COLLINS & AIKMAN CORP
10-K, 1995-04-28
MISC INDUSTRIAL & COMMERCIAL MACHINERY & EQUIPMENT
Previous: AMERICAN FREIGHTWAYS CORP, 10-Q, 1995-04-28
Next: MUNICIPAL INCOME OPPORTUNITIES TRUST II, NSAR-B, 1995-04-28








                           SECURITIES AND EXCHANGE COMMISSION
                                 WASHINGTON, D.C.  20549

                                       FORM 10-K
      (Mark One)
X   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
    For the fiscal year ended January 28, 1995.

                                          OR
    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
              (Exact name of registrant as specified in its charter)
                  (Formerly Collins & Aikman Holdings Corporation)

        Delaware                                             13-3489233
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                           Identification Number)

                               701 McCullough Drive
                        Charlotte, North Carolina  28262
                    (Address of principal executive offices)

         Registrant's telephone number, including area code: (704) 547-8500

             Securities registered pursuant to Section 12(b) of the Act:

Title of each class                  Name of each exchange on which registered
Common Stock                         New York Stock Exchange

         Securities registered pursuant to Section 12(g) of the Act: NONE


   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.  x Yes  No

   Indicate by  check mark  if disclosure of  delinquent filers  pursuant to
Item  405 of Regulation S-K  is  not contained  herein,  and will  not  be
contained,  to the  best  of Registrant's  knowledge,  in definitive  proxy
or  information statements  incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [x]

  The aggregate market  value of voting stock  held by non affiliates  of the
registrant was  $127,796,678 as of April 26, 1995.

  As of April  26, 1995,  the number of  outstanding shares  of the Registrant's
common stock, $.01 par value, was 70,520,900 shares.

                                 DOCUMENTS INCORPORATED BY REFERENCE:
(1)  Annual Report to Stockholders for Fiscal Year Ended January 28, 1995 -
     Items 1, 5, 6, 7, 8 and 14*
(2)  Proxy Statement for 1995  Annual Meeting of Stockholders to be filed
     within 120 days of January 28, 1995 - Items 10, 11, 12 and 13.*

*Only  the  portions of  these  documents  expressly described  in  the  items
listed  are incorporated by reference herein.
<PAGE>

 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
 FORM 10-K Annual Report Index


Item  1. Business, page 1.

Item  2. Properties, page 8.

Item  3. Legal Proceedings, page 8.

Item  4. Submission of Matters to a Vote of Security Holders, page 12.

         Executive Officers of the Registrant, page 12.

Item  5. Market for Registrant's Common Equity and Related Stockholder Matters,
         page 14.

Item  6. Selected Financial Data, page 14.

Item  7. Management's  Discussion  and Analysis  of  Financial  Condition
         and Results  of Operations, page 14.

Item  8. Financial Statements and Supplementary Data, page 14.

Item  9. Changes  in  and  Disagreements  With  Accountants  on Accounting
         and  Financial Disclosure, page 14.

Item 10. Directors and Executive Officers of the Registrant, page 15.

Item 11. Executive Compensation, page 15.

Item 12. Security Ownership of Certain Beneficial Owners and Management,
         page 15.

Item 13. Certain Relationships and Related Transactions, page 15.

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K,
         page 16.


                                                   i
<PAGE>



                                    PART I

ITEM 1.   BUSINESS

    The Company is a leader in each  of its three business segments:
 Automotive Products, the largest  supplier of interior trim products to
 the North American automotive industry; Interior  Furnishings, the
 largest manufacturer  of residential upholstery  fabrics in the U.S.;
 and  Wallcoverings, the largest producer of  residential wallpaper in
 the  U.S.  For certain financial information  regarding the Company's
 business segments, see Note  20 to Consolidated Financial  Statements
 on  page  49 of  the Company s  1994  Annual Report  to Stockholders
 and Management's Discussion  and Analysis of Financial Condition  and
 Results of Operations on  page 17 of the Company's  1994 Annual Report
 to Stockholders,  which are incorporated  herein by reference.  For  a
 discussion of the  organization of the Company, certain  developments
 in  July 1994  resulting in  a recapitalization  of the  Company and
 certain related mergers, see Notes 1 and 2 of the Consolidated Financial
 Statements on page 32 of the Company's 1994  Annual Report to
 Stockholders and the  information under the  Caption "Initial Public
 Offering and Recapitalization"  on page 17  of the Company's  1994
 Annual Report  to Stockholders,  which are  incorporated herein  by
 reference.   With  respect to market or competitive information,
 references to the Company as "a leader", "a leading" or "one of the
 leading"  manufacturers in that product category mean that  the Company
 is one of  the principal manufacturers in that product category  and
 references to the Company as "the leader", "the largest" or "the
 leading" manufacturer in a particular product category mean that the
 Company has the largest product market share based on dollar sales
 volume in that product category.

    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.


AUTOMOTIVE PRODUCTS

General

   The Company is a leading designer and manufacturer of automotive
products with 1994 net sales in  this segment of  $904.9 million.
Automotive Products  supplies four  major interior  trim
products--automotive  seat  fabric ("bodycloth"),  molded  floor
carpets, accessory   floor  mats  and  luggage   compartment
trim--and  convertible  top  systems. Automotive  Products  had
1994 net  sales  in  these  product  lines of  $751.6  million.
Automotive Products has  supplied interior  trim products to  the
automotive industry  for over 60  years.  While  some interior
trim suppliers  have sales volumes  equivalent to or greater than
that  of the Company in  a single product line, management
believes that the Company sells  a wider  variety of interior
trim products,  has products on  more vehicle lines  and has a
broader, more uniform  sales penetration  at U. S.  automotive
equipment manufacturers  and  foreign  owned  North  American
automotive  production  and  assembly facilities ("Transplants"
and, collectively, "OEMs") than any of its competitors.

   The Company's sales are dependent  on certain significant
customers.  In 1994, direct and indirect sales  to each of General
Motors Corporation, Ford Motor Company and Chrysler Corporation
accounted for 10% or more of the Company's net sales. In 1993 and 1992,
direct and indirect  sales  to  each  of  General Motors  Corporation
and  Chrysler  Corporation accounted for 10% or more of the Company's
net sales.

    Automotive industry demand historically has been influenced by both
cyclical  factors and long-term growth trends in the driving age population
and real per capita income.

    Annual new car and truck sales historically have  been cyclical.  In
the most  recent cycle, U.S. light vehicle sales declined from an
average of 15.4 million units per year in 1986-1988 to a low of 12.3
million units in 1991.   Since late 1993, however, U.S.  light
vehicles sales have increased.

                                   1

 <PAGE>

Products

    Automotive  Products manufactures  five principal  products:
automotive  seat fabric, molded  floor carpets, accessory floor mats,
luggage  compartment trim and convertible top systems.    Automotive
Products  also  produces  a  variety  of   other  automotive  and
nonautomotive products.

    Automotive  Seat  Fabric.    Automotive  Products  manufactures  a
wide  variety  of bodycloth, including flat-wovens, velvets  and knits.
Automotive Products  also laminates foam to bodycloth.  In 1994, 1993
and 1992, Automotive Products had net sales of bodycloth of $340.3
million, $221.2 million and $191.1 million, respectively.

    Molded Floor Carpets.  Molded floor carpets include polyethylene,
barrier-backed  and molded  urethane underlay carpet.  In the  Company's
automotive molded floor product line, it  has  developed a
"foam-in-place" process  to  provide floor  carpeting  with enhanced
acoustical  and fit  characteristics,  resulting in  a substantial  gain
in unit  selling prices.  In  1994, 1993 and 1992  net sales of molded
floor carpets were $213.2  million, $181.1 million, and $173.1 million,
respectively.

    Accessory  Floor Mats.   Automotive Products  produces carpeted
automotive accessory floor mats for  both North  American produced
vehicles  and imported vehicles.   In  1994, management estimates that
approximately 63%  of all  vehicles produced  in North  America included
accessory mats as original equipment.

    Luggage Compartment Trim.   Luggage compartment trim includes
one-piece  molded trunk systems  and assemblies, wheelhouse covers,
seatbacks, tireboard covers,  center pan mats and other trunk trim
products.

    Convertible  Top Systems.  Automotive Products  designs,
manufactures and distributes convertible  top systems  through its  Dura
Convertible Systems  subsidiary ("Dura").   In October  1993, Dura
began shipping  its "Top-in-a-Box"  system, in  which it  designs and
manufactures  all  aspects of  a  convertible  top,  including  the
framework,  trim  set, backlight and actuating system.

    Other. Automotive Products also produces a variety of other auto
products, including die  cuts  for  automotive interior  trim
applications,  convertible  power train  units, headliner  fabric, and
roll goods for  export and domestic consumption.   Small volumes of
certain products, such as residential floor mats, casket and tie linings
and sliver knits, are sold to other commercial and industrial markets.


Competition

    The automotive  supply business  is highly competitive.   The
primary competitor  in bodycloth is Milliken  & Company.   The primary
competitors in molded  floor carpets  are Masland  Corporation and  JPS
Automotive  Products  Corp.   In accessory  floor mats,  the Company
competes primarily against Pretty Products Company.  Automotive
Products' primary competitors in luggage compartment trim are Masland
Corporation and Gates Corporation.  In convertible top  stacks,
Automotive Products  competes primarily against  American Sunroof
Corporation and Best Top.

    The Company principally competes for new  business at the design
stage of new  models and  upon the redesign  of existing models.   The
Company  is vulnerable to  a decrease in demand for the models  that
generate the most sales  for the Company, a failure  to obtain purchase
orders  for  new or  redesigned  models  and  pricing  pressure from
the  major automotive companies.
                               2
<PAGE>

Facilities

    Automotive Products has  34 manufacturing, warehouse and other
facilities  located in the  U.S., Canada  and Mexico  aggregating
approximately 5.9  million square  feet.   The majority of  these
facilities  are located  in North  Carolina, Ohio and  Michigan and  in
Ontario  and  Quebec, Canada.   Approximately  90% of  the total  square
footage  of these facilities  is owned  and the  remainder  is leased.
Many  facilities are  strategically located to provide  just-in-time
("JIT")  inventory delivery to  the Company's  customers. Capacity at
any plant depends,  among other  things, on the  product being produced,
the processes and equipment  used and tooling.  This varies
periodically, depending on demand and shifts  in  production between
plants.   The  Company  currently estimates  that  its Automotive
Products plants generally operate at between 50% and 100% of capacity on
a six- day basis.  During  the second half of  1994 the Company
experienced capacity  constraints with  respect to  certain automotive
seat fabrics.   To  meet customer  expectations, the Company  utilized
outside weaving and  redeployed certain manufacturing  capacity from its
Decorative Fabrics velvet furniture products.  Except for the foregoing
constraints, which the Company believes are short term, the Company's
capacity utilization in this segment is generally in line with its past
experience in similar economic situations, and the Company believes that
its existing facilities are  sufficient to meet both this segment's
existing needs  and  its anticipated  growth requirements.   The
Company  does not  anticipate any circumstances that would render its
facilities inadequate for its projected needs.

INTERIOR FURNISHINGS

    Interior Furnishings  designs and manufactures residential  and
commercial upholstery fabrics  through   its   Decorative  Fabrics
group  and   high-end  specified   contract floorcoverings  through its
Floorcoverings  group.   In  1994, the  Interior  Furnishings segment
had net sales of $414.5 million.

Decorative Fabrics

    General. Interior Furnishings'  Decorative Fabrics group is the
largest  designer and manufacturer of upholstery fabrics in  the U.S.
The Decorative Fabrics group had 1994 net sales of  $306.5 million.
Decorative  Fabrics strives  to be  the preferred supplier  of middle to
high-end  flat-woven upholstery  fabrics to furniture  manufacturers and
fabric distributors.  This group's primary division,  Mastercraft, is
the leading manufacturer of flat-woven upholstery fabrics. Management
believes that Mastercraft has substantially more Jacquard looms  and
styling  capacity  dedicated to  upholstery fabrics,  and offers  more
patterns (approximately  13,000)  in a  greater  range of  price points
than  any of  its competitors.  The  breadth and size of Mastercraft's
manufacturing and design capabilities provide  it with exceptional
flexibility to respond  to changing customer  demands and to develop
innovative product  offerings.  In  order to  accommodate anticipated
growth,  the Company is  in the  initial  phase of  a four  year,  $85
million  modernization  program. Investment is  targeted toward the
purchase  of high-speed looms to  increase capacity and productivity,
new electronic  jacquard  heads to  reduce  pattern changeover  times,
and computer monitoring systems to  provide information about the
manufacturing  processes and to improve quality, productivity and
capacity.

    The three  primary types of upholstery  fabric are  flat-wovens,
velvets and  prints. Flat-woven fabrics  are made in  two major styles:
Jacquard, which is  produced on high- speed computerized looms capable
of weaving intricate designs into the  fabric, and Dobby, a plain fabric
produced  on standard looms.  Demand for upholstery fabric generally
varies with economic  conditions, particularly sales of  new and
existing homes,  and is directly associated with  sales of upholstered
furniture  at the retail level.   Shifts in consumer taste can also
affect demand for upholstery fabric.

                            3
<PAGE>
    Products. Decorative  Fabrics'  two operating  divisions are
Mastercraft and  Cavel. Mastercraft and Cavel design  and manufacture
jacquards, velvets  and other woven  fabrics for  the  furniture,
interior design,  commercial,  recreational  vehicle and  industrial
markets.   During 1994, the Company sold the Greeff and Warner product
lines through which it had  designed and  distributed  high-end fabrics
to interior  designers and  specialty retailers in the U.S. and U.K.,
respectively.


    Decorative  Fabrics had net sales  of flat-woven products  in 1994,
1993  and 1992 of $262.8 million, $268.9 million and $254.7 million,
respectively.

    Customers.  Decorative Fabrics is a primary supplier to virtually
all major furniture manufacturers in  the  U.S.,  including  La-Z-Boy,
Ethan  Allen,  Thomasville,  Flexsteel, Bassett, Broyhill,  Baker,
Henredon, Rowe  and Robert Allen.   Due to  the breadth  of its product
offerings, strong design  capabilities and superior customer service,
the Company has developed close relationships with many of Decorative
Fabrics' over 1,000 customers.

    Nearly  all of Decorative Fabrics' products are made to customer
order.  This reduces the  amount of  raw material  and finished  goods
inventory  required and  greatly reduces product returns, all of which
improve profit margins.

    Marketing  and   Sales.  Fabrics  are   sold  domestically   by
commissioned   sales representatives   who  exclusively  represent  the
Mastercraft  and  Cavel  divisions  of Decorative Fabrics. The
Mastercraft  and Cavel divisions maintain  showrooms in seven  key
locations throughout the United States.

    Competition. The U.S. upholstery fabrics market is highly
competitive.  Manufacturers compete  on the basis of design, quality,
price and customer service.  Decorative Fabrics' primary competitors
include  Quaker Fabric Corporation, Culp, Inc., Joan Fabrics Corp. and
the Burlington House Upholstery Division of Burlington Industries, Inc.

    Facilities. Mastercraft operates four weaving plants and one
finishing plant in North Carolina aggregating 1.0  million square  feet,
of which  89% is  owned and the  remainder leased.  Cavel  shares
manufacturing capacity with Automotive Products  at three plants in
Roxboro, North  Carolina.  During the last three years, the Company's
capacity utilization in the  Mastercraft division  of the  Decorative
Fabrics  group has  consistently averaged nearly 100%  on a six-day
basis.   The Company  believes that its existing  facilities are
sufficient to meet the Decorative  Fabrics group's existing needs, and,
after  taking into account Mastercraft's  $85 million capital
investment plan (see  page 22 of  Management's Discussion and Analysis
of Financial Condition and Results of  Operations - Liquidity and
Capital  Resources  in  the  Company's  1994   Annual  Report  to
Stockholders  which  is incorporated  herein  by  reference),
anticipated  growth  requirements.    Assuming  the completion  of
Mastercraft's capital investment plan,  the Company does not anticipate
any circumstances  that  would render  its Decorative  Fabrics
facilities inadequate  for its projected needs.

Floorcoverings

    General.  The  Floorcoverings group of the Interior  Furnishings
segment is a leading producer   of  high-end  specified  contract
carpeting  products  for  institutional  and commercial  customers.   In
1994  Floorcoverings  had net  sales of  $108.0 million.   Its principal
products are  six-foot wide  rolls and  modular carpet  tiles.
Floorcoverings produces virtually no product for inventory or for
commodity markets.

    Since 1990,  Floorcoverings has  repositioned its  product
offerings, shedding  those products in which  it lacked either a
low-cost position  or proprietary product advantage. By  focusing   on
areas  of   competitive  advantage,   Floorcoverings  has   prospered,
notwithstanding a significant downturn in commercial construction.
                           4
<PAGE>
    During 1994, Floorcoverings initiated  its Source OneSM program  to
sell its  products directly to end users which provides them turnkey
full service project management.

    Approximately 56% of  Floorcoverings' 1994 net sales were to
institutional customers such  as government,  healthcare,  and education
facilities.   Management  believes  that government, healthcare and
educational customers are stable growth sectors.

    Products.  Floorcoverings' key competitive advantage in its
principal products,  six- foot  wide  rolls  and modular  carpet  tiles,
is  its  patented Powerbond RS(R)   adhesive technology, which has 13
years of patent  protection remaining.  Because the Powerbond RS(R) system
does not use wet adhesives, it permits the installation  of
floorcoverings directly on  floor surfaces, including existing
carpeting, with substantially  reduced labor costs and without the fumes
of conventional wet adhesives.  This allows for less  disruptive and
less  time-consuming  installation and,  for this  reason,  is
particularly  attractive to institutions such as schools and hospitals.
In addition to reducing installation downtime for customers  to  as
little as  one  day, management  believes  Floorcoverings'  product
exhibits demonstrably superior durability and cleaning characteristics
ideally suited  for high-traffic areas  such as  airline terminals  and
customers such  as Discovery  Zone and Blockbuster.

    Competition. The  commercial carpet industry  is highly competitive,
and several  of Floorcoverings' competitors also have substantial
commercial carpet sales in the commodity segments  of  the   industry,
segments   in  which  Floorcoverings   does  not   compete.
Floorcoverings'  niche products  have  demanding specifications  and
generally cannot  be manufactured using the equipment that currently
supplies most  of the industry's commodity products.  The  Company's
primary competitors  are Interface, Milliken  & Company,  Mohawk
Industries and Shaw Industries, Inc.

    Facilities. Floorcoverings  owns and  operates  four  facilities in
Dalton,  Georgia aggregating  approximately  630,000 square  feet.   The
Company currently  estimates that Floorcoverings' plants operate at
between 35% and 85% of capacity on a six-day basis.  The Company's
capacity utilization in the Floorcoverings group  is generally in line
with its past experience in similar economic situations  and the Company
believes that its existing facilities  are sufficient to  meet both this
group's existing needs  and its anticipated growth requirements.  The
Company does not anticipate any circumstances  that would render its
Floorcoverings facilities inadequate for its projected needs.

