, the Company  incurred expenses of $2.5
million for services performed by affiliates of Blackstone Partners and
WP Partners in connection with a  comprehensive  review  of  the
Company's  liabilities   associated  with  discontinued operations,
including  surplus  real  estate,  postretirement  and  workers
compensation liabilities.  In addition, the Company incurred a $100,000
fee during the first quarter of 1994 for  advisory services performed by
an affiliate of Blackstone Partners in connection with the  sale  of
Builders  Emporium's  inventory, real  estate  and other  assets. In
addition, in September 1993  an affiliate of Blackstone  Partners
negotiated with  Arkaid, Incorporated, a  real estate consultant
("Arkaid"),  to receive 20% of  the incentive fees payable to Arkaid by
the Company in connection with the resolution of lease liabilities of
Builders Emporium.  Blackstone Partners received $441,800 in fees during
the third quarter of  1994 pursuant to this arrangement and is  expected
to receive approximately $20,000 in additional fees.

H.    Inventories:

Inventory balances are summarized as follows (in thousands):

                                              October 29,    January 29,
                                                1994            1994
Raw materials . . . . . . . . . . . . . . . .$   73,343     $   70,762
Work in process . . . . . . . . . . . . . . .    29,159         24,739
Finished goods  . . . . . . . . . . . . . . .    88,481         80,561
                                             $  190,983     $  176,062

I.    Interest Expense, Net:

Interest expense for the quarters ended October 29, 1994 and October 30,
1993 is net of interest income of  $.8 million and $1.2  million,
respectively.  Interest  expense for the  nine months ended October 29,
1994 and October  30, 1993 is net of interest income of $5.7 million and
$3.7 million, respectively.

Interest expense has been allocated to discontinued operations based on
the ratio of net book value (including reserves for loss on disposal) of
discontinued operations to C&A Products' consolidated  invested capital.
Interest allocated to  discontinued operations was $2.3 million and
$11.1 million for the quarter and nine months ended October 30, 1993. No
interest was allocated to discontinued operations for the quarter and
nine months ended October 29, 1994.

J.    Related Party Transactions:

During the first quarter of 1994, the Company incurred expenses of $2.75
million for services performed by affiliates  of WP Partners and $3.25
million  for services performed by  affiliates  of  Blackstone  Partners
in  connection  with  the  Company's  review  of refinancing and
strategic alternatives as well as certain other advisory services.
These fees are included in "selling, general and  administrative
expenses" for the first quarter of 1994.

Additionally  under  the  Amended  and  Restated Stockholders  Agreement
among  the Company, C&A  Products, Blackstone Partners  and WP Partners,
the Company pays Blackstone Partners and WP Partners  each a quarterly
monitoring  fee of $250,000 which commenced  in the quarter ended
October 29, 1994.

                              I-8

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
   NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT (Continued)
                             (Unaudited)

For additional information, including information regarding the Offering
and Recapitalization, see Note C to Condensed Consolidated Financial
Report and "PART I - FINANCIAL INFORMATION, Item 2.  Management's
Discussion and Analysis of Financial Condition and Results of
Operations" elsewhere herein.

K.    Information About Segments of the Company's Operations:

Information about the Company's segments for the third quarter and first
nine months of fiscal 1994 and 1993 follows (in thousands):

<TABLE>
<CAPTION>

Quarter Ended                   Net          Gross         Operating         Capital
October 29, 1994               Sales         Margin      Income (Loss)    Expenditures
<S>                         <C>           <C>            <C>              <C>
Automotive Products . . .   $  245,970    $    44,651    $  31,642        $    14,823
Interior Furnishings  . .      102,029         30,250       13,740              4,796
Wallcoverings . . . . . .       55,723         18,075        2,243              1,476
                               403,722         92,976       47,625             21,095
Corporate items . . . . .         -              -          (1,040)               307
                            $  403,722    $    92,976    $  46,585        $    21,402

Quarter Ended                   Net          Gross         Operating         Capital
October 30, 1993               Sales         Margin         Loss (b)      Expenditures
Automotive Products . . .   $  173,145    $    32,049    $ (49,903)       $     9,063
Interior Furnishings  . .      104,807         29,488      (18,805)             2,567
Wallcoverings . . . . . .       56,677         22,908      (23,217)             1,874
                               334,629         84,445      (91,925)            13,504
Corporate items . . . . .         -              -          (4,438)                76
                            $  334,629    $    84,445    $ (96,363)       $    13,580

Nine Months Ended               Net          Gross         Operating         Capital
October 29, 1994               Sales         Margin      Income (Loss)    Expenditures
Automotive Products . . .   $  675,834    $   133,711    $  94,771        $    38,133
Interior Furnishings  . .      311,927         93,820       41,877             12,422
Wallcoverings . . . . . .      166,156         53,756        8,247              4,369
                             1,153,917        281,287      144,895             54,924
Corporate items . . . . .         -              -         (13,062)(a)            609
                            $1,153,917    $   281,287    $ 131,833        $    55,533

Nine Months Ended               Net          Gross          Operating        Capital
October 30, 1993               Sales         Margin          Loss (b)     Expenditures
Automotive Products . . .   $  491,657    $    84,942     $ (26,009)      $    19,129
Interior Furnishings  . .      301,859         80,736        (2,441)            6,293
Wallcoverings . . . . . .      169,850         58,945       (17,549)            3,927
                               963,366        224,623       (45,999)           29,349
Corporate items . . . . .         -              -          (13,618)              544
                            $  963,366    $   224,623     $ (59,617)      $    29,893
</TABLE>

a)    Corporate items  for the nine  months ended  October 29, 1994
include $6.0  million related  to  services  performed by  affiliates of
WP Partners  and  of Blackstone Partners  in connection  with  the
Company's  review  of refinancing and  strategic alternatives as well as
certain other advisory services.

b)    Included in operating loss for the quarter  and nine months
ended October 30, 1993 was the Company's write-off  of goodwill of
$129,854.   The goodwill written off by operating  segment  was $68,379
at   Automotive  Products,  $31,604 at   Interior Furnishings, and
$29,871 at Wallcoverings.


                                    I-9


<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
   NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT (Concluded)
                            (Unaudited)


L.    Commitments and Contingencies:

See "PART II - OTHER INFORMATION, Item 1.  Legal Proceedings."  The
ultimate outcome of the legal proceedings to  which the Company is a
party will not,  in the opinion of the Company's management based on the
facts presently  known to it, have a material effect  on the Company's
consolidated financial condition or future results of operations.

See also  "PART  I -  FINANCIAL  INFORMATION, Item  2.  Management's
Discussion  and Analysis  of Financial  Condition and Results  of
Operations -  Environmental Matters" and Note G to Condensed
Consolidated Financial Report elsewhere herein.

M.    Earnings Per Share:

Earnings (loss) per common share is based on the weighted average  number
of shares of Common Stock outstanding  during each period  and the
assumed  exercise of employee  stock options less the  number of
treasury shares assumed  to be purchased  from the  proceeds, including
applicable compensation expense.   In connection with the merger of
Holdings II into the  Company, the 35,035,000 shares of Common  Stock of
the Company outstanding prior to the Recapitalization were canceled and
approximately 28,164,000 shares of Common  Stock were issued in exchange
for the common stock  of Holdings II.  All historical amounts  and
earnings per  share computations have been adjusted  to reflect the
merger.   Net loss has been adjusted by dividends and accretion
requirements on preferred stock and the excess of redemption  cost over
book value  of preferred  stock to  compute the loss  applicable to
common shareholders.

                               I-10

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


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

INITIAL PUBLIC OFFERING AND RECAPITALIZATION

On July 13,  1994, the Company completed an initial public  offering of
15.0 million shares of Common Stock  at an initial public offering price
of $10.50  per share.  The net proceeds to the Company from the Offering
and from the sale by the Company of an aggregate of  approximately 8.8
million  shares of  Common  Stock to  affiliates  of the  Company's
principal  shareholders, WP Partners and Blackstone Partners, together
with proceeds under the  New Credit  Facilities and  available  cash,
were  used to  effect  a defeasance  and redemption  or repayment  of
virtually  all outstanding  indebtedness and  all outstanding preferred
stock of the Company  and its subsidiaries.   In addition, the Company's
$204.5 million of Subordinated PIK Bridge Notes were extinguished with
approximately $9.7 million redeemed in cash and approximately $194.8
million exchanged for approximately 18.5 million shares of  Common
Stock.   After  the  Offering and  Recapitalization, approximately  70.5
million shares of Common Stock were outstanding.

The  Recapitalization  was  designed   to  reduce  the  Company's
indebtedness, significantly  lower  interest expense,  improve operating
and financial  flexibility and provide liquidity for operations and
other general corporate purposes.  In connection with the
Recapitalization,  Holdings II, formerly the  sole common stockholder
of the Company, was  merged  into the  Company  and the  Company
changed  its name  to  Collins &  Aikman Corporation.  Concurrently,
Group was merged into its wholly-owned  subsidiary, Collins & Aikman
Corporation, which changed its name to Collins & Aikman Products Co.

GENERAL

The Company's continuing business segments consist of Automotive
Products, which supplies  interior trim  products  to the  North
American automotive  industry;  Interior Furnishings, which
manufactures residential  upholstery and commercial  floorcoverings in
the  United States; and Wallcoverings,  which produces residential
wallcoverings in North America.  The Company's net sales in the third
quarter of fiscal 1994 were $403.7 million, with approximately $246.0
million  (60.9%) in Automotive Products, $102.0  million (25.3%) in
Interior  Furnishings, and $55.7 million (13.8%) in Wallcoverings.  All
references to a year with respect to the Company refer to the fiscal
year of the Company which ends on the last Saturday of January of the
following year.

The industries in  which the Company competes are cyclical.
Automotive Products is  influenced by the level of North American
vehicle production.  Interior Furnishings is primarily  influenced  by
the  level  of   residential,  institutional  and   commercial
construction  and renovation.  Wallcoverings is  also influenced by
levels of construction and renovation and by trends in home remodeling.


                               I-11
<PAGE>

           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Continued)

RESULTS OF OPERATIONS

Discussion of results of each of the Company's operating segments
follows:

Automotive Products
                                                 Quarter Ended
                                        October 29, 1994     October 30, 1993
                                       Amount      Percent   Amount    Percent
                                                (amounts in thousands)

Net sales                              $ 245,970     100.0% $ 173,145   100.0%
Cost of goods sold                       201,319      81.8    141,096    81.5
Gross margin                              44,651      18.2     32,049    18.5
Selling, general & administrative
 expenses                                 13,009       5.3     13,086     7.5
Goodwill write-off                          -           -      68,379    39.5
Goodwill amortization                       -           -         487      .3
Operating income (loss)                $  31,642      12.9% $ (49,903)  (28.8)%


                                                Nine Months Ended
                                        October 29, 1994    October 30, 1993
                                        Amount    Percent   Amount    Percent
                                              (amounts in thousands)

Net sales                              $ 675,834     100.0% $ 491,657   100.0%
Cost of goods sold                       542,123      80.2    406,715    82.7
Gross margin                             133,711      19.8     84,942    17.3
Selling, general & administrative
 expenses                                 38,940       5.8     41,111     8.4
Goodwill write-off                          -           -      68,379    13.9
Goodwill amortization                       -           -       1,461      .3
Operating income (loss)                $  94,771      14.0% $ (26,009)   (5.3)%

Net Sales: Automotive Products'  net sales increased 42.1% to
approximately $246.0 million in the third  quarter of  1994, up  $72.8
million over  the third  quarter of  1993.   The overall increase is
attributable  to increased sales volume  and reflects the impact  of a
22.5% increase in North American  automobile and light truck build in
the third quarter of 1994 from the  third quarter of 1993.   Of the
sales  increase, 52% related to  automotive bodycloth, 20% related to
convertible top and topstack products and  12% related to molded
floor carpet.  The


                               I-12

<PAGE>


              COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Continued)

remainder related to other automotive products.

The bodycloth  increase was due primarily  to the Company's jacquard
velvets product line currently utilized  in such  high volume  models
as the  General Motors  C/K Truck  Line. Additional  product placements,
which contributed  to the  overall increase  in bodycloth volume,  were
the Chevrolet Lumina, Pontiac  Grand Am, the Ford  Aerostar Van and
F-Series Truck and Chrysler Minivans.

The molded  floor carpet increase was due to a  19% increase in unit
shipments principally related  to  increased  production  of  high
volume  lines  including  Cadillac  Deville, Oldsmobile Aurora, Buick
Riviera, General Motors C/K Truck Line,  Chrysler Minivans, Ford
Mustang, Toyota Camry, Honda Accord and the Dodge T-300 and Dakota
Trucks.

The convertible  top and topstack  increase resulted  from Ford's full
production of  the Mustang convertible.

For the  first nine months  Automotive Products' net  sales of $675.8
million were $184.2 million higher than the  comparable period in 1993.
For the first nine month  period the North American automobile and light
truck build increased 13.7% from the comparable period of 1993.
Of Automotive  Products' sales  increase for the  nine month  period,
50% related to automotive bodycloth, 26% related to convertible top and
topstack products and 14% related to molded floor carpet.  The remainder
related to other automotive products.

These  increases  primarily related  to  the  vehicle lines  discussed
above  as well  as increased volume during the first six months of 1994
for such vehicles as the Ford Escort, Chevrolet Camaro and Cavalier and
the Chrysler  full size van.  These factors resulted  in the Company's
average revenue per North American-produced vehicle of approximately $52
for the nine month  period ended October  29, 1994 compared  to
approximately  $43 for all  of fiscal 1993.

Gross Margin: For the third quarter  ended October 29, 1994, gross
margin was  18.2%, down from  18.5% in  the comparable  period in  1993,
and  for the  first  nine months  of 1994 Automotive Products' gross
margin rose  to 19.8% of sales from 17.3% in 1993.   During the third
quarter, the Company incurred premium freight costs  related to capacity
constraints for certain  automotive seat fabrics.  These premium freight
costs offset the improvements in gross margin which resulted from
spreading fixed costs over higher production volume in both the
bodycloth and automotive carpet  product lines and continued benefits of
reducing costs  of  nonconforming  products.    The  Company  expects
costs  related  to  capacity constraints for automotive seat fabrics to
continue to offset benefits  of high production volume in the fourth
quarter.

Selling, General and  Administrative Expenses: Automotive  Products'
selling, general  and administrative expenses  decreased .6% in  the
third quarter  of 1994. For  the first nine months selling,  general and
administrative expenses  of $38.9  million was  $2.2 million lower than
the comparable period in 1993.  The  reduction is attributable to lower
styling and product development costs in the  segment's automotive
carpet product line and reduced administrative expenses resulting from
reductions in administrative head count and changes in postretirement
plan provisions.

                               I-13

<PAGE>

           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's  Discussion  and Analysis  of  Financial
          Condition  and  Results of Operations. (Continued)

Interior Furnishings
                                                   Quarter Ended
                                         October 29, 1994    October 30, 1993
                                        Amount     Percent   Amount    Percent
                                                 (amounts in thousands)

Net sales                              $ 102,029    100.0% $ 104,807   100.0%
Cost of goods sold                        71,779     70.4     75,319    71.9
Gross margin                              30,250     29.6     29,488    28.1
Selling, general & administrative
 expenses                                 16,510     16.2     16,465    15.7
Goodwill write-off                          -          -      31,604    30.1
Goodwill amortization                       -          -         224      .2
Operating income (loss)                $  13,740     13.4% $ (18,805)  (17.9)%


                                                Nine Months Ended
                                        October 29, 1994    October 30, 1993
                                        Amount    Percent   Amount    Percent
                                               (amounts in thousands)

Net sales                              $ 311,927    100.0% $ 301,859   100.0%
Cost of goods sold                       218,107     69.9    221,123    73.3
Gross margin                              93,820     30.1     80,736    26.7
Selling, general & administrative
 expenses                                 51,943     16.7     50,898    16.8
Goodwill write-off                          -          -      31,604    10.5
Goodwill amortization                       -          -         675      .2
Operating income (loss)                $  41,877     13.4% $  (2,441)    (.8)%

Net Sales: Interior Furnishings'  net sales decreased 2.7% to $102.0
million  in the third quarter of  1994, down $2.8  million over the
third quarter of  1993. For the  first nine months net sales of $311.9
million was  $10.1 million higher than the comparable period in 1993.
During the third  quarter, segment sales  declined primarily due  to the
Company's redeployment of manufacturing  capacity from certain
Decorative  Fabrics velvet furniture products to automotive seat
fabrics and to softness in the Mastercraft product line  early in the
third  quarter.  These factors  offset the increases  in Decorative
Fabrics'  sales which occurred during the  first six months of 1994.
During the second quarter  of 1994, the Company introduced its
"Advantage Fabrics" line which is specifically designed for the
promotional

                               I-14

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Continued)

furniture lines.  Since its introduction, the line has had modest sales
activity.  The Floorcoverings group  experienced increased net sales  of
$3.8 million and  $10.8 million, respectively,  for the quarter and nine
month periods ended October  29, 1994 compared to the 1993 periods.  The
Floorcoverings group net sales increase in the nine month period is
largely attributable to a  17% increase in volume, primarily in six foot
roll sales to the education and corporate markets.

Gross  Margin: For the third  quarter ended October  29, 1994, gross
margin  was 29.6%, up from  28.1% in  the comparable  period, and  for
the  first nine  months of  1994 Interior Furnishings'  gross margin
rose to  30.1% of  sales  from 26.7%  in 1993.   The  increase reflects
improvements  in  manufacturing  efficiencies in  the  Decorative
Fabrics group resulting from the  Mastercraft loom modernization program
and improved sales  margins in the Floorcoverings group.

Selling,  General and Administrative Expenses:  Interior Furnishings'
selling, general and administrative expenses  remained unchanged in  the
third quarter  of 1994 from  the third quarter of 1993. For the first
nine months selling, general and administrative expenses of $51.9
million were $1.0  million higher than the comparable period  in 1993.
The increases are primarily  due to increased selling expenses related
to  sales volume increases in the Floorcoverings group as well as
planned expansion of the group's sales staff.

Wallcoverings
                                                   Quarter Ended
                                         October 29, 1994    October 30, 1993
                                         Amount    Percent   Amount    Percent
                                                  (amounts in thousands)

Net sales                              $  55,723    100.0% $  56,677   100.0%
Cost of goods sold                        37,648     67.6     33,769    59.6
Gross margin                              18,075     32.4     22,908    40.4
Selling, general & administrative
 expenses                                 15,832     28.4     16,041    28.3
Goodwill write-off                          -          -      29,871    52.7
Goodwill amortization                       -          -         213      .4
Operating income (loss)                $   2,243      4.0% $ (23,217)  (41.0)%



                               I-15

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's Discussion  and  Analysis of  Financial
          Condition and  Results  of Operations. (Continued)


                                                 Nine Months Ended
                                         October 29, 1994    October 30, 1993
                                        Amount    Percent   Amount    Percent
                                                (amounts in thousands)

Net sales                              $ 166,156    100.0% $ 169,850   100.0%
Cost of goods sold                       112,400     67.6    110,905    65.3
Gross margin                              53,756     32.4     58,945    34.7
Selling, general & administrative
 expenses                                 45,509     27.4     45,983    27.1
Goodwill write-off                          -          -      29,871    17.6
Goodwill amortization                       -          -         640      .3
Operating income (loss)                $   8,247      5.0% $ (17,549)  (10.3)%

Net Sales: Wallcoverings' net sales  decreased 1.7% to $55.7 million in
the  third quarter of 1994, down $1.0  million over the third quarter of
1993. For  the first nine months net sales of $166.2 million  was $3.7
million lower than  the comparable period in 1993.   The overall
decrease  in  net sales  continues  to  reflect  a modest  unit
increase  in the independent  retailer ("dealer") and converter
businesses offset by a planned reduction in sales to independent
distributors and by a decrease in unit shipments to chain businesses.
The Company believes  that the  decrease in the  chain business
reflects delayed  product replenishment by the chain stores.

Gross Margin: For the third quarter ended October 29, 1994, gross margin
of 32.4% was down from 40.4% in  the comparable period.   For the first
nine months  of 1994, Wallcoverings' gross margin dropped to 32.4% of
sales from  34.7% in 1993.  The decrease in gross  margin reflects
manufacturing inefficiencies early in the third quarter of 1994 related
to  labor and materials utilization and the impact of spreading fixed
costs  over reduced production volume.  The above factors offset
improvements recognized in the  first six months related to reductions
in  product close-out costs and  improved absorption of  fixed costs due
to increased production of new product lines. 

Selling, General and Administrative  Expenses:  Wallcoverings' 
selling, general and administrative expenses decreased 1.3% to $15.8 million 
in the third quarter of 1994, down $.2 million over the third quarter of 1993. 
For the first nine months selling, general and administrative expenses of
$45.5 million was  $.5 million lower than the comparable period in 1993.
The decrease  was due to  planned increases in  sample and product
development costs offset by lower administrative and selling expenses.

Company As A Whole

Net Sales: Net sales  increased 20.6% to $403.7 million  in the third
quarter of  1994, up $69.1 million  over the third quarter  of 1993.
For the first  nine months net  sales of $1,153.9 million  was $190.6
million higher  than  the comparable  period in  1993.   The overall net
sales increases reflect continued sales increases in the Company's
Automotive Products and  Interior Furnishings  segments offset  by
continued  sales decreases  in the Wallcoverings segment as discussed
above.

                               I-16

<PAGE>

           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's Discussion  and  Analysis of  Financial
          Condition and  Results  of Operations. (Continued)

Gross  Margin: Gross margin  increased to $93.0  million in the  third
quarter of  1994 or 23.0% of sales, up from $84.4 million or 25.2% of
sales in the third quarter of 1993.  The third quarter  decrease in
gross  margin as  a percent  of sales  results primarily  from premium
freight costs  in the  Automotive Products  segment incurred because  of
capacity constraints and from  manufacturing inefficiencies in the
Wallcoverings segment.   For the first nine months of 1994, gross
margin rose to 24.4% from 23.3% in 1993.   The increases in the gross
margin for the nine  month period relate primarily to  increased
volume in the Company's Automotive  Products segment, which resulted in
lower  fixed costs per unit, and  manufacturing efficiencies  in the
Interior Furnishings  segment, offset  by premium freight charges in the
Automotive Products segment and manufacturing inefficiencies in the
Wallcoverings segment, as described above.

Selling, General and Administrative Expenses: Selling, general and
administrative expenses decreased in  the third quarter of 1994 to
$46.4 million and were $3.6 million lower than the comparable period  in
1993.   The improvement  is primarily attributable  to the  $3.4 million
or  77% reduction in unallocated corporate  expenses to $1.0 million  in
the third quarter of 1994 compared to the third quarter of 1993.  The
decrease in the third quarter unallocated corporate expenses primarily
reflects a $1.4 million reduction in compensation expense related  to
the Company's  management equity  plan  and a  reduction  in fees  to
Blackstone  Partners and WP Partners  of $.8 million.   For the first
nine months of 1994 selling, general and  administrative expenses of
$149.5 million were  $2.2 million  lower than  the comparable  period in
1993.   For the  first nine  months of  1994, unallocated corporate
expenses of $13.1 million  were $.6 million lower than the comparable
period in 1993.    The overall  decrease  in unallocated  corporate
expenses relates  to  the items discussed  above,  offset  by fees  for
services performed  by  affiliates  of Blackstone Partners and of WP
Partners in connection with the Company's evaluation of refinancing and
strategic  alternatives and  certain other advisory  services, as  well
as  an increase in second quarter  compensation expense related  to
options  issued under  the 1994  Employee Stock Option Plan during the
first quarter of 1994.

Goodwill Write-off  and Amortization: During the third quarter ended
October 30, 1993, the Company wrote  off its remaining goodwill of
$129.9 million.  The  write-off was based on management's assessment of
the  Company's financial condition given the  Company's capital
structure at that time.  Although management of  the Company, based on
the facts known  to it at  October 30,  1993, was  expecting both
cyclical and  long-term improvement  in the results of operations,  an
analysis suggested that, given  the Company's capital structure at that
time, a deterioration of  the financial condition of the Company had
occurred and cumulative future  net income would not be sufficient  to
recover the Company's  remaining goodwill balance of $129.9 million at
October 30, 1993.

Goodwill amortization was  $.9 million and  $2.8 million  in the quarter
and nine  months ended  October 30,  1993,  respectively.   No goodwill
amortization was  recorded  in the quarter and nine months ended October
29, 1994 as a result of the write-off of goodwill at October 30, 1993.

Interest Expense: Interest  expense allocated  to continuing operations,
net of  interest income of $5.7 million in the first nine months of 1994
and $3.7 million in the first nine months of  1993, decreased  to $64.8
million from  $83.3 million  in the  comparable 1993 period.  For the
first  nine months of 1994 interest expense, including  amounts
allocated to discontinued operations and excluding interest income,
decreased to  $70.5 million from $102.5 million for the first nine
months of 1993. The overall decrease in interest expense was due to  the
Recapitalization  which reduced the  overall outstanding indebtedness
and replaced higher fixed rate indebtedness with variable rate
borrowings.

                                           I-17

<PAGE>

           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's Discussion  and  Analysis of  Financial
          Condition and  Results  of Operations. (Continued)

Loss  on  the  Sale of  Receivables:  On  July  13, 1994,  the  Company,
as  part of  the Recapitalization, sold through its Carcorp  subsidiary,
an undivided senior interest in  a pool of accounts  receivable to
Chemical.  In connection with the receivables sale, a loss of  $2.5
million and  $5.2 million was  incurred in the  third quarter and  the
first nine months of 1994, respectively.   Of this  loss, $1.3 million
related  to fees and  expenses associated with the sales and  $3.9 million
related to discounts on the receivables  sold.  See Note D to Condensed
Consolidated Financial Report.

Income Taxes: In the third quarter  and nine months ended October 29,
1994,  the provisions for income  taxes were $3.0  million and $8.6
million  compared with $4.1  million and $9.7 million, respectively  for
the comparable 1993  period. In all periods  income tax expense
consisted of foreign, state and franchise taxes.

Discontinued  Operations: The Company's loss from  discontinued
operations, including loss on disposals, was $132.4 million for the
first nine months of 1993.  This loss principally related to  the
accrual of  additional  reserves (i)  for  the significant  reduction
in estimated  proceeds from  disposition  and other  costs  in
connection  with  the sale  or disposition of Builders  Emporium's
inventory, real  estate and other  assets and (ii)  to provide for
employee severance and other costs.

Extraordinary Loss on the Extinguishment of Debt: On July  13, 1994 the
Company as part of the Recapitalization recognized a  loss on the
extinguishment  of debt of $106.5  million. The  second  quarter  1994
loss  consisted  of $9.6  million  of premiums  paid  to redeem
indebtedness  and $96.9 million of  unamortized discounts, deferred
financing charges and defeasance costs.

Net Income:  The combined effect of the foregoing  resulted in net
income of $31.0 million in the  third quarter of 1994 compared to a net
loss of $129.9 million for the comparable period of 1993 and a net  loss
of $55.5 million for the first nine months of 1994 compared to a net
loss of $288.4 million for the comparable period of 1993.

Earnings before interest, taxes, depreciation and amortization
("EBITDA"): For the quarter and nine  month periods  ended October 29,
1994 and  October 30,  1993, EBITDA, which  is operating  income plus
depreciation and  amortization and  the non-cash  portion of  non-
recurring charges attributable to continuing operations for the Company,
is as follows (in thousands):

<TABLE>
<CAPTION>
                                          Quarter Ended              Nine Months Ended
                                    October 29,   October 30,    October 29,   October 30,
                                        1994          1993           1994          1993
<S>                                <C>           <C>            <C>           <C>
Automotive Products                $   38,334    $   25,455     $  114,358    $   63,349
Interior Furnishings                   17,098        16,179         52,128        39,317
Wallcoverings                           3,567         8,202         12,326        17,313
Corporate items                          (701)       (3,886)       (12,034)      (12,001)
                                   $   58,298    $   45,950     $  166,778    $  107,978
</TABLE>

EBITDA  reflects the Company's ability to satisfy  principal and
interest obligations with respect to its indebtedness and to utilize
cash for other purposes.  In  addition, certain covenants in  the New
Credit Facilities are based upon  calculations using EBITDA.  EBITDA
does not represent and  should not be considered as  an alternative to
net income  or cash flow from

                                 I-18

<PAGE>

           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Continued)

operations as determined by generally accepted accounting principles.

Pro Forma Results: The following unaudited pro forma results  (in
thousands except for per share data) assume the Recapitalization had
occurred at the beginning of each fiscal year.

<TABLE>
<CAPTION>
                                       Quarter Ended              Nine Months Ended
                                   October 29,   October 30,    October 29,   October 30,
                                      1994          1993           1994          1993
<S>                               <C>           <C>            <C>          <C>
Net sales . . . . . . . . . . .   $  403,722    $  334,629     $1,153,917    $  963,366

Cost of goods sold  . . . . . .      310,746       250,184        872,630       738,743
Selling, general and
 administrative expenses  . . .       46,391        49,278        147,954       149,360
Goodwill amortization and
 write-off  . . . . . . . . . .         -          130,780           -          132,630
                                     357,137       430,242      1,020,584     1,020,733

Operating income (loss) . . . .       46,585       (95,613)       133,333       (57,367)

Interest expense, net . . . . .       (9,498)       (6,342)       (27,586)      (19,680)

Loss on sale of receivables . .       (2,466)       (1,975)        (7,315)       (5,896)

Income (loss) from continuing
 operations before income taxes       34,621      (103,930)        98,432       (82,943)

Income taxes  . . . . . . . . .        2,975         3,976          8,323         9,292

Income (loss) from continuing
 operations   . . . . . . . . .   $   31,646    $ (107,906)    $   90,109    $  (92,235)

Per primary and fully diluted
 common share:
   Continuing operations  . . .   $      .44    $    (1.55)    $     1.25    $    (1.32)

Average common shares
 outstanding  . . . . . . . . .       72,109        69,617         72,147        69,617

EBITDA  . . . . . . . . . . . .   $   58,298    $   46,701     $  168,278    $  110,229
</TABLE>

The pro forma results do not purport to represent what the Company's
results of operations would actually have been if the Recapitalization
had occurred  as of the beginning of each period presented, or  to
project the Company's results of operations at any future date or for
any future period.


                               I-19

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's Discussion  and  Analysis of  Financial
          Condition and  Results  of Operations. (Continued)

LIQUIDITY AND CAPITAL RESOURCES

The Company  and  its subsidiaries  had  cash and  cash  equivalents
totalling  $2.7 million and $81.4  million at October  29, 1994 and
January  29, 1994, respectively.   The decrease in  the Company's  cash
balance  is primarily due  to the  Recapitalization which occurred in
July 1994.

During the fourth quarter  of 1993, the Company  sold Kayser-Roth for
approximately $170 million (before the post-closing purchase price
adjustment described below) including a $70 million note.  A portion of
the proceeds was used to repay $66 million of borrowings under  a
Kayser-Roth  credit  facility.    The  Company's  Engineering  Group,
which  was discontinued in  1992, was sold  during the first  quarter of
1993 for approximately  $51 million.   Additionally,  the Company  has
nearly  completed the  disposition of  the real estate, inventory and
other assets of Builders Emporium, which the Company discontinued as of
the end  of 1992.   On  April 27,  1994, the  Kayser-Roth note  was paid
with accrued interest  resulting in  cash proceeds of  $71.2 million  to
the  Company.   A post-closing purchase price  adjustment of  $5.1
million was  paid to the  purchaser of  Kayser-Roth on September 1,
1994. 

As part of the Recapitalization, the Company entered into the New
Credit  Facilities on July 13,  1994.  The  New Credit Facilities
consist of (i)  the Term Loan  Facilities, comprised  of term loans in
an aggregate principal amount of $475 million (including a $45 million
Canadian loan) and  having a term of eight years, which were  drawn in
full on the closing date, (ii) the Revolving Facility, which is  in an 
aggregate principal amount of up to $150 million  and has a term of 
seven years and  (iii) the Receivables Facility,  which is in an 
aggregate face amount  of up to $150 million and has  a  term of  seven 
years.   The  New Credit  Facilities contain restrictive covenants 
including  maintenance of EBITDA (i.e.  earnings before interest,  taxes, 
depreciation and amortization including the non cash write-off of goodwill) 
and  interest coverage ratios, leverage and liquidity tests and various
other restrictive covenants which are typical for such facilities.  In
addition, C&A Products is prohibited from paying dividends  or making
other distributions  to the Company except  to the  extent necessary  to
allow  the Company  to pay  taxes, ordinary  expenses, permitted
dividends on  the Common  Stock, the repurchase  price for  shares or
options  pursuant to contractual  obligations  and  permitted
investments  in  finance,  foreign  or  acquired subsidiaries.   The
Company does not believe such prohibition will have a material adverse
impact on  the Company because  all the  Company's operations are
conducted, and all  the Company's debt obligations are issued, by C&A
Products and its subsidiaries.

On September 30, 1994, the  Company entered into a master equipment  lease 
agreement for a  maximum of $50 million of  machinery and equipment.  As  
part of the agreement, the Company  sold and  leased back $22.6  million of  
machinery and equipment  utilized in the Automotive Products and Interior 
Furnishings segments.  At October 29, 1994,  the Company has  $27.4  million  
of availability under  this  lease  agreement  for future  equipment
requirements of the Company.

The  Company's principal  sources  of  funds  are  cash  generated  from
continuing operating activities, borrowings  under the Revolving
Facility and the sale of receivables under the  Receivables Facility.
Net cash  provided by the  operating activities  of the Company's
continuing operations was $21.6 million for the quarter ended October
29,  1994. Additionally,   the  Company  generated  $22.6  million  of
cash  in  the  sale/leaseback transaction discussed  above.   The
Company  had  a total  of $84.5  million of  borrowing availability
under its credit arrangements as of October 29, 1994.  The total is
comprised of $75 million  under the Revolving Facility and
approximately $9.5 million under  a bank demand line of credit in

                                      I-20


<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Continued)

Canada.

The  Company's principal uses of  funds for the  next several years will
be to fund interest and  principal payments on  its indebtedness, net
working capital increases  and capital expenditures.  At October 29,
1994, the Company had total outstanding indebtedness of $572.8 million
(excluding approximately $10.9 million of outstanding letters of credit)
at an  average interest rate  of 6.9% per annum.   Of the  total
outstanding indebtedness, $550 million relates to the Term Loan
Facilities and the Revolving Facility.

Indebtedness under the Term Loan Facilities and Revolving Facility bears
interest at a per  annum rate  equal to  the Company's choice  of (i)
Chemical's Alternate  Base Rate (which  is the highest of Chemical's
announced prime rate, the Federal Funds Rate plus .5% and Chemical's
base certificate of deposit  rate plus 1%) ("ABR") plus the ABR  Margin
per annum or (ii) the offered rates for Eurodollar deposits ("LIBOR") of
one, two, three, six, nine or twelve months, as selected by the Company,
plus the LIBOR Margin.  Pursuant to the terms of  the  Term Loan
Facilities  and the  Revolving  Facility,  the "ABR  Margin"  is
initially .75% and the  "LIBOR Margin" is initially 1.75%.   The
weighted average  rate of interest on  the Term Loan Facilities  and the
Revolving  Facility at October 29,  1994 is 6.93%.  The  purchases by
the Buyers  of participating interests in  the receivables under the
Receivables Facility are  made at an initial  interest cost (for  the
first 270 days) equal, at  Carcorp's election, to LIBOR plus .625% per
annum  or ABR.  After the first 270 days, the interest cost under the
Receivables Facility, if it is not replaced with another receivables
facility,  will match the  interest rate on  the other New  Credit
Facilities. The weighted average interest rate on the sold interests
under the Receivables Facility at October 29, 1994  is 6.2%. Cash
interest  paid during the quarters ended  October 29, 1994 and October
30,  1993 was $15.3  million and $10.5  million, respectively.  Cash
interest paid during the first nine months of  1994 and 1993 aggregated
approximately $66.2 million ($16.0  million of  which was  paid in
connection with  the Recapitalization),  and $64.0 million,
respectively.   Due to the  variable interest rates associated  with
indebtedness under the New Credit  Facilities, the Company is  sensitive
to increases in interest  rates. Accordingly, the  Company  during
September  1994 entered  into  a program  to reduce  its exposure to
increases in interest rates through  the use of interest rate cap and
corridor agreements.  Under these  agreements, the Company has limited
its exposure through October 17, 1995 on $300  million of notional
principal amount at an average LIBOR strike price of 6.92% and  on $250
million of  notional principal  amount from  October 17, 1995  through
October  17, 1996  at  an  average  LIBOR strike  price  of  7.50%.
Based  upon  amounts outstanding at October 29,  1994, a .5% increase in
LIBOR (5.6% at October 29, 1994) would impact interest costs by
approximately $2.75  million annually on the Term Loan Facilities and
the Revolving Facility and $.75 million annually on the Receivables
Facility.

The current maturities of long-term debt primarily consist of the
current portion of the  Term  Loan  Facilities,   vendor  financing,
industrial  revenue  bonds   and  other miscellaneous debt.  Repayments
of  indebtedness under the New Credit Facilities  commence in the  third
fiscal quarter  of 1995.   The maturities of  long-term debt of  the
Company during the remainder  of fiscal 1994 and  for 1995, 1996, 1997
and 1998 are $.9  million, $17.8 million, $42.8 million, $60.8 million
and $76.2 million, respectively.  In addition, the New Credit Facilities
provide for mandatory prepayments with certain excess cash  flow of  the
Company, net  cash proceeds of  certain asset  sales or other
dispositions by the Company, net cash proceeds of certain sale/leaseback
transactions and net cash proceeds of certain issuances of debt
obligations.

                               I-21

<PAGE>

           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Continued)

The Company  makes capital  expenditures on a  recurring basis for
replacements and improvements.   As of  October 29,  1994, the Company
had approximately  $19.8 million in outstanding capital expenditure
commitments.  During 1994, the Company anticipates capital expenditures
will aggregate  approximately $85  million as compared  to $44.9
million in 1993.   The  increase is  due  primarily to  the acquisition
of additional  machinery and equipment at Decorative Fabrics'
Mastercraft division as  part of an $85 million five year capital
investment  plan  that  was initiated  this  year  for the  purpose  of
expanding production capacity at Mastercraft  to accommodate anticipated
growth.   Secondarily, this increase is due to the  planned completion
of Automotive Products facilities in Mexico for approximately $9.5
million.   The  Company's capital  expenditures in  future years  will
depend upon demand  for the  Company's products and  changes in
technology.   The  Company currently estimates that capital expenditures
in 1995 will exceed $60 million.

The Company  is sensitive  to price movements in  its raw material
supply base. Although  the price trends for many materials appear  to be
increasing, the Company has not experienced an upward trend in its
major raw materials through the quarter  ended October 29, 1994.   The
Company may  not be able to  pass on future raw  material price increases to
its customers due to pricing pressure from its customers.

The  Company  has  significant  obligations relating  to
postretirement,  casualty, environmental, lease and other liabilities of
discontinued operations.  In connection with the sale and acquisition of
certain businesses, the Company has indemnified the purchasers and
sellers for certain environmental  liabilities, lease obligations  and
other matters. In addition, the Company  is contingently liable with
respect to certain lease  and other obligations assumed by certain
purchasers and may be required to honor such obligations if such
purchasers are  unable or unwilling to  do so.   Management anticipates
that the  net cash  requirements of its discontinued operations
(excluding the $5.1 million post-closing purchase price  adjustment  and
expenses  related  to the  sale  of Kayser-Roth)  will  be approximately
$27.5 million for 1994.  However, because the requirements of the
Company's discontinued  operations are largely a function of
contingencies, it is possible that the actual  net  cash  requirements
of  the  Company's  discontinued  operations could  differ materially
from management's  estimates.   Management believes  that the  Company's
needs relating to  discontinued operations can be adequately funded in
1994 and into 1995 by net cash provided by operating activities from
continuing operations  and by borrowings under existing  bank credit
facilities.

From time to time, the Company evaluates acquisitions.   The Company
expects to fund any future acquisitions  with net  cash provided by
operating activities from  continuing operations, borrowings under bank
credit facilities or the issuance of securities.

Tax Matters

During the third quarter  of 1994, the Company  finalized its 1993 tax
return  which adjusted its outstanding NOLs (net operating loss
carryforwards) as of January 29, 1994 to approximately $381.0 million
for Federal income tax  purposes.  These NOLs expire over the period
from  1996  to  2008.    The  Company also  has  unused  Federal  tax
credits  of approximately $18.9  million, $11.9 million  of which
expire during  1994 to  2003.   The Company anticipates that additional
Federal income tax deductions of  approximately $37.7 million will  be
generated  during 1994  as  a result  of write-offs  of unamortized
debt discounts and  deferred financing  costs relating  to debt repaid
in connection  with the Recapitalization.  In addition, the Company
estimates that it will generate tax deductions of approximately $75.4
million in connection with the ultimate  disposition of assets and
liabilities  of its  discontinued businesses during  the period
1994 to  1996, which were  previously accrued  for  financial reporting
purposes prior  to  January 29,  1994.   The Company anticipates that

                                I-22

<PAGE>


           COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's Discussion  and  Analysis of  Financial
          Condition and  Results  of Operations. (Continued)

utilization  of these  NOLs, tax  credits and  deductions will  result
in  minimal Federal income taxes until these NOLs and tax credits are
exhausted.

Approximately  $134.0 million  of  the  Company's  NOLs and  $11.9
million  of  the Company's unused Federal tax credits may be  used only
against the income and  apportioned tax  liability of the specific
corporate entity that generated  such losses or credits or its
successors.  Because  of the merger of Group  and C&A Products, such
NOLs  and credits may be used  against the income and  apportioned tax
liability of C&A  Products, which the Company  believes will  have
sufficient  taxable income  and apportioned tax  liability to fully  use
such  NOLs and  to  use  a  substantial portion  of  such  tax  credits.
The Recapitalization did  not constitute a  "change in control"  that
would result  in annual limitations on the  Company's use of  its NOLs
and  unused tax  credits.  However,  future sales of Common  Stock by
the Company or  the principal shareholders,  or changes in  the
composition of the  principal shareholders, could constitute  such a
"change in  control". Management cannot predict whether such a "change
in control" will occur.  If such a change of  control were to  occur,
the resulting  annual limitations on  the use of  NOLs and tax credits
will depend on the value of the equity of the Company and the amount of
"built-in gain" or "built-in loss" in  the Company's assets at the time
of the  "change in control", which cannot be known at this time.

In the course of an examination of the Company's Federal income tax
returns, the IRS had challenged  the availability of  $176.6 million of
the  Company's approximately $381.0 million  of NOLs.  The IRS  has
withdrawn $108.6 million of  the proposed adjustments, but has  raised
additional  issues which  bring the  total amount  being challenged  to
$293.2 million.  Management disputes the  IRS' challenge and believes
that substantially  all the NOLs should be available (subject to the
potential limitations  noted above) to offset its income, if any,  in
the future.   If the IRS  were to maintain  its position and all  or a
major portion  of such  position were  to  be upheld  in litigation,
the amount  of  NOLs available to the Company in future years would be
materially reduced.

ENVIRONMENTAL MATTERS

The   Company  is  subject  to  increasingly  stringent  Federal,  state
and  local environmental laws  and regulations that  (i) affect ongoing
operations and may  increase capital  costs  and  operating  expenses
and  (ii) impose  liability  for  the  costs  of investigation  and
remediation and  otherwise related  to on-site  and off-site  soil and
groundwater contamination.  The Company's management believes that it
has obtained, and is in material compliance with, all material
environmental permits and approvals necessary to conduct  its various
businesses.  Environmental compliance costs for continuing businesses
currently are accounted for as  normal operating expenses or capital
expenditures  of such business units.   In the opinion of management,
based on  the facts presently known to it, such  environmental
compliance costs  will  not have  a  material adverse  effect  on the
Company's consolidated financial condition or results of operations.

The Company is legally or contractually responsible or alleged to be
responsible for the investigation and remediation of contamination at
various  sites. It also has received notices that it  is a potentially
responsible party ("PRP") in  a number of  proceedings.
The Company may be named as  a PRP at other sites in the future,
including with respect to divested and acquired businesses.   The
Company is  currently engaged in investigation  or remediation  at
certain  sites.    In  estimating  the total  cost  of  investigation
and remediation,  the  Company  has  considered,  among  other  things,
the  Company's  prior experience in remediating contaminated  sites,
remediation efforts by other  parties, released  by the  Environmental
Protection  Agency,  the professional  judgment  of  the Company's
environmental experts, outside environmental  specialists and other
experts, and the likelihood that other parties which have

                              I-23


<PAGE>



                   COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES


Item 2.   Management's  Discussion and  Analysis  of Financial
          Condition  and Results  of Operations. (Concluded)

been named as PRPs will have the financial resources to fulfill their
obligations at sites where they and the Company may be jointly and
severally liable.  Under the scheme of joint and several liability, the
Company could be liable for the full costs of investigation and
remediation even  if additional parties are  found to be responsible
under the applicable laws.  It is difficult to estimate the total  cost
of investigation and remediation due to various factors  including
incomplete information  regarding particular  sites and  other PRP's,
uncertainty regarding the extent of environmental problems and the
Company's share, if  any,  of  liability  for  such  problems,  the
selection  of  alternative  compliance approaches, the  complexity of
environmental laws  and regulations and changes  in cleanup standards
and techniques.   When it has  been possible to provide  reasonable
estimates of the Company's liability with  respect to environmental
sites, provisions have been made in accordance with generally accepted
accounting principles.  Excluding  sites at which  the Company's
participation is  anticipated to  be de  minimis or  otherwise
insignificant  or where the Company is  being indemnified by a third
party for the liability, there  are 15 sites where the Company is
participating in  the investigation or remediation of the site, either
directly or  through financial  contribution, and  11 additional  sites
where  the Company is  alleged to be  responsible for costs of
investigation or remediation.   As of October  29, 1994,  the  Company's
estimate  of  its liability  for  these  26  sites  is approximately
$31.4 million.  As of October 29, 1994, the Company has established
reserves of approximately $33.5  million for the  estimated future costs
related  to all its  known environmental sites.  In the opinion of
management, based on the facts presently known to it,  the environmental
costs and contingencies will not  have a material adverse effect on the
Company's consolidated financial condition or results  of operations.
However, there can be no  assurance that the  Company has identified  or
properly assessed  all potential environmental  liability arising  from
the activities  or properties  of the  Company, its present and former
subsidiaries and their corporate predecessors.

For  additional  information  regarding   the  foregoing,  see  "PART
II   -  OTHER INFORMATION, Item 1. Legal Proceedings" elsewhere herein.


                               I-24

<PAGE>


                    PART II - OTHER INFORMATION


Item 1.   Legal Proceedings.

There have  been no material developments in legal proceedings involving
the Company or its subsidiaries since those  reported in the Company's
Annual Report on  Form 10-K for the fiscal year ended January 29, 1994
and the Company's Quarterly Report on Form 10-Q for the quarter ended
July 30, 1994, except as described below.

  Derivative Litigation.  On  October 12,  1994,  the Court  approved
the stipulation  of discontinuance with prejudice.

  Insurance Coverage  Litigation.   On November 22,  1994, the  Company
was served  with a complaint filed by  National Union  Fire Insurance
Company of  Pittsburgh, PA  ("National Union") in the United States
District Court  for the Central District of California.   The complaint
seeks  declaratory relief and  the return of  approximately $10 million
paid by National Union  in defense costs  and indemnity in  respect of
a class action,  captioned Glass, Molders, Pottery, Plastics and  Allied
Workers International Union, AFL-CIO et  al. v.  Wickes  Companies,
Inc.  (the  "OCF  Action"),  which  was  commended  against Wickes
Companies, Inc.   (the predecessor by merger  to C&A Products) in  or
about July 1988  and settled pursuant to an  order entered in or about
October 1993.  The complaint by National Union alleges, among other
things, that National Union did  not have a duty to  defend or indemnify
Wickes  and  that Wickes  was unjustly  enriched.   On  November 21,
1994,  C&A Products  filed suit against  National Union in  the United
States District  Court for the Southern  District of  New York  seeking
declaratory  relief and  damages relating  to the amounts paid by
National Union in respect of the OCF Action.

Item 5.   Other Information

On October  17, 1994, the Company  announced the appointment of  Anthony
Hardwick as Acting Chief Financial Officer,  replacing Mark O. Remissong
who resigned on October  14, 1994, until a Chief Financial Officer is
appointed.  Effective October 31, 1994, Robert C. Clark, Dean of Harvard
Law School, joined the Board of Directors of the Company, filling a
Board vacancy.

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

(a)   Exhibits.

Please note that in the following description of exhibits, the title of
any document entered into, or  filing made, prior  to July 7, 1994
reflects the name  of the entity  a party thereto  or filing, as the
case may be, at  such time.   Accordingly, documents and filings
described below  may refer  to Collins &  Aikman Holdings  Corporation,
Collins  & Aikman  Group, Inc.,  WCI  Holdings II  Corporation,  WCI
Holdings  Corporation or  Wickes Companies, Inc., if such documents and
filings were made prior to July 7, 1994.

<TABLE>
<CAPTION>
Exhibit
Number                                  Description
<S>         <C>

 4.1    -   Restated Certificate of Incorporation of the Company is hereby incorporated by
            reference to Exhibit 4.1 of Collins & Aikman Corporation's Report on Form 10-Q
            for the fiscal quarter ended July 30, 1994.

 4.2    -   By-laws of  the Company, as  amended, are hereby incorporated  by reference to
            Exhibit 4.2  of Collins &  Aikman Corporation's Report  on Form  10-Q for  the
            fiscal quarter ended July 30, 1994.

                               II-1

<PAGE>


Exhibit
Number                                  Description

 4.3    -   Specimen  Stock Certificate  for the  Common Stock  is hereby  incorporated by
            reference  to Exhibit  4.3 of  Amendment No.  3 to  Collins &  Aikman Holdings
            Corporation's Registration  Statement on Form S-2  (Registration No. 33-53179)
            filed June 21, 1994.

 4.4    -   Indenture  dated  as  of  May  1,  1985,  pursuant  to  which  11  3/8% Usable
            Subordinated  Debentures  due  1997  of  Collins &  Aikman  Products  Co. (the
            successor by  merger to Collins  & Aikman  Group, Inc.  and Wickes  Companies,
            Inc.) were  issued  is hereby  incorporated by  reference to  Exhibit 4(f)  of
            Wickes Companies, Inc.'s  Current Report on Form 8-K  dated May 21, 1985  (SEC
            File No. 1-6761).

 4.5    -   Credit Agreement dated  as of June 22, 1994  between Collins & Aikman Products
            Co. (formerly Collins & Aikman  Corporation) as Borrower, WCA Canada, Inc., as
            Canadian  Borrower, the  Company  as Guarantor,  the  lenders  named  therein,
            Continental Bank, N.A., and NationsBank, N.A. as Managing Agents, and Chemical
            Bank  as Administrative Agent  is hereby incorporated by  reference to Exhibit
            4.5  of Collins  & Aikman  Corporation's Report  on Form  10-Q for  the fiscal
            quarter ended July 30, 1994.

            Collins & Aikman  Corporation agrees to furnish to the Commission upon request
            in  accordance  with  Item  601(b)(4)(iii)(A)  of  Regulation  S-K  copies  of
            instruments  defining the  rights of holders  of long-term  debt of  Collins &
            Aikman Corporation or any of its subsidiaries,  which debt does not exceed 10%
            of the total assets of Collins & Aikman Corporation and its subsidiaries on  a
            consolidated basis.

10.1    -   Amended and  Restated Stockholders Agreement dated  as of June 29,  1994 among
            the  Company, Collins &  Aikman Group, Inc., Blackstone  Capital Partners L.P.
            and Wasserstein Perella Partners, L.P. is hereby incorporated by reference  to
            Exhibit 10.1  of Collins &  Aikman Corporation's  Report on Form  10-Q for the
            fiscal quarter ended July 30, 1994.

10.2    -   Employment Agreement dated as of June 16, 1989 between  Wickes Companies, Inc.
            and  a former executive officer is hereby incorporated by reference to Exhibit
            10.1 of Wickes Companies, Inc.'s Report on Form 10-K for the fiscal year ended
            January 27, 1990.

10.3    -   First  Amendment to Employment  Agreement dated  as of March 20,  1990 between
            Wickes Companies, Inc.  and a former executive officer is  hereby incorporated
            by reference to Exhibit 10.2 of Wickes  Companies, Inc.'s Report on Form 10-K
            for the fiscal year ended January 27, 1990.

10.4    -   Employment Agreement dated as of July  18, 1990 between Wickes Companies, Inc.
            and an executive officer is hereby incorporated  by reference to Exhibit  10.3
            of Wickes  Companies, Inc.'s Report  on Form 10-K  for the  fiscal year  ended
            January 26, 1991.

10.5    -   Agreement dated as of February 25, 1993 and First Amendment  dated as of March
            29,  1993 between Collins & Aikman  Group, Inc. and a former executive officer
            are hereby  incorporated by  reference to  Exhibit 10.10  of Collins  & Aikman
            Holdings Corporation's Report on Form 10-K  for the fiscal year  ended January
            30, 1993.

10.6    -   Employment Agreement dated  as of May 1, 1991 between  Kayser-Roth Corporation
            and a former executive officer is hereby incorporated  by reference to Exhibit
            10.8 of Collins  & Aikman Holdings Corporation's Report  on Form 10-K for  the
            fiscal year ended January 30, 1993.

                                                II-2

<PAGE>


Exhibit
Number                                  Description

10.7    -   First  Amendment to  Employment  Agreement dated  as of  May  1, 1991  between
            Kayser-Roth Corporation and a former executive  officer is hereby incorporated
            by reference to Exhibit 10.9 of Collins & Aikman Holdings Corporation's Report
            on Form 10-Q for the fiscal quarter ended July 31, 1993.

10.8    -   Letter Agreement dated as of May 16, 1991 and Employment Agreement dated as of
            July 22, 1992 between Collins & Aikman Corporation and an executive officer is
            hereby incorporated by reference to Exhibit 10.7 of Collins  & Aikman Holdings
            Corporation's Report on Form 10-K  for the fiscal year ended January 30, 1993.


10.9    -   First Amendment to Employment Agreement dated as of February 24,  1994 between
            Collins & Aikman  Corporation and an executive officer is  hereby incorporated
            by  reference to  Exhibit  10.7  of Collins  & Aikman  Holdings  Corporation's
            Registration Statement on Form S-2 (Registration No. 33-53179) filed April 19,
            1994.

10.10   -   Letter  Agreements  dated  as  of  May  16,  1991  between  Collins  &  Aikman
            Corporation  and  certain  executive  officers  are  hereby   incorporated  by
            reference  to  Exhibit  10.14  of  Collins  &  Aikman  Holdings  Corporation's
            Registration Statement on Form S-2 (Registration No. 33-53179) filed April 19,
            1994.

10.11   -   Employment Agreement  dated as  of  March 23,  1992 between  Collins &  Aikman
            Group, Inc. and a former executive officer is hereby incorporated by reference
            to Exhibit 10.6 of Collins & Aikman Holdings Corporation's Report on Form 10-K
            for the fiscal year ended January 30, 1993.

10.12   -   First Amendment dated as of  April 4, 1994 to Agreement dated as of  March 23,
            1992 between Collins  & Aikman Group, Inc. and  a former executive officer  is
            hereby incorporated by reference to Exhibit 10.14 of Collins & Aikman Holdings
            Corporation's Report on Form 10-K for the  fiscal year ended January 29, 1994.

10.13   -   Employment  Agreement  dated as  of April  27, 1992  between Collins  & Aikman
            Corporation  and an executive  officer is hereby incorporated  by reference to
            Exhibit  10.16  of  Collins  &   Aikman  Holdings  Corporation's  Registration
            Statement on Form S-2 (Registration No. 33-53179) filed April 19, 1994.

10.14   -   Letter Agreement dated  as of August 12, 1992  between Collins & Aikman Group,
            Inc. and a  former executive  officer is hereby  incorporated by  reference to
            Exhibit 10.9  of Collins & Aikman  Holdings Corporation's Report  on Form 10-K
            for the fiscal year ended January 30, 1993.

10.15   -   Employment Agreement dated as of March 1, 1993 between Imperial Wallcoverings,
            Inc.  and an executive officer is hereby incorporated  by reference to Exhibit
            10.17 of Collins  & Aikman  Holdings Corporation's  Registration Statement  on
            Form S-2 (Registration No.33-53179) filed April 19, 1994.

10.16   -   Employment  Agreement dated  as of  October 1, 1993  between Collins  & Aikman
            Corporation and a former executive officer is hereby incorporated by reference
            to  Exhibit  10.18 of  Collins  & Aikman  Holdings Corporation's  Registration
            Statement on Form S-2 (Registration No. 33-53179) filed April 19, 1994.

10.17   -   The Wickes Equity  Share Plan is hereby  incorporated by reference to  Exhibit
            10.11 of Collins & Aikman  Holdings Corporation's Report on Form  10-K for the
            fiscal year ended January 30, 1993.

                                                    II-3

<PAGE>

Exhibit
Number                                  Description

10.18   -   Collins &  Aikman Corporation  1994 Executive Incentive  Compensation Plan  is
            hereby  incorporated  by reference  to  Exhibit 10.22  of  Amendment No.  4 to
            Collins &  Aikman Holdings  Corporation's Registration  Statement on Form  S-2
            (Registration No. 33-53179) filed June 27, 1994.