WALLCOVERINGS

General

    Wallcoverings,  which operates under  the name "Imperial", is  a
leading manufacturer and distributor of  a full range of  wallpaper for
the residential and  commercial sectors with 1994 net sales of  $216.6
million.  It is the only producer  of wallpaper in the U.S. that  is
fully  integrated from  paper  production through  design and
distribution.   In addition,  management believes  that  Imperial  has a
competitive  advantage  due to  its extensive  in-house design expertise
and licensing arrangements, its low cost, vertically- integrated
manufacturing  capability,  and  its  advanced customer  ordering  and
service network.

    The wallcoverings  industry experienced  significant and  consistent
growth  from the early 1980s through 1987.  This growth resulted in part
from increases in new construction starts and existing home  sales,
which peaked during 1986  and 1987.  In addition,  a one-time surge in
demand created a new  industry-wide layer of inventory  as a result of
the rapid growth of large in-stock retailers.   Between 1983 and 1987,
the industry's physical shipment volume increased from 137 million  to
200 million rolls of wallpaper per  year, a 9.9% annual  growth rate.
Between  1987 and 1990,  the industry underwent  a contraction, with
volume declining  dramatically from 200 million rolls in 1987 to 174
million rolls in 1990,  a 4.5%  annual decline.   This  resulted from  a
slowdown  in the  overall economy, particularly  in the housing
                           5
<PAGE>

market, coupled with  a reduction in inventory by overstocked retailers.
From 1991 to 1994,  the industry's  physical shipment volume  increased
at a modest rate.

    The wallcoverings market can generally be divided into the
residential and commercial sectors with  the residential sector  being
the  larger of  the two sectors.   Demand  for wallpaper  is primarily
influenced by  levels of construction,  renovation and remodeling. In
addition  to these  cyclical factors,  shifts in consumer  taste between
wallpaper and paint  can be a factor.   The two primary distribution
channels  in the residential sector are independent retailers
("dealers") and retail chains.

    The industry  contraction  of  the late  1980s  and early  1990s
left  Imperial  with unutilized manufacturing capacity,  an oversized
distribution  network and excess  product offerings.  Between 1989 and
1992, Imperial implemented a comprehensive downsizing program designed
to bring  Imperial's high  fixed-cost structure into  better alignment
with the changed industry environment.  Imperial closed 22 showrooms and
12  warehouses and reduced fixed costs  by nearly 15%.   Imperial also
substantially reduced  the annual introduction rate of  new collections
and virtually  eliminated its use of  independent distributors in favor
of  exclusive   captive  distribution.     This   restructuring  program
improved manufacturing efficiencies,  but it  adversely affected  sales
and led  to a  reduction in shelf space and product market share.   As a
result, Imperial's sales declined during 1992 and 1993, despite what
management now believes to have been a  moderate upturn in industry
conditions.

    A new management team installed in February 1993 determined that the
reduction in new collections  had been  too severe.   Accordingly,  in
late  1993, management  instituted a second  restructuring program  to
bolster  its  new  product  introduction  rate  through aggressive
product design efforts.  This product line renewal led to 57 and 62
collections being introduced  in 1994 and 1993, respectively,  compared
to 45 in  1992.  Management is also broadening  its selection of
in-stock programs and  improving its  order fulfillment capabilities.

Products

    Management  believes  Imperial has  maintained  its leading
position in  residential wallpaper due  to its  competitive  edge in
color and  design.   Its  in-house studio  of approximately 35  artists
represents  a major  strategic  investment by  Imperial that  is
supplemented by an active licensing program  under which Imperial
licenses proven  designs from  well-known designers.  Imperial is
continuously introducing  new designs  and color concepts that
supplement its already vast library.

    Imperial offers a large number of well-known brand names, including
Imperial, United, Sterling Prints,  Katzenbach & Warren, Albert Van
Luit and Plexus.   In addition to these in-house brands, Imperial
licenses a  number of well-known  brand names, including  Gear, Laura
Ashley, Pfaltzgraff, Croscill, Mario Buatta, David and Dash, Louis
Nichole, Clarence House and Carlton  Varney, for which  it converts home
furnishing designs into  wallpaper designs.   Imperial also  distributes
the  lines of John  Wilman, Great  Britain's largest wallpaper designer
and manufacturer.

    In recent years, there has  been increasing demand for wallcoverings
coordinated with decorative accessories such  as window  treatments,
bedding, upholstery  fabric and  other textile  products.   To  satisfy
this  demand  from  upscale home  furnishings  customers, Imperial
provides  fabrics, which  it generally  purchases outside  the Company,
that are coordinated  with its  wallpaper designs.    Some of  these
fabrics are  supplied by  the Mastercraft division of the Company.

    In  1994, 1993  and 1992,  net sales  of residential  wallpaper were
$191.7 million, $196.0 million and $214.0 million, respectively.

                              6
<PAGE>

Customers

    Dealers and  retail chains  account for  the largest  portion of
Imperial's customer base.  Management  believes that the Company  is the
leader in each  of these distribution channels. Management believes
that Imperial has the most extensive  dealer network in the U.S.,
selling to approximately 15,000 dealers.  Imperial also sells to many of
the leading chains in the country, including Home Depot, Lowes, Sears,
Sherwin Williams and Target.

Competition

    As  a result  of the  recent economic  turndown in  the
wallcoverings  industry, many weaker  competitors  withdrew from  the
U.S.  wallcoverings  market. In  addition, further contraction is
expected  to occur as sales  of wallcoverings shift to chain  stores,
which along  with  other  retailers prefer  working  with  fewer,
larger suppliers.  Management believes that Imperial is well positioned
to benefit from these developments.

    Competition in  the wallcoverings  industry is based  on design,
price and  customer service.   Imperial's  principal  competitors  in
wallpaper  are  Borden,  GenCorp,  F.S. Schumacher and Seabrook
Wallcoverings.

Facilities

    Imperial operates  five manufacturing  facilities in the United
States and  three in Canada, as well as three distribution centers in
the United States aggregating 1.5 million square feet.   Of  this amount
approximately 82% is  owned and  the remainder  is leased, including the
three  U.S. distribution centers.  The Company  currently estimates that
its Wallcoverings   facilities  that  produce   surface  print  paper
generally  operate  at approximately 35% of capacity on a five-day basis
and its facilities that produce  gravure paper  generally operate
between approximately  80% and  100% of  capacity on  a five-day basis.
The  Company's capacity utilization in this segment is  generally in
line with its past experience in similar economic situations, and the
Company believes that its existing facilities are sufficient  to meet
both this segment's existing  needs and its anticipated growth
requirements.   The Company does not anticipate any circumstances that
would render its Wallcoverings facilities inadequate for its projected
needs.

RAW MATERIALS

     Raw materials and other supplies used in the Company's operations
are normally available from a variety of competing suppliers.  The loss
of a single or few suppliers would not have a material adverse effect on
the Company. For a discussion of increasing raw material price trends,
see page 24 of Management's Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources in
the Company's 1994 Annual Report to Stockholders which is incorporated
herein by reference.

ENVIRONMENTAL MATTERS

    See  "ITEM  3.    LEGAL PROCEEDINGS  -  Environmental  Proceedings"
and  Management's Discussion and Analysis of  Financial Condition and
Results of Operations  - Environmental Matters on  pages 25-26 of the
Company's 1994 Annual Report  to Stockholders incorporated
herein by reference.

EMPLOYEES

    As  of January  28, 1995,  the Company's  subsidiaries employed
approximately 12,000 persons on  a  full-time or  full-time  equivalent
basis.    Approximately 2,300  of  such employees  are represented  by
labor  unions.   Management  believes  that the  Company's relations
with its employees and with the unions that represent certain of them
are good.
                               7
<PAGE>

ITEM 2.   PROPERTIES

    For information concerning the  principal physical properties of the
Company and its various operating divisions, see "ITEM 1. BUSINESS".

ITEM 3.   LEGAL PROCEEDINGS

     Except as described below, the Company  and its  subsidiaries are
not a party to any material pending legal proceedings,  other than
ordinary routine litigation  incidental to their businesses.

     Preferred Stock  Redemption Litigation.    On August  2, 1991, a
Fifth Consolidated Amended Complaint  was filed in  In re Ivan  F.
Boesky Securities  Litigation (the "Boesky action"), a multi-district
litigation pending for pre-trial purposes in  the United States District
Court for the Southern  District of New  York.  In essence,  the
complaint is an amalgam  of numerous class  action and individual
claims against a  variety of defendants relating principally  to the
activities of,  among others, Ivan F.  Boesky, Drexel Burnham Lambert
Incorporated  and Michael R.  Milken.  Among  other things, the
complaint alleges that  these defendants and  various named associates,
along with Collins  & Aikman Group, Inc.  ("Group"), a former  wholly
owned subsidiary  of the Company, which  was merged into Collins  &
Aikman Products Co. ("Products"), a wholly owned subsidiary of the
Company, and certain  former officers  and directors  of Group,
conspired to  manipulate the  price of Group's  common stock  in  April
1986  for the  purpose  of  triggering a  redemption  of outstanding
preferred stock  of Group issued  in an  April 24, 1985  public offering
(the "Preferred Stock").  The complaint alleges claims for compensatory
and punitive damages in unspecified  amounts against Group and  the
individual Group-related  defendants for fraud and deceit, breach of
fiduciary duty, unjust enrichment and violations of Section 25400 of the
California Corporations Code.   It does so on  behalf of a certified
class  of persons and  entities who,  during the period  of April 23,
1986 through June  2, 1986, redeemed, converted or  sold shares  of the
Preferred  Stock.  The  complaint also  alleges numerous other  claims
not  involving Group  or  its former  officers and  directors.   The
factual allegations  in the complaint involving Group are substantially
similar to the allegations set forth in Citron v. Wickes Companies,
Inc., et al., and Weinberger v. Wickes Companies, Inc., et  al.,  two
actions  previously  filed  in the  Superior  Court of  the  State  of
California for the  County of Los Angeles  which have been stayed  in
favor of the  Boesky action. On  February 27, 1995,  plaintiffs made a
motion  to "clarify  or  amend the Fifth Amended  Complaint,
essentially  seeking either  (i)  a  declaration  that the  complaint
asserted claims against Group under  Section 10(b) of the Securities
Exchange  Act and the Racketeer Influenced  Corrupt Organizations  Act
(RICO);  or (ii) the  right to  amend the complaint to assert those
claims.  On April 24, 1995, the court granted plaintiffs  motion to the
extent of permitting plaintiffs to amend the  complaint to assert
Section 10(b) and RICO claims against Group and the individual
Group-related defendants.

     POF  Arbitration.   On or  about May  26, 1992,  Advanced
Development  & Engineering Centre ("ADEC"),  a division  of an  indirect
subsidiary  of Group,  filed  a request  for arbitration with the
International Chamber  of Commerce  seeking a  resolution of  ADEC's
dispute  with the Pakistan Ordnance Factories Board ("POF") concerning
ADEC's installation of a munitions facility in  Pakistan for a purchase
price of $26.5 million.   ADEC alleges that POF violated the contract,
among other things, by refusing to permit completion of a production
run, which would  have entitled ADEC  to receive $2.65  million, the
remaining unpaid portion of the  purchase price under the contract.  On
August  6, 1992, POF filed a reply and counterclaim alleging that as a
result of ADEC's alleged breach of the contract, POF's entire
investment in  the munitions  facility was a  loss.   POF claims
damages in excess of $30 million.

     Insurance  Coverage Litigation.   On November 22,  1994, Products
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 "California
                             8
<PAGE>

action").    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
commenced against Wickes Companies, Inc. (the predecessor by merger to
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, Products filed  suit against National Union in the
United States District Court for  the Southern District of New York (the
"New York action") seeking declaratory relief and damages relating to
the  amounts paid by National Union in respect of  the OCF Action. Both
the California action and the New York action have been withdrawn. In
accordance with a settlement agreement dated as of January 17, 1995, the
parties exchanged mutual releases of all claims related to either the
California or  New York action, and Products agreed to pay National
Union  a total of $2,510,000 of which $510,000  is due in 1995;
$1,000,000 is due in 1996;  and the remaining $1,000,000 is  due in
1997.  The settlement  is covered by established accruals.

     In the opinion of the Company's management based on the facts
presently known to it, the ultimate outcome of any of these legal
proceedings  will not have a material effect on the Company's
consolidated financial condition or future results of operations.

Environmental Proceedings

     Douglas, Michigan.  On January  4, 1991, a complaint was filed in
the Circuit Court for Allegan  County, Michigan, captioned Haworth,
Inc.  v.   Wickes Manufacturing Company (the "Haworth action"),  in
which Haworth, Inc.  ("Haworth")  alleges that predecessors of Wickes
Manufacturing Company ("Wickes Manufacturing"), an indirect wholly owned
subsidiary of the  Company, released environmental  contaminants on
property, now owned  by Haworth, located in the  Village of Douglas,
Michigan.   Haworth seeks a  declaratory judgment that Wickes
Manufacturing is liable for the alleged contamination of the  site,
indemnification for  any costs incurred or to be incurred in connection
with the alleged contamination, an affirmative injunction requiring
Wickes Manufacturing to implement response actions at the site,  damages
in connection with alleged diminution in value of the subject property,
and other damages, interest, and  costs, all in unspecified amounts.
Wickes  Manufacturing has filed counterclaims  against Haworth.    On
June  28, 1993,  the  Court entered  an  order granting Wickes
Manufacturing's motion for summary disposition dismissing all of
Haworth's claims  against Wickes  Manufacturing.   On July  19, 1993,
Haworth appealed  the Court's order.   On April 21, 1995,  the Court of
Appeals  for the State of  Michigan affirmed the Trial Court s  order
granting Wickes Manufacturing's  motion for summary disposition.   On
October 22, 1993, Haworth filed  a complaint in the  United States
District Court for  the Western District of Michigan, captioned Haworth,
Inc. v. Wickes Manufacturing  Company and Paramount Communications,
Inc. (the  "Second Haworth  action").   In  the Second  Haworth action,
Haworth alleges federal and state law claims with respect  to Wickes
Manufacturing and  Paramount Communications  Inc. that  are factually
similar to  the state  law claims alleged in the Haworth  action, and
Haworth seeks relief similar to the relief it seeks in the  Haworth
action.   The  Michigan Department  of  Natural Resources,  by  letter
dated December  20, 1989, notified Wickes  Manufacturing pursuant to
the Michigan Environmental Response  Act  that  Wickes  Manufacturing
is  potentially  responsible  for  undertaking investigation and
response actions to address  contamination at the site  involved in the
Haworth action and its possible effect on the water supply of the
Village of Douglas.

     North Smithfield,  Rhode Island.   On  May 23, 1988,  a complaint
was filed  in the United States District Court for the District  of
Rhode Island, captioned United States v. Kayser-Roth Corporation  and
Hydro-Manufacturing, Inc.  (the "Stamina  Mills action"),  in which  the
United  States  sought  to  recover  response  costs  under the
Comprehensive Environmental  Response, Compensation  and Liability  Act
("CERCLA")  from  Group's former Kayser-Roth  Corporation subsidiary
("Kayser-Roth") and  others in connection  with a site formerly
operated
                            9
<PAGE>

by Stamina  Mills, Inc., a  former subsidiary of  Kayser-Roth,
in North Smithfield, Rhode Island.   In January  1990, the District
Court held Kayser-Roth  liable under CERCLA  for all past  and future
response costs.   By Amended  Administrative Order issued  June  4,
1991, the  United  States Environmental  Protection  Agency  (the "EPA")
directed Kayser-Roth to implement the remedies set forth in its Record
of  Decision issued September  18, 1990.   Since the beginning  of
fiscal  1991 to date,  Kayser-Roth has paid approximately  $3.6 million
for past response costs, prejudgment interest and remediation.
Kayser-Roth is in the process  of complying with the remainder of the
order.   The Company has agreed to indemnify Kayser-Roth with respect to
this matter.

     Miscellaneous Environmental Matters.  In addition to the judicial
and administrative proceedings listed  above, the  Company also  is
legally  or contractually  responsible or alleged  to  be responsible
for  the investigation  and remediation  of  contamination at various
other sites.   It also has received notices  that it is a  potentially
responsible party  ("PRP")  in a  number  of  proceedings.    It  is a
normal  risk  of  operating  a manufacturing  business that liability
may  be incurred for  investigating and remediating on-site and off-site
contamination.  The Company is currently engaged in  or alleged to be
responsible for investigation or remediation at certain sites.  These
sites include, among others,  the  following:  a  site  adjacent to  a
facility  formerly  operated  by Wickes Manufacturing's former Bohn Heat
Transfer division located at Beardstown, Illinois; a site formerly
owned  and operated  by Wickes  Manufacturing's  alleged former
Daybrook Ottawa division located at Bowling Green, Ohio; a site owned
and formerly operated by the Company located  at  Elmira,  California;
the  Beaunit  Corporation  Superfund  Site located  near Fountain Inn,
South  Carolina; the Butterworth  Landfill Superfund  Site located at
Grand Rapids, Michigan;  a site owned  and formerly  operated by  Wickes
Manufacturing's  former Mechanical Components division located at
Mancelona, Michigan; the former Albert Van  Luit plant  site owned  by a
Company subsidiary  located in  North Hollywood,  California; the
Hartley  & Hartley  landfill site  located at  Kawkawlin, Michigan;  and
the Stringfellow Superfund Site located at Riverside County, California.
In addition  to the environmental sites and proceedings  listed above,
the Company is  and has been a party or  PRP at other sites and involved
in other  proceedings from time  to time.   In the  last three  fiscal
years, the Company has paid approximately $6.3 million in the aggregate
(excluding amounts paid in connection with the Stamina  Mills action
disclosed above) in connection  with its various  environmental sites.
The majority of such costs have been incurred in connection with the
Elmira, California and North Hollywood, California sites.

     In estimating the total  future 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, data released by  the EPA, the
professional  judgment  of  the  Company's environmental  experts,
outside  environmental specialists and other experts, and the likelihood
that other parties which have 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.   The Company
records  its best estimate when it believes it is probable that an
environmental liability has been incurred and  the amount of loss can be
reasonably estimated.  The Company also considers estimates of  certain
reasonably  possible environmental  liabilities  in determining  the
aggregate amount of environmental  reserves.  As  of January 28, 1995,
the Company has  established reserves of approximately $31.7 million for
the estimated future

                            10
<PAGE>

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.

     The Company is  seeking insurance coverage  for a portion  of the
defense  costs and liability it has  incurred and may incur in
connection  with the environmental proceedings described above.
Coverage  issues have not been resolved.  There can be no assurance that
any coverage will be provided.

                               11
<PAGE>

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    None.