10.19   -   Collins & Aikman  Corporation Supplemental  Retirement Income  Plan is  hereby
            incorporated  by reference  to Exhibit 10.23  of Amendment No. 5  to Collins &
            Aikman Holdings Corporation's Registration Statement on Form S-2 (Registration
            No. 33-53179) filed July 6, 1994.

10.20   -   1993 Employee Stock Option Plan is hereby incorporated by reference to Exhibit
            10.12  of the Registration Statement on  Form S-2 of Collins & Aikman Holdings
            Corporation (File No. 33-53179) filed April 19, 1994.

10.21   -   1994 Employee Stock Option Plan is hereby incorporated by reference to Exhibit
            10.13 of the Registration Statement  on Form S-2 of Collins  & Aikman Holdings
            Corporation (File No. 33-53179) filed April 19, 1994.

10.22   -   Acquisition Agreement dated as of November 22, 1993 as amended and restated as
            of  January  28,  1994,  among  Collins  &  Aikman  Group,  Inc.,  Kayser-Roth
            Corporation  and Legwear  Acquisition  Corporation is  hereby  incorporated by
            reference  to Exhibit 2.1  of Collins & Aikman  Holdings Corporation's Current
            Report on Form 8-K dated February 10, 1994.

10.23   -   Warrant Agreement dated as of January 28, 1994 by and between Collins & Aikman
            Group, Inc.  and Legwear  Acquisition corporation  is hereby  incorporated  by
            reference to Exhibit  10.20 of Collins & Aikman Holdings  Corporation's Report
            on Form 10-K for the fiscal year ended January 29, 1994.

10.24   -   Receivables Sale Agreement dated  as of July  13, 1994 among Collins &  Aikman
            Products Co.,  Ack-Ti-Lining, Inc., WCA Canada,  Inc., Imperial  Wallcoverings
            (Canada),  Inc., Imperial  Wallcoverings,  Inc., The  Akro  Corporation,  Dura
            Acquisition Corp., each of the other subsidiaries of Collins & Aikman Products
            Co. from time to time parties thereto and Carcorp, Inc. is hereby incorporated
            by reference to Exhibit 10.24 of Collins & Aikman Corporation's Report on Form
            10-Q for the fiscal quarter ended July 30, 1994.

10.25   -   Receivables Transfer and  Servicing Agreement dated as of July 13,  1994 among
            Carcorp, Inc.,  Collins &  Aikman Products  Co., each  of the  subsidiaries of
            Collins & Aikman Products Co.  from time to time parties  thereto, the several
            financial institutions from time to time parties thereto and Chemical  Bank is
            hereby  incorporated  by  reference to  Exhibit  10.25  of  Collins  &  Aikman
            Corporation's Report on Form 10-Q for the fiscal quarter ended July 30, 1994.

10.26   -   Lease,  executed as of the 1st day  of June 1987, between Dura Corporation and
            Dura Acquisition Corp. is hereby incorporated by reference to Exhibit 10.24 of
            Amendment  No.5  to  Collins  &  Aikman  Holdings  Corporation's  Registration
            Statement on Form S-2 (Registration No. 33-53179) filed July 6, 1994.

10.27   -   Master Equipment  Lease Agreement  dated  as of  September 30,  1994,  between
            NationsBanc  Leasing  Corporation  of North  Carolina  and  Collins  &  Aikman
            Products Co.

10.28   -   Retention/Severance Agreement dated as of September 26, 1994 between Collins &
            Aikman Products Co. and a former executive officer.

                                            II-4

<PAGE>

Exhibit
Number                                  Description

10.29   -   Agreement dated as of October 17, 1994 among Collins & Aikman Products Co. and
            a former executive officer.

11.     -   Computation of Earnings Per Share.

27.     -   Financial Data Schedule.

99.     -   Voting  Agreement between  Blackstone  Capital Partners  L.P.  and Wasserstein
            Perella Partners,  L.P. is hereby  incorporated by reference to  Exhibit 99 of
            Amendment  No.  4  to  Collins  & Aikman  Holdings  Corporation's Registration
            Statement on Form S-2 (Registration No. 33-53179) filed June 27, 1994.

(b)         Reports on Form 8-K.

            No current reports on  Form 8-K were  filed during the  quarter for which  this
            report on Form 10-Q is filed.

</TABLE>
                               II-5

<PAGE>

                             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.

                                     COLLINS & AIKMAN CORPORATION
                                     (Registrant)



Dated:  November 30, 1994       By:  /s/ ANTHONY HARDWICK
                                     Anthony Hardwick
                                     Vice President, Controller and
                                     Acting Chief Financial Officer
                                     (On  behalf  of  the  Registrant  and  as
                                     Principal Financial and Accounting Officer)


                     MASTER EQUIPMENT LEASE AGREEMENT


                                    BETWEEN



                        NATIONSBANC LEASING CORPORATION
                               OF NORTH CAROLINA



                                      AND



                         COLLINS & AIKMAN PRODUCTS CO.




                              September 30, 1994



<PAGE>




                               TABLE OF CONTENTS




1.    Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1 

2.    Agreement for Lease of Equipment; Covenant of Quiet Enjoyment . . .   7 

3.    Conditions Precedent  . . . . . . . . . . . . . . . . . . . . . . .   7 
      (a)   Initial Lease Supplement  . . . . . . . . . . . . . . . . . .   7 
      (b)   Subsequent Lease Supplements  . . . . . . . . . . . . . . . .   8 
      (c)   Additional Requirements . . . . . . . . . . . . . . . . . . .   9 

4.    Delivery and Acceptance of Equipment  . . . . . . . . . . . . . . .   9 

5.    Interim Term; Basic Term; Early Termination . . . . . . . . . . . .  10 

6.    End of Term Delivery of Equipment . . . . . . . . . . . . . . . . .  11 

7.    Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11 
      (a)   Basic Payments  . . . . . . . . . . . . . . . . . . . . . . .  11 
      (b)   Supplemental Payments . . . . . . . . . . . . . . . . . . . .  11 
      (c)   Method of Payment . . . . . . . . . . . . . . . . . . . . . .  11 

8.    Net Lease . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12 

9.    Lessor's Title; True Lease  . . . . . . . . . . . . . . . . . . . .  12 
      (a)   Lessor's Title  . . . . . . . . . . . . . . . . . . . . . . .  12 
      (b)   True Lease  . . . . . . . . . . . . . . . . . . . . . . . . .  12 

10.   Use of Equipment; Compliance with Laws  . . . . . . . . . . . . . .  12 

11.   Operation and Maintenance of Equipment  . . . . . . . . . . . . . .  13 

12.   Replacement of Parts; Alterations; Modifications; Additions; and
      Vendor-Financed Heads on Dornier Looms  . . . . . . . . . . . . . .  13 

13.   Identification; Inspection; Reports; Change of Chief Executive
      Office and/or Name  . . . . . . . . . . . . . . . . . . . . . . . .  14 
      (a)   Identification  . . . . . . . . . . . . . . . . . . . . . . .  14 
      (b)   Inspection  . . . . . . . . . . . . . . . . . . . . . . . . .  14 
      (c)   Reports . . . . . . . . . . . . . . . . . . . . . . . . . . .  14 
      (d)   Change of Chief Executive Office and/or Name  . . . . . . . .  14 

14.   Assignment, Sublease or Transfer by Lessee; Assignment by Lessor;
      Mergers, Consolidations, Sales of Assets and Acquisitions . . . . .  15 
      (a)   Assignment, Sublease or Other Transfer by Lessee  . . . . . .  15 
      (b)   Assignment By Lessor  . . . . . . . . . . . . . . . . . . . .  15 
      (c)   Mergers, Consolidations, Sales of Assets and Acquisitions . .  16 

15.   Liens; Permitted Contests . . . . . . . . . . . . . . . . . . . . .  16 

16.   Loss, Damage or Destruction . . . . . . . . . . . . . . . . . . . .  17 
      (a)   Risk of Loss, Damage or Destruction . . . . . . . . . . . . .  17 
      (b)   Event of Loss with Respect to Equipment . . . . . . . . . . .  17 
      (c)   Application of Other Payments Upon Event of Loss  . . . . . .  18 
      (d)   Application of Payments Not Relating to an Event of Loss  . .  19 

17.   Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19 
      (a)   Coverage  . . . . . . . . . . . . . . . . . . . . . . . . . .  19 
      (b)   Policy  . . . . . . . . . . . . . . . . . . . . . . . . . . .  20 
      (c)   Evidence of Insurance . . . . . . . . . . . . . . . . . . . .  21 
      (d)   Annual Insurance Certificate  . . . . . . . . . . . . . . . .  21 


                                 -i-


<PAGE>




18A.  General Tax Indemnity . . . . . . . . . . . . . . . . . . . . . . .  21 
      (a)   Indemnity Obligation  . . . . . . . . . . . . . . . . . . . .  21 
      (b)   Contests  . . . . . . . . . . . . . . . . . . . . . . . . . .  21 
      (c)   Refunds . . . . . . . . . . . . . . . . . . . . . . . . . . .  22 
      (d)   Reports, Returns and Payments . . . . . . . . . . . . . . . .  22 
      (e)   Survival  . . . . . . . . . . . . . . . . . . . . . . . . . .  22 

18B.  Special Tax Indemnity . . . . . . . . . . . . . . . . . . . . . . .  22 
      (a)   Assumptions . . . . . . . . . . . . . . . . . . . . . . . . .  22 
      (b)   Representations, Warranties and Covenants . . . . . . . . . .  23 
      (c)   Indemnity Payment Conditions  . . . . . . . . . . . . . . . .  24 
      (d)   Right to Contest  . . . . . . . . . . . . . . . . . . . . . .  24 
      (e)   Survival of Indemnities . . . . . . . . . . . . . . . . . . .  25 

19.    General Indemnity  . . . . . . . . . . . . . . . . . . . . . . . .  25 

20.   NO WARRANTIES . . . . . . . . . . . . . . . . . . . . . . . . . . .  26 

21.   Lessee's Representations, Warranties and Covenants  . . . . . . . .  27 
      (a)   Due Organization and Existence  . . . . . . . . . . . . . . .  27 
      (b)   Power and Authority . . . . . . . . . . . . . . . . . . . . .  27 
      (c)   Due Authorization . . . . . . . . . . . . . . . . . . . . . .  27 
      (d)   Enforceability  . . . . . . . . . . . . . . . . . . . . . . .  27 
      (e)   No Consents . . . . . . . . . . . . . . . . . . . . . . . . .  28 
      (f)   No Liens  . . . . . . . . . . . . . . . . . . . . . . . . . .  28 
      (g)   (intentionally omitted) . . . . . . . . . . . . . . . . . . .  28 
      (h)   Financial Statements  . . . . . . . . . . . . . . . . . . . .  28 
      (i)   No Litigation . . . . . . . . . . . . . . . . . . . . . . . .  28 
      (j)   Income Tax Return . . . . . . . . . . . . . . . . . . . . . .  28 
      (k)   (intentionally omitted) . . . . . . . . . . . . . . . . . . .  29 
      (l)   Investment Company  . . . . . . . . . . . . . . . . . . . . .  29 
      (m)   Taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29 
      (n)   No Offer to Sell or Assign  . . . . . . . . . . . . . . . . .  29 
      (o)   Invoices  . . . . . . . . . . . . . . . . . . . . . . . . . .  29 
      (p)   Adverse Contract  . . . . . . . . . . . . . . . . . . . . . .  29 
      (q)   Misrepresentation . . . . . . . . . . . . . . . . . . . . . .  29 
      (r)   (intentionally omitted) . . . . . . . . . . . . . . . . . . .  29 
      (s)   Chief Executive Office  . . . . . . . . . . . . . . . . . . .  29 
      (t)   Trade Names . . . . . . . . . . . . . . . . . . . . . . . . .  29 

22.   Events of Default . . . . . . . . . . . . . . . . . . . . . . . . .  29 
      (a)   Payment . . . . . . . . . . . . . . . . . . . . . . . . . . .  29 
      (b)   Certain Covenants . . . . . . . . . . . . . . . . . . . . . .  29 
      (c)   Other Covenants . . . . . . . . . . . . . . . . . . . . . . .  29 
      (d)   Default under Other Documents - Lessee  . . . . . . . . . . .  30 
      (e)   Bankruptcy; Insolvency - Lessee . . . . . . . . . . . . . . .  30 
      (f)   Misrepresentation - Lessee  . . . . . . . . . . . . . . . . .  30 

23.   Remedies Upon Default . . . . . . . . . . . . . . . . . . . . . . .  30 
      (a)   Return of Equipment . . . . . . . . . . . . . . . . . . . . .  30 
      (b)   Sell, Use, Lease or Otherwise Employ Equipment  . . . . . . .  30 
      (c)   Excess of Casualty Loss Value over Fair Market Sales Value  .  31 
      (d)   Excess of Casualty Loss Value over Sales Proceeds . . . . . .  31 
      (e)   Rescission  . . . . . . . . . . . . . . . . . . . . . . . . .  31 

24.   Lessor's Right to Perform for Lessee  . . . . . . . . . . . . . . .  31 

25.   Late Charges  . . . . . . . . . . . . . . . . . . . . . . . . . . .  32 

26.   Further Assurances  . . . . . . . . . . . . . . . . . . . . . . . .  32 

27.   Transaction Costs, Fees and Expenses  . . . . . . . . . . . . . . .  32 

28.   Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32 



                                     -ii-

<PAGE>




29.   End of Term Purchase Options  . . . . . . . . . . . . . . . . . . .  32 
      (a)   Election Procedure  . . . . . . . . . . . . . . . . . . . . .  32 
      (b)   Lessee's Purchase . . . . . . . . . . . . . . . . . . . . . .  33 
      (c)   Settlement Terms  . . . . . . . . . . . . . . . . . . . . . .  33 

30.   Federal and State Tax Consequences  . . . . . . . . . . . . . . . .  34 

31.   Financial Information . . . . . . . . . . . . . . . . . . . . . . .  34 

32.   Miscellaneous . . . . . . . . . . . . . . . . . . . . . . . . . . .  35 

33.   Interest Rate Calculations  . . . . . . . . . . . . . . . . . . . .  35 

34.   Personal Property Taxes . . . . . . . . . . . . . . . . . . . . . .  35 


Exhibits

A -   Lease Supplement and Acceptance Certificate





                               -iii-

<PAGE>





                       MASTER EQUIPMENT LEASE AGREEMENT


      THIS MASTER EQUIPMENT LEASE AGREEMENT dated as of September 30, 1994 (as
supplemented, amended modified, restated or replaced from time to time the
"Agreement") is between NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation (the "Lessor"), having its principal place of
business at NationsBank Corporate Center, 100 North Tryon Street,
NC1007-12-01, Charlotte, North Carolina  28255-0001 and COLLINS & AIKMAN
PRODUCTS CO., a Delaware corporation (the "Lessee"), having its principal
place of business at 701 McCullough Drive, Charlotte, North Carolina  28262.

                                  WITNESSETH:

      WHEREAS, Lessee has requested Lessor to purchase the Equipment (as
defined hereinafter) and, simultaneously with such acquisition, to lease the
Equipment to Lessee for use in its operations; and

      WHEREAS, Lessor is willing to purchase and lease the Equipment subject
to the terms and conditions hereinafter set forth, and Lessee has agreed to
lease the Equipment from Lessor on the terms and conditions hereinafter set
forth;

      NOW, THEREFORE, in consideration of the premises and the mutual
covenants and agreements hereinafter set forth and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged,
the parties hereto agree as follows:

      SECTION 1.  Definitions.  Unless the context otherwise requires, the
following terms shall have the following meanings for all purposes of this
Agreement and shall be equally applicable to both the singular and the plural
forms of the terms herein defined:

      "Acceptance Date" means, with respect to any Equipment, the date on
which Lessor enters into the Overall Transaction and Lessee unconditionally
accepts such items of Equipment for lease hereunder, as evidenced by the
execution and delivery of such Lease Supplement related to such Equipment and
dated such date.

      "Acquisition Cost" means, with respect to any Equipment, an amount equal
to the sum of (a) the total cost paid by Lessor for such Equipment, plus (b)
all excise, sales and use taxes and registration fees paid by Lessor on or
with respect to the acquisition of such Equipment, less (c) the total cost
paid by Lessor for or in connection with any such particular items of
Equipment which have been the subject of an Event of Loss and for which an
amount equal to the Casualty Loss Value for such particular items of Equipment
has been paid in full to Lessor.

      "Acquisition Expiration Date" means the date set forth in the applicable
Lease Supplement with respect to such Equipment.

      "Affiliate" means a Person which directly or indirectly through one or
more intermediaries controls or is controlled by, or is under common control
with, any Person or a Subsidiary of such Person.  The term "control" means the
possession, directly or indirectly, of the power to direct or cause the
direction of the management and policies of a Person, whether through
ownership of voting stock, by contract or otherwise.

      "Appraisal Procedure" means the following procedure for determining the
Fair Market Sales Value or the Fair Market Rental Value of any property as the
case may be or any other amount which may, pursuant to any provision of any
Transaction Document, be determined by such procedure:  if either party to
this Agreement shall have given written notice to the other party requesting
determination of such value by the Appraisal Procedure, the parties shall
consult for the purpose of appointing a qualified independent appraiser by
mutual agreement.  If no such appraiser is so appointed within fifteen (15)



<PAGE>



days after such notice is given, each party shall appoint a qualified
independent appraiser within twenty (20) days of the giving of such notice. 
If one (1) party, but not the other, appoints an appraiser pursuant to the
preceding sentence, then the appropriately appointed appraiser shall conduct
the appraisal.  Any appraiser or appraisers appointed pursuant to the
foregoing procedure shall be instructed to determine such value within thirty
(30) days after his or their appointment.  If the parties shall have appointed
a single appraiser, his determination of values shall be final.  If two (2)
appraisers shall be appointed, the values determined shall be averaged.  The
parties shall share equally the costs and expenses of the appraiser or the
appraisers, as the case may be.

      "Assignee" means any Person to whom Lessor or any assignee has made any
assignment, sale or transfer referred to in Section 14(b) hereof.

      "Basic Payment" means the amounts payable for the Equipment during the
Basic Term pursuant to Section 7(a) hereof.

      "Basic Payment Date" means, with respect to any Equipment, each of the
dates set forth on the appropriate Lease Supplement with respect to such
Equipment.

      "Basic Payment Factor" means, with respect to any Equipment, the Basic
Payment Factor set forth on each Lease Supplement with respect to such
Equipment.

      "Basic Payment Period" means, with respect to any Equipment, each
quarterly period from the date immediately succeeding a Basic Payment Date to
the next occurring Basic Payment Date, except that the initial Basic Payment
Period under each Lease Supplement shall also begin on the date of execution
of such Lease Supplement.

      "Basic Payment Reduced Factor" means, with respect to any Equipment, the
reduced payment factor achieved pursuant to the terms of Section 7(a) hereof
and set forth on the appropriate Lease Supplement with respect to such
Equipment.

      "Basic Term" means, with respect to any Equipment, the Basic Term set
forth in each Lease Supplement with respect to such Equipment.

      "Business Day" means any day other than a Saturday, a Sunday or any
other day on which banking institutions in Charlotte, North Carolina are
authorized by law to be closed.

      "C&A" means Collins & Aikman Corporation, a Delaware corporation, and
its successors.

      "C&A Credit Agreement" means the Credit Agreement dated as of June 22,
1994, as such has been amended, modified or supplemented to the date hereof
and as the same may be further amended, modified, supplemented, restated
and/or replaced from time to time, currently among Lessee, WCA Canada Inc.,
C&A, the financial institutions listed in Schedule 2.01 thereto, Continental
Bank, N.A. (now known as Bank of America Illinois) and NationsBank of North
Carolina, N.A., as managing agent and Chemical Bank, as administrative agent.

      "C&A Credit Agreement Event of Default" means an Event of Default, as
such term is defined in the C&A Credit Agreement.

      "Casualty Loss Value" means as of any Casualty Loss Value Date during
the Term an amount determined by multiplying (a) the sum of the Acquisition
Cost for all Equipment subject to an Event of Loss for which a payment of
Casualty Loss Value has not been previously made under this Agreement by (b)
the percentage set forth opposite such Casualty Loss Value Date on Annex B to
the Lease Supplement executed on the Acceptance Date for such Equipment.



                                 -3-

<PAGE>



      "Casualty Loss Value Date" means the last day of each Basic Payment
Period.

      "Code" means the Internal Revenue Code of 1986, as supplemented,
amended, modified, restated or replaced from time to time, and all rules and
regulations promulgated thereunder.

      "Consolidated Subsidiary" means at any date any Subsidiary or other
entity the accounts of which would be consolidated with those of any Person in
its consolidated financial statements if such statements were prepared as of
such date.

      "Default" means any event which with the giving of notice or the passage
of time or both would result in an Event of Default.

      "Early Buyout Option Date" means the date set forth in the applicable
Lease Supplement.

      "Early Termination Date" means the date set forth in the applicable
Lease Supplement.

      "Equipment" means all items of equipment described in Annex A to the
various Lease Supplements executed by Lessor and Lessee in connection with
this Agreement, together with any Parts (including without limitation
replacement Parts) which may from time to time be incorporated in such
equipment and title to which shall have vested in Lessor, excluding any
vendor-financed head on any Dornier loom.

      "Event of Default" shall have the meaning given to such term in Section
22 hereof.

      "Event of Loss" means, with respect to any Equipment, any of the
following events: (a) loss of any Equipment or of the use thereof (for a
period equal to the lesser of ninety (90) days or the then remaining portion
of the Term) due to theft or disappearance during the Term, or the non-
existence of any Equipment at the expiration or termination of the Term, (b)
destruction, damage beyond repair, or rendition of any Equipment permanently
or temporarily for longer than a commercially reasonable period of time, unfit
for normal use for any reason whatsoever, (c) any damage to any Equipment
which results in an insurance settlement with respect to such Equipment on the
basis of a total loss or (d) the condemnation, confiscation, seizure, or
requisition of use or title to any Equipment (for a period equal to the lesser
of twelve (12) months or the then remaining portion of the Term) by any
governmental authority under the power of eminent domain or otherwise.

      "Expiration Date" means, with respect to any Equipment, the last day of
the Term.

      "Fair Market Rental Value" means, the value which would obtain in an
arm's length transaction between an informed and willing lessee and an
informed and willing lessor, each under no compulsion to enter into such
lease.  If the parties are unable to agree on the Fair Market Rental Value
within 120 days prior to the Expiration Date, such Fair Market Rental Value
shall be determined by the Appraisal Procedure.

      "Fair Market Sales Value" means, with respect to any Equipment, the
value which would obtain in an arm's length transaction between an informed
and willing buyer (other than a lessee currently in possession or a used
equipment dealer) and an informed and willing seller under no compulsion,
respectively, to buy or sell.  If the parties are unable to agree on the Fair
Market Sales Value within thirty (30) days of Lessor's giving of notice as
specified in Section 23(c) hereof, such Fair Market Sales Value shall be
determined by the Appraisal Procedure.


                                    -4-


<PAGE>



      "Improvement" shall have the meaning given to such term in Section 12
hereof.

      "Indemnified Party" shall have the meaning given to such term in Section
18A hereof.

      "Interim Term" means, with respect to each item of Equipment, the period
of time from and including the Acceptance Date to and including the Interim
Term Expiration Date.

      "Interim Term Expiration Date" shall have the meaning given to such term
in the applicable Lease Supplement.

      "Lease Supplement" means a Lease Supplement and Acceptance Certificate
substantially in the form of Exhibit A hereto, to be executed by Lessor and
Lessee covering each item of the Equipment accepted under the terms of this
Agreement on each Acceptance Date, in accordance with the provisions of
Section 4 hereof.

      "Lien" means any interest in property securing any obligation owed to,
or claimed by, a Person other than the owner of the property, whether such
interest is based on the common law, statute or contract, and including,
without limitation, the lien or security interest arising from a mortgage,
encumbrance, pledge, security agreement, conditional sale or trust receipt or
a lease, consignment or bailment for security purposes.

      "Lessor Lien" means any Lien upon the Equipment arising as a result of
(a) claims against Lessor not related to the ownership, leasing, use or
operation of the Equipment or to any transactions contemplated by any of the
Transaction Documents, (b) acts in breach of a covenant or agreement of Lessor
contained in any Transaction Document, (c) Taxes or Other Impositions imposed
against Lessor which are not indemnified against by Lessee pursuant to any
Transaction Document or (d) claims against Lessor arising out of the transfer,
whether voluntary or involuntary, by Lessor of all or any portion of its
interest in the Equipment or the Transaction Documents.

      "Net Proceeds of Sale" means the net amount received by Lessor from a
Third Party Purchaser of all (but not less than all) the Equipment described
on a particular Lease Supplement pursuant to a sale of all (but not less than
all) such Equipment under Section 23(b) or Section 29 hereof.

      "Overall Transaction" means all of those transactions referred to in,
provided for in, or contemplated by, this Agreement, including, without
limitation, the financing, operation and management of the Equipment.

      "Overdue Rate" means the lesser of the maximum rate permitted by
applicable law and a per annum interest rate equal to the Prime Rate plus two
percent (2%).

      "Parts" means all appliances, parts, instruments, appurtenances,
accessories and miscellaneous property of whatever nature that may from time
to time be incorporated or installed in or attached to or otherwise part of
the Equipment.

      "Payments" means, collectively, Basic Payments and Supplemental
Payments.

      "Permitted Contest" means any contest pursued by Lessee, at its expense,
in good faith and by appropriate proceedings with respect to any Permitted
Lien or any Taxes or Other Impositions that Lessee and Lessor reasonably
believe may be contested in a manner that would not result in (a) the
collection of, or other realization upon, the Permitted Lien or any Taxes or
Other Impositions so contested, (b) the sale, forfeiture or loss of any item
of Equipment, any Part, the Payments or any portion thereof, or under any
document, instrument, agreement or contract entered into in relation hereto or


                                      -5-

<PAGE>



otherwise in relation to the Equipment, (c) any interference with the use of
any item of Equipment or any Part thereof, or (d) any interference with the
payment of the Payments or any portion thereof.

      "Permitted Lien" means a Lien permitted by the provisions of Section 15
hereof.

      "Permitted Sublease" means a sublease (a) to which Lessor has given its
prior written consent (which consent shall not be unreasonably withheld), (b)
the sublessee with respect to which shall be organized under the laws of the
United States or any state thereof and shall have its principal place of
business in the United States, (c) the term of which shall in no event exceed
the then remaining portion of the Term and (d) which shall be subordinate in
all respects to this Agreement; provided, however, notwithstanding the
foregoing, the definition of "Permitted Sublease" shall also include a
sublease of any item of the Equipment between Lessee and an Affiliate of
Lessee which sublease may be entered into without obtaining the prior written
consent of Lessor to the extent (i) such Affiliate satisfies the requirements
of subsection (b) of this definition and (ii) the sublease to such Affiliate
satisfies the requirements of subsections (c) and (d) of this definition.

      "Person" means any individual, corporation, partnership, joint venture,
association, joint stock company, trust, trustee(s) of a trust, unincorporated
organization, or government or governmental authority, agency or political
subdivision thereof.

      "Prime Rate" means the rate of interest publicly announced by
NationsBank of North Carolina, N.A. in Charlotte, North Carolina as its "prime
rate".  The Prime Rate is not necessarily the best or lowest rate of interest
offer by NationsBank of North Carolina, N.A.

      "Replacement" shall have the meaning given to such term in Section 12
hereof.

      "Replacement Item" means any item of equipment conveyed to Lessor
pursuant to Section 16(b) hereof in replacement of any item of Equipment.

      "Required Alteration" shall have the meaning given to such term in
Section 12 hereof.

      "Sales Expenses" means (a) all property, excise, sales and use taxes and
other taxes (as such may be applicable to the sale or transfer of the
Equipment), (b) all reasonable fees, costs and expenses of such sale or
transfer of the Equipment (including, without limitation, registration fees
and fees, reasonable costs and expenses of attorneys or those reasonably
associated with transportation, storage, security or insurance) incurred by
Lessor and (c) any and all other amounts reasonably incurred in connection
with such sale or transfer of the Equipment for which, if not paid, Lessor
would be liable or which, if not paid, would constitute a Lien on the
Equipment, or any Part.

      "Seller" means each seller executing a Warranty Bill of Sale in favor of
Lessor with respect to any Equipment.

      "Subsidiary" of any Person means any corporation of which more than
fifty percent (50%) of the voting rights of the outstanding capital stock at
the time of determination is owned directly or indirectly by such Person or
one of the Subsidiaries of such Person.

      "Supplemental Payments" means all amounts, liabilities and obligations
which Lessee assumes or agrees to pay hereunder to Lessor or others,
including, without limitation, payments of Casualty Loss Value and
indemnities, but excluding Basic Payments.


                               -6-

<PAGE>



      "Taxes or Other Impositions" shall have the meaning given to such term
in Section 18A hereof.

      "Term" means Interim Term and the Basic Term, unless this agreement is
sooner terminated pursuant to the provisions hereof.

      "Termination Value" means, with respect to any Equipment, an amount
determined by multiplying the Acquisition Cost of such Equipment by the
Termination Value Percentage for such Equipment as of the Expiration Date;
provided, however, to the extent this Agreement expires on a date which is not
a Basic Payment Date, the Termination Value Percentage shall be determined as
of the immediately preceding Basic Payment Date.

      "Termination Value Percentage" means each termination value percentage
identified on Annex C to each Lease Supplement for the applicable Basic
Payment Date.

      "Third Party Purchaser" means a third party purchaser of the Equipment
which is selected by Lessee, is financially capable of purchasing the
Equipment and is not an Affiliate of Lessee.

      "Transaction Costs" means all the costs, fees and expenses referenced in
Section 27 hereof.

      "Transaction Documents" means this Agreement, each Lease Supplement,
each Warranty Bill of Sale and the Uniform Commercial Code financing
statements (and with respect to each of the foregoing, all supplements,
amendments and modifications thereto) whether heretofore, now or hereafter
executed.

      "Warranty Bill of Sale" means each warranty bill of sale, in form and
substance reasonably satisfactory to Lessor, referring to the various items of
the Equipment duly executed by a Seller thereof in favor of Lessor and dated
as of the Acceptance Date for such Equipment.

      The words "this Agreement", "herein", "hereunder", "hereof", or other
like words mean and include this Agreement and the Lease Supplements and any
amendments and supplements hereto or thereto.

      SECTION 2.  Agreement for Lease of Equipment; Covenant of Quiet
Enjoyment.  Subject to, and upon all of the terms and conditions of this
Agreement, Lessor hereby agrees to lease to Lessee and Lessee hereby agrees to
lease from Lessor, each item of the Equipment from and including the
Acceptance Date therefor for the duration of the Term.  Provided that no Event
of Default has occurred and is continuing, Lessor agrees that it shall not
interfere with Lessee's (or any sublessee pursuant to a Permitted Sublease)
quiet enjoyment, operation, use or possession of the Equipment during the
Term.

      SECTION 3.  Conditions Precedent.  

            (a) Initial Lease Supplement.  The obligations of Lessor to
purchase the Equipment specified on the Lease Supplement dated as of the date
hereof and to lease the same to Lessee and enter into the Overall Transaction
are subject to the delivery to Lessor on or prior to the date hereof the
following documents each in form and substance reasonably satisfactory to
Lessor:

                (i)     an officer's certificate or certificates from Lessee:
      (A) certifying Lessee's certificate of incorporation, by-laws and
      resolutions, with such resolutions authorizing the Overall Transaction
      and Lessee's execution, delivery and performance of this Agreement; (B)
      containing an incumbency certification of Lessee with the name(s),
      title(s) and specimen signature(s) of the person or persons authorized
      on behalf of Lessee to execute this Agreement; (C) stating that no


                                       -7-


<PAGE>



      material adverse change has occurred in the condition of Lessee
      (financial or otherwise) since July 30, 1994 which would materially
      impair the ability of Lessee to pay and perform its obligations under
      this Agreement; and (D) stating that no Default or Event of Default
      shall have occurred and be continuing as of such date;

               (ii)     (intentionally omitted);

              (iii)     a written opinion of counsel for Lessee;

               (iv)     a certificate of insurance evidencing the coverages
      required under Section 17 hereof with respect to the Equipment
      referenced in the Lease Supplement dated as of the date hereof;

                (v)     the Lease Supplements, duly executed by Lessee, and
      dated as of the date hereof with respect to the Equipment accepted by
      Lessee and subjected to the terms of this Agreement as of the date
      hereof;

               (vi)     Uniform Commercial Code filings listed on Schedule 1
      hereto duly executed by Lessee;

              (vii)     a Warranty Bill of Sale specifically covering each
      item of the Equipment referenced in the Lease Supplements dated as of
      the date hereof;

             (viii)     good standing certificates from the Secretary of State
      of Lessee's state of incorporation, the state of Lessee's principal
      place of business and the state where the Equipment shall be initially
      located as designated in the respective Lease Supplement; 

               (ix)     UCC-11 lien search results and all releases of liens
      as reasonably required by Lessor;

                (x)     tax lien searches against Lessee and all releases of
      such liens as reasonably required by Lessor; and

               (xi)     judgment lien searches against Lessee and all releases
      of such liens as reasonably required by Lessor.

            (b)   Subsequent Lease Supplements.  The obligations of Lessor to
purchase Equipment on the respective Acceptance Date(s) therefor after the
date hereof and to enter into the Lease Supplement with respect thereto is
subject to the delivery to Lessor on such Acceptance Date of the following
documents each in form and substance reasonably satisfactory to Lessor:

                (i)     the Lease Supplement, duly executed by Lessee and
      dated such Acceptance Date with respect to the Equipment accepted by
      Lessee and subjected to the terms of this Agreement on such Acceptance
      Date;

               (ii)     Uniform Commercial Code filings as deemed appropriate
      by Lessor's counsel duly executed by Lessee;

              (iii)     a Warranty Bill of Sale specifically referring to each
      item of the Equipment accepted by Lessee and subjected to the terms of
      this Agreement on such date, duly executed by the Seller thereof in
      favor of Lessor and dated such Acceptance Date; 

               (iv)     a certificate dated as of such Acceptance Date from an 
      officer of Lessee stating that there has been no material adverse change
      in the business, conditions or operations (financial or otherwise) of
      Lessee and its Consolidated Subsidiaries since July 30, 1994, that no
      Default or Event of Default has occurred and is continuing from the date
      of the Agreement to the respective Acceptance Date and that the


                                 -8-


<PAGE>



      representations and warranties of Lessee in the Agreement are true and
      correct as of such date, except to the extent that such representations
      and warranties relate exclusively to an earlier point in time;

               (vi)     a certificate of insurance evidencing the coverages
      required under Section 17 hereof with respect to the Equipment
      referenced in the Lease Supplement dated as of such Acceptance Date;

              (vii)     UCC-11 lien search results and all releases of liens
      as reasonably required by Lessor;

             (viii)     tax lien searches against Lessee and all releases of
      such liens as reasonably required by Lessor; and

               (ix)     judgment lien searches against Lessee and all releases
      of such liens as reasonably required by Lessor.

            (c)   Additional Requirements.  The obligations of Lessor to
purchase the items of Equipment on the respective Acceptance Dates therefor
and to enter into the respective Lease Supplement are also subject to:

                (i)     the absence on the Acceptance Date of any Liens on the
      Equipment, other than any Permitted Lien; 

               (ii)     the aggregate Acquisition Cost of all Equipment
      financed hereunder on any given date will not exceed the amount
      specified in Lessor's credit approval for such Equipment; 

              (iii)     the Acceptance Date shall be a date between and
      inclusive of the date hereof and the Acquisition Expiration Date;

               (iv)     Lessee shall have paid all fees and expenses due and
      owing to Lessor with respect to the Overall Transaction; 

                (v)     in its sole discretion, Lessor shall have agreed in
      writing to purchase items of Equipment in addition to those referenced
      in the previously executed Lease Supplement(s) and Lessor shall have
      obtained all internal approvals as Lessor shall have deemed necessary
      and/or appropriate; and

            (vi)        Lessor shall have received such other documents,
      appraisals, certificates, financing statements and other items, in form
      and substance satisfactory to Lessor, as Lessor may reasonably require.

      SECTION 4.  Delivery and Acceptance of Equipment.  Lessor shall not be
liable to Lessee for any failure or delay in obtaining the Equipment or making
delivery thereof.  Lessor hereby appoints Lessee as Lessor's agent for the
sole and limited purpose of accepting delivery of each item of the Equipment. 
On the Acceptance Date for such Equipment Lessee shall promptly inspect each
item of Equipment, and unless Lessee gives Lessor prompt written notice of any
defect in or other proper objection to any item of such Equipment, Lessee
shall promptly upon completion of such inspection execute and deliver to
Lessor the Lease Supplement, dated the Acceptance Date.  Lessor shall pay to
the Seller the Acquisition Cost of the Seller's Equipment referenced in the
applicable Lease Supplement if all of the conditions precedent specified in
Section 3 hereof have been fulfilled to Lessor's reasonable satisfaction.  The
execution of the Lease Supplement by Lessee and Lessor shall evidence that
each item of Equipment has been accepted under this Agreement, upon and
subject to all of the terms, conditions and provisions hereof and shall
constitute Lessee's unconditional and irrevocable acceptance of the Equipment
for all purposes under this Agreement.  Lessee's execution of the Lease
Supplement shall constitute Lessee's acknowledgement and agreement that, as
between Lessor and Lessee, each item of Equipment has been inspected to
Lessee's satisfaction, is in good operating order, repair and condition, is of
a size, design, capacity and manufacture selected by Lessee, that each item of


                            -9-

<PAGE>



Equipment is duly certified or licensed by any governmental entity which is
charged with issuing such certificates or licenses and that Lessee has
unconditionally accepted each item of Equipment under this Agreement.

      SECTION 5.  Interim Term; Basic Term; Early Termination.  

            (a)   Interim Term.  There shall be an Interim Term for that
      portion of the Equipment leased on the Acceptance Date with respect to
      such Equipment and such term shall end on the Interim Term Expiration
      Date with respect thereto, both dates inclusive.  During the Interim
      Term no Basic Payments pursuant to the provisions of Section 7 of this
      Agreement shall be due.

            (b)     Basic Term.  The Basic Term for lease of each item of the
      Equipment hereunder shall commence and end on the dates set forth in the
      applicable Lease Supplement therefor.

            (c)   Early Termination; Early Buy Out Option.

            (i)  Assuming there exists no Event of Default, the Lessee may
      terminate this Agreement with respect to all but not less than all of
      the Equipment (or with Lessor's consent which shall not be unreasonably
      withheld, Lessee may exercise such right with respect to certain Lessee-
      designated items of the Equipment having an aggregate Acquisition Cost
      of no less than $250,000) by: (A) giving to Lessor forty-five (45) days
      written notice prior to an Early Termination Date as set forth in the
      applicable Lease Supplement, (B) providing to Lessor a certificate
      executed by an officer of the Lessee certifying that the Equipment has
      become obsolete or surplus to its needs, (C) paying to Lessor an amount
      equal to all Basic Payments and Supplemental Payments then due and owing
      or accrued and (D) selling the pertinent Equipment for cash to a Third
      Party Purchaser and paying the sales proceeds to the Lessor.  In the
      event such sale proceeds are less than Termination Value for such
      Equipment, then Lessee shall pay the Lessor the difference between the
      sale proceeds and Termination Value for such Equipment.  Lessor shall
      retain any sale proceeds in excess of such Termination Value.  Lessee
      shall also pay all Sales Expenses incurred in connection with the
      transfer of such Equipment.  Upon payment by Lessee of the amounts
      specified above, the Term shall end and Lessor shall transfer all of its
      right, title and interest in and to the Equipment to Third Party
      Purchaser on an "as-is", "where-is" basis without recourse,
      representation or warranty by Lessor except as to the absence of Lessor
      Liens.  

            (ii)  Assuming there exists no Event of Default, the Lessee may
      terminate this Agreement and purchase all but not less than all of the
      Equipment (or with Lessor's consent which shall not be unreasonably
      withheld, Lessee may exercise such right with respect to certain Lessee-
      designated items of the Equipment having an aggregate Acquisition Cost
      of no less than $250,000) by: (A) giving to Lessor forty-five (45) days
      written notice prior to the Early Buyout Option Date set forth in the
      applicable Lease Supplement and (B) paying to Lessor an amount equal to
      the sum of (1) with respect to the Equipment, all Basic Payments and
      Supplemental Payments then due and owing or accrued plus (2) an amount
      equal to the Acquisition Cost multiplied by (x) 40.77% for Equipment
      with a five-year recovery period pursuant to Section 168(c)(1) of the
      Code and (y) 41.21% for Equipment with a seven-year recovery period
      pursuant to Section 168(c)(1) of the Code.  Lessee shall also pay all
      Sales Expenses incurred in connection with the purchase of such
      Equipment.  Upon payment by Lessee of the amounts specified above, the
      Term shall end and Lessor shall transfer all of its right, title and
      interest in and to the Equipment to Lessee on an "as-is", "where-is"
      basis without recourse, representation or warranty by Lessor except as
      to the absence of Lessor Liens. 


                                      -10-

<PAGE>



      SECTION 6.  End of Term Delivery of Equipment.

      If this Agreement shall be in full force and effect and Lessee shall not
have purchased the Equipment prior to the Expiration Date or elected to
purchase the Equipment in accordance with Section 29 hereof, then on the
Expiration Date Lessee shall deliver, at Lessee's expense, all requested
Equipment to Lessor to a location or locations within the southeastern United
States within 500 miles of the original location of the Equipment as specified
in writing by Lessor.  At the time of such return to Lessor or delivery to the
third party, each item of Equipment (and each part or component thereof) shall
(i) be in good operating order, and in the repair and condition as when
originally delivered to Lessee, ordinary wear and tear from proper use thereof
excepted, (ii) be capable of being operated without further inspection,
repair, replacement, alteration or improvement, (iii) be in accordance and
compliance with any and all material statutes, laws, ordinances, rules and
regulations of any federal, (with respect to the state and local jurisdictions
where the Equipment is last operated by Lessee prior to the Expiration Date)
state or local governmental body, agency or authority applicable to the use
and operation of such item of Equipment, and (iv) be free and clear of all
Liens, other than Lessor Liens.

      SECTION 7.  Payments.

            (a)   Basic Payments.  Lessee hereby agrees to pay Lessor Basic
Payments for the Equipment from and including the commencement date of the
Basic Term as set forth in the applicable Lease Supplement for each item of
Equipment and throughout the Basic Term, in consecutive quarterly installments
on each Basic Payment Date, with each installment in an amount equal to the
Basic Payment Factor set forth on the Lease Supplement applicable to such
items of Equipment hereto multiplied by the Acquisition Cost thereof.  In the
event the Lessee achieves a senior debt rating of Baa3 or better from Moody's
Investors Services, Inc. or a debt rating of BBB- or better from Standard &
Poor's Corporation and notifies Lessor in writing of the achievement of either
such rating for Lessee's senior debt, the Basic Payment Factor for each item
of Equipment set forth in the applicable Lease Supplement shall decrease to
the Basic Payment Reduced Factor set forth in the applicable Lease Supplement. 
The Basic Payment Reduced Factor shall become effective for the next occurring
full Basic Payment Period following Lessee's notice to Lessor of the
achievement of either such rating for Lessee's senior debt, and the Basic
Payment Reduced Factor shall be multiplied by the Acquisition Cost for such
Equipment to compute the Basic Payments for the then remaining portion of the
Term.  Basic Payments shall remain payable in consecutive quarterly
installments on each Basic Payment Date.  

            (b)   Supplemental Payments.  Lessee agrees to pay Lessor, or to
whomsoever shall be entitled thereto as expressly provided herein, all
Supplemental Payments promptly as the same shall become due and owing, and in
the event of any failure on the part of Lessee to pay any such Supplemental
Payment hereunder Lessor shall have all rights, powers and remedies provided
for herein or by law or equity or otherwise in the case of nonpayment of Basic
Payments.

            (c)   Method of Payment.  If the date that any Payment is due is
other than on a Business Day, the Payment otherwise payable on such date shall
be payable on the next succeeding Business Day.  All Basic Payments and
Supplemental Payments required to be made by Lessee to Lessor hereunder shall
be made in immediately available funds and in United States dollars.  In the
event of any assignment to an Assignee pursuant to Section 14(b) hereof, all
payments which are assigned to such Assignee, whether Basic Payments,
Supplemental Payments or otherwise, shall be paid in the same manner specified
herein for payments to Lessor at such address as shall be designated in
writing by such Assignee.  Time is of the essence in connection with the
payment of Basic Payments and Supplemental Payments.


                                 -11-


<PAGE>



      SECTION 8.  Net Lease.  This Agreement is a net lease and Lessee
acknowledges and agrees that Lessee's obligations hereunder, including,
without limitation, its obligations to pay all Payments payable hereunder,
shall be absolute and unconditional under any and all circumstances and shall
be paid without notice or demand and without any abatement, reduction,
diminution, setoff, defense, counterclaim or recoupment whatsoever, including,
without limitation, any abatement, reduction, diminution, setoff, defense,
counterclaim or recoupment due or alleged to be due to, or by reason of, any
past, present or future claims which Lessee may have against Lessor, any
Assignee, or the manufacturer of any item of the Equipment, any Part or unit
or component of the Equipment, or any other Person for any reason whatsoever. 
Except to the extent expressly provided herein, and without in any manner
limiting the generality of the foregoing sentence, the obligations and
liabilities of Lessee hereunder shall in no way be released, discharged or
otherwise affected for any reason, including, without limitation:  (a) any
defect in any item of the Equipment, any Part or unit or component of the
Equipment, or the condition, design, operation or fitness for use thereof; (b)
any damage to, or any loss, abandonment, salvage, scrapping or destruction of,
any item of the Equipment, any Part or unit or component of the Equipment; (c)
any Liens or rights of others with respect to any item of the Equipment, any
Part or unit or component of the Equipment; (d) any prohibition or
interruption of or other restriction against Lessee's use, operation or
possession of any item of the Equipment, any Part or unit or component of the
Equipment, for any reason whatsoever, or any interference with such use,
operation or possession by any Person or entity; (e) any failure by Lessor to
perform any of its obligations herein contained; (f) any other indebtedness or
liability, howsoever and whenever arising, of Lessor or of any Assignee or of
Lessee to any other Person; (g) any insolvency, bankruptcy or similar
proceedings by or against Lessor, any Assignee, any guarantor of Lessee's
obligations or Lessee; or (h) any other reason whatsoever, whether similar or
dissimilar to any of the foregoing, any present or future law to the contrary
notwithstanding; it being the intention of the parties hereto that the Basic
Payments and Supplemental Payments payable by Lessee hereunder shall continue
to be payable in all events and in the manner and at the times herein
provided, without notice or demand, unless the obligation to pay the same
shall be terminated pursuant to the express provisions of this Agreement.

      SECTION 9.  Lessor's Title; True Lease.  (a) Lessor's Title.  Title to
the Equipment shall at all times remain in Lessor and at no time during the
Term shall title become vested in Lessee.

            (b)   True Lease.  This Agreement is a lease intended as a true
lease and not as a lease intended as security.  Lessee will make no claim nor
assert any right to the Equipment or any component thereof inconsistent with
Lessor's ownership thereof and will make appropriate entries upon its books
and records reflecting Lessor's ownership of the Equipment and each component
thereof.

      SECTION 10.  Use of Equipment; Compliance with Laws.  Lessee agrees that
each item of Equipment will be used and operated only (a) for purposes or
operations in the ordinary course of its business and at the location(s) set
forth on the applicable Lease Supplement (or at such other locations as Lessee
may notify Lessor of in writing but in any event within the United States) and
(b) in the manner set forth in, and in accordance with, the terms, conditions
and provisions of the insurance policy or policies providing the coverages
specified in Section 17 hereof.  In no event shall Lessee use or operate any
item of Equipment, or knowingly permit any item of Equipment to be used or
operated, for any purpose for which such item of Equipment is not designed or
reasonably suitable, or in any fashion that may reasonably subject such item
of Equipment to any Liens, other than Permitted Liens, or in any area excluded
from coverage by any such insurance policy or policies.  Lessee further agrees
that each item of Equipment will be used and operated in the conduct of
Lessee's business and in compliance with all material statutes, law,
ordinances, rules and regulations of any federal, state or local governmental
authority having jurisdiction with respect to the use, operation, maintenance,


                                      -12-


<PAGE>



condition and occupancy of any item of Equipment (including, without
limitation, all zoning, environmental protection, pollution, sanitary and
safety laws).  Lessee will not load, use, operate, or store any item of
Equipment, or knowingly permit the loading, using, operating or storing of any
item of Equipment, in a negligent manner or otherwise in violation of this
Agreement or so as to void any of the insurance coverages specified in Section
17 hereof respecting any item of Equipment.  Lessee shall procure and maintain
in effect all material licenses, certificates, permits, approvals and consents
required by federal, state, local or foreign laws or by any governmental body,
agency or authority, in connection with the delivery, use, operation,
maintenance, condition and occupancy of each item of Equipment.  The Equipment
will at all times be and remain in the control of Lessee except as Lessee's
relinquishment of control of an item of Equipment is specifically permitted by
this Agreement and except while an item of Equipment is undergoing
maintenance.  To the extent that any applicable law requires the licensing or
certification of an operator of any item of the Equipment, each such operator
shall be duly licensed and currently certificated and qualified to operate
such item of Equipment and authorized by the terms of (in accordance with the
provisions and requirements of) the insurance policy or policies providing the
coverages specified in Section 17 hereof.

      SECTION 11.  Operation and Maintenance of Equipment.  Lessee agrees, at
its own cost and expense, to keep, repair, maintain and preserve the Equipment
in good order and operating condition, ordinary wear and tear excepted, and in
compliance with (x) the greater of (i) reasonable manufacturer's
recommendations, (ii) the maintenance and repair standards of Lessee for
similar equipment and (iii) prudent industry standards and (y) all material
requirements of law applicable to the maintenance and condition of the
Equipment except (a) to the extent valid variances, exemptions or similar
exceptions have been obtained in writing from the necessary authority, (b)
where non-compliance would have no material adverse effect on Lessor's
ownership rights or the use, operation or maintenance of the Equipment by the
Lessee or on the business, operations or other condition of Lessee or (c) for
violations of any such laws the validity of which is being contested by Lessee
in good faith by appropriate proceedings and violation of such laws which
Lessee is diligently proceeding to correct.  Lessee shall, at its own cost and
expense, supply the necessary power and other items required in the operation
of the Equipment.  Lessee hereby waives, to the extent permitted by applicable
law, any right now or hereafter conferred by law to make repairs on the
Equipment at the expense of Lessor.

      SECTION 12.  Replacement of Parts; Alterations; Modifications;
Additions; and Vendor-Financed Heads on Dornier Looms.  In case any Part,
component or unit of the Equipment is required to be altered, added, replaced
or modified on any item of Equipment in order to comply with the requirements
of Sections 10 and 11 hereof ("Required Alteration"), Lessee agrees to make
such Required Alteration at its own expense; provided, however, Lessee shall
not be obligated to replace any such Part, component, unit or appliance
respecting the Equipment if the failure to replace such Part, component, unit
or appliance respecting the Equipment will not materially decrease the value,
utility or expected useful life of such Equipment.  Such Required Alteration
shall immediately be and become the property of Lessor hereunder and subject
to the terms of this Agreement.  Lessee agrees that, within thirty (30) days
after the close of any calendar month in which Lessee has made any material
Required Alteration, Lessee will give written notice thereof to Lessor
describing, in reasonable detail, the Required Alteration and specifying the
cost thereof and the date or dates when made.  All Parts, Equipment and
appliances incorporated or installed in or attached to any item of Equipment
in connection with servicing, repairing, maintaining and overhauling any item
of Equipment pursuant to the requirements of Sections 10 or 11 hereof
("Replacement") shall be considered accessions to such item of Equipment and
shall immediately, without further act, be and become the property of Lessor
and part of the Equipment.  Lessee may, without the prior written consent of
Lessor, affix or install any accessory, equipment or device on the Equipment
or make any improvement or addition thereto other than a Required Alteration


                                  -13-


<PAGE>



or Replacement ("Improvement"); provided that, (a) a nonremovable Improvement
may only be made to the Equipment if such Improvement does not reduce the
value, utility or remaining economic useful life of the Equipment and (b) any
other Improvement may only be made to the Equipment if such Improvement is
readily removable without causing damage to the Equipment or impairing the
value, utility, remaining economic useful life or condition the Equipment
would have had if such Improvement had not been so affixed or installed. 
Nonremovable Improvements shall be considered accessions to the Equipment and
shall immediately without further act, be and become the property of Lessor
and part of the Equipment.  Title to removable Improvements shall remain with
Lessee, provided that, to the extent Lessor is retaining the Equipment, Lessor
shall have the option to purchase such removable Improvements for cash at Fair
Market Sales Value at the end of the Term and such purchase shall be on an
"as-is," "where-is" basis without representation, recourse or warranty,
express or implied, by Lessee (except as to the absence of Liens, except
Lessor Liens) and provided, further, that if any removable Improvement is not
removed by Lessee on or prior to the date of expiration or earlier termination
of this Agreement, title to such removable Improvement shall, without further
action, vest with Lessor.  At the time title to any replacement Part,
equipment or appliance has become vested in Lessor pursuant to the provisions
of this Section 12, title to the part, equipment or appliance replaced thereby
shall thereupon vest in Lessee.

      Notwithstanding the foregoing provisions of this Section 12, each
vendor-financed head on a Dornier loom, which heads are specifically excluded
from the definition of "Equipment", shall at all times remain the property of
Lessee and shall not be considered an accession to the Equipment or a Part or
an Improvement.  Lessee shall repair, at its own cost and expense, any damage
to the Equipment caused by Lessee's detachment of any such head from any
Dornier loom.

      SECTION 13.  Identification; Inspection; Reports; Change of Chief
Executive Office and/or Name.

            (a)   Identification.  Lessee shall, to the extent feasible,
promptly after each Acceptance Date, mark each item of the Equipment accepted
under this Agreement on such date so as to identify that such item is owned by
Lessor.

            (b)   Inspection.  Lessor shall have the right on any Business Day
during normal business hours and upon reasonable notice to Lessee to inspect
(i) the Equipment (wherever located) and (ii) Lessee's records with respect
thereto; provided, however, Lessor will conduct no such inspection which is
reasonably likely to disrupt Lessee's business operations.  Upon receipt of
Lessor's notice requesting to inspect certain Equipment, Lessee shall promptly
notify Lessor of the location of the Equipment and shall make all necessary
arrangements to facilitate the inspection.

            (c)   Reports.  Upon Lessor's written request, Lessee shall
furnish Lessor within a reasonable period of time after such request with an
accurate statement showing the then current location of each item of the
Equipment.

            (d)   Change of Chief Executive Office and/or Name.  Lessee shall
give Lessor prior written notice of any change in (i) Lessee's chief executive
office from the address referenced therefor in this Agreement and/or (ii)
Lessee's name.  


                                 -14-

<PAGE>



      SECTION 14.  Assignment, Sublease or Transfer by Lessee; Assignment by
Lessor; Mergers, Consolidations, Sales of Assets and Acquisitions.

            (a)   Assignment, Sublease or Other Transfer by Lessee.  LESSEE
WILL NOT, WITHOUT THE PRIOR WRITTEN CONSENT OF LESSOR (WHICH SHALL NOT BE
UNREASONABLY WITHHELD), ASSIGN, SUBLEASE OR OTHERWISE TRANSFER ITS RIGHTS OR
OBLIGATIONS WITH RESPECT TO ANY OF THE EQUIPMENT, HEREUNDER OR UNDER ANY OF
THE OTHER TRANSACTION DOCUMENTS AND ANY ATTEMPTED ASSIGNMENT, SUBLEASE OR
OTHER TRANSFER BY LESSEE WITHOUT SUCH LESSOR CONSENT SHALL BE NULL AND VOID.

      Lessee shall not enter into any sublease of the Equipment unless such
sublease is a Permitted Sublease.  No such sublease by Lessee will reduce any
of the obligations of Lessee hereunder or the rights of Lessor hereunder, and
all of the obligations of Lessee hereunder shall be and remain primary and
shall continue in full force and effect as the obligations of a principal and
not of a guarantor or surety.