EXECUTIVE OFFICERS OF THE REGISTRANT
(Pursuant  to Instruction  G(3) of the  General Instructions  to Form
10-K, the following information  is included herein  as an unnumbered
item in lieu  of being included  in the Company's definitive Proxy
Statement).

The following is a list of the names and  ages (as of April 28, 1995) of
all the executive officers of the  Company and a description of  all
positions and offices with  the Company held  by each  such person  and
each  such person's  principal occupations  and employment during  the
past five years.   All executive  officers hold office at  the pleasure
of the Company's Board of Directors.




            Name             Age     Position


    David A. Stockman        48    Co-Chairman of the Board

    Bruce Wasserstein        47    Co-Chairman of the Board

    Randall J. Weisenburger  36    Vice Chairman

    John P. McNicholas       32    Vice Chairman

    Thomas E. Hannah         56    Chief Executive Officer

    William J. Brucchieri    52    President of Imperial Wallcoverings

    John D. Moose            58    President of Automotive Bodycloth
                                   Division

    Harry F. Schoen III      59    President of Mastercraft Division

    Elizabeth R. Philipp     38    Executive Vice President, General
                                   Counsel and Secretary

    J. Michael Stepp         51    Executive Vice President and Chief
                                   Financial Officer

    David  A. Stockman has been Co-Chairman of the Board  of the Company
since July 1993. Mr.  Stockman has  been  a General  Partner of  The
Blackstone Group  Holdings L.P.  (the "Blackstone Group") since  1988.
Mr. Stockman  is also a director of  Edward J. DeBartolo Corporation.

    Bruce Wasserstein has been Co-Chairman  of the Board of the Company
since June 1992. Mr. Wasserstein  has been  Chairman  and Chief
Executive Officer  of Wasserstein  Perella Management  Partners, Inc.
("WP Management")  since June 1992  and Chief Executive Officer and
Chairman or President, Wasserstein Perella Group, Inc.  ("WP Group")
since 1988.  Mr. Wasserstein is Chairman of the Board of Maybelline,
Inc.
                                  12
<PAGE>

    Randall J. Weisenburger has been a director of the Company since
August 1989 and Vice Chairman of the Company  since April 1994.   Mr.
Weisenburger was  Deputy Chairman of  the Company from  July 1992 to
April  1994 and Vice President  from August 1989  to July 1992. Mr.
Weisenburger has been  Managing Director of  Wasserstein Perella  & Co.,
Inc.  ("WP & Co.") since December 1993.  Mr. Weisenburger was a Director
of WP & Co. from December 1992 to December  1993 and a Vice  President
of WP &  Co. from December 1989  to December 1992. Mr. Weisenburger  is
also Vice Chairman of  the Board of Maybelline,  Inc. and Chairman of
the Yardley Lentheric Group.

    John  P. McNicholas has  been Vice  Chairman of  the Company  since
April  1994.  Mr. McNicholas was Deputy Chairman of the Company from
July 1992 to April 1994. Mr. McNicholas has been Vice President of the
Blackstone Group since January 1992 and was an Associate of the
Blackstone Group from November 1990 to  December 1991 and an Associate,
Merchant Banking Group - Merrill Lynch Capital Markets from August 1989 to
November 1990.

    Thomas E.  Hannah, has been a director of  the Company and Chief
Executive Officer of the  Company since July  1994.  Mr.  Hannah was
President and Chief  Executive Officer of Collins & Aikman Textile and
Wallcoverings Group, a division  of a wholly owned subsidiary of the
Company, from November  1991 until July 1994 and was named an  executive
officer of the  Company for  purposes hereof  in April  1993.   Mr.
Hannah was  President and  Chief Executive Officer of  the Collins &
Aikman Textile Group  from February 1989 to  November 1991 and President
of Milliken & Company's Finished Apparel Division prior to that.

    William J.  Brucchieri has been  President of Imperial
Wallcoverings since  February 1993 and was named an executive officer of
the  Company for purposes hereof in April 1994. Mr.  Brucchieri was
Executive Vice President  of Imperial from March  1992 to January 1993
and  Executive Vice President  of the Mastercraft  division from January
1990 to February 1992.   Mr.  Brucchieri was Vice  President, Operations
of the  Mastercraft division from August 1989 to  January 1990.   Mr.
Brucchieri joined a  wholly owned  subsidiary of  the Company in 1988.

    John D. Moose  has been President of the  Automotive Bodycloth
division since October 1994 and was President of the North American Auto
Group from June 1989 until October 1994. Mr. Moose was named an
executive officer of the Company for purposes hereof in April 1994. Mr.
Moose joined a wholly owned subsidiary of the Company in 1960.

    Harry F. Schoen III has been President of the Mastercraft division
since January 1993 and was named an executive officer of the Company for
purposes hereof in April 1994.   Mr. Schoen  was  Executive  Vice
President  and  Chief  Operating Officer  of  the Mastercraft division
from April 1992 to  December 1992.  Mr. Schoen was General Manager  of
Milliken & Company's Greige Fine Goods Group prior to that.

    Elizabeth R. Philipp has been Executive Vice President, General
Counsel and Secretary of the Company  since April  1994.  Ms.  Philipp
was Vice  President, General Counsel  and Secretary  of the Company
from April 1993  to April  1994 and Vice  President and General Counsel
from September 1990 to April 1993.  Prior to that, Ms. Philipp was
associated with the law firm of Cravath, Swaine and Moore.

    J. Michael Stepp has been Executive Vice President and  Chief
Financial Officer since April 1995.  Mr. Stepp was Executive Vice
President, Chief Financial Officer of  Purolator Products Company from
December 1992  to March 1995. Prior to that, Mr. Stepp was President of
American Corporate Finance Group, Inc.
                           13
<PAGE>

                                PART II


ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

    The Company's common stock  has been traded on the New  York Stock
Exchange under the symbol "CKC" since July 13, 1994.  At April 26, 1995,
there were approximately 125 holders of record.  The  following table
lists the high and low sales  prices for the common stock for the full
quarterly periods since trading commenced.


                      Fiscal 1994

                      High     Low
    Third Quarter   10-7/8    8-5/8
    Fourth Quarter   9-1/4    7-7/8


    No dividend or  other distribution with respect to the Common Stock
has been paid by the Company  since its  incorporation in 1988.   Any
payment  of future dividends  and the amounts thereof will be dependent
upon the Company's earnings,  financial requirements and other factors
deemed relevant by the Company's Board of  Directors.  The Company
currently does not intend to pay any  cash dividends in the foreseeable
future; rather,  the Company intends to  retain earnings to  provide for
the operation  and expansion of  its business. Certain restrictive
covenants  contained in the  agreement governing the Company's  credit
facilities  limit  the Company's  ability  to  make  dividend  and other
payments.    See Management's Discussion and  Analysis of Financial
Condition and Results of  Operations - Liquidity and Capital  Resources
on  pages 22-23 of  the Company's  1994 Annual Report  to Stockholders
incorporated herein by reference.

ITEM 6.   SELECTED FINANCIAL DATA

    The information required by this Item is incorporated by reference
to page 16  of the Company's 1994 Annual Report to Stockholders.

ITEM 7.   MANAGEMENT'S  DISCUSSION  AND ANALYSIS  OF  FINANCIAL CONDITION
          AND  RESULTS OF OPERATIONS

    The information  required by  this Item  is  incorporated by
reference to  pages  17 through 26 of the Company's 1994 Annual Report
to Stockholders.

ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    The  information required  by  this Item  is incorporated  by
reference  to  pages 27 through 54 of the Company's 1994 Annual Report
to Stockholders.


ITEM 9.   CHANGES  IN  AND  DISAGREEMENTS WITH  ACCOUNTANTS  ON  ACCOUNTING
          AND  FINANCIAL DISCLOSURE

    None.

                            14
<PAGE>

                              PART III



ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The information required by Item 401  of Regulation S-K regarding
executive officers is set forth in Part I hereof under the caption
"Executive Officers of the Registrant" and the information required by
Item 401 of Regulation S-K regarding directors is incorporated herein by
reference to that  portion of the Registrant's definitive Proxy
Statement to be used in connection with  its 1995 Annual Meeting of
Stockholders, which will be  filed in final form with the  Commission
not later than 120 days after January 28, 1995 (the "Proxy Statement"),
captioned "Election  of  Directors--Information  as  to Nominees  and
Other Directors".  Disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained  herein, and will not be  contained,
to the best of  the Company's knowledge, in the Proxy Statement.


ITEM 11.  EXECUTIVE COMPENSATION

     The information  required by this Item  is incorporated herein by
reference to that portion of the Proxy Statement captioned "Executive
Compensation".


ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by this  Item is incorporated herein by
reference  to those portions of the Proxy  Statement captioned "Voting
Securities and  Principal Stockholders" and "Election of
Directors--Information as to Nominees and Other Directors".


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    The information required by this Item is  incorporated herein by
reference to  that portion  of the Proxy Statement  captioned
"Compensation Committee  Interlocks and Insider Participation".
                               15
<PAGE>

                              PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) (1)  Financial Statements:

 The following Consolidated Financial  Statements of Collins &  Aikman
Corporation and Report  of Independent Public  Accountants are
incorporated  by reference to  pages 27 through 54 of the Registrant's
1994 Annual Report to Stockholders:

  Report of Independent Public Accountants

  Consolidated Statements of Operations for the fiscal years ended
   January 28, 1995, January 29, 1994 and January 30, 1993

  Consolidated Balance Sheets at January 28, 1995 and January 29, 1994

  Consolidated Statements of Cash Flows for the fiscal years ended
   January 28, 1995, January 29, 1994 and January 30, 1993

  Consolidated Statements of Common Stockholders' Deficit for the fiscal
   years ended January 28, 1995, January 29, 1994 and January 30, 1993

  Notes to Consolidated Financial Statements

(a) (2)  Financial Schedules:

 The following financial statement  schedules of Collins & Aikman
Corporation for the fiscal years  ended January 28, 1995, January 29,
1994  and January 30, 1993 are filed as part  of this Report and should
be read  in conjunction with the Consolidated Financial Statements of
Collins & Aikman Corporation.

                                                                           Page
                                                                         Number

  Report of Independent Public Accountants on Schedules . . . . . . . .     S-1
  Schedule I-Condensed Financial Information of the Registrant  . . . .     S-2
  Schedule II-Valuation and Qualifying Accounts   . . . . . . . . . . .     S-5

 All other  schedules for  which provision  is made  in the  applicable
accounting regulations of  the Securities and  Exchange Commission are
omitted because they  are not required, are  inapplicable, or the
information is  included in the Consolidated Financial Statements or
Notes thereto.

(a) (3)  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. or Wickes Companies, Inc., if such
documents and filings were made prior to July 7, 1994.

                              16
<PAGE>

 Exhibit
 Number                    Description

  3.1-   Restated  Certificate of Incorporation of Collins  & Aikman
         Corporation 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.

  3.2-   By-Laws  of   Collins  &  Aikman  Corporation,  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.

  4.1-   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.

  4.2-   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).

  4.3-   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.

  4.4-   First Amendment dated as of January 30, 1995 to the Credit
         Agreement dated as of June 22, 1994 among Collins & Aikman
         Products Co., WCA Canada Inc., Collins & Aikman Corporation,
         the financial institutions party thereto and Chemical Bank, as
         administrative agent.

         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.

 10.2-   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.*





* Management contract  or compensatory  plan or  arrangement required to
  be  filed as  an exhibit to this form pursuant to Item 14 (c) of this
  report.
                                 17
<PAGE>
  Exhibit
  Number                Description

  10.3     -   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.*

  10.4     -   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.*

  10.5     -   Letter  Agreement  dated as  of  May  16, 1991  between
               Collins  & Aikman Corporation and an executive  officer
               is 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.*

  10.6     -   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.*

  10.7     -   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.*

  10.8     -   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.

  10.9     -   Agreement dated as of October 17, 1994 among Collins &
               Aikman Products Co. and  a former  executive officer  is
               hereby  incorporated by  reference to Exhibit  10.29 of
               Collins & Aikman  Corporation's Report on  Form 10-Q for
               the fiscal quarter ended October 29, 1994.*

  10.10    -   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.*

  10.11    -   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.*

  10.12    -   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.*

* Management  contract or  compensatory plan or  arrangement required
  to be  filed as an exhibit to this form pursuant to Item 14 (c) of
  this report.
                                 18
<PAGE>
  Exhibit
  Number                    Description

  10.13    -   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.*

  10.14    -   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.*

  10.15    -   1994 Directors Stock Option Plan.*

  10.16    -   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.

  10.17    -   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.

  10.18    -   Amended and Restated Receivables Sale Agreement dated as
               of March 30, 1995 among Collins & Aikman Products Co.,
               Ack-Ti-Lining, Inc., WCA Canada Inc., Imperial
               Wallcoverings,  Inc.,  The  Akro Corporation,  Dura
               Convertible Systems Inc., each of the other subsidiaries
               of  Collins & Aikman Products Co. from time to time
               parties thereto and Carcorp, Inc.

  10.19    -   Servicing  Agreement, dated  as of  March 30,  1995,
               among  Carcorp, Inc., Collins  &  Aikman   Products  Co.,
               as  Master  Servicer,  each   of  the subsidiaries of
               Collins & Aikman  Products Co. from  time to time
               parties thereto and Chemical Bank, as Trustee.

  10.20    -   Pooling  Agreement, dated  as  of  March 30,  1995, among
               Carcorp,  Inc., Collins &  Aikman Products Co.,  as
               Master Servicer  and Chemical Bank, as Trustee.

  10.21    -   Series 1995-1 Supplement, dated as of March 30, 1995,
               among Carcorp, Inc., Collins &  Aikman Products Co.,  as
               Master Servicer and Chemical  Bank, as Trustee.

  10.22    -   Series 1995-2 Supplement, dated as of March 30, 1995,
               among Carcorp, Inc., Collins & Aikman  Products Co., as
               Master Servicer, the  Initial Purchasers parties
               thereto,  Societe  Generale, as  Agent  for  the
               Purchasers  and Chemical Bank, as Trustee.

  10.23    -   Master Equipment Lease  Agreement dated as of September
               30,  1994, between NationsBanc Leasing  Corporation of
               North  Carolina and  Collins &  Aikman Products Co.  Is
               hereby incorporated  by reference  to Exhibit  10.27  of
               Collins  & Aikman Corporation's Report on Form 10-Q for
               the fiscal quarter ended October 29, 1994.


*  Management contract  or compensatory  plan or  arrangement required
   to  be filed  as an exhibit to this form pursuant to Item 14 (c) of
   this report.
                               19
<PAGE>

  Exhibit
  Number                Description

  10.24    -   Employment Agreement  dated as of  April 6, 1995  between
               Collins & Aikman Products Co. and an executive officer.*

  10.25    -   Excess Benefit Plan of Collins & Aikman Corporation.*

     11    -   Computation of Earnings Per Share.

     13    -   Pages  16-54 of  Collins and  Aikman Corporation s  1994
               Annual  Report to Stockholders.

     21    -   List of subsidiaries of Collins & Aikman Corporation.

     23    -   Consent of Arthur Andersen LLP.

     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.


*  Management contract  or compensatory  plan or  arrangement required
   to  be filed  as an exhibit to this form pursuant to Item 14 (c) of
   this report.


(b)     Reports on Form 8-K.

    No reports  on Form 8-K  were filed during  the last quarter  of the
fiscal  year for which this report on Form 10-K was filed.
                           20
<PAGE>


                                SIGNATURES

    Pursuant to the requirements of Section 13 or 15(d) 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, on the 28th day of April, 1995.

COLLINS & AIKMAN CORPORATION


By: /s/    David A. Stockman           By: /s/     Bruce Wasserstein
           David A. Stockman                       Bruce Wasserstein
Co-Chairman of the Board of Directors  Co-Chairman of the Board of Directors

    Pursuant to the requirements of the Securities Exchange  Act of
1934, this report has been signed  below  by the  following  persons on
behalf  of the  Registrant and  in  the capacities and on the dates
indicated.

 Signature                            Title                      Date


/s/ David A. Stockman           Co-Chairman of the            April 28, 1995
   David A. Stockman            Board of Directors


/s/ Bruce Wasserstein           Co-Chairman of the            April 28, 1995
    Bruce Wasserstein           Board of Directors


/s/ Thomas E. Hannah         Director and Chief Executive     April 28, 1995
    Thomas E. Hannah         Officer (Principal Executive
                             Officer)

/s/ Randall J. Weisenburger   Vice Chairman and Director      April 28, 1995
    Randall J. Weisenburger

/s/ J. Michael Stepp         Executive Vice President and     April 28, 1995
    J. Michael Stepp            Chief Financial Officer
                             (Principal Financial Officer)

/s/ Anthony Hardwick         Vice President and Controller    April 28, 1995
    Anthony Hardwick         (Principal Accounting Officer)


/s/ Robert C. Clark                   Director                April 28, 1995
    Robert C. Clark

/s/ James J. Mossman                  Director                April 28, 1995
    James J. Mossman

/s/ Stephen A. Schwarzman             Director                April 28, 1995
    Stephen A. Schwarzman

/s/ W. Townsend Ziebold, Jr.          Director                April 28, 1995
    W. Townsend Ziebold, Jr.


                                    21
<PAGE>



                REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES





To Collins & Aikman Corporation:

    We  have audited,  in  accordance with  generally  accepted auditing
standards,  the consolidated financial statements included in Collins &
Aikman Corporation's annual report to  stockholders incorporated by
reference  in this Form 10-K,  and have issued our report thereon  dated
March 23, 1995, except  with respect to the  refinancing of the
receivables facility discussed  in Note 23 to  the consolidated
financial statements, as  to which the date is March  31, 1995.  Our
audits were made for  the purpose of forming  an opinion on those
statements taken as a  whole.  The schedules listed in Item 14 of this
Form 10-K are the responsibility of the Company's management and are
presented for purposes of complying with the  Securities  and Exchange
Commission's  rules and  are  not  part of  the  basic financial
statements.  These  schedules have  been subjected  to the  auditing
procedures applied in the audits of the basic  financial statements and,
in our opinion, fairly state in  all material respects the financial
data required  to be set forth therein in relation to the basic
financial statements taken as a whole.



                                     ANDERSEN ARTHUR LLP




Charlotte, North Carolina,
March 23, 1995.