            (b)   Assignment By Lessor.  Lessor may at any time (i) assign,
sell or transfer to any Affiliate or successor of Lessor, in whole or in part,
Lessor's right, title and interest in, to and under this Agreement and any
Lease Supplement, including, without limitation, the right to receive any or
all Payments payable under this Agreement and under any Lease Supplement with
respect to the Equipment and (ii) sell or transfer to any Affiliate or
successor of Lessor all of Lessor's right, title and interest in and to the
Equipment; provided, however, with (but only with) the prior written consent
of Lessee, which consent shall not be unreasonably withheld, Lessor may at any
time (x) assign, sell or transfer to any Person (excepting any Affiliate or
successor of Lessor), in whole or in part, Lessor's right, title and interest
in, to and under this Agreement (as it relates to Lease Supplement Nos. 1-7)
and Lease Supplement Nos. 1-7, including, without limitation, the right to
receive any or all Payments payable thereunder with respect to the Equipment
described in Lease Supplement Nos. 1-7 and (y) sell or transfer to any other
Person (excepting any Affiliate or successor of Lessor) all of Lessor's right,
title and interest in and to the Equipment described in Lease Supplement
Nos. 1-7.  Any such assignee, purchaser or transferee of Lessor's rights (an
"Assignee") shall have all of Lessor's right, title and interest hereunder to
the extent that the same relate to the interest of the Assignee covered by the
assignment, including, without limitation, the right to receive such
Assignee's portion of the Basic Payments payable for the Equipment sold or
transferred for all Basic Payment Periods commencing on or after the date of
such assignment, the right to receive such Assignee's portion of the
Supplemental Payments which are payable as a result of acts or events which
occur on or after the date of such assignment and the right to enforce, either
in such Assignee's name or in Lessor's name, but without cost or expense to
Lessor, all of Lessor's rights hereunder assigned to such Assignee.  An
Assignee may re-assign all or a portion of its right, title and interest
received in accordance with the terms hereof.  Any such assignment shall be
subject to Lessee's rights hereunder so long as no Event of Default has
occurred and is continuing hereunder, provided, that, upon the effective date
of such assignment, sale or transfer, Lessee shall be deemed to have released
Lessor from and any and all liabilities under the Agreement arising on or
after such effective date.  Lessee shall be under no obligation to any
Assignee except upon written notice of such assignment, sale or transfer from
Lessor.  Upon written notice from Lessor to Lessee of such assignment, sale or
transfer, Lessee agrees to pay the Basic Payments and Supplemental Payments to
the Assignee in accordance with the terms of this Agreement supplemented by
the instructions specified in such notice, to give all notices which are
required or permitted to be given by Lessee to Lessor hereunder to the
Person(s) specified to receive the same in such notice of assignment, sale or
transfer and to otherwise comply with all reasonable notices, directions and
demands which may be given by such Assignee in accordance with the provisions
of this Agreement.  Lessee agrees to deliver to any Assignee an
acknowledgement of the assignment, sale or transfer; provided, however, all
reasonable out-of-pocket fees and expenses incurred by Lessee in connection
with the production or delivery of such acknowledgement shall be for the


                                  -15-


<PAGE>


account of Lessor or such Assignee, as agreed to by such parties; provided,
further, Lessor or such Assignee, as agreed to by such parties, shall pay any
sales or transfer tax which becomes due and payable as a result of an
assignment, sale or transfer under this Section 14(b).  The obligations of
Lessee shall not be materially increased due to any assignment, sale or
transfer by Lessor or any subsequent Assignee under this Section 14(b).

      Lessor may also transfer all, but not less than all, of Lessor's right,
title and interest in, to and under the other Transaction Documents to the
Assignee and after the effective date of such transfer, the Assignee shall
have all of Lessor's right, title and interest under such other Transaction
Documents.

            (c)   Mergers, Consolidations, Sales of Assets and Acquisitions. 
Section 6.08 of the C&A Credit Agreement is hereby incorporated into this
Agreement by reference with the same effect as if set forth herein in its
entirety.  If such Section 6.08 is hereafter amended, modified or supplemented
in accordance with the provisions of the C&A Credit Agreement, then such
Section 6.08 shall be deemed to be amended, modified or supplemented in the
same manner.  If the C&A Credit Agreement shall be restated and/or replaced by
another credit agreement, then so long as NationsBank of North Carolina, N.A.
shall be a party thereto, such Section 6.08 incorporated herein shall be
amended, and deemed to be replaced by, such replacement section appearing in
the restated and/or replaced credit agreement.  If, for any reason,
NationsBank of North Carolina, N.A. ceases to be a party to the C&A Credit
Agreement or the C&A Credit Agreement is terminated and not restated and/or
replaced, then such Section 6.08 incorporated herein shall be identical to the
applicable section of the C&A Credit Agreement as of the date (i) NationsBank
of North Carolina, N.A. ceases to be a party to the C&A Credit Agreement or
(ii) the C&A Credit Agreement is terminated and not restated and/or replaced.

      Upon any consolidation or merger in which Lessee is not the surviving
corporation, or any conveyance, transfer or lease of substantially all the
stock or assets of Lessee as an entirety, in each case in accordance with this
Section 14(c), the successor corporation formed by such consolidation or into
which Lessee is merged or to which such conveyance, transfer or lease is made
shall succeed to, and be substituted for (but without release of Lessee from
any of its obligations hereunder with respect to any conveyance, transfer or
lease of substantially all the stock or assets of Lessee as an entirety), and
may exercise every right and power of, Lessee under this Agreement with the
same effect as if such successor corporation had been named as a Lessee
herein.

      SECTION 15.  Liens; Permitted Contests.  Lessee will not directly or
indirectly create, incur, assume or suffer to exist any Lien on or with
respect to any item of Equipment, or Lessor's title thereof, except the
following (collectively, the "Permitted Liens"): (a) any Lien granted to
Lessor hereunder or granted or placed thereon by Lessor as a result of an
assignment pursuant to Section 14(b) hereof, (b) the Lien in favor of Lessee
arising as a result of its rights under this Agreement, (c) any Lien in favor
of a sublessee arising as a result of its rights under any Permitted Sublease,
(d) any Lessor Lien, (e) any Lien for Taxes or Other Impositions either not
yet delinquent or which are the subject of a Permitted Contest, (f) any Lien
respecting a judgment, to the extent such judgment is appealable and is the
subject of a Permitted Contest and (g) any materialmen's, mechanics',
workmen's, repairmen's or employees' lien or any other like Lien arising in
the ordinary course of business, which is not delinquent or is the subject of
a Permitted Contest.  Lessee, at its own expense, will promptly pay, satisfy
and otherwise take such actions as may be necessary to keep each item of
Equipment free and clear of, and to duly discharge or eliminate or bond in a
manner satisfactory to Lessor, any such Lien not excepted above if the same
shall arise at any time.  To the extent this Agreement is hereafter deemed to
be a lease intended as security and not as a true lease, Lessee will maintain
each Lien on the Equipment granted hereunder in favor of Lessor as a first
priority, perfected security interest.  Lessee will notify Lessor and any


                                 -16-


<PAGE>



Assignee in writing promptly upon becoming aware of any Taxes or Other
Impositions or other Lien (other than any Lien excepted above) that shall
attach to any item of Equipment and of the full particulars thereof.

      SECTION 16.  Loss, Damage or Destruction.

            (a)   Risk of Loss, Damage or Destruction.  Lessee hereby assumes
all risk of loss, damage, theft, taking, destruction, confiscation,
requisition or commandeering, partial or complete, of or to the Equipment,
however caused or occasioned (except for the gross negligence or wilful
misconduct of Lessor or any of its agents or employees), such risk to be borne
by Lessee with respect to the Equipment from the Acceptance Date therefor, and
continuing until the Equipment has been delivered in accordance with the
provisions of Section 6 hereof or has been purchased by Lessee or a third
party in accordance with the provisions of Section 5(c) or Section 29 hereof.

            (b)   Event of Loss with Respect to Equipment. (i) Upon the
occurrence of an Event of Loss with respect to any item of Equipment during
the Term, Lessee shall forthwith (and in any event within sixty (60) days
after such occurrence) give Lessor written notice of such Event of Loss and of
its election to perform one of the following options (it being agreed that if
Lessee shall not have given Lessor notice of such election within such sixty
(60) days after such occurrence, Lessee shall be deemed to have elected to
perform the option set forth in the following clause (B)), provided that
Lessee shall not have the right to select the option set forth in the
following clause (A) and if Event of Default shall have occurred and be
continuing and in such circumstance shall be deemed to have selected the
option set forth in the following clause (B):

            (A)   As promptly as practicable, and in any event within ninety
      (90) days of the occurrence of such Event of Loss, Lessee shall convey
      or cause to be conveyed to Lessor pursuant to Section 16(b)(ii), and to
      be leased by Lessee hereunder in replacement for such item of Equipment,
      a replacement item (the "Replacement Item"), such Replacement Item to be
      free and clear of all Liens (other than Permitted Liens) and to have a
      value and utility at least equal to, and be in as good operating
      condition as, the item of Equipment with respect to which such Event of
      Loss occurred, assuming such item of Equipment was of the value and
      utility and in the condition and repair required by the terms hereof
      immediately prior to the occurrence of such Event of Loss; provided
      that, if Lessee shall not perform its obligation to effect such
      replacement under this clause (A) during the period of time provided
      herein, then Lessee shall promptly give notice to Lessor, and shall be
      deemed (whether or not Lessee shall have so given such notice) to have
      elected to perform the option set forth in clause (B) below by the date
      and pursuant to the terms specified in said clause. (Notwithstanding
      such Event of Loss, Lessee's obligation to pay Basic Payments shall
      continue.)

            (B)   On the Casualty Loss Value Date next following the earlier
      of ninety (90) days after the occurrence of such Event of Loss and the
      date of receipt of insurance proceeds in respect of such occurrence,
      Lessee shall pay Lessor the sum of (i) the Casualty Loss Value (computed
      as of the Casualty Loss Value Date next following the date of such Event
      of Loss) for all the Equipment then subject to the Event of Loss, plus
      (ii) all accrued and unpaid Basic Payments (and/or any pro rata portion
      thereof) owing for all Basic Payment Periods (and/or any pro rata
      portion thereof) prior to such Casualty Loss Value Date, plus (iii) all
      Supplemental Payments then accrued and unpaid or due and owing.  Upon
      payment in full of amounts specified in clauses (i) through (iii) of the
      preceding sentence, (A) the obligation of Lessee to pay Basic Payments
      hereunder, with respect to such item of Equipment for all Basic Payment
      Periods commencing after the occurrence of such Event of Loss shall
      terminate, (B) the Term shall end with respect to such item of
      Equipment, and (C) Lessor shall transfer to Lessee, or Lessee's


                                 -17-


<PAGE>



      designee, its title to such item of Equipment consistent with the
      settlement terms of Section 29(c) hereof.

               (ii)     Conveyance of Replacement Equipment.  Prior to or at
      the time of any conveyance of a Replacement Item, Lessee, at its own
      expense, will furnish, or cause to be furnished, to the Lessor the
      following documents (in form and substance reasonably satisfactory to
      Lessor) which shall have been duly authorized, executed and delivered by
      the respective parties thereto and shall be in full force and effect on
      the date of such conveyance:

                  (A)   with respect to any such Replacement Item, a full
            warranty bill of sale and Uniform Commercial Code financing
            statements;

                  (B)   a supplement to this Agreement, and if a Permitted
            Sublease is in force and effect to such Permitted Sublease, in
            each case covering such Replacement Item, duly executed by Lessee
            and the sublessee under the Permitted Sublease, if any;

                  (C)   certificates of insurance, with respect to such
            Replacement Item evidencing compliance with Sections 17(a) and
            17(b)(i-vii) hereof, executed by the insurer or its duly
            authorized agent;

                  (D)   (intentionally omitted); and

                  (E)   such other documents and evidence with respect to
            Lessee as Lessor or its counsel, may reasonably request in order
            to establish the consummation of the transactions contemplated by
            this Section 16(b), the taking of all corporate proceedings in
            connection with and compliance with the conditions set forth in
            this Section 16(b), in each case in form and substance
            satisfactory to Lessor.

       Upon full compliance by Lessee with the terms of this Section 16(b),
Lessor shall convey to Lessee, at Lessee's cost and expense, all of Lessor's
right, title and interest, as-is, where-is, without recourse or warranty,
express or implied (except as to the absence of Lessor Liens), in and to such
replaced item of Equipment, with respect to which Event of Loss occurred.  No
Event of Loss with respect to an item of Equipment under the circumstances
contemplated by the terms of this Section 16(b) shall result in any reduction
in Basic Payments or Lessee's obligation to pay Basic Payments hereunder.

      Lessee further agrees to take such further action as Lessor may
reasonably request with respect to such Replacement Item to perfect the
interest of Lessor in such Replacement Item.

            (c)   Application of Other Payments Upon Event of Loss.  Any
payments for damages to the Equipment (including, without limitation,
insurance proceeds) received at any time by Lessor or by Lessee from any
insurer, governmental authority or other party as a result of the occurrence
of an Event of Loss will be applied as follows: (i) any such payments received
at any time by Lessee shall be promptly paid to Lessor for application
pursuant to the following provisions of this Section 16(c); (ii) so much of
such payments as shall not exceed the amounts required to be paid by Lessee
pursuant to Section 16(b) hereof shall be applied in reduction of Lessee's
obligation to pay such amount, if not already paid by Lessee, or, if already
paid by Lessee, shall be applied to reimburse Lessee for its payment of such
amount, unless an Event of Default shall have occurred and be continuing; and
(iii) the balance, if any, of such payments remaining thereafter shall be paid
to or retained by Lessee, unless an Event of Default shall have occurred and
be continuing.


                             -18-

<PAGE>



            (d)   Application of Payments Not Relating to an Event of Loss. 
Any payments (including, without limitation, insurance proceeds) received at
any time by Lessor or Lessee from any insurer, governmental authority or other
party with respect to any condemnation, confiscation, theft or seizure of, or
requisition of title to or use of, or loss or damage to, any item of the
Equipment not constituting an Event of Loss, will be applied (if no Event of
Default shall have occurred and be continuing) directly in payment of repairs
or for replacement of property in accordance with the provisions of Sections
11 and 12 hereof, if not already paid by Lessee, or if already paid by Lessee
and if no Event of Default shall have occurred and be continuing, shall be
applied to reimburse Lessee for such payment, and any balance remaining after
compliance with said Sections 11 and 12 with respect to such loss or damage
shall be paid to or retained by Lessor.

      SECTION 17.  Insurance.

            (a)   Coverage.  Lessee shall:

                (i)     maintain or cause to be maintained property damage
      insurance for the Equipment in an amount not less than the greater of
      the then applicable replacement value or Casualty Loss Value of the
      Equipment for all property damage and loss including, without
      limitation, loss, vandalism, malicious mischief, damage from fire, and
      normal extended coverage perils customarily included in policies
      available with respect to property comparable to the Equipment;

               (ii)     maintain or cause to be maintained comprehensive
      general public liability, including blanket contractual, personal
      injury, property damage and loss of use of property of others, insurance
      applicable to the Equipment in such amounts usually carried by Lessee
      but in any event with a combined single limit of not less than
      $10,000,000 or such other amount as is mutually agreed to by Lessee and
      Lessor, as such agreement shall be reflected in the Lease Supplement
      applicable to certain Equipment; and

              (iii)     maintain or cause to be maintained such other
      insurance with respect to the Equipment in such amounts and against such
      insurable hazards as is usually carried by Lessee, but any loss of the
      type customarily covered by the policies described in Sections 17(a)(i)
      and (ii) whether actually covered in whole or in part by such policies,
      shall be the responsibility of Lessee and the absence of such coverage
      shall not relieve Lessee from any of its obligations under any of the
      documents or agreements related to the Overall Transaction.

      All insurance policies carried in accordance with this Section 17(a)
(excepting any self-insurance permitted under this Agreement) shall be
maintained with insurers of recognized responsibility and standing in the
industry.

      Any insurance policies carried in accordance with this Section 17 shall
be subject only to (A) exclusions of the sort existing in the insurance
policies in effect on the Acceptance Date and (B) deductible amounts and/or
retentions not in excess of $1,000,000 per occurrence with respect to
comprehensive general public liability insurance.

      Notwithstanding anything to the contrary in this Section 17, (i) Lessee
shall at all times maintain insurance with respect to the Equipment in
accordance with its standard corporate minimum practice with respect to other
similar equipment and (ii) any loss of the type customarily covered by the
policies described in Sections 17(a), whether actually covered in whole or in
part by such policies, shall be the responsibility of Lessee and the absence
of such coverage shall not relieve Lessee from any of its obligations under
any of the documents or agreements related to the Overall Transaction.



                                   -19-

<PAGE>



            (b)   Policy.  Any insurance policy maintained by Lessee pursuant
to Section 17(a) hereof (excepting any self-insurance permitted under this
Agreement) shall:

                (i)     specify Lessor, as its interest may appear, as a loss
      payee with respect to property damage insurance and as an additional
      insured with respect to liability insurance;

               (ii)     include effective waivers by the insurer of all claims
      for insurance premiums or commissions or (if such policies provide for
      the payment thereof) additional premiums or assessments against Lessor;

              (iii)     provide that in respect of the interests of Lessor
      such policies shall not be invalidated by any action or inaction of
      Lessee, any sublessee, or their respective agents, employees, officers,
      directors, stockholders, successors, assigns and servants shall insure
      the rights and interests of Lessor regardless of, and any claims for
      losses shall be payable notwithstanding:

                  (A)  any act of negligence by Lessee, any sublessee, or
            their respective agents, employees, officers, directors,
            stockholders, successors, assigns and servants including, without
            limitation, any breach of any condition or warranty in any policy
            of insurance by Lessee or any other Person;

                  (B)   the use of the Equipment by Lessee, any sublessee, or
            their respective agents, employees, officers, directors,
            stockholders, successors, assigns and servants for purposes more
            hazardous than permitted by the terms of the policy;

                  (C)   any foreclosure or other proceeding or notice of sale
            relating to the Equipment; or

                  (D)   any change in the title to or ownership of the
            Equipment;

               (iv)     provide that such insurance shall be primary insurance
      and that the insurers under such insurance policies shall be liable
      under such policies without right of contribution from any other
      insurance coverage effected by or on behalf of Lessor under any other
      insurance policies covering a loss that is also covered under the
      insurance policies maintained by Lessee pursuant to this Section 17 and
      shall expressly provide that all provisions thereof, except the limits
      of liability (which shall be applicable to all insureds as a group) and
      liability for premiums (which shall be solely a liability of the
      Lessee), shall operate in the same manner as if there were a separate
      policy covering each insured;

                (v)     provide that any material adverse change therein shall
      not be effective as to Lessor until at least thirty (30) days after
      receipt by Lessor of written notice thereof and provide that any
      cancellation thereof shall not be effective as to Lessor until receipt
      by Lessor of written notice of cancellation at thirty (30) days before
      the effective date of cancellation;

               (vi)     waive any right of subrogation of the insurers against
      Lessor and waive any right of the insurers to any setoff or counterclaim
      or any other deduction, whether by attachment or otherwise, in respect
      of any liability of Lessor;

              (vii)     provide that the whole or any part of the right, title
      and interest of Lessor or Lessee therein may be assigned; and

             (viii)  subject to Section 17(a) hereof, be reasonably
      satisfactory to Lessor in all other material respects.


                                 -20-

<PAGE>



            (c)   Evidence of Insurance.  Lessee shall deliver to Lessor by
the Acceptance Date for each item of the Equipment certificates of insurance
evidencing the provisions described in Sections 17(a) and 17(b)(i-vii) hereof
executed by the insurer or its duly authorized agent.

            (d)   Annual Insurance Certificate.  By the annual anniversary of
the Acceptance Date for each item of the Equipment of each year commencing
with September 30, 1995, and within thirty (30) days after any material
adverse change (including, without limitation, any material increase in
deductible and/or retention amounts) in the information set forth in the
certificates provided pursuant to Section 17(c) hereof, Lessee shall deliver
to Lessor a certificate of insurance with respect to the same items as
described in Section 17(c).

      SECTION 18A.      General Tax Indemnity. 

            (a)   Indemnity Obligation.  Lessee hereby assumes liability for,
and does hereby agree, to indemnify, protect, save, defend, exonerate, pay and
hold harmless Lessor, each Assignee and each of their respective officers,
directors, stockholders, successors, assigns, agents and servants (each such
party may be referred to herein as an "Indemnified Party") on an after-tax
basis (at the then highest marginal federal and applicable state, local and
foreign income tax rates) from, any and all federal, state, local and foreign
taxes, fees, withholdings, levies, imposts, duties, assessments and charges of
any kind and nature whatsoever, together with any penalties, fines or interest
therein (herein called "Taxes or Other Impositions") howsoever imposed,
whether levied or imposed upon or asserted against an Indemnified Party,
Lessee or the Equipment by any federal, state or local government or taxing
authority in the United States, or by any taxing authority or governmental
subdivision of a foreign country, upon or with respect to (a) the Equipment,
(b) the manufacture, construction, ordering, purchase, acceptance or
rejection, ownership, delivery, leasing, re-leasing, wet leasing, subleasing,
possession, use, operation, maintenance, storage, registration or re-
registration, titling or re-titling, licensing or re-licensing, documentation,
removal, return, sale (including, without limitation, sale to Lessee by an
Indemnified Party pursuant to the terms hereof) or other applications or
dispositions thereof, (c) the payments, receipts or earnings arising from the
Equipment, (d) any Permitted Contest or (e) this Agreement, any document,
instrument, agreement or contract entered into in relation hereto or otherwise
in relation to the Equipment or any payments payable by Lessee or to an
Indemnified Party hereunder or pursuant to any document, instrument, agreement
or contract entered into in relation hereto or otherwise in relation to the
Equipment; provided, however, that the foregoing indemnity shall not apply to
any taxes imposed solely as the result of the gross negligence or willful
misconduct of an Indemnified Party, or to the extent based upon or measured by
an Indemnified Party's net income and which are imposed or levied by any
federal, state or local taxing authority in the United States (other than net
income taxes attributable to Lessor's receipt or accrual of an indemnity
payable hereunder).  

            (b)   Contests.  Each Indemnified Party shall furnish Lessee with
copies of any requests for information received by such Indemnified Party from
any taxing authority relating to any Taxes or Other Impositions with respect
to which Lessee is required to indemnify hereunder, and if a claim is made
against such Indemnified Party for any such Taxes or Other Impositions with
respect to which Lessee is liable for a payment or indemnity hereunder, such
Indemnified Party shall give Lessee notice in writing within 30 days of
receipt of such claim (but failure of an Indemnified Party to so notify Lessee
shall not relieve Lessee of its obligations hereunder except to the extent
that such failure shall have materially prejudiced the ability to contest such
claim).  Lessee may, at its sole cost and expense, either in its own name or,
if permitted by law, in the name of such Indemnified Party, contest the
validity, applicability or amount of any such Taxes or Other Impositions by
means of a Permitted Contest; provided, however, such Indemnified Party shall
in all cases control all such contests, but (except as provided further below


                                   -21-


<PAGE>



in this Section 18A(b)) termination of any Permitted Contest shall require the
consent of Lessee, which shall not be unreasonably withheld or delayed.  If
Lessee shall have duly complied with all the terms of this Section 18A(b), and
Lessee shall reasonably withhold in writing its consent to all or part of such
assessment or settlement based upon its evaluation of the merits, Lessor still
may terminate or settle the contest, but Lessee shall not be obligated to
indemnify Lessor for the portion of such assessment or settlement to which
Lessee has reasonably withheld its consent.  Lessee shall pay, and save such
Indemnified Party harmless on an after tax basis against, any and all losses,
judgments, decrees and costs (including, without limitation, all reasonable
attorneys' fees and expenses) in connection with any Permitted Contest and
shall promptly after the final settlement, compromise or determination
(including, without limitation, any appeals) of such Permitted Contest, fully
pay and discharge the amounts which shall be levied, assessed, charged or
imposed or be determined to be payable therein or in connection therewith,
together with all penalties, fines, interests, costs and expenses thereof or
in connection therewith, and perform all acts, the performance of which shall
be ordered or decreed as a result thereof.  

            (c)   Refunds.  If an Indemnified Party shall obtain a refund of
any amount paid by Lessee pursuant to this Section 18A, such Indemnified Party
shall pay to Lessee within 30 days the amount of such refund, together with
the amount of any interest actually received by such Indemnified Party on
account of such refund; provided, however, that the aggregate amount of all
payments pursuant to this sentence by such Indemnified Party with respect to
any Tax or Other Imposition shall not exceed the aggregate amount of all
payments made by Lessee pursuant to this Section 18A with respect to such Tax
or Other Imposition, and, provided further, that such Indemnified Party shall
have no obligation to pay such refund to Lessee as long as a Default or an
Event of Default has occurred and is continuing.

            (d)   Reports, Returns and Payments.  Lessee will promptly notify
the appropriate Indemnified Party of all reports or returns required to be
made with respect to any Taxes or Other Impositions with respect to which
Lessee is required to indemnify hereunder, and will promptly provide such
Indemnified Party with all information necessary for the making and timely
filing of such reports or returns by such Indemnified Party.  If an
Indemnified Party requests that any such reports or returns be prepared and
filed by Lessee, Lessee will prepare and file the same if permitted by
applicable law to file the same, and if not so permitted, Lessee shall prepare
such reports or returns for signature by such Indemnified Party, and shall
forward the same, together with immediately available funds for payment of any
Taxes or Other Impositions due, to such Indemnified Party, at least 10 days in
advance of the date such payment is to be made.  Upon written request, Lessee
shall furnish an Indemnified Party with copies of all paid receipts or other
appropriate evidence of payment for all Taxes or Other Impositions paid by
Lessee pursuant to this Section 18A.  

            (e)   Survival.  The provisions of this Section 18A and all of the
indemnities and obligations of Lessee contained in this Section 18A shall
apply to the Equipment and each component thereof and shall apply from the
date of execution of this Agreement and shall continue in full force and
effect notwithstanding the expiration or earlier termination of this Agreement
or any other documents, instruments, agreements or contracts entered into in
relation hereto or otherwise in relation to the Equipment or any component of
the Equipment and are expressly made for the benefit of, and shall be
enforceable by, each Indemnified Party.

      SECTION 18B.      Special Tax Indemnity.  

            (a)  Assumptions.  Lessor and Lessee have made the following
assumptions regarding the characterization of this Agreement for federal
income tax purposes (the "Tax Assumptions"):  (i) Lessor will be treated as
the purchaser, owner, and lessor of the Equipment; (ii) the Equipment will be
treated as placed in service on the date or dates as indicated in the



                               -22-


<PAGE>


applicable Lease Supplements, and Lessor's basis in the Equipment under
Section 1012 of the Code will be equal to the total actual cost to Lessor of
the Equipment; (iii) for federal tax purposes, Lessor will be entitled to
claim depreciation deductions with respect to one hundred percent (100%) of
the total actual cost of the Equipment computed (A) by using the applicable
recovery period for the Equipment within the meaning of Section 168(c)(1) of
the Code (the "Applicable Recovery Period") as set forth in the applicable
Lease Supplements; (B) by using the two hundred percent (200%) declining
balance method, switching to a straight line method for the first taxable year
of Lessor for which such method yields a larger allowance, (C) assuming
salvage value is zero, and (D) using the half-year convention under Section
168(d)(4)(A) of the Code (the "Depreciation Deductions"); (iv) the only
amounts that Lessor will be required to include in gross income with respect
to this Agreement will be (A) rents of all types as paid under this Agreement,
(B) payments as a consequence of a sale or other disposition of the Equipment,
and (C) any indemnity pursuant to this Section 18B ("Anticipated Lease
Income"); (v) Lessor will be able to amortize over the Term all of its
Transaction Costs which are not currently deductible (the "Transaction Expense
Deductions"); (vi) all items of income and expense will be treated as derived
from or allocable to sources within the United States; (vii) Lessor's taxable
year is the calendar year, and all items of income and expense will be treated
on an accrual basis; (viii) Lessor will have at all relevant times sufficient
federal and applicable state and local taxable income against which to apply
the Depreciation Deductions, Transaction Expense Deductions, and any other
deductible tax benefits relating to the ownership of the Equipment or to the
transactions contemplated by this Agreement; (ix) Lessor's federal corporate
income tax rate will be thirty-five percent (35%), and its combined federal
and state income tax rate will be 40.04% during each year of this Agreement
(the "Combined Tax Rate"); and (x) no portion of the Depreciation Deductions
will be recaptured under Section 1245 of the Code or otherwise disallowed
during the Term.

            (b)   Representations, Warranties and Covenants.  Lessee hereby
represents, warrants and covenants to Lessor as follows:  (i) at no time
during the Term will the Equipment be used "predominantly outside the United
States" within the meaning of Sections 168(g)(1)(A) and 168(g)(4) of the Code;
(ii) assuming Lessor is treated as the owner of the Equipment for federal
income tax purposes, the Tax Assumptions set forth in Section 18B(a)(ii)-(vi)
are correct; (iii) under current law, neither the Equipment nor any component
thereof constitutes "limited use property" within the meaning of Revenue
Procedure 76-30, 1976-2 C.B. 647; (iv) Lessee (including any Affiliate of
Lessee) will not claim any depreciation or cost recovery deductions with
respect to the Equipment, will not use the Equipment in any manner that will
cause the Equipment to cease to qualify for use of the Applicable Recovery
Period as set forth in the applicable Lease Supplements, and has not taken and
will not take any other action in connection with filing its or their federal
income tax returns that would cause any of the Tax Assumptions to be
incorrect; (v) as of each delivery date with respect to the Equipment, such
Equipment will not require any improvement, modification or addition in order
to be rendered complete for its intended use by Lessee; (vi) all written
information supplied, caused to be supplied, or to be supplied to any
appraiser by or on behalf of Lessee or any Affiliate of Lessee with respect to
the Equipment was or will be, as the case may be, true and accurate when
supplied; (vii) at no time during the Term will the Equipment constitute "tax-
exempt use property" within the meaning of Section 168(h) of the Code; (viii)
at the end of the Basic Term, the Equipment will have a remaining economic
useful life of at least 20% of the total economic useful life as measured from
the Closing Date; (ix) at the end of the Basic Term, the Equipment will have a
residual value of at least 20% of the total actual cost of the Equipment
without including in such residual value any increase or decrease for
inflation or deflation during the Basic Term and after subtracting from such
residual value the cost, if any, to Lessor for removal and delivery of
possession of the property to Lessor at the end of the Basic Term; and (x)
based on all facts known by Lessee as of the Acceptance Date with respect to
each applicable Lease Supplement, it is reasonable to expect that, as of the


                                  -23-


<PAGE>


Early Buyout Option Date as set forth in such Lease Supplement, the fair
market value of the Equipment will be less than or equal to the Early Buyout
Option Price as set forth in such Lease Supplement.

            (c)   Indemnity Payment Conditions.  If, by reason of any act or
omission of Lessee or by any other Person in possession of the Equipment or by
reason of the inaccuracy or breach by Lessee of any of the representations,
warranties and covenants contained in this Section 18B, the Depreciation
Deductions or Transaction Expense Deductions are lost, disallowed, eliminated,
reduced, recaptured, compromised, delayed or otherwise made unavailable to
Lessor (a "Loss") or Lessor incurs a tax detriment because it is required to
include amounts in income other than Anticipated Lease Income (an
"Inclusion"), Lessee shall, upon notice by Lessor, promptly pay to Lessor on
demand in immediately available funds, as an indemnity an amount which, after
deduction of the amount of all taxes required to be paid by Lessor in respect
of the receipt or accrual of such amount under the laws of any federal, state,
local or foreign government or other taxing authority and any applicable
foreign withholding taxes, shall be equal to the sum of (x) the increase in
federal, state, local and foreign income tax liability for the respective
taxable year attributable to such Loss or Inclusion plus (y) the amounts of
interest, penalties or additions to tax (including, without limitation, any
additions to tax because of underpayment of estimated tax), which are assessed
against Lessor for such taxable year by the Internal Revenue Service ("IRS")
or any relevant state, local or foreign taxing authority and which are
attributable to such Loss or Inclusion.  In calculating any amount payable to
Lessor pursuant to this Section 18B(c), such amount shall be determined by
applying the Tax Assumptions, and it shall be assumed that all income of
Lessor is subject to tax at the Combined Tax Rate and that all deductions may
be utilized at the Combined Tax Rate; provided, however, that (i) the amount
of any taxes payable as the result of income giving rise to an Inclusion and
(ii) the amount of taxes payable as the result of payments to Lessor pursuant
to this Section 18B(c) (i.e. the amount of any applicable "gross-up"), shall
be determined based upon the then highest marginal federal, state, local and
foreign income tax rates applicable to Lessor for the relevant taxable year
with respect to such payments.

            (d)   Right to Contest.  Lessor shall notify Lessee in writing of
any actual or proposed claim, adjustment, or other action of any tax authority
received by Lessor in writing with respect to which Lessee may be required to
provide indemnification under this Section 18B ("Proposed Adjustment") (but
failure of Lessor to so notify Lessee shall not relieve Lessee of its
obligations hereunder except to the extent that such failure shall have
materially prejudiced the ability to contest the Proposed Adjustment).  If
Lessee shall request in writing within thirty (30) days after Lessor's notice
described above that the Proposed Adjustment be contested, Lessor shall
contest the Proposed Adjustment; provided, however, that:  (i) prior to taking
such action, Lessee shall have furnished Lessor with an opinion of independent
tax counsel or an internationally recognized accounting firm chosen by Lessee
and reasonably acceptable to Lessor, to the effect that Lessor has a
reasonable basis for contesting the claim; (ii) prior to taking such action,
Lessee shall have (A) acknowledged its obligation to indemnify Lessor
hereunder in the event Lessor does not prevail in such contest and (B) agreed
to reimburse Lessor, promptly on demand, all reasonable costs and expenses
that Lessor may incur in connection with contesting such claim, including
without limitation reasonable attorneys' and accountants' fees and expenses;
(iii) Lessor shall not be obligated to contest any proposed amount that is
less than $30,000.00; and (iv) Lessor shall in all events control the contest,
but (except as provided below in this Section 18B(d)) termination of any
contest shall require the consent of Lessee which shall not be unreasonably
withheld or delayed.  Lessee shall not have any right to inspect the books and
records of Lessor, but shall have reasonable opportunity to review and comment
on portions of documentation, protests, memoranda or briefs relating
exclusively to a Proposed Adjustment.  In the event Lessor shall pay the tax
claimed and then seek a refund, Lessor may require Lessee to advance funds
sufficient to pay the tax that would be indemnified by Lessee hereunder if the



                                  -24-


<PAGE>



claim were resolved adversely to Lessor, in which case, to the extent the
refund claim is successful, such funds received from the taxing authority and
attributable thereto, to the extent not required to be applied to an indemnity
payable hereunder, shall be refunded to Lessee with any interest received by
Lessor with such refund.  Notwithstanding anything to the contrary in this
Section 18B, Lessor may at any time decline to take any further action with
respect to a Proposed Adjustment or may settle any contest without the consent
of Lessee; provided, however, that if Lessee shall have duly complied with all
the terms of this Section 18B(d), and Lessee shall reasonably withhold in
writing its consent to all or part of such assessment or settlement based upon
its evaluation of the merits, Lessee shall not be obligated to indemnify
Lessor for the portion of such assessment or settlement to which Lessee has
reasonably withheld its consent.

            (e)   Survival of Indemnities.  All of the indemnities contained
in this Section 18B shall apply to the Equipment and each component thereof
and shall continue in full force and effect, notwithstanding the expiration or
other termination of the Term and are expressly made for the benefit of, and
shall be enforceable by, Lessor and each Assignee.

      SECTION 19.  General Indemnity.  Lessee hereby assumes liability for,
and does hereby agree, whether or not any of the transactions contemplated
hereby are consummated, to indemnify, protect, save, defend, exonerate, pay
and hold harmless each Indemnified Party on a net after-tax basis (at the then
highest marginal federal and applicable state, local and foreign income tax
rates) from and against any and all obligations, fees, liabilities, losses,
interest, damages, punitive damages, penalties, fines, claims, demands,
actions, suits, judgments, costs and expenses, including, without limitation,
reasonable legal fees and expenses (including, without limitation, such legal
fees and expenses incurred in connection with the enforcement of this
Agreement or any other Transaction Document), of every kind and nature
whatsoever imposed on, incurred by, or asserted against any Indemnified Party,
in any way relating to or arising out of (a) the manufacture, construction,
ordering, purchase, acceptance or rejection, ownership, delivery, leasing, re-
leasing, wet leasing, subleasing, possession, use, operation, maintenance,
storage, registration or re-registration, titling or re-titling, licensing or
re-licensing, documentation, removal, return, sale (including, without
limitation, sale by an Indemnified Party to Lessee pursuant to the terms
hereof) or other applications or dispositions thereof, including, without
limitation, any of such as may arise from (i) loss or damage to any property
or death or injury to any Person, (ii) patent or latent defects in the
Equipment (whether or not discoverable by Lessee or any Indemnified Party),
(iii) any claims based on strict liability in tort or otherwise, (iv) any
claims based on patent, trademark or copyright infringement, and (v) any
claims based on liability arising under the applicable environmental or noise
or pollution control law or regulation of the United States, (b) any failure
on the part of Lessee to perform or comply with any of the terms of this
Agreement or any document, instrument, agreement or contract entered into in
relation hereto or otherwise in relation to the Equipment but excluding any
claim based upon any failure on the part of an Indemnified Party to comply
with its obligations under this Agreement or any document, instrument,
agreement or contract entered into by such Indemnified Party in relation
hereto or otherwise in relation to the Equipment or (c) any claims,
encumbrances, security interests, liens or legal processes regarding such
Indemnified Party's title to or interest in the Equipment, except for Lessor
Liens.  Lessee shall not be required to indemnify any Indemnified Party for
any claims (t) resulting from acts which would constitute the willful
misconduct or gross negligence of such Indemnified Party, (u) arising out of
acts or events occurring after the termination of this Agreement and
redelivery of the Equipment (to the extent relating to such redelivered
Equipment), (v) arising out of any Lessor Lien, (w) arising out of the
transfer by Lessor of all or any portion of its rights in the Equipment or the
Transaction Documents (except with the consent of Lessee or in connection with
Lessor's exercise of remedies hereunder), (x) or expenses which an Indemnified
Party is required to bear or pay under the express provisions of any of the


                                   -25-

<PAGE>



Transaction Documents, (y) constituting Taxes or Other Impositions or (z)
resulting from the breach by such Indemnified Party's covenants,
representations or warranties contained in any Transaction Documents.  Lessee
shall give each Indemnified Party prompt notice of any occurrence, event or
condition known to Lessee as a consequence of which any Indemnified Party is
or is reasonably likely to be entitled to indemnification hereunder.  If an
Indemnified Party shall receive notice of any claim or asserted liability
which, in such Indemnified Party's good faith judgment, may result in an
obligation by Lessee to indemnify hereunder, such Indemnified Party shall
promptly give notice thereof to Lessee but Lessee's indemnity obligations
hereunder shall not be modified in any manner unless such Indemnified Party's
failure to give such notice materially and adversely affects Lessee's ability
to raise a defense to such claim or asserted liability.  The indemnification
provided in this Section 19 shall not be impaired in any manner by the
existence of any industrial or worker's compensation laws.  Lessee shall
promptly upon request of any such Indemnified Party (but in any event within
45 days of such request) reimburse such Indemnified Party for amounts expended
by it in connection with any of the foregoing or pay such amounts directly. 
Lessee shall be subrogated to an Indemnified Party's rights in any matter with
respect to which Lessee has actually reimbursed such Indemnified Party for
amounts expended by it or has actually paid such amounts directly pursuant to
this Section 19.  In case any action, suit or proceeding is brought against
any Indemnified Party in connection with any claim indemnified against
hereunder, such Indemnified Party will, after receipt of notice of the
commencement of such action, suit or proceeding, promptly notify Lessee
thereof, enclosing a copy of all papers served upon such Indemnified Party
(but failure of an Indemnified Party to so notify Lessee shall not relieve
Lessee of its obligations hereunder except to the extent that such failure
shall have materially prejudiced the ability to contest such claim).  Lessee
may, and upon such Indemnified Party's request will, at Lessee's expense,
resist and defend such action, suit or proceeding, or cause the same to be
resisted or defended by counsel selected by Lessee and reasonably satisfactory
to such Indemnified Party and in the event of any failure by Lessee to do so,
Lessee shall pay all costs and expenses (including, without limitation,
reasonable attorney's fees and expenses) reasonably incurred by such
Indemnified Party in connection with such action, suit or proceeding.  The
Indemnified Party shall supply Lessee with such information requested by
Lessee as in the reasonable opinion of Lessee's counsel is necessary or
advisable for Lessee to control any such action, suit or proceeding; provided,
however, such Indemnified Party shall have no obligation to provide Lessee
with its confidential information unless Lessee shall execute a
confidentiality agreement, in form and substance reasonably satisfactory to
such Indemnified Party.  The provisions of this Section 19, and all of the
indemnities and the obligations of Lessee under this Section 19, shall apply
to the Equipment and each component thereof and shall apply from the date of
the execution of this Agreement and shall survive the expiration or earlier
termination of this Agreement and all documents, instruments, agreements and
contracts entered into in relation hereto or otherwise in relation to the
Equipment or any component of the Equipment and are expressly made for the
benefit of, and shall be enforceable by, each Indemnified Party.  

      SECTION 20.  NO WARRANTIES.  LESSOR LEASES THE EQUIPMENT TO LESSEE ON AN
AS-IS, WHERE-IS BASIS AND EXCEPT AS OTHERWISE EXPRESSLY STATED IN THIS
AGREEMENT LESSOR EXPRESSLY DISCLAIMS AND MAKES NO REPRESENTATION OR WARRANTY,
EITHER EXPRESSED OR IMPLIED, AS TO ANY MATTER WHATSOEVER, INCLUDING, WITHOUT
LIMITATION, THE EQUIPMENT, THE DESIGN OR CONDITION OF EQUIPMENT, ITS
MERCHANTABILITY, DURABILITY, SUITABILITY OR FITNESS FOR ANY PARTICULAR
PURPOSE, THE QUALITY OF THE MATERIAL OR WORKMANSHIP OF THE EQUIPMENT, OR THE
CONFORMITY OF THE EQUIPMENT TO THE PROVISIONS AND SPECIFICATIONS OF ANY
PURCHASE ORDER OR ORDERS RELATING THERETO, OR ANY OTHER MATTER CONCERNING, ANY
ITEM OF THE EQUIPMENT OR THE FINANCING THEREOF (WHICH DISCLAIMER LESSEE HEREBY
ACKNOWLEDGES).  LESSEE HEREBY WAIVES ANY CLAIM (INCLUDING, WITHOUT LIMITATION,
INCIDENTAL OR CONSEQUENTIAL DAMAGE) OR EXPENSE CAUSED BY ANY ITEM OF THE
EQUIPMENT OR BY LESSEE'S LOSS OF USE THEREOF FOR ANY REASON WHATSOEVER. 
WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, LESSOR SHALL NOT BE LIABLE


                             -26-

<PAGE>



OR RESPONSIBLE FOR ANY DEFECTS, EITHER PATENT OR LATENT (WHETHER OR NOT
DISCOVERABLE BY LESSEE), IN ANY ITEM OF THE EQUIPMENT, OR FOR ANY DIRECT OR
INDIRECT DAMAGE TO PERSONS OR PROPERTY RESULTING THEREFROM, OR FOR LESSEE'S
LOSS OF USE OF ANY ITEM OF THE EQUIPMENT OR FOR ANY INTERRUPTION IN LESSEE'S
BUSINESS CAUSED BY LESSEE'S INABILITY TO USE ANY ITEM OF THE EQUIPMENT FOR ANY
REASON WHATSOEVER.  Lessor hereby assigns to Lessee whatever claims and rights
Lessor may have (to the extent Lessor may validly assign such claims and
rights) under all manufacturer's and supplier's warranties with respect to the
Equipment, provided, that all such assignments shall be of no further force or
effect, and all proceeds of such claims and rights shall be paid over to or
retained by Lessor if an Event of Default shall have occurred and be
continuing or upon the return of the Equipment to Lessor.  So long and only so
long as all of the Equipment described in a particular Lease Supplement shall
be subject to this Agreement and Lessee shall be entitled to possession of the
Equipment hereunder, Lessor authorizes Lessee, at Lessee's sole expense, to
assert for Lessor's account, all rights and powers of Lessor under any
manufacturer's, vendor's or dealer's warranty on any item of Equipment;
provided, however, that Lessee shall indemnify, protect, save, defend and hold
harmless Lessor from and against any and all claims, and all costs, expenses,
damages, losses and liabilities incurred or suffered by Lessor in connection
therewith, as a result of, or incident to, any action by Lessee pursuant to
this sentence.

      SECTION 21.  Lessee's Representations, Warranties and Covenants.  

Lessee hereby represents, warrants and covenants to Lessor that:

            (a)   Due Organization and Existence.  Lessee is a corporation
duly organized, validly existing and in good standing under the laws of the
state of its incorporation, and is qualified to do business in each
jurisdiction in which such qualification is necessary except where the failure
to so qualify would not have a material adverse effect on the ability of
Lessee to perform its obligations under the Transactions Documents;

            (b)   Power and Authority.  Lessee has the corporate power and
authority to execute and perform this Agreement and the other Transaction
Documents in effect as of the date hereof to which Lessee is a party and to
lease the Equipment hereunder, and has duly authorized the execution, delivery
and performance of this Agreement and the other Transaction Documents in
effect as of the date hereof to which Lessee is a party;

            (c)   Due Authorization.  The leasing of the Equipment from Lessor
by Lessee, the execution and delivery by Lessee of this Agreement and each
Transaction Document in effect as of the date hereof to which it is a party,
and the compliance by Lessee with the terms hereof and thereof, and the
payment and performance by Lessee of all of its obligations hereunder and
thereunder (i) have been duly and legally authorized by appropriate corporate
action taken by Lessee, (ii) are not in contravention of, and will not result
in a violation or breach of, any of the terms of Lessee's certificate of
incorporation, by-laws or of any provisions of any agreements relating to
shares of the capital stock of Lessee, and (iii) will not violate or
constitute a breach of any provisions of law applicable to Lessee, any order,
writ, injunction, decree, determination or award of any court or other agency
of government applicable to Lessee, or any indenture, agreement or other
instrument to which Lessee is a party, or by or under which Lessee or any of
Lessee's property is bound, or be in conflict with, result in a breach of, or
constitute (with due notice or lapse of time) a default under any such
indenture, agreement or any instrument, or result in the creation or
imposition of any Lien upon any of Lessee's property or assets, except where
there will be no material adverse effect on the ability of Lessee to perform
its obligations under the Transaction Documents;

            (d)   Enforceability.  This Agreement, each Lease Supplement, and
every other Transaction Document in effect as of the date hereof have been (or
in the case of future Lease Supplements, will be) executed by the duly


                              -27-


<PAGE>



authorized officer or officers of Lessee and delivered to Lessor and
constitute (or in the case of future Lease Supplements, will constitute) the
legal, valid and binding obligation of Lessee, enforceable in accordance with
its terms, except as enforceability may be limited by bankruptcy, insolvency,
moratorium or other similar laws affecting the rights of creditors generally
and except as enforceability may be limited by general principles of equity
(regardless of whether enforceability is considered in a proceeding in equity
or at law);

            (e)   No Consents.  Except as set forth in subsection (g) below,
neither the execution and delivery by Lessee of this Agreement or any other
Transaction Document in effect as of the date hereof nor the payment and
performance by Lessee of all of its obligations hereunder and thereunder, nor
the sale of the Equipment by any Seller to Lessor for the purpose of leasing
the same to Lessee under this Agreement requires the consent or approval of,
the giving of notice to, the registration, filing or recording with or the
taking of any action that has not already been taken and completed in respect
of, any federal, state, local or foreign government or governmental authority
or agency;

            (f)   No Liens.  No mortgage, deed of trust, or other Lien (other
than Permitted Liens) which now covers or affects, or which may hereafter
cover or affect, any property, or interest therein of Lessee, now attaches or
hereafter will attach to any item of Equipment, or in any manner materially
affects or will materially affect adversely Lessor's rights and interests
therein;

            (g)   (intentionally omitted);

            (h)   Financial Statements.  All balance sheets, statements of
profit and loss and other financial data that have been delivered to Lessor
with respect to C&A (and its Consolidated Subsidiaries, including without
limitation Lessee) (i) are complete and correct in all material respects, (ii)
accurately present the financial condition of C&A (and its Consolidated
Subsidiaries, including without limitation Lessee) on the dates for which, and
the results of their respective operations for the periods for which, the same
have been furnished and (iii) have been prepared in accordance with generally
accepted accounting principles consistently followed throughout the periods
covered thereby; all balance sheets disclose all known material liabilities,
direct and contingent, as of their respective dates to the extent required by
generally accepted accounting principles, and there has been no change in the
condition of C&A (and its Consolidated Subsidiaries, including without
limitation Lessee), financial or otherwise, since the date of the most recent
financial statements delivered to Lessor with respect to C&A (and its
Consolidated Subsidiaries, including without limitation Lessee), other than
changes which, either separately or in the aggregate, have not been materially
adverse;

            (i)   No Litigation.  There is no material litigation or any other
proceedings now pending or, to the knowledge of Lessee, threatened, against or
affecting Lessee in any court or before any regulatory commission, board or
other administrative governmental agency which would directly or indirectly
adversely affect or impair the title and interest of Lessor in and to the
Equipment, or which, in the reasonable opinion of Lessee's management, is
likely to affect materially and adversely, the business, properties,
operations or condition of Lessee (financial or otherwise), other than as
disclosed in C&A's Form 10-K as of December 31, 1993 filed with the Securities
and Exchange Commission or C&A's Form 10-Q as of July 30, 1994 filed with the
Securities and Exchange Commission.

            (j)   Income Tax Return.  Lessee and has filed all United States
income tax returns which are required to be filed, and has paid, or made
provisions for the payment of, all taxes which have or may become due pursuant
to said returns or pursuant to any assessment received by Lessee, except such
taxes, if any, as are being contested by means of a Permitted Contest;


                                 -28-

<PAGE>



            (k)   (intentionally omitted);

            (l)   Investment Company.  Lessee is not an "investment company",
or a company "controlled" by an "investment company", within the meaning of
the Investment Company Act of 1940, as amended;

            (m)   Taxes.  All sales, use, documentation or similar taxes, fees
or other charges due and payable prior to or as of the date of each Lease
Supplement shall be paid prior to or as of the date of each Lease Supplement
to the extent such are in connection with the sale to and purchase by Lessor
of the Equipment or the leasing of the Equipment by Lessor to Lessee;

            (n)   No Offer to Sell or Assign.  Lessee has not offered any
interest in this Agreement, the Payments, or the Equipment or any similar
security for sale to, or solicited offers to buy any thereof from, or
otherwise approached or negotiated with respect thereto with, any prospective
purchaser, other than Lessor; 

            (o)   Invoices.  In connection with each Lease Supplement, Lessee
shall deliver or cause to be delivered to Lessor true, correct and complete
copies of all purchase agreements, offering documents and invoices for the
Equipment;

            (p)   Adverse Contract.  Lessee is not a party to, or bound by,
any contract, agreement or instrument or subject to any corporate restriction
that would conflict with this Agreement or any other Transaction Document in
effect as of the date hereof;

            (q)   Misrepresentation.  Neither this Agreement nor any other
Transaction Document in effect as of the date hereof contains any
misrepresentation or untrue statement of material fact or omits to state any
material fact necessary to make any of such Transaction Documents in effect as
of the date hereof not misleading;

            (r)   (intentionally omitted);

            (s)   Chief Executive Office.  The chief executive office of
Lessee is located at 701 McCullough Drive, Charlotte, North Carolina 28262 and
has been located at such address for no less than the four (4) months prior to
the date hereof;

            (t)   Trade Names.  Lessee has not, and does not, use any trade
name or any other name in the conduct of its business except for its name set
forth on the signature page hereof and those listed on Schedule 2 hereto; and

      SECTION 22.  Events of Default.  Any of the following events shall
constitute an "Event of Default" (whether any such event shall be voluntary or
involuntary, or come about or be effected by operation of law or pursuant to
or in compliance with any judgment, decree or order of any court or any order,
rule or regulation of any administrative or governmental body):

            (a)   Payment. Lessee shall fail to make (i) any Basic Payments
within five (5) Business Days after the same is due and payable or (ii) any
Supplemental Payment within ten (10) days after receipt of written notice to
Lessee that the same is due and payable; or

            (b)   Certain Covenants.  Lessee shall fail to observe or perform
any of the covenants or agreements of Lessee set forth in Sections 8 or 17
hereof; or

            (c)   Other Covenants.  Lessee shall fail to perform or observe
any other covenant, condition, or agreement to be performed or observed by it
under this Agreement, or in any agreement or certificate furnished to Lessor
in connection herewith, and such failure shall continue unremedied for thirty
(30) days after written notice to Lessee specifying such failure and demanding


                                   -29-


<PAGE>



the same to be remedied; provided, however, that if Lessee shall have
undertaken to cure any such failure and, notwithstanding the reasonable
diligence of Lessee in attempting to cure such failure, such failure is not
cured within said thirty (30) day period but is curable with future due
diligence, there shall exist no Event of Default under this Section 22 for
such further time, not to exceed sixty (60) days, as may reasonably be
required to effect such cure, so long as Lessee is proceeding with due
diligence to cure such failure; or

            (d)   Default under Other Documents - Lessee.  A C&A Credit
Agreement Event of Default shall have occurred and no effective waiver shall
have been obtained with respect thereto; provided, however, the foregoing
shall not constitute an Event of Default hereunder until twelve (12) months
have passed during which Lessee has diligently pursued such a waiver by
appropriate means and no such waiver has been obtained in such period; or 

            (e)   Bankruptcy; Insolvency - Lessee.  Lessee shall become
insolvent or bankrupt or make an assignment for the benefit of creditors or
consent to the appointment of a trustee or receiver; or a trustee or a
receiver shall be appointed for Lessee or for a substantial part of its
property without its consent and shall not be dismissed for a period of sixty
(60) days; or any petition for the relief, reorganization or arrangement of
Lessee or any other petition in bankruptcy or for the liquidation, insolvency
or dissolution of Lessee shall be filed by or against Lessee and, if filed
against Lessee shall be consented to or be pending and not dismissed for a
period of sixty (60) days; or an order for relief under any bankruptcy or
insolvency law shall be entered by any court or governmental authority of
competent jurisdiction with respect to Lessee; or 

            (f)   Misrepresentation - Lessee.  Any representation, warranty,
statement or certification made by Lessee under this Agreement or in any other
Transaction Document in effect as of the date hereof to which Lessee is a
party (or in any document or certificate furnished to Lessor in connection
herewith or pursuant hereto) shall prove to be untrue or incorrect when made
in any material respect, or shall be breached in any material respect.

      SECTION 23.  Remedies Upon Default.  Upon the occurrence of any Event of
Default, and at any time thereafter, Lessor may exercise one or more of the
following remedies with respect to the Equipment or any part thereof as Lessor
in its sole discretion shall elect:

            (a)   Return of Equipment.  Lessor may cause Lessee, upon the
demand of Lessor and at Lessee's expense, to, and Lessee shall, promptly
return the Equipment (or any item thereof) as Lessor may demand to Lessor at
such location, in the manner and condition required by, and otherwise in
accordance with all the provisions of, Section 6 hereof as if the Equipment
were being returned at the end of the Term; or Lessor, at its option, may
enter upon the premises where the Equipment is located or believed to be
located and take immediate possession of and remove the Equipment (or any
items thereof) without the necessity for first instituting proceedings, or by
summary proceedings or otherwise, and Lessee shall comply therewith, all
without liability to Lessor for or by reason for such entry or taking
possession, whether for the restoration of damage to property caused by such
taking or otherwise;

            (b)   Sell, Use, Lease or Otherwise Employ Equipment.  Lessor may
(i) sell or otherwise dispose of the Equipment, at public or private sale and
with or without notice to Lessee or advertisement, as Lessor may determine or
(ii) hold, use, operate, lease to others or keep idle all or any part of the
Equipment as Lessor, in its sole discretion, may determine, in the case of (i)
or (ii) of this Section 23(b) free and clear of any rights of Lessee except as
hereinafter set forth in this Section 23 and without any duty to account to
Lessee with respect to such action or inaction or for any proceeds with
respect thereto except to the extent required by Section 23(d) hereof in the


                               -30-


<PAGE>



event Lessor elects to exercise its rights under said Section 23(d) in lieu of
its rights under Section 23(b) hereof;

            (c)   Excess of Casualty Loss Value over Fair Market Sales Value. 
Whether or not Lessor shall have exercised, or shall thereafter at any time
exercise, any of its rights under Sections 23(a) or (b) hereof with respect to
the Equipment, Lessor, by notice to Lessee specifying a payment date not
earlier than the next Basic Payment Date, may cause Lessee to pay to Lessor,
and Lessee shall pay to Lessor, on the payment date specified in such notice,
as liquidated damages for loss of a bargain and not as a penalty (in lieu of
the Basic Payments for the Equipment due after the specified payment date),
any Payments  with respect to the Equipment due on or before or accrued as of
such payment date plus an amount equal to the excess, if any, of (i) the
Casualty Loss Value for all the Equipment, determined as of such payment date
over (ii) the Fair Market Sales Value for all the Equipment, computed as of
the payment date specified pursuant to this Section 23(c), together with
interest, to the extent permitted by applicable law, at the Overdue Rate on
such Payments and the amount of such excess, if any, from such payment date
specified pursuant to this Section 23(c), to the date of actual payment of all
such Payments and other amounts;

            (d)   Excess of Casualty Loss Value over Sales Proceeds.  In the
event Lessor, pursuant to Section 23(b) hereof, shall have sold the Equipment,
Lessor in lieu of exercising its rights under Section 23(c) hereof with
respect to the Equipment, may, if it shall so elect, cause Lessee to pay
Lessor, and Lessee shall pay to Lessor, on the date of such sale, as
liquidated damages for loss of a bargain and not as a penalty (in lieu of the
Basic Payments for the Equipment due after the date on which such sale
occurs), any Payments with respect to the Equipment due on or before or
accrued as of such date of sale, plus the amount of any deficiency of the net
proceeds of such sale below the Casualty Loss Value of all the Equipment,
determined as of the date of such sale, together with interest, to the extent
permitted by applicable law, at the Overdue Rate on all such Payments and the
amount of such deficiency from the date of such sale to the date of actual
payment of all such Payments and other amounts; or

            (e)   Rescission.  Rescind this Agreement as to the Equipment or
exercise any other right or remedy which may be available under applicable law
or proceed by appropriate court action to enforce the terms hereof or to
recover damages for the breach hereof.