                                    S-1
<PAGE>



                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
            SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                            Condensed Balance Sheets
                                (in thousands)

<TABLE>
<CAPTION>
                                                             January 28,    January 29,
                         ASSETS                                 1995          1994
  <S>                                                       <C>           <C>
  Current Assets:
    Cash    . . . . . . . . . . . . . . . . . . . . . . .     $    875         $     3,010


    Total current assets  . . . . . . . . . . . . . . . .          875               3,010
 

  Other assets  . . . . . . . . . . . . . . . . . . . . .           18               1,300
                                                              $    893         $     4,310

    LIABILITIES AND STOCKHOLDER'S DEFICIT  

  Current Liabilities:
    Accounts payable and accrued expenses   . . . . . . .     $      -         $       130

    Other current liabilities   . . . . . . . . . . . . .            -               5,000

    Total current liabilities   . . . . . . . . . . . . .            -               5,130


  Long-term debt  . . . . . . . . . . . . . . . . . . . .            -             191,861

  Share of accumulated losses in excess ofinvestments in 
   subsidiaries. . . . . . . . . . . . . . . . . . . . .        410,933            380,772


  Other noncurrent liabilities  . . . . . . . . . . . . .         2,582              6,399

  Commitments and contingencies (Note 1)  . . . . . . . .

  Redeemable preferred stock  . . . . . . . . . . . . . .            -             122,368


  Common stock  . . . . . . . . . . . . . . . . . . . . .          705                 350

  Other stockholder's equity  . . . . . . . . . . . . . .     (413,327)           (702,570)

    Total stockholder's equity  . . . . . . . . . . . . .     (412,622)           (702,220)


                                                             $     893          $    4,310
</TABLE>

                                 S-2
<PAGE>


                  COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                      Condensed Statements of Operations
                                 (in thousands)
 
<TABLE>
<CAPTION>
                                                              Fiscal Year Ended
                                                      January 28,  January 29,   January 30,
                                                         1995         1994          1993
<S>                                                 <C>          <C>            <C>
  Other expenses  . . . . . . . . . . . . . . . .    $     (349)  $      (71)   $     (651)

  Interest expense  . . . . . . . . . . . . . . .       (12,549)      (25,079)     (22,203)
  Loss from operations before income taxes and
    equity in loss of subsidiaries  . . . . . . .       (12,898)      (25,150)     (22,854)
  Income tax benefit  . . . . . . . . . . . . . .             -           468        1,432

  Equity in loss of subsidiaries  . . . . . . . .       (17,884)     (252,982)    (242,236)


  Net loss  . . . . . . . . . . . . . . . . . . .    $  (30,782)   $ (277,664)   $(263,658)
</TABLE>



                                 S-3
<PAGE>



                   COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                     Condensed Statements of Cash Flows
                                 (in thousands)

<TABLE>
<CAPTION>
                                                               Fiscal Year Ended

                                                      January 28,  January 29,   January 30,
                                                          1995         1994           1993
  <S>                                                <C>          <C>          <C>
  OPERATING ACTIVITIES
  Net cash provided by (used in) operating
    activities  . . . . . . . . . . . . . . . . .    $     (405)  $     (537)   $   1,535


  INVESTING ACTIVITIES
  Investment in subsidiary  . . . . . . . . . . .       (52,351)        -             -

  Other, net  . . . . . . . . . . . . . . . . . .         1,309         -             (55)


  Net cash used in investing activities . . . . .       (51,042)        -             (55)

  FINANCING ACTIVITIES

  Issuance of common stock  . . . . . . . . . . .       232,436         -             -
  Redemption of preferred stock . . . . . . . . .      (173,367)        -             -
  Repayment of long-term debt . . . . . . . . . .        (9,757)        -             -


  Net cash provided by in financing activities  .        49,312         -             -


  Net increase (decrease) in cash . . . . . . . .        (2,135)        (537)       1,480
  Cash and cash equivalents at beginning of year          3,010        3,547        2,067

  Cash and cash equivalents at end of year  . . .          $875    $   3,010    $   3,547
</TABLE>
    Notes to Condensed Financial Statements

1.   Presentation:

 These  condensed  financial statements  have been  prepared  pursuant
to  the rules  and regulations  of the  Securities and  Exchange
Commission.   Certain  information and  notedisclosures normally
included  in annual financial statements prepared  in accordance with
generally  accepted accounting principles have been condensed or omitted
pursuant to those rules  and  regulations, although  the  Company
believes  that  the  disclosures made  are adequate  to make the
information presented  not misleading.   For  disclosures regarding
redeemable  preferred stock  and  commitments  and contingencies,  see
Notes  15 and  21, respectively, to Consolidated  Financial Statements
incorporated by reference  to pages 27 through 54 of the Registrant's
1994 Annual Report to Stockholders.

2.   Long-Term Debt:

 Long-term  debt as of January 29, 1994  consisted of Subordinated PIK
Bridge Notes.  For additional  disclosures regarding  long-term debt,
see Note  9 to  Consolidated Financial Statements  incorporated by
reference to  pages 27  through 54  of the  Registrant's 1994 Annual
Report to Stockholders

3.   See Notes to Consolidated Financial Statements for additional
disclosures.

                                 S-4
<PAGE>

<TABLE>
<CAPTION>

                      COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                    SCHEDULE II-VALUATION AND QUALIFYING ACCOUNTS (a)
For the Fiscal Years Ended January 28, 1995, January 29, 1994, and January 30, 1993
                                    (in thousands)


                                        Charge
                        Balance at     to Costs   Charged                Balance at
                         Beginning        and     to Other                 End of
Description               of Year      Expenses   Accounts   Deductions     Year
<S>                     <C>          <C>         <C>       <C>          <C>
Fiscal Year Ended
January 28, 1995

Allowance for doubtful
accounts  . . . . . . .  $   7,071     $   1,132   $115(b) $  (1,918) (c) $    6,400


Fiscal Year Ended
January 29, 1994

Allowance for doubtful
accounts  . . . . . . .  $   6,748     $   2,521   $720(b) $  (2,918) (c) $    7,071

Fiscal Year Ended
January 30, 1993

Allowance for doubtful
accounts  . . . . . . .  $   6,401     $   3,700   $765(b) $  (4,118) (c) $    6,748

</TABLE>


(a)  The fiscal year ended  January 30, 1993 has been restated to  
     exclude amounts related to discontinued operations.
(b)  Reclassification and collection of accounts previously written off.

(c)  Reclassifications and uncollectible amounts written off.



                                  S-5




                                   FIRST AMENDMENT dated as of January 30,
                              1995 (this "Amendment") to the CREDIT
                              AGREEMENT dated as of June 22, 1994 (the
                              "Credit Agreement") among COLLINS & AIKMAN
                              PRODUCTS CO., a Delaware corporation (the
                              "Borrower"), WCA CANADA INC., a Canadian
                              corporation (the "Canadian Borrower"),
                              COLLINS & AIKMAN CORPORATION, a Delaware
                              corporation ("Holdings"), the financial
                              institutions party thereto (the "Lenders"),
                              and CHEMICAL BANK, as administrative agent
                              (the "Administrative Agent").


                         A.  The Borrower, the Canadian Borrower, Holdings,
               the Lenders and the Administrative Agent desire to amend the
               Credit Agreement in certain respects as hereinafter set
               forth.

                         B.  Capitalized terms used but not defined herein
               shall have the meanings assigned to them in the Credit
               Agreement.

                         Accordingly, the Borrower, the Canadian Borrower,
               Holdings, the Lenders and the Administrative Agent hereby
               agree as follows:

                         SECTION 1.  Amendment of Credit Agreement.  The
               Credit Agreement is hereby amended, effective as of the
               Effective Date (as hereinafter defined), as follows:

                         (a)  Paragraph (d) of Section 6.01 is amended to
               read in its entirety as follows:

                         "(d) Indebtedness of (i) the Borrower to any
                    subsidiary of the Borrower evidenced, if the amount of
                    such Indebtedness exceeds $10,000,000, by an
                    Intercompany Note pledged to the Collateral Agent under
                    the Pledge Agreement, (ii) any Domestic Restricted
                    Subsidiary to the Borrower evidenced, if the amount of
                    such Indebtedness exceeds $10,000,000, by an
                    Intercompany Note pledged to the Collateral Agent under
                    the Pledge Agreement, (iii) any Domestic Restricted
                    Subsidiary to any other Restricted Subsidiary
                    evidenced, if the amount of such Indebtedness exceeds
                    $10,000,000, by an Intercompany Note pledged to the
                    Collateral Agent under the Pledge Agreement and
                    (iv) any Restricted Subsidiaries other than Domestic
                    Restricted Subsidiaries to the Borrower or to any other
                    Restricted Subsidiaries in an aggregate principal

<PAGE>
               

                    amount not at any time in excess of $10,000,000 and
                    evidenced by one or more Intercompany Notes pledged to
                    the Collateral Agent under the Pledge Agreement if the
                    outstanding amount of such Indebtedness exceeds
                    $5,000,000 in the aggregate; provided that no
                    Indebtedness may be incurred under this paragraph (d)
                    by any Domestic Restricted Subsidiary of the Borrower
                    that is not a Guarantor."

                         (b)  Paragraph (e) of Section 6.01 is amended by
               inserting the words "(or any other Restricted Subsidiary in
               the case of Purchase Money Indebtedness incurred not in
               excess of $10,000,000 in the aggregate at any time
               outstanding)" immediately following the words "incurred by
               the Borrower" occurring in such paragraph.

                         (c)  Paragraph (q) of Section 6.01 is amended by
               inserting the words "or any other Restricted Subsidiary"
               immediately following the words "Indebtedness of the
               Borrower" occurring in such paragraph.

                         SECTION 2.  Effectiveness.  This Amendment will
               become effective on the date (the "Effective Date") on which
               the following conditions have been satisfied:  (a) the
               Administrative Agent shall have received counterparts of
               this Amendment which, when taken together, bear the
               signatures of the Borrower, the Canadian Borrower, Holdings,
               the Administrative Agent and the Required Lenders, (b) on
               and as of the Effective Date and after giving effect to this
               Amendment, no Default or Event of Default shall have
               occurred and be continuing, (c) the representations and
               warranties made by the Company in the Credit Agreement shall
               be true and correct in all material respects on and as of
               the Effective Date as if made on such date, except where
               such representations and warranties expressly relate to an
               earlier date in which case such representations and
               warranties shall be true and correct in all material
               respects as of such earlier date, (d) the Administrative
               Agent shall have received a certificate of a Responsible
               Officer of the Borrower, dated the Effective Date,
               certifying the matters referred to in clauses (b) and (c)
               above, and (e) 65% of the outstanding and capital stock of
               Collins & Aikman Products GmbH shall have been pledged to
               Collateral Agent as collateral security for the Obligations
               and all steps necessary to perfect the lien of such pledge
               shall have been taken.

<PAGE>

               

                         SECTION 3.  Applicable Law.  This Amendment shall
               be governed by and construed in accordance with the laws of
               the State of New York.

                         SECTION 4.  Counterparts.  This Amendment may be
               executed in two or more counterparts, each of which shall
               constitute an original, but all of which when taken together
               shall constitute but one instrument.

                         SECTION 5.  Agreement.  Except as expressly
               amended hereby, the Agreement shall continue in full force
               and effect in accordance with the provisions thereof on the
               date hereof.  

                         SECTION 6.  Expenses.  The Borrower shall pay all
               reasonable out-of-pocket expenses incurred by the
               Administrative Agent in connection with the preparation of
               this Amendment, including, but not limited to, the
               reasonable fees and disbursements of counsel for the
               Administrative Agent.

                         SECTION 7.  Headings.  The headings of this
               Amendment are for the purposes of reference only and shall
               not limit or otherwise affect the meaning hereof.


                         IN WITNESS WHEREOF, the Borrower, the Canadian
               Borrower, Holdings, the Lenders signatory hereto and the
               Administrative Agent have caused this Amendment to be duly
               executed by their duly authorized officers, all as of the
               dates first above written.


                                   COLLINS & AIKMAN PRODUCTS CO.,

                                     by
                                              Anthony Hardwick      
                                        Name: Anthony Hardwick
                                        Title:Vice President and Controller

                                   COLLINS & AIKMAN CORPORATION,

                                     by
                                              Anthony Hardwick      
                                        Name: Anthony Hardwick
                                        Title:Vice President and Controller

<PAGE>

               

                                   WCA CANADA INC.,

                                     by
                                        Ronald T. Lindsay           
                                        Name:Ronald T. Lindsay
                                        Title:Vice President


                                   CHEMICAL BANK, as a Lender and as
                                   Administrative Agent,

                                     by
                                        Suzanne Kjorlien            
                                        Name: Suzanne Kjorlien
                                        Title:Vice President

                                   BANK OF AMERICA ILLINOIS,

                                     by
                                                                    
                                        Name:
                                        Title:


                                   NATIONSBANK, N.A.,

                                     by
                                        J. Timothy Martin           
                                        Name: J. Timothy Martin
                                        Title: Senior Vice President


                                   BANK OF AMERICA NATIONAL TRUST 
                                   & SAVINGS ASSOCIATION,

                                     by
                                                                    
                                        Name:
                                        Title:


                                   CREDIT LYONNAIS CAYMAN ISLAND 
                                   BRANCH,

                                     by
                                        Frederick S. Haddad         
                                        Name: Frederick S. Haddad
                                        Title: Authorized Signature
<PAGE>

               


                                   THE INDUSTRIAL BANK OF JAPAN, 
                                   LTD.,

                                     by
                                        Junri Oda                   
                                        Name: Junri Oda
                                        Title: Senior Vice President
                                                 and Senior Manager


                                   THE LONG-TERM CREDIT BANK OF 
                                   JAPAN, LTD.,

                                     by
                                        Mitsuo Matsunaga            
                                        Name: Mitsuo Matsunaga
                                        Title: Vice President

                                   THE TORONTO-DOMINION BANK,

                                     by
                                        Neva Nesbitt                
                                        Name: Neva Nesbitt
                                        Title: Manager Credit 
                                                 Administration


                                   THE FIRST NATIONAL BANK OF 
                                   BOSTON,

                                     by
                                        William C. Purington        
                                        Name: William C. Purington
                                        Title: Vice President


                                   BANK OF SCOTLAND,

                                     by
                                        Catherine M. Oniffrey       
                                        Name: Catherine M. Oniffrey
                                        Title: Vice President

<PAGE>

               


                                   THE BANK OF TOKYO TRUST 
                                   COMPANY,

                                     by
                                                                    
                                        Name:
                                        Title:


                                   BANQUE PARIBAS,

                                     by
                                                                     
                                        Name:
                                        Title:


                                   BRANCH BANKING AND TRUST 
                                   COMPANY,

                                     by
                                        Thatcher L. Townsend        
                                        Name: Thatcher L. Townsend
                                        Title: Vice President


                                   CANADIAN IMPERIAL BANK OF 
                                   COMMERCE,

                                     by
                                        Charles J. Klenk             
                                        Name: Charles J. Klenk
                                        Title: Agent


                                   COMPAGNIE FINANCIERE DE CIC ET 
                                   DE L'UNION EUROPEENNE,

                                     by
                                        Sean Mounier Marcus Edward   
                                        Name: Sean Mounier Marcus Edward
                                        Title: Vice President


<PAGE>


                                   THE NIPPON CREDIT BANK, LTD.,

                                     by
                                        Clifford Abramsky            
                                        Name: Clifford Abramsky
                                        Title: Vice President and
                                                 Manager


                                   SOCIETE GENERALE,

                                     by
                                        Ralph Saheb                 
                                        Name: Ralph Saheb
                                        Title: Vice President

                                   SOCIETY NATIONAL BANK,

                                     by
                                        Lawrence A. Mack             
                                        Name: Lawrence A. Mack
                                        Title: Vice President

                                   THE TRAVELERS INSURANCE COMPANY,

                                     by
                                        Craig H. Farnsworth         
                                        Name: Craig H. Farnsworth
                                        Title: Investment Officer


                                   THE TRAVELERS INDEMNITY COMPANY,

                                     by
                                        Craig H. Farnsworth         
                                        Name: Craig H. Farnsworth
                                        Title: Investment Officer


<PAGE>

               

                                   WACHOVIA BANK OF NORTH 
                                   CAROLINA, N.A.,

                                     by
                                        Joanne M. Starnes           
                                        Name: Joanne M. Starnes
                                        Title: Senior Vice President

                                   WELLS FARGO BANK,

                                     by
                                                                    
                                        Name:
                                        Title:


                                   VAN KAMPEN MERRITT PRIME RATE
                                   INCOME TRUST,

                                     by
                                        Jeffrey W. Maillet          
                                        Name: Jeffrey W. Maillet
                                        Title: Vice President and
                                                 Portfolio Manager


                                   ARAB BANKING CORPORATION,

                                     by
                                        Louise Bilbro               
                                        Name: Louise Bilbro
                                        Title: Vice President


                                   BANK OF IRELAND,

                                     by
                                         Roger M. Burns             
                                        Name: Roger M. Burns
                                        Title: Vice President


                                   THE BANK OF NEW YORK,

                                     by
                                        Gregory L. Batson            
                                        Name: Gregory L. Batson
                                        Title: Assistant Vice President

<PAGE>


                                   CREDITANSTALT CORPORATE
                                   FINANCE, INC.,

                                     by
                                        Robert M. Biringer           
                                        Name: Robert M. Biringer
                                        Title: Senior Vice President

                                     by
                                        Daniel D. Lensgraf           
                                        Name: Daniel D. Lensgraf
                                        Title: Senior Associate


                                   CRESTAR BANK,

                                     by
                                        T. Patrick Collins           
                                        Name: T. Patrick Collins
                                        Title: Vice President

                                   FIRST UNION NATIONAL BANK OF
                                   NORTH CAROLINA,

                                     by
                                        Bert M. Corum                
                                        Name: Bert M. Corum
                                        Title: Vice President


                                   FUJI BANK,

                                     by
                                                                     
                                     Name:
                                     Title:


                                   GIROCREDIT BANK,

                                     by
                                        John P. Redding/Dhuan G. Stephens
                                     Name: John P. Redding/Dhuan G. Stephens
                                     Title: Vice President/Vice President



<PAGE>


                                   MIDLAND BANK,

                                     by
                                        Gina Sidorsky                
                                        Name: Gina Sidorsky
                                        Title: Director


                                   THE MITSUBISHI TRUST AND
                                   BANKING CORPORATION,

                                     by
                                        Patricia Loret de Mola       
                                        Name: Patricia Loret de Mola
                                        Title: Senior Vice President


                                   NATIONAL CITY BANK,

                                     by
                                                                     
                                        Name:
                                        Title:


                                   NBD BANK, N.A.,

                                     by
                                        James D. Heinz               
                                        Name: James D. Heinz
                                        Title: Vice President


                                   THE SUMITOMO TRUST & BANKING
                                   CO., LTD., NEW YORK BRANCH

                                     by
                                        Hidehiko Asai                
                                        Name: Hidehiko Asai
                                        Title: Deputy General Manager

<PAGE>

               

                                   UNITED STATES NATIONAL BANK OF
                                   OREGON,

                                     by
                                        Jeffrey W. Jones             
                                        Name: Jeffrey W. Jones
                                        Title: Senior Vice President


                                   THE YASUDA TRUST & BANKING
                                   CO., LTD.,

                                     by
                                        Neil T. Chau                 
                                        Name: Neil T. Chau
                                        Title: First Vice President


                                   CRESCENT/MACH 1 PARTNERS, L.P.,

                                   By its General Partner

                                   CRESCENT MACH 1 G.P. CORPORATION,

                                   By its attorney-in-fact

                                   CRESCENT CAPITAL CORPORATION,

                                     by
                                                                     
                                        Name:
                                        Title:


                                   ALEXANDER HAMILTON LIFE INSURANCE CO.,

                                     by
                                                                     
                                        Name:
                                        Title:


<PAGE>

               

                                   KEYPORT LIFE INSURANCE CO.,

                                     by
                                                                     
                                        Name:
                                        Title:


                                   SAKURA BANK,

                                     by
                                        Hiroyasu Imamishi            
                                        Name: Hiroyasu Imamishi
                                        Title: 

                                   RESTRICTED OBLIGATIONS BACKED
                                   BY SENIOR ASSETS,

                                     by
                                                                     
                                        Name:
                                        Title:

<PAGE>



                                                             Exhibit 10.1


                                AMENDED AND RESTATED
                               STOCKHOLDERS AGREEMENT
 
                                       among
                          BLACKSTONE CAPITAL PARTNERS L.P.,
                         WASSERSTEIN PERELLA PARTNERS, L.P.,
                           COLLINS & AIKMAN CORPORATION
                                       and
                           COLLINS & AIKMAN GROUP, INC.



                           Dated as of June 29, 1994




                    AMENDED AND RESTATED STOCKHOLDERS
               AGREEMENT, dated as of June 29, 1994, among
               BLACKSTONE CAPITAL PARTNERS L.P., a Delaware
               limited partnership ("BCP"), WASSERSTEIN
               PERELLA PARTNERS, L.P., a Delaware limited
               partnership ("WPP"), COLLINS & AIKMAN
               CORPORATION, a Delaware corporation (the
               "Company"), and COLLINS & AIKMAN GROUP, INC.,
               a Delaware corporation ("Group").


          WHEREAS BCP, WPP, the Company (as the surviving
corporation from a merger between Collins & Aikman Holdings
Corporation, a Delaware corporation, and Collins & Aikman
Holdings II Corporation, a Delaware corporation, pursuant to
the Recapitalization (as such term is defined in the
Registration Statement on Form S-2 initially filed by the
Company on April 19, 1994, as such Registration Statement
may be amended from time to time)) and Group are parties to
a Stockholders Agreement dated as of December 6, 1988, as
amended by Amendment No. 1 dated as of May 1, 1992 (the
"Stockholders Agreement");
          WHEREAS BCP and WPP (or their affiliates) are
entitled to certain fees for the provision of services to
the Company and Group (or their subsidiaries) pursuant to
the Stockholders Agreement and pursuant to an agreement
ratified September 5, 1990 (the "Management and Retainer
Agreement");

          WHEREAS in connection with the Recapitalization,
BCP and WPP have agreed (subject to, and effective only
upon, the consummation of the Recapitalization) to reduce
the fees required by the Stockholders Agreement and the
Management and Retainer Agreement; and

          WHEREAS the parties to the Stockholders Agreement
wish to otherwise amend the Stockholders Agreement and
restate it in its entirety (subject to, and effective only
upon, the consummation of the Recapitalization).



          NOW, THEREFORE, in consideration of the premises
and the covenants and agreements contained herein, the
parties hereto agree as follows:


                         ARTICLE I

                        Definitions

          SECTION 1.01.  Certain Definitions.  As used in
this Agreement, the following terms shall have the meanings
specified below:

          "Affiliate" shall mean, when used with respect to
any person, any other person which directly or indirectly
beneficially owns or controls 25% or more of the total
voting power of shares of capital stock of such person 
having the right to vote for directors under ordinary 
circumstances, any person controlling, controlled by or under 
common control with any such person (within the meaning of
Rule 405 of the Securities Act), and any director or
executive officer of any such person.  "Affiliate" shall in
any event include, when used with respect to WPP,
Wasserstein Perella Co., Inc., Wasserstein Perella Group,
Inc. and Wasserstein Perella Management Partners, Inc. and,
when used with respect to BCP, The Blackstone Group L.P. and
Blackstone Group Holdings L.P.

          "Common Stock" shall mean the capital stock of the
Company having the right to vote for directors under
ordinary circumstances.

          "Demanding Party" shall mean either BCP or WPP or
both, or any transferee of BCP's or WPP's rights under
Section 3.01 hereof, which party has properly given notice
that it is seeking demand registration pursuant to
Section 3.01 hereof.

          "Holder" shall mean BCP and WPP and any person who
becomes a party to this Agreement pursuant to Section 2.03
or 2.04 hereof so long as such person remains the beneficial
owner of Common Stock.

          "HSR Act" shall mean the Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended.

          "Piggyback Party" shall mean either BCP or WPP or
both, or any transferee of BCP's or WPP's rights under




Section 3.02 hereof, which party has properly given notice
that it is seeking piggyback registration pursuant to
Section 3.02 hereof.

          "Registration Right Party" shall mean any
Demanding Party and any Piggyback Party.

          "Registration Shares" shall mean (a) the shares of
Common Stock held by BCP or WPP or Affiliates of BCP or WPP 
immediately following the Recapitalization,  (b) any shares 
of Common Stock acquired by BCP or WPP subsequent to the
Recapitalization, and (c) any shares of Common Stock or
other securities issued or issuable with respect to any such
Common Stock (set forth in clauses (a) and (b) above) by way
of stock dividend or stock split or in connection with a
combination of shares, recapitalization, merger,
consolidation or other reorganization or otherwise.

          "Securities Act" shall mean the Securities Act of
1933, as from time to time amended.

          SECTION 1.02.  Additional Definitions.  Other
capitalized terms not defined in Section 1.01 hereof are
defined in the following Sections:

     Term                                    Section
     Additional Services                     4.02
     Affiliate Transfer Agreement            2.04(a)
     Affiliate Transferee                    2.04(a)
     BCP                                     Parties
     Company                                 Parties
     Company Securities                      3.04
     Demanding Party                         3.01
     Demand Registration                     3.01
     Former Fees                             4.01
     Group                                   Parties
     Holder Offeree                          2.05(a)
     Company                                 Parties
     Company Securities                      3.04
     Management and Retainer Agreement       Recitals
     Monitoring Fee                          4.01
     Offered Shares                          2.05(a)
     Offering Price                          2.06(b)
     Offering Terms                          2.06(b)
     Offeror                                 2.05(a)
     Offer Terms                             2.05(a)
     Piggyback Registration                  3.02(a)
     Proposed Purchaser                      2.06(b)




     Purchase Offer                          2.06(b)
     Recapitalization                        Recitals
     Refusal Offeree                         2.05(a)
     Registration Statement                  3.10(a)
     Selling Holder                          2.06(b)
     Stockholders Agreement                  Recitals
     Tag-Along Stockholder                   2.06(b)
     Third Party Offeree                     2.05(a)
     Transfer                                2.03
     Transfer Agreement                      2.03
     WPP                                     Parties
                         ARTICLE II

                  Restrictions on Transfer

          SECTION 2.01.  General Restrictions.  Each Holder
agrees that it shall not, directly or indirectly, offer,
sell, assign, transfer, grant a participation in, pledge, or
create, incur or assume any encumbrance with respect to or
otherwise dispose of, any Common Stock (or solicit any
offers to buy or otherwise acquire, or take a pledge, of any
Common Stock) except (i) in compliance with this Agreement
and with all applicable federal, state and foreign
securities laws,  (ii) after having given written notice to
the Company as set forth in this Agreement or, if no notice
is otherwise required by the applicable provisions of this
Agreement, after having given at least three business days
prior written notice to the Company, and (iii) when
requested by the Company, with a written opinion of counsel
(which opinion shall be reasonably satisfactory in form and
substance to the Company) that an exemption from
registration under the Securities Act is available and that
the proposed transaction would not violate applicable
securities laws.

          SECTION 2.02.  Legends.  Each certificate
evidencing outstanding Common Stock that is issued to any
Holder shall bear a legend in substantially the following
form so long as the restrictions set forth in the legend are
applicable to such Common Stock:

     THE SECURITIES EVIDENCED BY THIS CERTIFICATE HAVE NOT
     BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933 (THE
     "ACT"), OR BY THE SECURITIES REGULATORY AUTHORITY OF
     ANY STATE OF THE UNITED STATES OR BY ANY SUCH AUTHORITY
     IN CANADA OR ANY PROVINCE OF CANADA OR OF ANY OTHER





     JURISDICTION.  NO REGISTRATION OF TRANSFER OF SUCH
     SECURITIES SHALL BE MADE ON THE BOOKS OF THE ISSUER
     UNLESS SUCH TRANSFER IS MADE IN CONNECTION WITH AN
     EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT AND
     REGISTRATION OF THE SECURITIES UNDER THE SECURITIES
     LAWS OF ANY APPLICABLE JURISDICTIONS OR PURSUANT TO AN
     EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF SUCH
     ACT AND THE SECURITIES LAWS OF ANY APPLICABLE
     JURISDICTIONS.

     THE SECURITIES EVIDENCED BY THIS CERTIFICATE ARE ALSO
     SUBJECT TO CERTAIN RESTRICTIONS ON TRANSFER AND OTHER
     RESTRICTIONS AS SET FORTH IN THE AMENDED AND RESTATED
     STOCKHOLDERS AGREEMENT, DATED AS OF JUNE 29, 1994, AS
     SUCH AGREEMENT MAY BE AMENDED FROM TIME TO TIME, COPIES
     OF WHICH ARE ON FILE AT THE PRINCIPAL EXECUTIVE OFFICES
     OF THE ISSUER.  NO REGISTRATION OF TRANSFER OF SUCH
     SECURITIES SHALL BE MADE ON THE BOOKS OF THE ISSUER
     UNLESS AND UNTIL SUCH RESTRICTIONS SHALL HAVE BEEN
     COMPLIED WITH.

When either paragraph of the preceding legend ceases to
apply to any Common Stock and upon the request of the holder
of such Common Stock, the Company shall issue a new
certificate or certificates to such holder without the
inapplicable portions of such legend in exchange for the
certificate or certificates held by such holder.

          SECTION 2.03.  Agreements to be Bound.  Each
Holder agrees that it shall not (except as required by law),
directly or indirectly, sell, assign, transfer, grant a
participation in or pledge (each, to "Transfer") any Common
Stock to any transferee if following such Transfer such
transferee and its Affiliates, if any, will be the
beneficial owner or owners of in aggregate 10% or more of
the then outstanding shares of Common Stock or a member of a
group, within the meaning of Section 13(d)(3) of the
Securities Exchange Act of 1934, that is such an owner,
provided, however, that the foregoing restriction shall not
apply to any Transfer to a transferee where the transferee
has, prior to such Transfer, executed a Transfer Agreement,
substantially in the form attached hereto as Exhibit A,
which shall cause such transferee to be bound by the
obligations of this Agreement as a Holder (yet not receive
the benefits of this Agreement except as expressly
transferred in such Transfer Agreement pursuant to a
provision of this Agreement allowing such transfer), a copy
of which Transfer Agreement shall be maintained on file with



the Secretary of the Company and shall include the address
of such transferee to which notices hereunder shall be sent.
Each such Transfer Agreement shall become effective upon its
execution by the transferee of the Common Stock (and shall
not require the signature or consent of any other Holder)
and delivery to all the parties hereto.

          SECTION 2.04.  Transfers to Affiliates, General
Partners and Limited Partners.  (a)  Each of BCP and WPP may
Transfer any Common Stock held by it, in whole or in part,
to any of its Affiliates without incurring any obligations
pursuant to Sections 2.05 or 2.06 hereof, provided that
prior to any such Transfer such Affiliate of BCP or WPP (an
"Affiliate Transferee"), shall execute and deliver to the
parties hereto (i) an Affiliate Transfer Agreement,
substantially in the Form attached hereto as Exhibit B,
which shall cause such Affiliate Transferee to be bound by
the obligations of, and enjoy the benefits of, this
Agreement as a successor to BCP or WPP, respectively, with
such Affiliate Transfer Agreement becoming effective upon
its execution by the Affiliate Transferee and delivery to
all the parties hereto and (ii) an irrevocable proxy
granting to BCP, in the case of an Affiliate Transferee of
BCP, or to WPP, in the case of an Affiliate Transferee of
WPP, all voting rights with respect to the Common Stock so
transferred.  Such Affiliate Transferee shall also agree
that it shall not cease to be  an Affiliate of BCP or WPP,
as the case may be, unless prior to the time such Affiliate
Transferee ceases to be an Affiliate of BCP or WPP, such
Affiliate Transferee transfers to BCP or WPP, as the case
may be, or to an Affiliate thereof designated by BCP or WPP,
as the case may be, who has become bound by the terms of
this Agreement pursuant to this Section 2.04, all shares of
Common Stock owned by such Affiliate Transferee, and BCP and
WPP hereby agree to cause such Affiliate Transferee prior to
the time it ceases to be an Affiliate of BCP or WPP to so
transfer such Common Stock.

          (b)  Each of BCP and WPP may Transfer any Common
Stock held by it, in whole or in part, to any of its or its
Affiliates' limited partners that is not an Affiliate of BCP
or WPP (a "Partner Transferee") without incurring any
obligations pursuant to Sections 2.05 or 2.06 hereof,
provided that if, following any Transfer pursuant to this
Section 2.04(b), any Partner Transferee combined with its
Affiliates, if any, will be the beneficial owner or owners
of in aggregate 10% or more of the then outstanding shares




of Common Stock, such Partner Transferee shall enter into a
Transferee Agreement as provided in Section 2.03 hereof.

          SECTION 2.05.  Right of First Refusal.  (a) In the
event that any Holder (the "Offeror") shall have made an
offer to, or shall have an offer from, a third party (the
"Third Party Offeree") to sell or otherwise transfer shares
of Common Stock owned by such Holder in one transaction or
from time to time in a series of transactions (except in a
registered public offering or pursuant to Rule 144 under the
Securities Act), the Holder Offeree (as defined below) and
the Company shall have a right of first refusal with respect
to such Common Stock as set forth below.  Prior to such sale
or transfer of shares of Common Stock to the Third Party
Offeree, the Offeror shall offer such Common Stock (the
"Offered Shares") for purchase by BCP, in the case of WPP
and Affiliates or transferees of WPP, or by WPP, in the case
of BCP and Affiliates or transferees of BCP (the "Holder
Offeree"), as hereinafter provided by notifying the Holder
Offeree in writing of such offer, setting forth the terms
and conditions of sale and the price at which the Offeror
proposes to sell the Offered Shares (the "Offer Terms") and
the identity of the Third Party Offeree (with a copy of such
notice given to the Company concurrently with such notice to
the Holder Offeree).  The giving of such notice shall
constitute an offer by the Offeror, irrevocable during the
20-day period referred to in and subject to the terms of
this Section 2.05, to sell to the Holder Offeree the Offered
Shares on the Offer Terms.  The Holder Offeree shall have a
period of 20 days after the receipt of such notice from the
Offeror in which to notify the Offeror in writing that it
(or any of its Affiliates) elects to purchase the Offered
Shares upon the Offer Terms.  If the Holder Offeree (or any
of its Affiliates) elects to purchase the Offered Shares, it
shall give irrevocable notice of such election to the
Offeror within such 20-day period.  If the Holder Offeree
does not give notice to the Offeror within such 20-day
period or at any time during such 20-day period the Holder
Offeree gives notice that it does not elect to purchase the
Offered Shares, the Offeror shall offer the Offered Shares
for purchase by the Company (together with the Holder
Offeree, the "Refusal Offerees") by notifying the Company in
writing of such offer, setting forth the Offer Terms and the
identity of the Third Party Offeree.  The giving of notice
shall constitute an offer by the Offeror, irrevocable during
the 10 days following the Company's receipt of such notice,
to sell to the Company the Offered Shares on the Offer
Terms.  During such 10-day period, the Company may




irrevocably notify the Offeror in writing that it (or any of
its Affiliates other than BCP and WPP) elects to purchase
the Offered Shares upon the Offer Terms.  If the Company
does not give notice to the Offeror within such 10-day
period or at any time during such 10-day period the Company
gives notice that it does not elect to purchase the Offered
Shares, the Offeror shall be free to sell the Offered Shares
to the Third Party Offeree on the Offer Terms (or, if there
has been a material change in the facts considered by the
Offeror and the Third Party Offeree in arriving at the Offer
Terms, at a price which is at least 90% of the offered price
and upon terms which are at least as favorable to the
Offeror as the Offer Terms) provided that (i) such sale to
the Third Party Offeree shall be consummated within 45 days
after the 10-day period referred to above and (ii) the
Offeror shall furnish to the Refusal Offerees (x) a
certificate of an officer of the Offeror specifying the
price and other material terms of sale to the Third Party
Offeree,  (y) a written instrument of the Third Party Offeree
pursuant to which the Third Party Offeree represents and
warrants that it is acquiring the Offered Shares for its own
account and not for purposes of distribution thereof and
(z) a Transfer Agreement of the Third Party Offeree pursuant
to Section 2.03 hereof in which the Third Party Offeree
agrees to be bound by the obligations of this Agreement;
provided, however, that clause (ii)(z) of this Section
2.05(a) shall apply only if, following such sale of Offered
Shares, the Third Party Offeree and its Affiliates will be
the beneficial owner or owners of in the aggregate 10% or
more of the then outstanding shares of Common Stock or a
member of a group, within the meaning of Section 13(d)(3) of
the Securities Exchange Act of 1934, that is such an owner.

          (b)  In the event that a Refusal Offeree (or any
of its Affiliates) elects to purchase the Offered Shares
pursuant to paragraph (a) of this Section 2.05, the Offeror
(including any Tag-Along Stockholders selling pursuant to
Section 2.06 hereof) shall be obligated to sell to such
Refusal Offeree (or its Affiliates), and such Refusal
Offeree (or its Affiliates) shall be obligated to purchase
from the Offeror (and Tag-Along Stockholders), the Offered
Shares upon the Offer Terms.  The written notice of election
given to the Offeror pursuant to paragraph (a) of this
Section 2.05 shall specify the place and date (not later
than the later of 45 days from the date such notice is given
and the expiration of any applicable waiting period under
the HSR Act) for the closing of such purchase.  At the
closing of a purchase of Offered Shares hereunder, the



Refusal Offeree (or its Affiliates) shall pay to the Offeror
(and Tag-Along Stockholders) the purchase price for all the
Offered Shares in accordance with paragraph (a) of this
Section 2.05 and the Offeror (and Tag-Along Stockholders)
will deliver or cause to be delivered to the Refusal Offeree
(or its Affiliates) a certificate or certificates
representing the Offered Shares, duly endorsed or
accompanied by appropriate stock powers duly executed in
blank and a certificate containing the representation
described in clause (iii) of the next sentence.  The
obligation of the Offeror (and Tag-Along Stockholders) to
deliver the Offered Shares and the Refusal Offeree (or its
Affiliates) to purchase the Offered Shares at such closing
shall be subject only to the conditions that (i) no
preliminary or permanent injunction or other order, decree
or ruling issued by a court of competent jurisdiction or by
a governmental, regulatory or administrative agency or
commission shall be in effect which would prohibit such sale
and delivery,  (ii) any applicable waiting period under the
HSR Act shall have expired and any other applicable
governmental approvals and clearances shall have been
obtained and (iii) with respect to the obligation of the
Refusal Offeree (or its Affiliates), the Offeror shall
deliver to the Refusal Offeree (or its Affiliates) a
representation in form and substance reasonably satisfactory
to the Refusal Offeree (or its Affiliates) that the Offeror
(and Tag-Along Stockholders) has good and marketable title
to the Offered Shares, free and clear of all liens, claims,
encumbrances and security interests, and that the Offeror
(and Tag-Along Stockholders) has full right, power and
authority to effect such sale.

          (c)  A Holder shall be entitled to rights under
this Section 2.05 only so long as such Holder (combined with
its Affiliates) beneficially owns 8% or more of the then
outstanding shares of Common Stock.

          SECTION 2.06.  Tag-Along Rights.   (a)  Anything in
this Agreement to the contrary notwithstanding, if any
Holder or group of Holders proposes, in a single transaction
or from time to time in a group of related transactions, to
sell or otherwise dispose of an amount of Common Stock equal
to 5% or more of the shares of Common Stock then outstanding
(other than (a) to an Affiliate of such Holder(s),  (b) in a
registered public offering or (c) pursuant to Rule 144 of
the Securities Act), such Holder(s) shall refrain from
effecting such transaction(s) unless, prior to the
consummation thereof, BCP and WPP (and their Affiliates)


shall have been afforded the opportunity to join in such
transfer as provided in clause (b) of this Section 2.06.

          (b)  Prior to the consummation of any transaction
subject to this Section 2.06, the Holder or Holders that
propose(s) to sell shares of Common Stock in a transaction
or series of related transactions (the "Selling Holder")
shall offer (the "Purchase Offer") in writing to BCP and WPP
(collectively with the Affiliates of BCP and WPP, the
"Tag-Along Stockholders") the option, exercisable by written
notice to such Selling Holder within 15 days after receipt
of the Purchase Offer, to require the Selling Holder to
arrange for the proposed purchaser or purchasers (the
"Proposed Purchaser") to purchase at the same time as the
purchase from the Selling Holder, the number of shares
described below at the price per share (the "Offering
Price") at which and on the terms and conditions (the
"Offering Terms") on which the Proposed Purchaser purchases
the shares of Common Stock of the Selling Holder.  If any of
the Tag-Along Stockholders shall so elect, the Selling
Holder shall arrange for the Proposed Purchaser to purchase
the total number of shares of Common Stock as originally
agreed upon between the Selling Holder and the Proposed
Purchaser but from both the Selling Holder and the Tag-Along
Stockholder, pro rata in the proportion to each such
seller's total beneficial ownership of Common Stock
immediately prior to the Purchase Offer, provided, however,
that the Tag-Along Stockholder may elect, in its original
written notice to the Selling Holder, to sell an amount of
Common Stock less than such pro rata amount.  In the event
that a sale or other transfer subject to this Section 2.06
is to be made, the Selling Holder shall notify the Proposed
Purchaser that the sale or other transfer is subject to this
Section 2.06 and shall ensure that no sale or other transfer
is consummated without first complying with this Section
2.06.

          (c)  A Holder shall be entitled to rights under
this Section 2.06 only so long as such Holder (combined with
its Affiliates) beneficially owns 4% or more of the then
outstanding shares of Common Stock.

          SECTION 2.07.  Prohibition on Encumbrance.  No
Holder shall pledge, hypothecate or grant a security
interest in any of the shares of Common Stock held by it;
provided, however, that a Holder may pledge, hypothecate or
grant a security interest in such shares to a lender if such
lender agrees in writing to be bound by the terms of this



Agreement (and acknowledges that it shall not receive any of
the rights granted to Holders under this Agreement) and such
lender is not granted any voting rights prior to
foreclosure.


                        ARTICLE III

                    Registration Rights

          SECTION 3.01.  Demand Registrations.  At any time
following the Recapitalization, the Company shall, upon the
written demand of BCP or WPP (the "Demanding Party"), use
its best efforts to effect the registration (a "Demand
Registration") under the Securities Act of such number of
Registration Shares then beneficially owned by the Demanding
Party and its Affiliates as shall be indicated in a written
demand by the Demanding Party sent to the Company and to the
other Holders, if any, with demand rights pursuant to this
Section 3.01; provided, however, that as to each of BCP and
WPP (a) the Company shall be obligated to effect a total of
no more than five Demand Registrations, with no more than
two such Demand Registrations in any twelve month period,
with the first such Demand Registration occurring no earlier
than January 1, 1995 (unless this date restriction is waived
by the Company); (b) the Company shall not be obligated to
effect a Demand Registration unless the total number of
shares of Common Stock proposed to be registered by such
Demanding Party equals (x) at least 5% of the total number
of Registration Shares held by such Demanding Party
immediately following the Recapitalization or (y) all of
such Demanding Party's Common Stock,  (c) if a registration
pursuant to this Section 3.01 involves an underwritten
offering and the managing underwriter advises the Company
that, in the opinion of such managing underwriter, the
number of Registration Shares proposed to be included in
such registration would have a material adverse effect on
the success of the offering, then the Company will include
in such registration only the number of Registration Shares
requested to be included in such registration that, in the
opinion of such managing underwriter, can be successfully
sold,  (d) a Demand Registration shall not count as such
until it has become effective, except that if, after it has
become effective, the offering of Registration Shares
pursuant to such registration is interfered with by any stop
order, injunction or other order or requirement of the SEC
or any other governmental authority, such registration shall
be deemed not to have been effected unless such stop order,



injunction or other order or requirement shall subsequently
have been vacated or otherwise removed.  Upon receipt of the
Demanding Party's written demand and subject to Section 3.04
hereof, the Company shall expeditiously effect the
registration under the Securities Act of the Registration
Shares and use its best efforts to have such registration
become and remain effective as provided in Section 3.10.
The Demanding Party, together with any other party
participating in the Demand Registration pursuant to
Section 3.02 hereof (unless such other party is registering
less than 80% of the amount of Registration Shares being
registered by the Demanding Party), shall have the right to
select the managing underwriter for a Demand Registration.

          SECTION 3.02.  Piggyback Registrations.   (a)  If
the Company proposes to register, or is caused to register
pursuant to a demand registration, any Common Stock under
the Securities Act for sale for cash (otherwise than in
connection with the registration of Common Stock issuable
pursuant to an employee or director stock option, stock
purchase or similar plan or pursuant to a merger, exchange
offer or a transaction of the type specified in Rule 145(a)
under the Securities Act), the Company shall give BCP and
WPP notice of such proposed registration at least 15 days
prior to the filing of a registration statement.  At the
written request of BCP or WPP delivered to the Company
within 10 days after the receipt of the notice from the
Company, which request shall state the number of
Registration Shares that such party wishes to sell or
distribute publicly under the registration statement pro-
posed to be filed by the Company, the Company shall use its
best efforts to register under the Securities Act such
Registration Shares, and to cause such registration (a
"Piggyback Registration") to become and remain effective as
provided in Section 3.10.  In a piggyback registration
pursuant to this Section 3.02 (other than a piggyback
registration on a Demand Registration), the managing
underwriter shall be selected by the Company in consultation
with the Piggyback Party or Piggyback Parties, as the case
may be.

          (b)  If a Piggyback Registration is an under-
written primary registration on behalf of the Company, and
the managing underwriters thereof advise the Company in
writing that in their opinion the number of shares of Common
Stock requested to be included in the registration exceeds
the number which can be sold in the offering, the Company
shall include in the registration (i) first, the Common




Stock the Company proposes to sell and (ii) second, the
Registration Shares that BCP or WPP propose to sell divided
pro rata between BCP and WPP based on the total beneficial
ownership of Common Stock of each of BCP and WPP,
respectively, at the time notice is given to the Company by
such managing underwriters.  Any Piggyback Party shall be
given prompt notice by the Company of any such cutback.

          (c)  If a Piggyback Registration is an under-
written secondary registration on behalf of a Demanding
Party and the managing underwriters thereof advise the
Company in writing that in their opinion the number of
shares of Common Stock requested to be included in the
registration exceeds the number which can be sold in the
offering, the Company shall include in the registration (i)
first, a pro rata amount of each of BCP and WPP's
Registration Shares, based on the total beneficial ownership
of Common Stock of each of BCP and WPP, respectively, at the
time notice is given to the Company by such managing
underwriters, until one such party has had all shares so
demanded included and (ii) second, the Registration Shares
of the other party, if any.  Any Piggyback Party shall be
given prompt notice by the Company of any such cutback.  In
the event the Company subsequently desires to participate in
such a registration of securities, the Company shall include
in the registration (A) first, the Registration Shares BCP
and WPP propose to sell and (B) second, the Common Stock
that the Company proposes to sell.

          SECTION 3.03.  Lock-up.  Each Holder hereby agrees
that, in connection with any public offering effected
pursuant to this Article III, such Holder will, if so
requested by the managing underwriter of such offering,
enter into a customary lock-up agreement not to transfer any
Common Stock held by it for a period of up to 90 days
following such offering (such lock-up agreement in form and
substance acceptable to such managing underwriter).

          SECTION 3.04.  The Company's Right to Delay Demand
Registration.  The Company shall not be obligated to file a
registration statement relating to any Demand Registration
pursuant to Section 3.01 hereof if counsel to the Company
renders an opinion, in form and substance reasonably
satisfactory to the Demanding Party, to the effect that
registration is not required for the proposed transfer of
Registration Shares or if a post-effective amendment to an
existing registration statement would be sufficient for such
proposed transfer (and the Company files such a post-




effective amendment to effect the proposed transfer).  The
Company may delay filing the registration statement relating
to any Demand Registration pursuant to Section 3.01 hereof
for not more than 60 days if (i) in the case of an
underwritten offering, the Company has filed, or has taken
substantial steps toward filing, a registration statement
relating to any of the Company's securities (the "Company
Securities"), and the managing underwriter is of the opinion
that the filing of a registration statement with respect to
the Demand Registration would adversely affect the offering
by the Company of Company Securities, or (ii) the Board of
Directors of the Company determines in good faith, by
resolution, that the filing of a registration statement
would, if not so deferred, materially and adversely affect a
then proposed or pending financial project, acquisition,
merger or corporate reorganization.

          SECTION 3.05.  Indemnification by the Company.  In
the event of any registration of any Registration Shares
under the Securities Act, the Company shall, and hereby
does, indemnify and hold harmless each Registration Rights
Party, its directors and officers, each other person who
participates as an underwriter in the offering or sale of
such Registration Shares and each other person, if any, who
controls such Registration Rights Party or any such
underwriter within the meaning of Section 15 of the Securities 
Act against any losses, claims, damages or liabilities,
joint or several, to which such Registration Rights Party or
any such director or officer or underwriter or controlling
person may become subject under the Securities Act or
otherwise, insofar as such losses, claims, damages or
liabilities (or actions or proceedings, whether commenced or
threatened, in respect thereof) arise out of or are based
upon any untrue statement or alleged untrue statement of any
material fact contained in any registration statement under
which the Registration Shares were registered under the
Securities Act, any preliminary prospectus, final prospectus
or summary prospectus contained therein, or any amendment or
supplement thereto, or any omission or alleged omission to
state therein a material fact required to be stated therein
or necessary to make the statements therein in light of the
circumstances in which they were made not misleading, and
the Company shall reimburse each Registration Rights Party,
and each such director, officer, underwriter and controlling
person for any legal or any other expenses reasonably
incurred by them in connection with investigating or
defending any such loss, claim, damage, liability, action or
proceeding; provided, however, that the Company shall not be





liable in any such case to the extent that any such loss,
claim, damage, liability (or action or proceeding in respect
thereof) or expense arises out of or is based upon an untrue
statement or alleged untrue statement or omission or alleged
omission made in such registration statement, preliminary
prospectus, final prospectus, summary prospectus, amendment
or supplement in reliance upon and in conformity with
written information about a Registration Rights Party
furnished to the Company through an instrument duly executed
by or on behalf of such Registration Rights Party,
specifically stating that it is for use in the preparation
thereof; and provided further, however, that the Company
shall not be liable to any person who participates as an
underwriter in the offering or sale of Registration Shares
or any other person, if any, who controls such underwriter
within the meaning of the Securities Act, in any such case
to the extent that any such loss, claim, damage, liability
(or action or proceeding in respect thereof) or expense
arises out of such person's failure to send or give a copy
of the final prospectus, as the same may be then
supplemented or amended, to the person asserting an untrue
statement or alleged untrue statement or omission or alleged
omission at or prior to the written confirmation of the sale
of Registration Shares to such person if such statement or
omission was corrected in such final prospectus.  Such
indemnity shall remain in full force and effect regardless
of any investigation made by or on behalf of a Registration
Rights Party or any such director, officer or controlling
person and shall survive the transfer of the Registration
Shares by such Registration Rights Party.

          SECTION 3.06.  Indemnification by the Registration
Rights Party.  The Company may require, as a condition to
including any Registration Shares in any registration
statement filed pursuant to Section 3.01 or 3.02, that the
Company shall have received an undertaking reasonably
satisfactory to it from the Registration Rights Party to
indemnify and hold harmless (in the same manner and to the
same extent as set forth in Section 3.05) the Company, each
director of the Company, each officer of the Company signing
such registration statement and each other person, if any,
who controls the Company within the meaning of Section 15 of
the Securities Act with respect to any untrue statement or
alleged untrue statement of any material fact in such
registration statement, any preliminary prospectus, final
prospectus or summary prospectus contained therein or any
amendment or supplement thereto, or omission to state
therein a material fact required to be stated therein or





necessary to make the statements therein in light of the
circumstances in which they were made not misleading, if
such untrue statement or alleged untrue statement or
omission or alleged omission was made in reliance upon and
in conformity with written information about the
Registration Rights Party as a shareholder of the Company
furnished to the Company through an instrument duly executed
by the Registration Rights Party specifically stating that
it is for use in the preparation of such registration
statement, preliminary prospectus, final prospectus, summary
prospectus, amendment or supplement.  Such indemnity shall
remain in full force and effect, regardless of any
investigation made by or on behalf of the Company or any
such director, officer or controlling person and shall
survive the transfer by the seller of the securities of the
Company being registered.

          SECTION 3.07.  Notices of Claims, etc.  Promptly
after receipt by an indemnified party of notice of the
commencement of any action or proceeding involving a claim
referred to in Section 3.05 or 3.06, such indemnified party
will, if a claim in respect thereof is to be made against an
indemnifying party, give notice to the latter of the
commencement of such action; provided, however, that the
failure of any indemnified party to give notice as provided
herein shall not relieve the indemnifying party of its 
obligations under Section 3.05 or 3.06, except to the extent
that the indemnifying party is actually prejudiced by such
failure to give notice.  In case any such action is brought
against an indemnified party, unless in such indemnified
party's reasonable judgment a conflict of interest between
such indemnified and indemnifying parties may exist or the
indemnified party may have defenses not available to the
indemnifying party in respect of such claim, the indemnify-
ing party shall be entitled to participate in and to assume
the defense thereof, with counsel reasonably satisfactory to
such indemnified party, and after notice from the indemnify-
ing party to such indemnified party of its election so to
assume the defense thereof, the indemnifying party shall not
be liable to such indemnified party for any legal or other
expenses subsequently incurred by the latter in connection
with the defense thereof other than reasonable costs of
investigation.  No indemnifying party shall be liable for
any settlement of any action or proceeding effected without
its written consent.  No indemnifying party shall, without
the consent of the indemnified party, consent to entry of
any judgment or enter into any settlement which does not
include as an unconditional term thereof the giving by the




claimant or plaintiff to such indemnified party of a release
from all liability in respect to such claim or litigation.

          SECTION 3.08.  Other Indemnification.  Indemnifi-
cation similar to that specified in Section 3.05 and 3.06
hereof (with appropriate modifications) shall be given by
the Company and the Registration Rights Party with respect
to any required registration or other qualification of
Registration Shares under any Federal or state law or
regulation of any Governmental Authority other than the
Securities Act.

          SECTION 3.09.  Indemnification Payments.  The
indemnification required by this Article III shall be made
by periodic payments of the amount thereof during the course
of the investigation or defense, as and when bills are
received or expense, loss, damage or liability is incurred.

          SECTION 3.10.  Registration Covenants of the
Company.  In the event that any Registration Shares of the
Registration Rights Party are to be registered pursuant to
Section 3.01 or 3.02 hereof, the Company covenants and
agrees that it shall use its best efforts to effect the
registration and cooperate in the sale of the Registration
Shares to be registered and shall as expeditiously as
possible:

          (a)  (i) prepare and file with the SEC a registra-
     tion statement with respect to the Registration Shares
     (as well as any necessary amendments or supplements
     thereto)  (a "Registration Statement") and (ii) use its
     best efforts to cause the Registration Statement to
     become effective;

          (b) prior to the filing described above in Section
     3.10(a), furnish to the Registration Rights Party
     copies of the Registration Statement and any amendments
     or supplements thereto and any prospectus forming a
     part thereof, which documents shall be subject to the
     review of counsel for the Registration Rights Party
     (but not approval of such counsel except with respect
     to any statement in the Registration Statement which
     relates to the Registration Rights Party);

          (c) notify the Registration Rights Party, promptly
     after the Company shall receive notice thereof, of the
     time when the Registration Statement becomes effective
     or when any amendment or supplement or any prospectus





    forming a part of the Registration Statement has been
    filed;

         (d) notify the Registration Rights Party promptly
    of any request by the SEC for the amending or
    supplementing of the Registration Statement or
    prospectus or for additional information;

         (e)  (i) advise the Registration Rights Party after
    the Company shall receive notice or otherwise obtain
    knowledge of the issuance of any order by the SEC
    suspending the effectiveness of the Registration
    Statement or any amendment thereto or of the initiation
    or threatening of any proceeding for that purpose and
    (ii) promptly use its best efforts to prevent the
    issuance of any stop order or to obtain its withdrawal
    promptly if a stop order should be issued;

         (f)  (i) prepare and file with the SEC such amend-
    ments and supplements to the Registration Statement and
    the prospectus forming a part thereof as may be 
    necessary to keep the Registration Statement effective for
    the lesser of (A) a period of time necessary to permit
    the Registration Rights Party to dispose of all its
    Registration Shares and (B) 30 days and (ii) comply
    with the provisions of the Securities Act with respect
    to the disposition of all Registration Shares covered
    by the Registration Statement during such period in
    accordance with the intended methods of disposition by
    the Registration Rights Party set forth in the
    Registration Statement;

         (g) furnish to the Registration Rights Party such
    number of copies of the Registration Statement, each
    amendment and supplement thereto, the prospectus
    included in the Registration Statement (including each
    preliminary prospectus) and such other documents as the
    Registration Rights Party may reasonably request in
    order to facilitate the disposition of the Registration
    Shares owned by the Registration Rights Party;

         (h) use its best efforts to register or qualify
    such Registration Shares under such other securities or
    blue sky laws of such jurisdictions as determined by
    the underwriters after consultation with the Company
    and the Registration Rights Party and do any and all
    other acts and things which may be reasonably necessary
    or advisable to enable the Registration Rights Party to



    consummate the disposition in such jurisdictions of the
    Registration Shares (provided that the Company shall
    not be required to (i) qualify generally to do business
    in any jurisdiction in which it would not otherwise be
    required to qualify but for this Section 3.10(h),  (ii)
    subject itself to taxation in any such jurisdiction or
    (iii) consent to general service of process in any such
    jurisdiction);

         (i) notify the Registration Rights Party, at any
    time when a prospectus relating thereto is required to
    be delivered under the Securities Act, of the happening
    of any event as a result of which the Registration
    Statement would contain an untrue statement of a
    material fact or omit to state any material fact
    required to be stated therein or necessary to make the
    statements therein not misleading, and, at the request
    of the Registration Rights Party, prepare a supplement
    or amendment to the Registration Statement so that the
    Registration Statement shall not, to the Company's
    knowledge, contain an untrue statement of a material
    fact or omit to state any material fact required to be
    stated therein or necessary to make the statements
    therein not misleading;

         (j) if the Common Stock is not then listed on a
    securities exchange, and if the NASD is reasonably
    likely to permit the reporting of the Common Stock on
    NASDAQ, use its best efforts, consistent with the then-
    current corporate structure of the Company, to
    facilitate the reporting of the Common Stock on NASDAQ;

         (k) provide a transfer agent and registrar, which
    may be a single entity, for all the Registration Shares
    not later than the effective date of the Registration
    Statement;

         (l) enter into such customary agreements (includ-
    ing an underwriting agreement in customary form) and
    take all such other action, if any, as the Registration
    Rights Party or the underwriters shall reasonably
    request in order to expedite or facilitate the
    disposition of the Registration Shares pursuant to this
    Article III;
         (m)  (i) make available for inspection by the
    Registration Rights Party, any underwriter
    participating in any disposition pursuant to the




     Registration Statement and any attorney, accountant or
     other agent retained by the Registration Rights Party
     or any such underwriter all relevant financial and
     other records, pertinent corporate documents and
     properties of the Company and (ii) cause the Company's
     officers, directors and employees to supply all
     relevant information reasonably requested by the
     Registration Rights Party or any such underwriter,
     attorney, accountant or agent in connection with the
     Registration Statement;

          (n) use its best efforts to cause the Registration
     Shares covered by the Registration Statement to be
     registered with or approved by such other Governmental
     Authorities as may be necessary to enable the
     Registration Rights Party to consummate the disposition
     of such Registration Shares; and

          (o) cause the Company's independent public
     accountants to provide a comfort letter in customary
     form and covering such matters of the type customarily
     covered by comfort letters.

          SECTION 3.11.  Shelf Registrations.  If a
Demanding Party shall demand a shelf registration pursuant
to paragraph (a) of this Section 3.01 or a Piggyback Party
shall piggyback on a shelf registration pursuant to Section
3.02 hereof, such Demanding Party or Piggyback Party shall
have 30 days from the time such shelf registration is
declared effective by the Securities and Exchange Commission
to distribute all Registration Shares so registered.

          SECTION 3.12.  Expenses.  In connection with any
Demand Registration pursuant to Section 3.01, the Company
shall pay all registration, filing and NASD fees, all fees
and out-of-pocket expenses of complying with securities or
blue sky laws, all word processing, duplicating and printing
expenses, all messenger and delivery expenses, the
reasonable fees and disbursements of the Company's
independent public accountants for services required because
of the Demand Registration (including the expenses of
comfort letters required for the Demand Registration) and
any fees and disbursements of underwriters customarily paid
by issuers or sellers of securities.  In any registration,
(i) the Registration Rights Party shall pay for its own
underwriting discounts and commissions and transfer taxes
and (ii) each of the Company and the Registration Rights
Party shall pay for its own counsel.




          SECTION 3.13.  Assignment of Registration
Rights.  BCP and WPP may assign their rights under this
Article III in whole or in part to anyone to whom BCP or
WPP, respectively, sells, transfers or assigns any of the
Registration Shares (other than in sales pursuant to Rule
144 under the Securities Act or a registered public sale);
provided, however, that no assignment shall increase the
Company's obligations to effect registrations or pay
expenses thereof.

          SECTION 3.14.  Other Registration Rights.  The
Company shall not grant any right of registration under the
Securities Act relating to any of its securities to any
person other than BCP, WPP or an assignee of BCP or WPP
unless BCP and WPP shall be entitled to have included in any
piggyback registration pursuant to such grant a number of
Registration Shares requested by BCP and WPP to be so
included representing at least 30% of such offering prior to
the inclusion of any securities requested to be registered
by the persons entitled to any such registration rights.

          SECTION 3.15.  Rule 144.  So long as the Company
is subject to the reporting requirements of Section 13 or
15(d) of the Exchange Act, the Company shall take all
actions reasonably necessary to enable BCP and WPP to sell
the Registration Shares without registration under the
Securities Act within the limitation of the exemptions
provided by Rule 144 under the Securities Act, as such Rule
may be amended from time to time, or any similar rule or
regulation hereafter adopted by the SEC, including filing on
a timely basis all reports required to be filed by the
Company by the Exchange Act.  Upon the request of BCP or
WPP, the Company shall deliver to BCP or WPP a written
statement as to whether it has complied with such
requirements.



                           ARTICLE IV

                    Fees and Other Payments

          SECTION 4.01.  Monitoring Fee.  Following the
consummation of the Recapitalization, Group (or any of its
subsidiaries or affiliates, on Group's behalf) shall pay an
annual monitoring fee of $1,000,000 per year to each of BCP
and WPP (the "Monitoring Fee").  Following the consummation
of the Recapitalization, the annual operating management fee




set forth in Section 6.4 of the Stockholders Agreement and
the Management and Retainer Services Fee set forth in the
Management and Retainer Agreement (collectively, the "Former
Fees") shall no longer be payable (although BCP and WPP or
their affiliates shall not be required to refund any portion
of the Former Fees already paid at the time of the
Recapitalization).  The Monitoring Fee shall be payable in
quarterly installments at the beginning of each quarter
commencing after the consummation of the Recapitalization.
In consideration of the Monitoring Fee, each of BCP and WPP
shall provide personnel to monitor the management of the
Company and its subsidiaries, including Group.  Such
personnel shall not receive any separate compensation for
such services except as provided herein, but such personnel
(or BCP or WPP on their behalf) shall be entitled to
reimbursement of their reasonable out-of-pocket expenses in
connection therewith, including travel expenses, and shall
provide documentation of such expenses to the Company upon
request.

          SECTION 4.02.  Other Fees Not Precluded.
Notwithstanding the foregoing, nothing contained herein
shall preclude BCP and WPP or their Affiliates from
receiving fees in addition to the Monitoring Fee; provided
that any such fees shall be for services ("Additional
Services") in addition to providing personnel to monitor the
management of the Company and its subsidiaries.  Additional
Services may include, but are not limited to, services in
connection with transactions such as acquisitions,
divestitures, the negotiation of credit agreements or
amendments thereto, sales and dispositions of assets or
subsidiaries, public or private offerings of debt or equity
securities, work-outs and other traditional or nontraditional 
investment banking, consultant or management services.

          SECTION 4.03.  Compensation of Directors.  Each
director of the Company and Group who is not a full-time
employee thereof shall receive reimbursement of out-of-pocket 
expenses incurred in connection with attendance at
meetings of, and other activities relating to, serving on
the Boards of Directors and any committees thereof.
Following the Recapitalization, a director's fee of $40,000
per year, payable quarterly, for each such director shall be
paid to each such director unless and to the extent that WPP
or BCP shall notify the Company or Group that it should
receive the director's fees for the directors that it has
the right to designate to the Boards of Directors of the



Company and Group.  Nothing contained herein shall preclude
the Boards of Directors of the Company or Group from
increasing director's fees or authorizing directors stock
options or additional director's fees.

          SECTION 4.04.  Accrual of Payments.  To the extent
that the payment of any of the fees, expenses or other
compensation provided for in this Agreement is not timely
made, such fees, expenses or other compensation shall be
accrued, together with interest thereon at the rate of
interest announced publicly in New York, New York, from time
to time by Citibank, N.A., as its base rate and shall be
paid as soon as practicable.


                         ARTICLE V

                       Miscellaneous

          SECTION 5.01.  Amendment and Restatement of the
Stockholders Agreement; Complete Agreement.  Subject to, and
effective only upon, the consummation of the
Recapitalization, this Agreement shall constitute an
amendment and restatement of the Stockholders Agreement.
This Agreement constitutes the entire agreement and
understanding among the parties hereto with respect to the
matters referred to herein and supersedes all prior
agreements and understandings among the parties hereto with
respect to the matters referred to herein, including,
without limitation, the Stockholders Agreement and the
Management and Retainer Agreement.

          SECTION 5.02.  No Inconsistent Agreements.
Neither the Company nor any of its subsidiaries shall, and
BCP and WPP shall not permit the Company or any of its
subsidiaries to, enter into any agreement inconsistent with
the terms of this Agreement.

          SECTION 5.03.  Amendment.  Except as otherwise
expressly provided herein, this Agreement may not be
amended, modified or supplemented and no waivers of or
consents to departures from the provisions hereof may be
given unless consented to in writing by each of the parties
hereto.

          SECTION 5.04.  Notices.  All notices, statements,
instructions or other documents provided for herein shall be
in writing and shall be either transmitted by facsimile or



delivered either personally or by mailing the same in a
sealed envelope, first-class mail, postage prepaid and
either certified or registered, return receipt requested,
addressed as follows:           ,


          For notices and communications to the Company or
Group:

               210 Madison Avenue
               New York, NY 10016

               Attention:  Elizabeth R. Philipp, Esq.
                               and

               8320 University Executive Park
               Suite 102
               Charlotte, NC 28262

               Attention:  Corporate Counsel

               For notices and communications to BCP:

               118 North Bedford Road
               Suite 300
               Mount Kisco, New York 10549

               Attention:  Mr. David A. Stockman


          For notices and communications to WPP:

               31 West 52nd Street
               New York, New York 10019

               Attention:  Mr. Randall J. Weisenburger

Each party, by written notice given to the other parties in
accordance with this Section 5.04, may change the address to
which notices, statements, instructions or other documents
are to be sent to such party.  All notices, statements,
instructions and other documents hereunder shall be deemed
to have been given on the earlier of the date of actual or
facsimile delivery and three days after the date of mailing,
except that notice of a change of address shall be effective
only upon actual delivery.



          SECTION 5.05.  Successors; Assigns.  The terms and
conditions of this Agreement shall be binding on and inure
to the benefit of the respective successors and permitted
assigns of the parties hereto.

          SECTION 5.06.  Counterparts.  This Agreement may
be executed by the parties hereto in any number of
counterparts, each of which shall be deemed to be an
original, but all of which shall together constitute one and
the same instrument.

          SECTION 5.07.  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 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.

          SECTION 5.08.  Headings.  The section headings
herein are for convenience of reference only and in no way
define, limit or extend the scope or intent of this
Agreement or any provisions hereof.

          SECTION 5.09.  Applicable Law.  The laws of the
State of Delaware shall govern this Agreement, regardless of
the laws that might be applied under applicable principles
of conflicts of laws.

          SECTION 5.10.  Term of the Agreement.  This
Agreement shall become effective only upon consummation of
the Recapitalization and shall expire 10 years after the
date hereof unless extended by the parties hereto.

          SECTION 5.11.  No Third-Party Beneficiaries.  This
Agreement is intended to be solely for the benefit of the
parties hereto and their respective successors and permitted
assigns and is not for the benefit of, nor may any provision
hereof be enforced by, any other person.

          SECTION 5.12.  Specific Performance.  Each party
hereto acknowledges that its failure to comply with the
provisions of this Agreement will result in irreparable and
continuing damage to the other parties hereto for which
there will be no adequate remedies at law and that, in the





event of a failure of any party hereto to comply with the
terms of this Agreement, the other parties hereto shall be
entitled to injunctive relief, without the necessity of
proving actual damages and without being required to post a
bond or other security, and to such other and further relief
as may be proper and necessary to ensure compliance with the
provisions of this Agreement.


          IN WITNESS WHEREOF, the parties hereto have
executed this Agreement as of the day and year first above
written.


                        BLACKSTONE CAPITAL PARTNERS, L.P.,

                          by BLACKSTONE MANAGEMENT
                             PARTNERS, L.P., its general
                           partner,

                           by   David A. Stockman

                            Name:   David A. Stockman
                               Title: General Partner

                        WASSERSTEIN PERELLA PARTNERS, L.P.,

                          by WASSERSTEIN PERELLA MANAGEMENT
                             PARTNERS, INC., its general
                             partner,
                             
                           by   W. Townsend Ziebold, Jr.
                               Name:   W. Townsend  Ziebold, Jr.
                               Title:  Vice President

                        COLLINS & AIKMAN CORPORATION,

                          by   Elizabeth Philipp

                            Name: Elizabeth Philipp
                            Title: Executive Vice President

                        COLLINS & AIKMAN GROUP, INC.,


                          by  Elizabeth Philipp

                            Name: Elizabeth Philipp
                            Title: Executive Vice President







____________________________________________________________________________


                       COLLINS & AIKMAN CORPORATION



                      1994 DIRECTORS STOCK OPTION PLAN


______________________________________________________________________________
















As of November 1, 1994




<PAGE>



                                Table of Contents

                                                                         Page


I.    Purposes of the Plan  . . . . . . . . . . . . . . . . . . . . . . .    1

II.   Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1

III.  Effective Date  . . . . . . . . . . . . . . . . . . . . . . . . . .    2

IV.   Administration  . . . . . . . . . . . . . . . . . . . . . . . . . .    2
      A.    Duties of the Committee . . . . . . . . . . . . . . . . . . .    2
      B.    Advisors  . . . . . . . . . . . . . . . . . . .   . . . . . . .  3
      C.    Indemnification . . . . . . . . . . . . . . . . . . . . . . .    3
      D.    Meetings of the Committee . . . . . . . . . . . . . . . . . .    3
      E.    Determinations  . . . . . . . . . . . . . . . . . . . . . . .    3
      F.    Disinterested Directors . . . . . . . . . . . . . . . . . . .    3

V.    Shares; Adjustment Upon Certain Events  . . . . . . . . . . . . . .    3
      A.    Shares to be Delivered; Fractional Shares . . . . . . . . . .    3
      B.    Number of Shares  . . . . . . . . . . . . . . . . . . . . . .    4
      C.    Adjustments; Recapitalization, etc. . . . . . . . . . . . . .    4

VI.   Awards and Terms of Options . . . . . . . . . . . . . . . . . . . .    5
      A.    Grant . . . . . . . . . . . . . . . . . . . . . . . . . . . .    5
      B.    Date of Grant . . . . . . . . . . . . . . . . . . . . . . . .    5
      C.    Option Agreement  . . . . . . . . . . . . . . . . . . . . . .    5
      D.    Option Terms  . . . . . . . . . . . . . . . . . . . . . . . .    6
      E.    Expiration. . . . . . . . . . . . . . . . . . . . . . . . . .    6
      F.    Acceleration of Exercisability  . . . . . . . . . . . . . . .    6

VII.  Effect of Termination of Directorship . . . . . . . . . . . . . . .    7
      A.    Death, Disability or Otherwise Ceasing to be a Director . . .    7
      B.    Cancellation of Options . . . . . . . . . . . . . . . . . . .    7

VIII. Nontransferability of Options . . . . . . . . . . . . . . . . . . .    7

IX.   Rights as a Stockholder . . . . . . . . . . . . . . . . . . . . . .    7

X.    Termination, Amendment and Modification . . . . . . . . . . . . . .    8

XI.   Use of Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . .    8

XII.  General Provisions  . . . . . . . . . . . . . . . . . . . . . . . .    9
      A.    Right to Terminate Directorship . . . . . . . . . . . . . . .    9
      B.    Trusts, etc.  . . . . . . . . . . . . . . . . . . . . . . . .    9
      C.    Notices . . . . . . . . . . . . . . . . . . . . . . . . . . .    9
      D.    Severability of Provisions  . . . . . . . . . . . . . . . . . .  9

                                        i

<PAGE>

                                                                          Page
      E.    Payment to Minors, Etc. . . . . . . . . . . . . . . . . . . . .  9
      F.    Headings and Captions . . . . . . . . . . . . . . . . . . . .   10
      G.    Controlling Law . . . . . . . . . . . . . . . . . . . . . . .   10
      H.    Section 16(b) of the Act  . . . . . . . . . . . . . . . . . .   10

XIII. Issuance of Stock Certificates;
      Legends; Payment of Expenses  . . . . . . . . . . . . . . . . . . .   10
      A.    Stock Certificates  . . . . . . . . . . . . . . . . . . . . .   10
      B.    Legends . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
      C.    Payment of Expenses . . . . . . . . . . . . . . . . . . . . .   10

XIV.  Listing of Shares and Related Matters . . . . . . . . . . . . . . . . 10

XV.   Withholding Taxes . . . . . . . . . . . . . . . . . . . . . . . . .   11


Form of Option Agreement                                             Exhibit A











                                       ii
<PAGE>


                  Collins & Aikman Corporation

                1994 Directors Stock Option Plan



I.    Purposes of the Plan

The purposes of this 1994 Directors Stock Option Plan (the "Plan") are
to enable Collins & Aikman Corporation (the "Company") to attract,
retain and motivate the directors who are important to the success and
growth  of the business  of  the Company  and to  create  a long-term
mutuality  of interest between the  directors and  the stockholders  of
the  Company by  granting the directors options to purchase Common Stock
(as defined herein).  This document shall  supersede all other material
describing this Plan,  including, but not limited  to, prior drafts
hereof and any documents incorporating the terms and provisions of any
such prior drafts.

II.   Definitions

In addition to the terms defined elsewhere herein, for purposes of this
Plan,  the following  terms will  have the following  meanings when
used herein with initial capital letters:

A.    "Act" means the Securities Exchange Act of 1934, as amended,
and all rules and regulations promulgated thereunder.

B.    "Board" means the Board of Directors of the Company.

C.    "Code"  means the Internal Revenue Code  of 1986, as amended
(or any successor statute).

D.    "Committee" means the Board or a duly appointed committee of
the Board to which the Board has delegated its power and functions hereunder.

E.    "Common Stock"  means the common  stock of the  Company, par value
$.01  per share,  any Common Stock  into which  the Common Stock  may be
converted  and any  Common Stock  resulting from  any reclassification
of the Common Stock.

F.    "Company"  means Collins  & Aikman  Corporation, a  Delaware
corporation.

G.    "Eligible Director"  means a director of the  Company who is not
an active employee  of the Company  or any subsidiary  and who is  not
an officer, director or employee of (i) any entity which, directly or
indirectly, beneficially owns or controls 5% or more  of the combined
voting power of  the then outstanding voting securities of the Company
(or any subsidiary) entitled to vote generally in the election of
directors or (ii) any entity controlling, controlled  by or under
common control (within  the meaning of Rule 405 of the Securities
Act) with any such entity.

H.    "Fair Market Value" shall  mean, for purposes of  this Plan,
unless otherwise  required  by any  applicable provision  of the  Code
or  any regulations issued thereunder, as of any date,


<PAGE>


the last sales prices reported for the Common Stock on the applicable
date,  (i) as reported by the principal national securities exchange in
the United States on which it is then traded, or (ii) if not traded on
any such national securities exchange, as  quoted on an  automated quotation
system  sponsored  by  the  National  Association of Securities Dealers, or
if  the sale of  the Common Stock  shall not have  been reported or quoted
on such  date, on the first day prior thereto  on which the Common Stock
was reported or quoted.

I.    "Option"  means  the  right  to  purchase  one  Share  at  a
prescribed purchase price on the terms specified in the Plan.

J.    "Participant"  means  an Eligible  Director  who is  granted
Options under the Plan which Options have not expired.

K.    "Person"  means any  individual  or entity,  and the  heirs,
executors, administrators,  legal representatives,  successors and
assigns of such Person as the context may require.

L.    "Related Person"  means (a) any corporation  that is defined as  a
subsidiary  corporation in  Section  424(f)  of  the  Code or  (b)  any
corporation that is defined as  a parent corporation in Section 424(e)
of the Code.  An entity shall be deemed a Related Person only for such
periods as the requisite ownership relationship is maintained.

M.    "Securities  Act"  means  the  Securities Act  of  1933,  as
amended, and all rules and regulations promulgated thereunder.

N.    "Share" means a share of Common Stock.

O.    "Termination of Directorship" with  respect to an individual
means that individual is no longer acting as a director of the Company.

III.  Effective Date

The  Plan shall  become  effective as  of  November 1,  1994  (the
"Effective Date"), subject to its approval by the majority of the Common
Stock (at  the time of approval)  within one year  after the Plan is
adopted by the Board.  Grants of Options under the Plan will be made
after the Effective Date of the Plan pursuant to Article VI(B) of this
Plan, provided that, if the Plan is not approved by the majority of the
Common Stock (at the time of approval), all Options which have been
granted pursuant to the terms of the Plan shall be null and void.   No
Options may be exercised prior to the approval of the Plan by the
majority of the Common Stock (at the time of approval).

IV.   Administration

A.    Duties  of the Committee.  The Plan shall be administered by the
Committee. The  Committee shall have full authority to  interpret the
Plan and to decide any questions and settle all controversies and
disputes that may arise in connection with the  Plan; to establish,
amend and rescind  rules for carrying  out the Plan; to administer the
Plan, subject to its provisions; to prescribe the form  or forms of
instruments  evidencing Options and  any other instruments required
under the Plan  and to  change such forms  from time  to time; and  to
make all  other determinations  and to  take all  such steps  in
connection  with the  Plan  and the  Options  as the  Committee,  in its
sole discretion, deems necessary or desirable.  The Committee shall not
be bound to any standards of uniformity or similarity of action,
interpretation or conduct in  the  discharge  of  its  duties
hereunder,  regardless  of  the  apparent similarity of


                                2

<PAGE>


the matters coming before  it.   Any determination,  action or conclusion
of the Committee  shall be  final, conclusive  and binding  on all parties.

B.    Advisors.   The  Committee  may employ  such legal  counsel,
consultants and agents as it may  deem desirable for the administration
of the Plan, and may  rely upon any advice or opinion received  from any
such counsel or consultant and any computation received from any such
consultant or agent. Expenses  incurred by  the  Committee  in  the
engagement  of  such  counsel, consultant or agent shall be paid by the
Company.

C.    Indemnification.    To  the  maximum   extent  permitted  by
applicable law, no officer  of the Company or  member or former member
of  the Committee or of the Board shall be liable for any action or
determination made in good faith with respect to the Plan or any Option
granted under it.  To the maximum extent permitted  by applicable  law
and the  Restated Certificate  of Incorporation or  By-Laws of the
Company, each  officer and member  or former member of the Committee or
of the Board shall be indemnified and held harmless by  the Company
against  any cost  or expense  (including reasonable  fees of counsel
reasonably acceptable to the Company) or liability (including any sum
paid in settlement of a  claim with the approval of the Company), and
advanced amounts necessary to pay the foregoing at the earliest time and
to the fullest extent permitted, arising out of any act or omission to
act in connection with the Plan,  except to  the extent  arising out of
such officer's,  member's or former member's  own fraud or  bad faith.
Such indemnification  shall be  in addition  to any  rights of
indemnification the  officers, members  or former members may  have as
directors or  officers under applicable law  or under the Restated
Certificate of Incorporation or By-Laws of the Company.

D.    Meetings of the  Committee.  The Committee  shall adopt such rules
and regulations  as it shall deem appropriate  concerning the holding of
its  meetings and the transaction of its  business.  All determinations
by the Committee shall be made by the affirmative vote of a majority of
its  members. Any such determination may be  made at a meeting duly
called and held at which a majority  of the members  of the  Committee
are in  attendance in person  or through  telephonic communication.  Any
determination set forth in writing and signed by all the members of the
Committee shall be as fully effective as  if it had been made  by a
majority vote of  the members at a meeting  duly called and held.

E.    Determinations.  Each determination, interpretation or other
action made or taken pursuant to the provisions of this Plan  by the
Committee shall be  final, conclusive and binding for all purposes and
upon all persons, including,  without  limitation,  the  Participants,
the Company,  directors, officers  and  other  employees of  the
Company,  and  the respective  heirs, executors, administrators,
personal representatives and  other successors  in interest of each of
the foregoing.

F.    Disinterested Directors.  Notwithstanding the foregoing, the
Committee  may not take any action which  would cause any Eligible
Director to cease to be a  "disinterested person" for purposes  of Rule
16b-3  promulgated under the Act, as then  in effect or any successor
provisions  ("Rule 16b-3"), with regard to any stock option or other
equity plan of the Company.

V.    Shares; Adjustment Upon Certain Events

A.    Shares  to be  Delivered; Fractional  Shares.  Shares  to be
issued under the  Plan shall be made available, at the  sole discretion
of the Board,  either from  authorized  but unissued  Shares  or from
issued  Shares reacquired by  Company and  held in  treasury.  No
fractional Shares  will be issued  or   transferred  upon  the  exercise
of  any  Option  nor  will  any compensation be paid with regard to
fractional shares.


                                    3

<PAGE>


B.    Number of Shares.  Subject to adjustment as provided in this
Article V, the maximum aggregate number of Shares that may be issued
under the Plan  shall be 600,000.  Where Options are for any reason
cancelled, or expire or terminate unexercised,  the Shares covered by
such Options shall  again be available  for  the grant  of  Options,
within  the  limits provided  by  the preceding sentence.

C.    Adjustments; Recapitalization, etc.   The existence of  this Plan
and  the Options granted hereunder shall not  affect in any way the
right or power of the Board or the stockholders of the Company to make
or authorize any  adjustment,  recapitalization,  reorganization  or
other  change  in  the Company's  capital structure or its  business,
any merger  or consolidation of the Company, any  issue of  bonds,
debentures, preferred  or prior  preference stocks ahead of or
affecting Common Stock, the dissolution  or liquidation of the Company
or any sale or transfer of all or part of its assets  or business, or
any other corporate act or proceeding, in which case the provisions of
this Article V(C) shall govern outstanding Options:

1.    The  Shares with respect to which Options may be granted are
Shares of  Common Stock  as presently  constituted, but, if  and
whenever  the Company  shall  effect a  subdivision,  recapitalization
or consolidation  of Shares or  the  payment of  a  stock dividend  on
Shares without  receipt  of consideration,  the aggregate  number  and
kind  of  shares of  capital  stock issuable under this Plan shall be
proportionately adjusted, and each holder of a then  outstanding Option
shall have the right to purchase under such Option, in lieu of  the
number of Shares  as to which the Option  was then exercisable
but on the same terms and conditions of exercise set forth in such
Option, the number and kind  of shares of capital stock  which he or she
would  have owned after  such  sub-division,  recapitalization,
consolidation  or  dividend  if immediately prior thereto  he had been
the  holder of record of  the number of Shares as to which such Option
was then exercisable.

2.    If  the  Company merges  or  consolidates with  one  or more
corporations and  the Company shall  be the surviving  corporation,
thereafter upon  exercise  of an  Option theretofore  granted,  the
Participant  shall be entitled to purchase under  such Option in lieu of
the number  of Shares as to which  such Option  shall  then be
exercisable,  but on  the  same terms  and conditions of exercise set
forth in such Option, the number and kind of shares of capital  stock or
other property  to which the Participant  would have been entitled
pursuant to the terms of the agreement of merger or consolidation if,
immediately  prior to such merger  or consolidation, the  Participant
had been the holder of record of the number of Shares  as to which such
Option was then exercisable.

3.    If the Company shall not be the surviving corporation in any
merger or consolidation,  or if the Company is to  be dissolved or
liquidated, then,  unless the surviving corporation assumes the Options
or substitutes new Options  which  are determined  by  the Board  in
its sole  discretion  to be substantially similar in nature and
equivalent in terms and value for  Options then outstanding,  upon  the
effective  date  of such  merger,  consolidation, liquidation  or
dissolution, any  unexercised  Options  shall expire  without additional
compensation to  the holder thereof; provided,  that, the Committee
shall deliver notice to each Participant at least 20 days prior to the
date of consummation of  such merger, consolidation, dissolution  or
liquidation which would result in the  expiration of the Options and
during the  period from the date on which such notice  of termination is
delivered to the  consummation of the merger, consolidation, dissolution
or liquidation, each Participant shall have the right to exercise in
full effective as of such consummation all  the Options that are then
outstanding (without regard to limitations  on exercise otherwise
contained in the Options other than the requirements of Article III) but
contingent on  occurrence of  the merger,  consolidation, dissolution
or liquidation, and, provided that, if the contemplated transaction does
not take place within  a ninety (90) day period after giving such notice
for

                                4

<PAGE>

any reason whatsoever, the notice,  accelerated vesting  and exercise
shall  be null  and void  and if  and when  appropriate new notice shall
be given  as aforesaid. Notwithstanding  the foregoing, the Options held
by persons subject to Section 16(b) of the Act that would not have vested
under the Plan except pursuant to Article  VI(F) prior to  the effective
date  of such  merger, consolidation, liquidation or dissolution  shall
not  expire on  such date  but shall expire thirty (30)  days after they
would have otherwise  vested under the  Plan and shall after the effective
date of such merger, consolidation,  liquidation or dissolution represent
only the right to receive the number and  kind of shares of capital stock
or other property  to which the Participant  would have been entitled if
immediately  prior  to  the  effective  date  of  such  merger, 
consolidation, liquidation or dissolution the Participant  had been the
holder of  record of  the  number  of  Shares  as  to  which  such
Option  was  then exercisable.

4.    If  as a  result  of any  adjustment  made pursuant  to  the
preceding  paragraphs  of  this Article  V(C),  any  Participant  shall
become entitled  upon exercise of  an Option to  receive any shares  of
capital stock other than Common Stock,  then the number and kind of
shares of capital stock so receivable thereafter shall be subject to
adjustment from time to time in a manner and on terms as nearly
equivalent as practicable to the provisions with respect to the Common
Stock set forth in this Article V(C).

5.    Except as  hereinbefore expressly provided,  the issuance by the
Company of  shares of stock  of any class  or securities convertible
into shares of  stock of  any class,  for cash, property,  labor or
services, upon direct sale, upon the exercise of rights or warrants to
subscribe therefor, or upon conversion of shares or other securities,
and in any case whether  or not for fair value, shall not affect, and no
adjustment by reason thereof shall be made with  respect to,  the number
of Shares  subject to  Options theretofore granted or the purchase price
per Share.


VI.   Awards and Terms of Options

A.    Grant.    Without  further  action   by  the  Board  or  the
stockholders of  the Company, each  Eligible Director on  each Annual
Date of Grant  (as hereinafter  defined)  shall be  automatically
granted options  to purchase  10,000 shares, subject  to the terms  of
the Plan,  provided that no such  Option  shall be  granted  if  on the
date  of  grant the  Company  has liquidated, dissolved or merged or
consolidated  with another entity in such a manner  that it is not the
surviving  entity (unless the Plan has been assumed by such surviving
entity with regard to future grants).

B.    Date of Grant.  Annual Grants shall be made initially on the date
on  which this Plan is approved  by the Board (the  "Initial Grant
Date") and on each  anniversary of the Effective  Date thereafter (the
Initial  Grant Date  and each anniversary of the  Effective Date
thereafter being referred to as an "Annual  Date of Grant"); provided
that if such date  in any year is  a date on which the New York  Stock
Exchange is not open for trading,  the grant shall be made on the first
day thereafter on which the New York Stock Exchange is  open for
trading.  Notwithstanding  the foregoing,  in the  event no Fair Market
Value can be  determined pursuant to the  provisions hereof, no Annual
Grant shall be made for such fiscal year.

C.    Option  Agreement.   Options  shall be  evidenced by  Option
agreements in substantially  the form annexed hereto as Exhibit  A as
modified from time to time.

                                 5

<PAGE>


D.    Option Terms:

1.  Exercise  Price.   The  purchase  price  per share  ("Purchase
      Price") deliverable upon the exercise of an Option shall be  100%
      of the Fair Market Value  of such  Share as  of the date  of the
      grant of  the Option, or the par value of the Share, whichever is
      the greater.

2.  Period  of  Exercisability.    Except  as  otherwise  provided
      herein, each Option  granted under this Plan shall be  exercisable
      on or after the  later of (a)  six (6)  months and one  day after
      the  date of grant or  (b) approval of  this Plan by  the
      stockholders  in accordance with Article III hereof.

3.  Procedure for  Exercise.   A Participant electing  to exercise one
      or  more Options shall give  written notice to the  Secretary of
      the Company  of such election  and of  the number of  Options he
      or she has elected  to  exercise.   Shares purchased  pursuant  to
      the  exercise of Options shall be paid for at the time of exercise
      in cash or by delivery of unencumbered Shares  owned by the
      Participant for at least six months (or such longer period as
      required by applicable accounting standards to avoid a charge to
      earnings) or a combination thereof.

E.    Expiration.   Except  as otherwise  provided herein,  if not
        previously  exercised each Option shall  expire upon the  tenth
        anniversary of the date of the grant thereof.

F.    Acceleration of Exercisability.

All Options  granted and  not previously exercisable  shall become fully
exercisable immediately  upon the  later  of a  Change  of Control  (as
defined herein) or approval of the Plan by the stockholders in
accordance with Article III.   Article (V)(C) shall  also apply to the
extent, if any,  it is applicable.  For this purpose,  a "Change of
Control" shall be  deemed to have occurred upon:

      (a)   an  acquisition by  any  individual,  entity or  group
      (within the  meaning of Section  13(d)(3) or  (14)(d)(1) of the
      Act) of beneficial ownership (within the meaning of Rule 13d-3
      promulgated under the Act)  of more  than 80% of  the combined
      voting power  of the  then outstanding voting securities of
      Company entitled to vote  generally in the election of  directors,
      including,  but not limited  to, by  merger, consolidation   or
      similar  corporate   transaction  or   by  purchase; excluding,
      however, the  following:  (x) any acquisition by the Company, a
      Related Person, Wasserstein Perella Partners, L.P., Blackstone
      Capital Partners L.P.  or  an affiliate  of  any of  the
      foregoing, or  (y) any acquisition  by an employee benefit plan
      (or related trust) sponsored or maintained by the Company or a
      Related Person; or

      (b)   the  approval of  the stockholders  of the  Company of (i) a
      complete  liquidation or dissolution  of the  Company or  (ii) the
      sale or other  disposition of more than  80% of the gross  assets
      of the Company and Related  Persons on a  consolidated basis
      (determined  under generally  accepted  accounting  principles
      in  accordance  with prior practice); excluding, however,  such a
      sale or other disposition to  a corporation  with  respect  to which,
      following  such  sale  or  other disposition, (x) more than 20% of
      the  combined voting power of the then outstanding  voting
      securities of  such  corporation  entitled to  vote generally  in
      the election of directors will be then beneficially owned,
      directly or indirectly,  by the  individuals and entities  who
      were  the beneficial owners  of the outstanding  Shares
      immediately prior  to such sale  or  other  disposition,  (y) no
      Person  (other  than  the Company, Related Persons, and any
      employee benefit plan (or related trust) of the Company  or
      Related  Persons   or  such  corporation  and  any   Person

                                 6

<PAGE>


      beneficially   owning,  immediately   prior  to   such  sale   or
      other disposition,  directly  or indirectly,  20% or  more of  the
      outstanding Shares)  will beneficially own, directly  or
      indirectly, 20%  or more of the combined voting power  of the then
      outstanding voting  securities of such corporation entitled to
      vote generally in the election of directors and (z) individuals
      who were members  of the incumbent board immediately prior  to the
      sale  or other  disposition  will constitute  at  least a majority
      of the members of the board of directors of such corporation.


VII.  Effect of Termination of Directorship

A.    Death,  Disability or  Otherwise Ceasing  to be  a Director.
Except  as otherwise  provided herein,  upon Termination  of
Directorship, on account  of disability, death, resignation, failure to
stand for reelection or failure to be reelected or otherwise, all
outstanding Options then exercisable and not exercised by the
Participant prior to such Termination of Directorship shall remain
exercisable by  the Participant or, in the case of  death, by the
Participant's estate or by the person given authority to exercise such
Options by his or her will or by operation of  law, until the expiration
of the Option in accordance with the terms of the Plan and grant.

B.    Cancellation  of   Options.    No  Options   that  were  not
exercisable  during  the  period  such  person  serves  as  a  director
shall thereafter become  exercisable  upon a  Termination  of
Directorship  for  any reason or  no reason whatsoever, and  such
options shall terminate  and become null and void upon a Termination of
Directorship.


VIII. Nontransferability of Options