      In addition, Lessee shall be liable for any and all Supplemental
Payments due hereunder before or after any termination hereof, including all
costs and expenses (including, without limitation, reasonable attorney's fees
and disbursements) incurred by reason of the occurrence of any Event of
Default or the exercise of Lessor's remedies with respect thereto including
all costs and expenses incurred in connection with the return of the Equipment
in accordance with the terms of Section 6 hereof or any appraisal of the
Equipment.  At any sale of the Equipment, Lessor may bid for and purchase such
property.  Except as otherwise expressly provided above, no remedy referred to
in this Section 23 is intended to be exclusive, but each shall be cumulative
and in addition to any other remedy referred to above or otherwise available
to Lessor at law or in equity; and the exercise or beginning of exercise by
Lessor of any one or more of such remedies shall not preclude the simultaneous
or later exercise by Lessor of any or all such other remedies.  No express or
implied waiver by Lessor of any Event of Default hereunder shall in any way be
or be construed to be, a waiver of any future or subsequent Event of Default. 

      SECTION 24.  Lessor's Right to Perform for Lessee.  If Lessee fails to
make any Supplemental Payment required to be made by it hereunder or fails to
perform or comply with any of its agreements contained herein, Lessor may
itself, make such payment or perform or comply with such agreement, and the
amount of such payment and the amount of the expenses of Lessor reasonably
incurred in connection with such payment or the performance of or compliance
with such agreement, as the case may be, together with interest thereon at the


                              -31-

<PAGE>



rate specified in Section 25 hereof, shall, if not paid by Lessee to Lessor on
demand, be deemed a Supplemental Payment hereunder; provided, however, that no
such payment, performance or compliance by Lessor shall be deemed to cure any
Event of Default hereunder.

      SECTION 25.  Late Charges.  Lessee shall pay to Lessor, upon demand, to
the extent permitted by applicable law, interest on any Basic Payment not paid
when due, and on any Supplemental Payment or other amount payable under this
Agreement which is not paid when due, for any period for which any of the same
is overdue (without regard to any grace period) at a rate equal to the Overdue
Rate.  

      SECTION 26.  Further Assurances.  Lessor and Lessee agree to cooperate
in good faith and to execute and deliver such documents and further assurances
consistent with and in clarification of the characterization and intent of the
parties with respect to the Overall Transactions.

      SECTION 27.  Transaction Costs, Fees and Expenses.  Lessee shall pay all
out-of-pocket costs, fees and expenses of Lessor and Lessee in connection with
the negotiation, preparation, execution, delivery and enforcement of the
Transaction Documents (and all amendments, modifications and supplements
thereto in connection with each Acceptance Date after the date hereof) and all
other such reasonable costs, fees and expenses of Lessor and Lessee in
connection with the Overall Transaction including without limitation such
costs, fees and expenses (a) of Moore & Van Allen in connection with the
initial closing hereunder, in an amount as agreed pursuant to a side letter
from Lessor and acknowledged by Lessee and (b) associated with any and all
filings, searches and recordations necessary or appropriate in connection with
the Transaction Documents or the Overall Transaction.

      SECTION 28.  Notices.  All notices provided for or required under the
terms and provisions hereof shall be in writing, and any such notice shall be
deemed given when personally delivered or when deposited with a nationally
recognized overnight delivery service, with the cost therefor prepaid, or in
the United States mails, with proper postage prepaid, for first class
certified mail, return receipt requested, addressed (a) if to Lessor or
Lessee, at their respective addresses as set forth herein or at such other
address as either of them shall, from time to time, designate in writing to
the other, and (b) if to any Assignee, to the address of such Assignee as such
Assignee shall designate, from time to time, in writing to Lessor and Lessee.


      If to Lessor:     NationsBanc Leasing Corporation
                          of North Carolina
                        NationsBank Corporate Center
                        100 North Tryon Street, NC1007-12-01
                        Charlotte, North Carolina  28255-0001
                        Attention: Manager of Corporate Lease
                                     Administration
                        Telephone:  (704) 386-7783
                        Telecopy:   (704) 386-0892

      If to Lessee:     Collins & Aikman Products Co.
                        701 McCullough Drive
                        Charlotte, North Carolina  28262
                        Attention:  Mark O. Remissong
                        Telephone:  (704) 548-2145
                        Telecopy:   (704) 548-2330


      SECTION 29.  End of Term Purchase Options.

            (a)   Election Procedure.  If this Agreement shall not have been
earlier terminated, Lessee, upon written notice to Lessor delivered not later
than ninety (90) days prior to the end of the Term, shall elect either to
deliver the Equipment to Lessor pursuant to the terms of Section 6 hereof or


                                  -32-


<PAGE>


purchase the Equipment pursuant to the terms of Section 29(b) hereof.  Lessee
shall be deemed to have elected the option described in Section 29(b) hereof
if Lessor has not received notice ninety (90) days prior to the end of the
Term.  Upon the making of one of the above-referenced elections, Lessee may
not revoke such election.

            (b)   Lessee's Purchase.  On the Expiration Date, Lessee shall
have the option to purchase all (but not less than all) of the Equipment for
an amount equal to the Fair Market Sales Value as of such date.  Lessee shall
also pay to (i) Lessor all other Basic Payments then due and owing or accrued
and (ii) to the appropriate parties, all other Supplemental Payments then due
and owing or accrued.  Lessee shall also pay all Sales Expenses in connection
with its purchase of the Equipment.  Lessor's sale of the Equipment shall be
on an as-is, where-is basis, without recourse to or representation or warranty
by Lessor except as to the absence of Lessor Liens.  If Lessee has exercised
its purchase option, but has not prior to the Expiration Date paid all amounts
for which it is obligated under this Section 29(b), then Lessor shall delay
the sale of the Equipment to Lessee until Lessee has paid all amounts for
which it is obligated under Section 29(b); provided, however, Lessor may in
its discretion elect not to sell the Equipment to Lessee in the event any
dispute regarding outstanding amounts from Lessee is not resolved to Lessor's
reasonable satisfaction within six months of the Expiration Date.  During such
period of delay, (x) Lessor and Lessee shall in good faith attempt to resolve
any dispute between them as to outstanding amounts from Lessee and (y) Lessee
shall continue to pay Lessor an amount after the Expiration Date equal to the
pro rata portion of the Basic Payments until Lessee has paid or caused to be
paid all such amounts; provided, however, this provision shall not be
interpreted to grant Lessee a right to retain the Equipment after the
Expiration Date.

            (c)   Settlement Terms.  In the event that Lessee purchases any
Equipment from Lessor pursuant to Section 16(b)(i)(B) or Section 29(b) hereof,
Lessor and Lessee hereby agree that the following provisions shall apply:

                (i)     Representations and Warranties of Lessee.  Lessee
      shall represent, warrant, covenant and agree with Lessor as of the date
      of any sale of such Equipment by Lessor to Lessee, except where specific
      reference is made to another date or dates, that:

                  (A)   Lessee has the full right, power and authority to
            purchase such Equipment from Lessor as provided in this Agreement
            and to carry out Lessee's obligations under this Agreement (as
            such pertain to the sale of such Equipment), and all requisite
            action necessary to authorize Lessee to enter into the purchase of
            such Equipment and to carry out Lessee's obligations with respect
            thereto has been, or on or before the date of any sale of such
            Equipment to Lessee, will have been, taken;

                  (B)    Lessee acknowledges that:

                        (1)    Lessee is purchasing such Equipment, and such
                  Equipment shall be conveyed and transferred to the Lessee,
                  "AS-IS, WHERE-IS, AND WITH ALL FAULTS AND SPECIFICALLY AND
                  EXPRESSLY WITHOUT ANY RECOURSE OR WARRANTIES,
                  REPRESENTATIONS, COVENANTS OR GUARANTEES, EXPRESSED OR
                  IMPLIED, OF ANY KIND, NATURE, OR TYPE WHATSOEVER FROM OR ON
                  BEHALF OF LESSOR", provided, that Lessor shall represent
                  that there are no Lessor Liens.  Lessee acknowledges that it
                  has not relied, and is not relying, on any information,
                  document, sales brochures, or other literature, sketches,
                  projection, pro forma, statement, representation, guarantee,
                  or warranty (whether express or implied, or oral or written,
                  or material or immaterial) that may have been given by, or
                  made by, or on behalf of, Lessor;



                                  -33-


<PAGE>


                        (2)   Lessee shall not be entitled to, and should not
                  rely on, Lessor or Lessor's agents as to (a) the quality,
                  nature, adequacy, or physical condition of such Equipment;
                  (b) the quality of any labor or materials relating in any
                  way to such Equipment; or (c) the condition of title to such
                  Equipment;

                        (3)   EXCEPT AS EXPRESSLY SET FORTH IN THE PROVISO IN
                  SUBPARAGRAPH (1) ABOVE, LESSOR HAS NOT, DOES NOT, AND WILL
                  NOT, WITH RESPECT TO SUCH EQUIPMENT, MAKE ANY WARRANTIES OR
                  REPRESENTATIONS, EXPRESS OR IMPLIED, OR ARISING BY OPERATION
                  OF LAW, INCLUDING BUT NOT IN ANY WAY LIMITED TO, ANY
                  WARRANTY OF CONDITION, MERCHANTABILITY, HABITABILITY, OR
                  FITNESS FOR A PARTICULAR USE, OR WITH RESPECT TO THE VALUE,
                  PROFITABILITY, OR MARKETABILITY OF SUCH EQUIPMENT; and

                        (4)   Without in any way limiting the generality of
                  the preceding subparagraphs (1) through (3), Lessee
                  specifically acknowledges and agrees that Lessee hereby
                  waives, releases, and discharges any claim Lessee has, might
                  have had, or may have against Lessor with respect to the
                  condition of such Equipment, patent or latent, the actual or
                  potential income or profits to be derived from such
                  Equipment, and any other state of facts which exists with
                  respect to such Equipment.

               (ii)     Survival Beyond Closing.  The representations and
      warranties of Lessee contained in this Agreement as set forth in Section
      29(e)(i) shall survive the closing of the sale of any Equipment to the
      Lessee.

              (iii)     Seller. At the sale of any Equipment to Lessee, Lessor
      shall deliver or cause to be delivered to Lessee, at Lessee's sole cost
      and expense (except as provided to the contrary), a bill of sale of such
      Equipment, duly executed by Lessor.

      SECTION 30.  Federal and State Tax Consequences.  It is expressly agreed
that for federal and state income tax purposes the parties entered into the
transaction contemplated by this Agreement intending such transaction to be
characterized as a true lease and for Lessor to be considered the owner of the
Equipment for such tax purposes; provided, however, Lessee makes no
representation or warranty as to the availability of such tax treatment. 
Consistent with this, Lessor intends to claim the cost recovery deductions
associated with the Equipment, and Lessee agrees not to take an inconsistent
position on its federal or state income tax returns.

      SECTION 31.  Financial Information.  Lessee agrees to furnish Lessor (a)
as soon as available, and in any event within ninety (90) days after the last
day of each fiscal year of C&A, (i) a copy of the consolidated balance sheet
of C&A (and its Consolidated Subsidiaries, including without limitation
Lessee) and consolidating balance sheet of Lessee as of the end of such fiscal
year, and related consolidated statements of income and retained earnings of
C&A (and its Consolidated Subsidiaries, including without limitation Lessee)
and consolidating statements of income and retained earnings of Lessee for
such fiscal year with such consolidated financial information certified by an
independent certified public accounting firm of recognized standing, each on a
comparative basis with corresponding statements for the prior fiscal year, or
(ii) a copy of C&A's Form 10-K filed with the Securities and Exchange
Commission for such fiscal year (if C&A is subject to the reporting
requirements under the rules and regulations promulgated by the Securities and
Exchange Commission), and (b) within forty-five (45) days after the last day
of each fiscal quarter of C&A (except the last such fiscal quarter), (i) a
copy of the consolidated balance sheet as of the end of such quarter, and
related consolidated statements of income and retained earnings covering the
fiscal year to date of C&A (and its Consolidated Subsidiaries, including


                               -34-


<PAGE>



without limitation Lessee) and a copy of the consolidating balance sheet as of
the end of such quarter, and related consolidating statements of income and
retained earnings covering the fiscal year to date of Lessee, each on a
comparative basis with the corresponding period of the prior year, all in
reasonable detail and certified by the treasurer or principal financial
officer of C&A, or (ii) if C&A is subject to the reporting requirements under
the rules and regulations promulgated by the Securities and Exchange
Commission, a copy of C&A's Form 10-Q filed with the Securities and Exchange
Commission and all such other financial statements and reports as C&A shall
send to the Securities and Exchange Commission.

      SECTION 32.  Miscellaneous.  Any provision of this Agreement which is
prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating or diminishing Lessor's rights under the
remaining provisions hereof, and any such prohibition or unenforceability in
any jurisdiction shall not invalidate or render unenforceable such provision
in any other jurisdiction.  No term or provision of this Agreement may be
amended, altered, waived, discharged or terminated orally, but only by an
instrument in writing signed by a duly authorized officer or the party against
which the enforcement of the amendment, alteration, waiver, discharge or
termination is sought.  A waiver on any one occasion shall not be construed as
a waiver on a future occasion.  All of the covenants, conditions and
obligations contained in this Agreement shall be binding upon and shall inure
to the benefit of the respective successors and assigns of Lessor and (subject
to the restrictions of Section 14 hereof) Lessee.  This Agreement may be
executed in as many counterparts as shall be determined by the parties hereto
when so executed, each such counterpart shall be binding on both parties
hereto, notwithstanding that both parties are not signatories to the same
counterpart.  This Agreement, each Lease Supplement and each related
instrument, document, agreement and certificate collectively constitute the
entire agreement of Lessor and Lessee with respect to the financing of the
Equipment, and cancel and supersede any and all prior oral or written
understandings with respect thereto.  THIS AGREEMENT AND EACH OTHER
TRANSACTION DOCUMENT SHALL IN ALL RESPECTS BE GOVERNED BY, AND CONSTRUED IN
ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NORTH CAROLINA, INCLUDING,
WITHOUT LIMITATION, ALL MATTERS OF CONSTRUCTION, VALIDITY AND PERFORMANCE. 
LESSEE AND LESSOR HEREBY IRREVOCABLY SUBMIT TO THE NON-EXCLUSIVE JURISDICTION,
AND THE VENUE, OF A NORTH CAROLINA STATE OR FEDERAL COURT LOCATED IN
MECKLENBURG COUNTY, NORTH CAROLINA FOR ANY ACTION OR PROCEEDING ARISING OUT OF
OR RELATING TO THIS AGREEMENT OR ANY OTHER TRANSACTION DOCUMENT.  LESSEE AND
LESSOR HEREBY IRREVOCABLY AGREE THAT ALL CLAIMS IN RESPECT OF SUCH ACTION OR
PROCEEDING MAY BE HEARD OR DETERMINED IN SUCH NORTH CAROLINA COURT, OR TO THE
EXTENT PERMITTED BY LAW, SUCH FEDERAL COURT.  LESSEE AND LESSOR HEREBY
IRREVOCABLY WAIVE, TO THE FULLEST EXTENT THEY MAY EFFECTIVELY DO SO, THE
DEFENSE OF AN INCONVENIENT FORUM TO THE MAINTENANCE OF ANY ACTION OR
PROCEEDING.

      SECTION 33.  Interest Rate Calculations.  All rate calculations made
pursuant to this Agreement (including, without limitation, any calculation of
a late charge, the Overdue Rate) shall be computed on the basis of the actual
number of days elapsed over a year of 360 days.

      SECTION 34.  Personal Property Taxes.  Lessor and Lessee hereby agree
that to the extent permitted by law (a) Lessee will file all returns and other
appropriate documentation in regard to personal property taxes on the
Equipment, (b) pay all such personal property taxes and (c) reimburse Lessor
for any and all such personal property taxes previously paid by Lessor.


        [The remainder of this page has been intentionally left blank.]


                                    -35-

<PAGE>




      IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by their duly authorized representatives as of the date first above
written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA

                                    By:  (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President



                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By:  (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President




COUNTERPART NO. 5  OF 6  SERIALLY NUMBERED MANUALLY EXECUTED
COUNTERPARTS.  TO THE EXTENT IF ANY THAT THIS DOCUMENT CONSTITUTES CHATTEL
PAPER UNDER THE UNIFORM COMMERCIAL CODE, NO SECURITY INTEREST IN THIS DOCUMENT
MAY BE CREATED THROUGH THE TRANSFER AND POSSESSION OF ANY COUNTERPART OTHER
THAN COUNTERPART NO. 1.


                         -36-

<PAGE>




                                   EXHIBIT A

                  LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  _______________________.

2.    As of the date hereof, the aggregate Acquisition Cost is $__________.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is __________________.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is ___________________.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be ____ years.

6.    The Basic Term for the Equipment commences on ___________________, and
ends on ___________________, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after
___________________.

8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is ____________________.

9.    The Basic Payment Factor is _____%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D hereto.

11.   The Basic Payment Dates are _________, __________, _____________ and
____________ of each year during the Term, commencing on ________________. 
Each Basic Payment shall be payable in arrears on the last day of each Basic
Payment Period to which such Basic Payment corresponds.


<PAGE>



12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.

16.   The liability insurance coverage referenced in Section 17(a)(ii) of the
Agreement and applicable exclusively to the Equipment identified in this Lease
Supplement shall be maintained in any event with a combined single limit of
not less than $___________.





        [The remainder of this page has been intentionally left blank.]



<PAGE>



      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By:_______________________________
                                       Name:  ________________________
                                       Title: ________________________


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By:_______________________________
                                       Name:  ________________________
                                       Title: ________________________


<PAGE>




                                 Annex A to
                               Lease Supplement

                            (Equipment Description)



<PAGE>



                                  Annex B to
                               Lease Supplement

                             (Casualty Loss Value)

      Casualty Loss                                     Casualty Loss
        Value Date                                    Value Percentage*







*Expressed as a percentage of Acquisition Cost (on a per unit basis) for the
Equipment described in Annex A.



<PAGE>





                                  Annex C to
                               Lease Supplement

                              (Termination Value)

                                                      Termination Value
      Expiration Date                                    Percentage    *







*Expressed as a percentage of aggregate Acquisition Cost (on a per unit basis)
for the Equipment described in Annex A.



<PAGE>




                                  Annex D to
                               Lease Supplement

                        (Basic Payment Reduced Factor)

                                                      Basic Payment 
      Basic Payment Date                        Reduced Factor Percentage*







*Expressed as a percentage of Acquisition Cost (on a per unit basis) for the
Equipment described in Annex A.



<PAGE>




                                  Schedule 1

                             (List of UCC Filings)



      1.    Office of the Secretary of State of North Carolina

      2.    Office of Register of Deeds for Mecklenburg County, North Carolina

      3.    Office of Register of Deeds for Person County, North Carolina

      4.    Office of Register of Deeds for Stanly County, North Carolina

      5.    Office of Register of Deeds for McDowell County, North Carolina

      6.    Office of Register of Deeds for Montgomery County, North Carolina

      7.    Office of Register of Deeds for Pitt County, North Carolina

      8.    Office of Register of Deeds for Chatham County, North Carolina




<PAGE>





                                  Schedule 2

                             (List of Trade Names)


      Collins & Aikman Floor Coverings Corporation*
      Collins & Aikman Corporation*
      Mastercraft Fabrics Corporation



                  

* Discontinued



<PAGE>



               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.1

                       Person County - 7 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  1803 N. Main Street, Roxboro, Person
County, North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $7,649,453.94.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 7 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.

8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.266893%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.


<PAGE>



12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.





        [The remainder of this page has been intentionally left blank.]




                                   -2-


<PAGE>




      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President


                               -3-

<PAGE>




               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.2

                       Person County - 5 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  1803 N. Main Street, Roxboro, Person
County, North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $137,759.28.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 5 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.

8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.191613%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.


<PAGE>



12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.





        [The remainder of this page has been intentionally left blank.]



                                 -2-



<PAGE>



      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President



                                 -3-


<PAGE>


               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.3

                       Stanly County - 5 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  313 Bethany Road, Albemarle, Stanly
County, North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $373,161.71.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 5 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.

8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.191613%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.


<PAGE>


12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.





        [The remainder of this page has been intentionally left blank.]




                                        -2-


<PAGE>




      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President


                               -3-


<PAGE>


               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.4

                      McDowell County - 5 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  Highway 70 East, Old Fort, McDowell
County, North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $809,439.65.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 5 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.

8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.191613%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.

<PAGE>

12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.



        [The remainder of this page has been intentionally left blank.]

                               -2-

<PAGE>


      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President

                               -3-

<PAGE>


               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.5

                          Montgomery County - 7 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  Glenn Road, Troy, Montgomery County,
North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $713,324.45.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 7 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.


8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.266893%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.

<PAGE>

12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.



        [The remainder of this page has been intentionally left blank.]

                               -2-

<PAGE>


      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President

                               -3-

<PAGE>


               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.6

                        Pitt County - 5 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  Highway 264 Bypass, Farmville, Pitt
County, North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $6,504,190.00.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 5 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.


8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.191613%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.

<PAGE>

12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.



        [The remainder of this page has been intentionally left blank.]

                               -2-

<PAGE>


      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President

                               -3-

<PAGE>


               LEASE SUPPLEMENT AND ACCEPTANCE CERTIFICATE NO.7

                       Chatham County - 7 Year Equipment

      This Lease Supplement and Acceptance Certificate is dated September 30,
1994 and is executed by NATIONSBANC LEASING CORPORATION OF NORTH CAROLINA, a
North Carolina corporation ("Lessor") and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Lessee") pursuant to Section 4 of the Master Equipment
Lease Agreement, dated as of September 30, 1994 between Lessee and Lessor (the
"Agreement").  All capitalized terms used herein but not defined herein shall
have the meanings given to such terms in the Agreement.

      Lessee hereby acknowledges and agrees that the equipment specified on
Annex A hereto (the "Equipment") has been delivered to Lessee on the date
hereof at the delivery place described below, and that, as between Lessor and
Lessee, the Equipment (a) has been inspected to the complete satisfaction of
Lessee, (b) is in good operating order, repair and condition, (c) is of a
size, design, capacity and manufacture selected by Lessee, (d) is suitable for
Lessee's purposes, (e) has been unconditionally accepted by Lessee on the date
hereof, for all purposes of the Agreement, and (f) is subject to all of the
terms, conditions and provisions of the Agreement.  Lessee further
acknowledges, agrees and certifies that Lessor has made no representation,
warranty, covenant or guarantee of any type or kind, expressed or implied,
with respect to the Equipment and that the insurance policies, certificates or
other documents evidencing the coverages required under the Agreement have
been delivered to Lessor.

      Lessee hereby leases from Lessor the Equipment, and Lessor and Lessee
further agree and state as follows:

1.    Delivery Place for the Equipment:  Highway 64 Bypass, Siler City,
Chatham County, North Carolina.

2.    As of the date hereof, the aggregate Acquisition Cost is $6,369,267.07.

3.    The Acquisition Expiration Date for the Equipment described in Annex A
hereto is September 30, 1994.

4.    The Interim Term Expiration Date for the Equipment described in Annex A
hereto is December 28, 1994.

5.    Pursuant to Section 168(c)(1) of the Code, the applicable recovery
period for the Equipment shall be 7 years.

6.    The Basic Term for the Equipment commences on December 29, 1994, and
ends on March 29, 2005, both dates inclusive, unless sooner terminated in
accordance with the provisions of the Agreement.

7.    With respect to the Equipment described in Annex A hereto, the Early
Termination Date is any Basic Payment Date occurring on or after December 29,
1997.

8.    With respect to the Equipment described in Annex A hereto, the Early
Buyout Option Date is September 29, 2003.

9.    The Basic Payment Factor is 3.266893%.

10.   If such ever becomes applicable under the provisions of Section 7(a) of
the Agreement, the Basic Payment Reduced Factors shall be as set forth on
Annex D.

11.   The Basic Payment Dates are March 29, June 29, September 29 and December
29 of each year during the Term, commencing on March 29, 1995.  Each Basic
Payment shall be payable in arrears on the last day of each Basic Payment
Period to which such Basic Payment corresponds.

<PAGE>


12.   The Basic Payment for the Equipment for each quarterly period is in an
amount equal to the Basic Payment Factor multiplied by the aggregate
Acquisition Cost for the Equipment described in Annex A hereto.

13.   The Casualty Loss Value percentages for the Equipment during the Basic
Term are set forth on Annex B hereto.

14.   The Termination Value Percentages for the Equipment during the Basic
Term are set forth on Annex C hereto.

15.   This Lease Supplement and Acceptance Certificate may be executed in as
many counterparts as shall be determined by the parties hereto when so
executed, and each such counterpart shall be binding on both parties hereto,
notwithstanding that both parties are not signatories to the same counterpart.


        [The remainder of this page has been intentionally left blank.]

                               -2-

<PAGE>


      IN WITNESS WHEREOF, the parties hereto have caused this Lease Supplement
and Acceptance Certificate to be executed by their duly authorized
representatives as of the date first above written.

                                    NATIONSBANC LEASING CORPORATION
                                      OF NORTH CAROLINA


                                    By: (Signature of Herbert T. Thurau)
                                       Name:  Herbert T. Thurau
                                       Title: Vice President


                                    COLLINS & AIKMAN PRODUCTS CO.

                                    By: (Signature of Mark O. Remissong)
                                       Name:  Mark O. Remissong
                                       Title: Senior Vice President


                               -3-

<PAGE>




                            RETENTION/SEVERANCE AGREEMENT


          THIS  RETENTION/SEVERANCE AGREEMENT (the  "Agreement") is made as
          of September 26, 1994,  between Collins & Aikman Products  Co., a
          Delaware  corporation   (the  "Company"),  and   Paul  W.   Meeks
          ("Employee").


                                 W I T N E S S E T H

               WHEREAS, Employee is currently employed by the Company; and

               WHEREAS, the Company wishes to retain Employee's services by
          providing Employee with the benefits set forth in this Agreement.

               NOW,  THEREFORE, in  consideration  of Employee's  continued
          employment  and  the  mutual  agreements  contained  herein,  the
          parties agree as follows:

               1.   Term of Employment; Base Salary; Duties; Bonus

                    (a)  The Company agrees to continue to employ Employee,
          and  Employee  hereby  accepts such  continued  employment, until
          October 31,  1994 (the "Scheduled Termination  Date"), subject to
          the  terms   and  conditions  of  this   Agreement.    Employee's
          employment  with   the  Company   shall  end  on   the  Scheduled
          Termination Date (if not previously terminated  by Employee or by
          the Company  for Cause, as hereinafter  defined) unless otherwise
          agreed to by the parties.

                    (b)  Until October  31,  1994, the  Company  shall  pay
          Employee  a base salary at the  rate as in effect  on the date of
          this Agreement.

                    (c)  Until October  31, 1994,  Employee  shall be  Vice
          President  and Treasurer of the  Company and shall  report to the
          Chief Financial Officer of the Company and perform  such services
          for the  Company and its subsidiaries  as may be assigned  to him
          from time to time by the Chief  Financial Officer of the Company,
          either of its Vice-Chairmen or any other executive officer of the
          Company; it being understood that  during the period from  August
          1,  1994 until October 31,  1994, Employee shall  be permitted to
          devote a substantial portion of his time to a job search.  During
          the term  of Employee's  employment hereunder, the  Company shall
          continue to furnish Employee  with an office and a  telephone and
          Employee shall  continue to  receive assistance from  a secretary
          serving one or more employees of the Company.

                    (d)  Employee shall receive a bonus for the fiscal year
          ending January 28, 1995 ("Fiscal 1994") equal to 75% of the bonus
          which  Employee  would  have  received  had  his  employment  not


<PAGE>



                                                                          2

          terminated prior  to the end of  Fiscal 1994 under the  Collins &
          Aikman  Corporation 1994  Executive  Incentive Compensation  Plan
          (the  "Bonus Plan").   Employee's Target Bonus  for such purposes
          shall  remain at 30% of his base compensation and his bonus shall
          be  determined  by the  compensation  committee  of the  Company.
          Subject to  the provisions of the  Bonus Plan, in no  event shall
          Employee's  bonus be reduced below 75% of the bonus as calculated
          pursuant  to this paragraph.  Any bonus granted to Employee shall
          be payable on or before April 1, 1995.

                2.  Notice of  Termination of Employment.   The Company may
          terminate Employee's employment with the Company (i) for Cause at
          any  time without  notice or  (ii) on  the  Scheduled Termination
          Date.    "Cause"  means  (A)   an  act  of  fraud,  embezzlement,
          misappropriation of  business or  theft committed by  Employee in
          the course  of his  employment  or any  intentional or  negligent
          misconduct of  Employee which injures the  business or reputation
          of the Company or  any affiliate of the Company;  (B) intentional
          or  negligent damage committed by Employee to the property of the
          Company  or any affiliate of the  Company; (C) Employee's willful
          failure  or   refusal  to   perform  the  customary   duties  and
          responsibilities  of  his  position   with  the  Company  or  any
          affiliate of the Company; (D) Employee's breach of fiduciary duty
          or representation to the Company or any affiliate of the Company;
          (E) Employee's intentional or  negligent violation of any written
          policy of  the Company; (F) Employee's willful failure or refusal
          to act in accordance  with any specific lawful instructions  of a
          majority  of  the  Board of  Directors  of  the  Company; or  (G)
          conviction of Employee  of a  felony or a  crime involving  moral
          turpitude.

               3.   Severance.  In the event Employee's employment with the
          Company  ends  on  the  Scheduled Termination  Date  or  Employee
          voluntarily  terminates his  employment with  the Company  at any
          time after July 31,  1994, Employee shall be entitled  to receive
          (i)  as of  the  date on  which  Employee's employment  with  the
          Company  terminates,  cash  in a  lump  sum  for  (x) any  unused
          vacation days for  the entire calendar year  of 1994 and  (y) any
          unused  vacation  days  accrued  by  Employee  under  the  Wickes
          Companies, Inc. vacation  policy and (ii)  as severance his  base
          salary  as in effect on the  date his employment terminates for a
          fifteen-month   period   following   the   date   his  employment
          terminates.  Such  severance shall  be paid on  a periodic  basis
          over  such fifteen-month  period  in accordance  with normal  pay
          practice,  provided,   however,   that  if   Employee   commences
          employment with another employer prior to  the expiration of such
          fifteen-month period,  the balance of  any severance  due to  him
          shall  be paid in a  lump sum as  soon as practicable thereafter.
          In addition,  until the  expiration of such  fifteen-month period
          or, if earlier,  the date on which  Employee commences employment
          with  another employer,  (i)  Employee shall  participate in  the
          medical, vision and dental plans of the Company on the same basis
          as if Employee was still employed and Employee shall be obligated
          to  pay the monthly associate deduction in order to continue such
          benefits, 


<PAGE>


                                                                          3

          which deduction shall be taken from the  amount  due to
          Employee pursuant to the first sentence of this paragraph 3, (ii)
          Employee shall  receive basic  life insurance coverage  under the
          Company's  life insurance plan on  the same basis  as if Employee
          was  still employed  (but no  optional coverage),  (iii) Employee
          shall  continue to  participate in the  Company's profit-sharing,
          pension  and 401(k)  savings plans  to the  same extent  as other
          former  employees of  the Company  on severance  receiving salary
          continuation, (iv)  Employee shall receive  $400 per month  as an
          automobile  allowance and  up to  $150  per month  for automobile
          maintenance and shall  continue to be covered under the Company's
          automobile insurance  policy, and (v) Employee  shall be entitled
          to outplacement services at  an outplacement agency designated by
          Employee,  provided  that  the  cost  to  the  Company  for  such
          outplacement services  shall not  exceed an aggregate  of $5,000.
          In  addition, Employee  shall continue  to be  covered under  the
          Company's long term disability plan for a period of 12 weeks from
          the  date Employee's  employment with  the Company  terminates or
          until  the  date  Employee   commences  employment  with  another
          employer, if earlier.   The  amount due to  Employee pursuant  to
          clause (ii)  of the first sentence  of this paragraph 3  shall be
          reduced by the amount of any payments that Employee or his estate
          or legal representative may  be entitled to receive by  reason of
          Employee's disability under any  disability insurance plan of the
          Company or any of its subsidiaries.

                4.  Non-Disclosure; Insider Trading Policy.  

                    (a)  Employee recognizes and  acknowledges that in  the
          course of his employment and as a result of the position of trust
          he holds with the Company he has obtained private or confidential
          information and proprietary data relating to the Company and  its
          affiliates, including without  limitation financial  information.
          All of  such private or confidential  information and proprietary
          data  is  referred  to  herein   as  "Confidential  Information";
          provided, however, that Confidential Information will not include
          any  information known generally to  the public (other  than as a
          result of unauthorized disclosure by Employee).

                    (b)  Employee  agrees  that  he will  not,  during  his
          employment or any time thereafter, either directly or indirectly,
          disclose or use Confidential  Information, except as necessary in
          order to fulfill his duties of employment with the Company or any
          affiliate of the Company or with the prior written consent of the
          Co-Chairmen  or  Chairman  of  the  Company.    The covenants  of
          Employee  set forth  in  this paragraph  4 constitute  agreements
          independent  of  any  other  provisions  of  this  Agreement  and
          Employee  acknowledges  that  his  failure  to  comply  with  the
          provisions  of this paragraph  4 will  result in  irreparable and
          continuing damage for which  there will be no adequate  remedy at
          law and that, in the event of a failure of Employee so to comply,
          the  Company shall be entitled, without  the necessity of proving
          actual damages  or securing  or posting any  bond, to  injunctive
          relief in addition to  all other 


<PAGE>


                                                                          4


          remedies which may  otherwise be available to the  Company and 
          to such other and further relief as may  be  proper  and  necessary  
          to  ensure compliance  with  the provisions of this paragraph.

                    (c)  During the period  of his employment hereunder and
          for a period of six months thereafter, Employee shall comply with
          the  policy of  the Company  regarding the  use or  disclosure of
          inside  information as set forth in a policy statement dated June
          23,  1994, as such  policy statement may be  revised from time to
          time.

                5.  Cooperation.   During  his employment  and at  any time
          thereafter,  Employee shall  promptly notify  the Company  of any
          threatened,  pending or  completed investigation,  claim, action,
          suit or  proceeding, whether  civil, criminal,  administrative or
          investigative ("Proceeding"), in which he may be involved, whether 
          as an actual or potential party or witness or otherwise, or  with
          respect  to which  he may  receive requests  for information,  by
          reason  of  his  future,  present or  past  association  with the
          Company  or  any  affiliate  of  the  Company.    Employee  shall
          cooperate fully with the Company and any affiliate of the Company
          in connection with any Proceeding at no expense to the Company or
          any  affiliate  of the  Company other  than the  reimbursement of
          Employee's reasonable out-of-pocket expenses.  Employee shall not
          disclose any confidential or privileged information in connection
          with any Proceeding  without the written  consent of the  Company
          and  shall give  prompt  notice to  the  Company of  any  request
          therefor.

                6.  Employment  Tax  Withholding.    Employee  agrees  that
          Company  may withhold  and deduct  from any  compensation payable
          under this Agreement any  amounts that the Company in  good faith
          believes may be  required to be withheld  pursuant to any  law or
          governmental  regulation  or  ruling  heretofore  or  hereinafter
          enacted.

                7.  Binding  Effect.   This  Agreement  will  inure to  the
          benefit of and be binding upon the Company and its successors and
          assigns, including, without limitation,  any person (i) which may
          acquire all or virtually all the Company's assets or (ii) with or
          into which the Company may be liquidated, consolidated, merged or
          otherwise  combined,  and will  inure to  the  benefit of  and be
          binding  upon Employee,  his  heirs, distributees,  and  personal
          representatives.  

                8.  Severability.   If any  provision of this  Agreement is
          held to be  invalid, illegal,  or unenforceable, in  whole or  in
          part,  such invalidity,  illegality or unenforceability  will not
          affect any  other  provision,  and  all other  valid,  legal  and
          enforceable provisions will remain in full force and effect.

                9.  Survival  of  Certain   Provisions.     Notwithstanding
          anything herein to the contrary, the obligations  of Employee and
          the Company under paragraphs 4 and 5 will remain operative and in
          full force and effect regardless of the expiration or termination
          of this Agreement.


<PAGE>


                                                                          5

               10.  Titles.     The  titles  preceding  the   text  of  the
          paragraphs  of  this  Agreement  have been  inserted  solely  for
          convenience of reference  and do  not constitute a  part of  this
          Agreement or affect its meaning, interpretation or effect.



               11.  Entire   Agreement;   Modification.     This  Agreement
          supersedes    all    previous   agreements,    negotiations,   or
          communications  between  Employee  and  the  Company  (including,
          without limitation,  the letter  agreement dated August  12, 1992
          between Collins & Aikman  Group, Inc. (which was merged  into the
          Company) and  Employee (the "Prior Agreement"))  and contains the
          complete and  exclusive expression  of the understanding  between
          the parties.   This  Agreement  cannot be  amended, modified,  or
          supplemented  in  any  respect  except by  a  subsequent  written
          agreement  entered into by both  parties.  The  failure of either
          party to insist in any one  of more instances upon performance of
          any  terms, covenants of conditions of this Agreement will not be
          construed as a  waiver of  future performance of  any such  term,
          covenant,  or condition and the  obligations of either party with
          respect to such term, covenant or condition will continue in full
          force and effect.

               12.  No Employment Right; Release.   This Agreement does not
          affect  the   right  of  the  Company   to  terminate  Employee's
          employment at any  time in  accordance with  paragraph 2  hereof.
          For  good and  valuable  consideration, Employee  unconditionally
          releases the Company and  its affiliates and partners, directors,
          officers  and  employees  thereof,   from  any  and  all  claims,
          liabilities  and   obligations  of  any   nature  pertaining   to
          termination of  employment other  than those  explicitly provided
          for by  this Agreement including, without  limitation, any claims
          arising out of (i) the Prior Agreement, (ii) the Company's Equity
          Share  Plan, which  was  terminated in  October  1993, (iii)  the
          Company's  1993 Employee  Stock Option  Plan, (iv)  the Company's
          1994  Employee  Stock  Option  Plan  or  (v)  any  alleged  legal
          restrictions on the Company's  rights to terminate its employees,
          such  as  any  implied  contract  of  employment  or  termination
          contrary to  public policy or to  laws prohibiting discrimination
          (including,   without  limitation,  the   Age  Discrimination  in
          Employment  Act).    Notwithstanding  anything  to  the  contrary
          contained  herein,  the Company  shall  not be  obligated  to pay
          Employee  any  amount  pursuant  to  paragraph  2  hereof  unless
          Employee  executes and  delivers to  the  Company a  new release,
          dated  the date of his  termination of employment, containing the
          substance of the  foregoing release and such  other provisions as
          the Company may request  to effect the purposes of  the foregoing
          release.

               13.  Governing Law.   This  Agreement will be  construed and
          enforced in accordance with the internal laws of the State of New
          York.

               IN WITNESS WHEREOF, the parties have executed this Agreement


<PAGE>


                                                                          6


          as of the date and year first above written.

                                        COLLINS & AIKMAN PRODUCTS CO.

                                        By (Signature of Harold R. Sunday)
                                          Name:    Harold R. Sunday
                                          Title:        Vice   President  -
                                                    Human Resources
                                                                        
                                       

                                        By (Signature of Paul W. Meeks)
                                              Paul W. Meeks








               AGREEMENT, dated as of  October 17, 1994 (this "Agreement"),

          among COLLINS & AIKMAN  PRODUCTS CO. (the "Company") and  MARK O.

          REMISSONG ("Employee").



               WHEREAS the Company and Employee are parties to an Agreement

          dated as of October 1, 1993 (the "Prior Agreement");

               WHEREAS  on  October  14,  1994  (the  "Termination  Date"),

          Employee resigned from  all positions held with  Collins & Aikman

          Corporation ("Parent"),  the Company and all  subsidiaries of the

          Company and ceased to be an officer,  employee or director of any

          such entity;   

               NOW, THEREFORE,  in consideration of  the premises

          and  mutual covenants  contained herein  and for  other  good and

          valuable  consideration,  the  parties  hereto  hereby  agree  as

          follows:

               1.   Termination  of  Prior  Agreement.    The  Company  and

          Employee  hereby  terminate   the  Prior   Agreement  and   their

          respective  rights   and   obligations  thereunder   as  of   the

          Termination Date.  

               2.   Severance.  

                    Subject to Employee's satisfaction on a timely basis of

          the provision set forth in Section 5:

                    (a)  Employee  shall  receive  as  severance  his  base

          salary of $230,000 for the period through October 31, 1995.  Such

          severance shall be paid on  a periodic basis over such period  in

          accordance with normal pay practice.    

                    (b)  In   addition,  until  October  31,  1995  or,  if
          earlier,  the date  on which  Employee commences  employment with

          another employer,  to the extent permitted by  law and consistent

          with the 


<PAGE>


          terms of the Company's employee benefit programs and the

          administration  thereof,  (i) Employee  shall participate  in the

          medical, vision and dental plans of the Company on the same basis

          as  if the  Employee were  still employed  and Employee  shall be

          obligated to  pay the  monthly associate  deduction  in order  to

          continue such benefits, which  deduction shall be taken  from the

          amount  due to Employee pursuant to paragraph (a) of this Section

          2 and (ii)  Employee shall receive basic  life insurance coverage

          under the Company's life insurance plan  on the same basis as  if

          Employee  were  still employed  (but  no  optional coverage).  In

          addition, until December  31, 1994  or, if earlier,  the date  on

          which   Employee  commences  employment  with  another  employer,

          Employee  shall be entitled to  use the Company  car currently in

          his possession,  shall be  reimbursed for  reasonable maintenance

          (as determined by the Company) of  such car and shall continue to

          be covered under  the Company's automobile insurance policy.   At

          the  end of  such period, Employee  shall return such  car to the

          Company or purchase it from the  Company at fair market value (as

          determined by the Company).  

                    (c)  Employee shall also receive a supplemental payment

          of  $100,000  within three  months of  the  end of  the Company's

          current   fiscal    year,   which   ends   January    28,   1995.

          Notwithstanding  anything  to   the  contrary  contained  herein,

          Employee shall not be  entitled to receive any  such supplemental

          payment  unless Employee executes  and delivers to  the Company a

          new  release substantially  in the  form set  forth in  Section 9

          hereof, such  release to  be dated the  date of  payment of  such

          supplemental payment and  to contain the provisions  set forth in

          Section 18.  


                                          2


<PAGE>



               3.   Moving  Expenses.  The  Company will reimburse Employee

          for the moving expenses set forth in Appendix A and not any other

          moving expenses.     

               4.   Withholding.    Employee  agrees that  the  Company may

          deduct and withhold  from any payments made under  this Agreement

          the amounts the Company in good faith believes may be required to

          be  deducted and  withheld under the  provisions of  any statute,

          law, regulation or ordinance heretofore or hereafter enacted.

               5.   Loan  Repayment.   No  later than  10:00 A.M.  Tuesday,

          October  18, 1994, Employee shall  repay to the Company $205,000,

          without setoff or deduction of any kind.  

               6.   No Other Payments or Benefits.  Except as expressly set

          forth in this Agreement, Employee shall not be entitled to any 

          salary,   bonus,  benefits,   stock  options,   equity  payments,

          compensation or payments of any kind. 

               7.   Representations and Covenants of Employee.

               7.1  No Violation.  Employee represents and warrants that he

          has not  disclosed any confidential information  or trade secrets

          concerning any former employer in violation of any obligations to

          such former employer  during the  term of his  employment by  the

          Company.

               7.2  No Conflicts.  Employee  represents  and warrants  that

          the  terms of  this  Agreement do  not  conflict with  any  other

          agreement, written or  oral, to which Employee  is a party or  by

          which Employee is bound.

               7.3  Conduct.  Employee and his  representatives and  agents

          shall at all times refrain  from taking any action or making  any


                                          3


<PAGE>



          statements,  written or oral, which are intended to or are likely

          to disparage the goodwill or reputation of Parent, the Company or

          any of the Company's subsidiaries or affiliates or any directors,

          officers,  partners,  employees  or stockholders  of  Parent, the

          Company or  any of  the Company's subsidiaries  or affiliates  or

          which  are  intended to  or are  likely  to adversely  affect the

          morale of employees of  any of the foregoing entities,  except as

          may be required in a judicial or administrative proceeding.

               7.4  Non-Competition.

                    (a) Employee  agrees that  for a  period of six  months

          from the Termination Date Employee shall not  engage, directly or

          indirectly, in  any business in the United States that materially

          competes with any  business of  the Company.   Further,  Employee

          agrees  that during such period he  shall not solicit to hire any

          employee  of the Company or encourage any employee of the Company

          to leave the employment of the Company.

                    (b)  Notwithstanding paragraph (a) of this Section 7.4,

          nothing  in  this  Agreement   shall  prohibit  or  penalize  the

          ownership by Employee of shares of a business that are registered

          under  Section  12 of  the Securities  Exchange  Act of  1934 and

          constitute, together  with all such shares owned by any immediate

          family  member or affiliate of, or person acting in concert with,

          Employee,  less than 2%  of the outstanding  registered shares of

          such business.

               7.5  Company Information.  Employee  agrees that (whether or

          not  the  restrictions  of Section  7.4  are  or  continue to  be

          applicable),  Employee shall  keep confidential  all confidential

          information  and trade secrets of Parent, the Company or any of the 


                                          4

<PAGE>



          Company's  subsidiaries or affiliates and  shall not disclose

          such information to any person without the prior written approval

          of the  Board of Directors of the Company or use such information

          for any purpose.   Employee shall return any  documents, records,

          data,  books or materials of Parent, the Company or the Company's

          subsidiaries or  affiliates in his possession or  control and any

          of  his workpapers containing  confidential information  or trade

          secrets  of Parent, the Company or  the Company's subsidiaries or

          affiliates.  It is understood that for purposes of this Agreement

          the term "confidential information" is to be construed broadly to

          include all nonpublic or proprietary information.  This Section 7.5 

          shall  survive any termination of this Agreement.

               7.6  Cooperation.   Employee   shall  promptly   notify  the

          Company of  any threatened, pending  or completed  investigation,

          claim, action,  suit  or  proceeding,  whether  civil,  criminal,

          administrative or investigative ("Proceeding"),  in which he  may

          be involved, whether as  an actual or potential party  or witness

          or  otherwise, or with respect  to which he  may receive requests

          for  information, by  reason  of  his  future,  present  or  past

          association  with  Parent, the  Company or  any of  the Company's

          subsidiaries or affiliates.   Employee shall cooperate fully with

          Parent, the Company and the Company's subsidiaries and affiliates in

          connection with any Proceeding  at no expense  to Parent, the

          Company or any of the  Company's subsidiaries or affiliates other

          than  the reimbursement  of  Employee's reasonable  out-of-pocket

          expenses.  This Section 7.6 shall survive any termination of this

          Agreement.    Employee shall  not  disclose  any confidential  or

          privileged  information in 


                                          5

<PAGE>





          connection with any Proceeding without the consent  of the Company 

          and  shall give prompt  notice to the Company of any request 

          therefor.

               8.   Insider Trading  Policy.   For a  period of  six months

          after the Termination Date, Employee shall comply with the policy

          of Parent regarding  the use or disclosure  of inside information

          as set forth in a policy statement dated June 23, 1994.

               9.   Release.  For  good  and   valuable  consideration   in

          connection with this Agreement, Employee unconditionally releases

          Parent, the Company and the Company's subsidiaries and affiliates

          and the directors, officers, partners, employees and stockholders

          of Parent, the Company and each of the Company's subsidiaries and

          affiliates, from any and  all claims, liabilities and obligations

          of any  nature whatsoever, including  without limitation  claims,

          liabilities and  obligations pertaining  to  his employment,  the

          termination of  his employment, the  Prior Agreement or  the 1994

          Employee Stock Option Plan of Parent, other than those explicitly

          provided for by this Agreement.  Without  limiting the generality

          of  the foregoing,  Employee acknowledges  that among  the claims

          released  are  those  arising  under the  Age  Discrimination  in

          Employment Act.


               10.  Governing Law.  The   validity,    interpretation   and

          perfor- mance of this Agreement shall be governed by the laws  of

          the State of North Carolina, regardless of the laws that might be

          applied  under applicable principles of conflicts  of laws.  Each

          of  the parties hereby waives any right  such party may have to a

          trial by  jury.  The  parties hereto  agree that the  language of

          this Agreement  shall be construed neutrally and not strictly for

          or against either 


                                          6

<PAGE>



          of the parties.

               11.  Entire Agreement.   This   Agreement  constitutes   the

          entire  agreement   and  contains  the  complete   and  exclusive

          expression of  the understanding between the  parties hereto with

          respect  to the  matters referred  to herein  and supersedes  all

          prior agreements, negotiations, communications and understandings

          between  Employee and the Company  or Employee and  Parent or any

          subsidiary  or affiliate  of the  Company or  any representative,

          agent  or attorney  of  any such  entities  with respect  to  the

          termination  of  employment of  Employee  and  any other  matters

          referred  to  herein,  including  without  limitation  the  Prior

          Agreement.

               12.  Notice.   Any written  notice required to  be given  by

          one  party to the other party hereunder shall be deemed effective

          if mailed by registered mail:

               To the Company c/o:

                    Collins & Aikman Products Co.  
                    701 McCullough Drive
                    Charlotte, NC 28262
                    Attention:  Mr. Thomas E. Hannah 

               To Employee at:

                    Mr. Mark O. Remissong
                    2100 Sutton Springs Road
                    Charlotte, NC 28226

          or such other address as may be stated in notice given under this

          Section 12.

               13.  Severability.  The     invalidity,    illegality     or

          unenforceability  of  any  provision  of this  Agreement  in  any

          jurisdiction  shall   not  affect   the  validity,   legality  or

          enforceability  of  the  remainder  of  this  Agreement  in  such

          jurisdiction or the validity,  legality or enforceability of this



                                          7


<PAGE>




          Agreement  or such provision in  any other jurisdiction, it being

          the  intent of the parties hereto that all rights and obligations

          of the parties hereto  under this Agreement shall be  enforceable

          to the fullest  extent permitted  by law.   Without limiting  the

          foregoing,  the covenants of  Employee set forth  in Sections 7.4

          and 7.5, respectively,  constitute agreements independent of  any

          other provisions of this Agreement and Employee acknowledges that

          his failure to comply with the provisions of Sections 7.4 and 7.5

          will result in irreparable and continuing damage for  which there

          will be  no adequate remedy  at law and  that, in the  event of a

          failure  of Employee so to comply, the Company shall be entitled,

          without the  necessity of  notice or  proving  actual damages  or

          securing or posting any bond, to injunctive relief in addition to

          all  other  remedies which  may  otherwise  be  available to  the

          Company and to such other and further relief as may be proper and

          necessary to  ensure compliance  with the provisions  of Sections

          7.4 and  7.5.  If any covenants contained in Section 7.4 shall be

          deemed  to be  invalid,  illegal or  unenforceable as  written by

          reason of the  extent, duration or geographical scope thereof, or

          otherwise,  the  determining  body   or  authority  making   such

          determination shall  be empowered to reduce such  covenants so as

          to  be enforceable  to the  greatest extent  possible and,  as so

          reduced,  such covenants shall then be deemed to be rewritten and

          enforced as reduced.

               14.  Successors and Assigns.  This   Agreement    shall   be

          binding upon and inure to the benefit of the parties hereto, and,

          in  the  case of  the Company,  its  successors and  assigns, and

          Section 9  shall also inure to  the benefit of the  other persons

          and entities 


                                          8


<PAGE>



          identified therein; provided, however, that Employee

          shall not,  without the  prior  written consent  of the  Company,

          transfer, assign,  convey, pledge  or encumber this  Agreement or

          any interest under this Agreement.  

               15.  Amendment.   This Agreement may be  amended or canceled

          only by an instrument  in writing duly executed and  delivered by

          each party to this Agreement.

               16.  Headings.  Headings contained in this Agreement are for

          convenience only and shall not limit this Agreement or affect the

          interpretation thereof.

               17.  Counterparts.  This Agreement may be executed in one or

          more counterparts, all of  which shall be considered one  and the

          same  agreement, and shall become effective when one or more such

          counterparts  have  been  signed  by  each  of  the  parties  and

          delivered to the other party.

               18.  Miscellaneous.  In  executing this  Agreement, Employee

          has  not relied  upon any  statement, representation  or promise,

          whether written or oral, of the Parent, the Company or any of the

          Company's subsidiaries or affiliates,  or of any  representative,

          agent  or attorney  for the  Parent,  the Company  or any  of the

          Company's  subsidiaries  or  affiliates,  except  for  statements

          expressly set forth in this  Agreement.  Each of the parties  has

          read this Agreement carefully, has been (or is hereby) encouraged

          to seek  the assistance of his  own legal counsel, and  knows and

          understands the  contents hereof, including,  without limitation,

          in the  case of  Employee  the release  set  forth in  Section  9

          hereof.  




                                          9

<PAGE>




               IN WITNESS  WHEREOF, the  parties hereto have  executed this

          Agreement as of the date and year first above written.



                               (Signature of Mark O. Remissong)      [L.S.]
                                     MARK O. REMISSONG                     






                                     COLLINS &  AIKMAN PRODUCTS CO.        




                                     By (Signature of Thomas E. Hannah)
                                       Thomas E. Hannah
                                       Chief Executive Officer




                                          10









                      Collins & Aikman Corporation
                    Computation of Earnings Per Share                Exhibit 11
                   In thousands, except per share data
                               (Unaudited)


<TABLE>
<CAPTION>
                                                                                      Quarter Ended          Nine Months Ended
                                                                                October 29,  October 30,  October 29,  October 30,
                                                                                  1994         1993         1994         1993

    <S>                                                                          <C>        <C>           <C>         <C>
    Average shares outstanding during the period  . . . . . . . . . . . . . . .   70,521       28,164       44,943       28,164 

    Incremental shares under stock options
      computed under the treasury stock
      method using the average market
      price of issuer's stock during the
      periods . . . . . . . . . . . . . . .                                         1,588        (904)       1,634        (904)

          Total shares for EPS  . . . . . .                                        72,109       27,260       46,577       27,260 

    Income (loss) applicable to common shareholders:

      Continuing operations (1) . . . . . .                                       $30,966   $(135,853)    $ (45,387)   $(173,395)
      Discontinued operations . . . . . . .                                           -           (50)          -       (132,448)
      Extraordinary item  . . . . . . . . .                                           -           -        (106,528)        -    

          Net income (loss) . . . . . . . .                                       $30,966   $(135,903)    $(151,915)   $(305,843)

    Income (loss) per common share:                                                           

      Continuing operations . . . . . . . .                                       $   .43   $   (4.99)    $   (.97)    $   (6.36)
      Discontinued operations . . . . . . .                                           -           -            -           (4.86)
      Extraordinary item  . . . . . . . . .                                           -           -          (2.29)         -   

          Net income (loss) . . . . . . . .                                       $   .43   $   (4.99)    $  (3.26)    $  (11.22)

</TABLE>
    Notes:

    (1) Income (loss) from  continuing operations  has been adjusted for  
        dividends and  accretion requirements on redeemable preferred stock 
        of $14,408  for the nine months  ended October 29, 1994 and $6,032 and
        $17,473 for the quarter and nine  months ended October 30, 1993,
        respectively. In addition, loss from continuing operations for the 
        nine  months ended October 30, 1994 has been adjusted for the loss 
        on redemption  of preferred  stock of $82,022.
<PAGE>



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE COMPANY'S CONSOLIDATED BALANCE SHEET AND CONSOLIDATED STATEMENT OF
OPERATIONS AT AND FOR THE QUARTER AND NINE MONTHS ENDED OCTOBER 29, 1994
AND SUCH IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          JAN-29-1995
<PERIOD-END>                               OCT-29-1994
<CASH>                                           2,744
<SECURITIES>                                         0
<RECEIVABLES>                                   87,951
<ALLOWANCES>                                     6,220
<INVENTORY>                                    190,983
<CURRENT-ASSETS>                               312,910
<PP&E>                                         562,718
<DEPRECIATION>                                 273,820
<TOTAL-ASSETS>                                 665,218
<CURRENT-LIABILITIES>                          234,306
<BONDS>                                        559,785
<COMMON>                                           705
                                0
                                          0
<OTHER-SE>                                   (430,846)
<TOTAL-LIABILITY-AND-EQUITY>                   665,218
<SALES>                                      1,153,917
<TOTAL-REVENUES>                             1,153,917
<CGS>                                          872,630
<TOTAL-COSTS>                                  872,630
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   427
<INTEREST-EXPENSE>                              64,793
<INCOME-PRETAX>                                 59,606
<INCOME-TAX>                                     8,563
<INCOME-CONTINUING>                             51,043
<DISCONTINUED>                                       0
<EXTRAORDINARY>                              (106,528)
<CHANGES>                                            0
<NET-INCOME>                                  (55,485)
<EPS-PRIMARY>                                   (3.26)
<EPS-DILUTED>                                   (3.26)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission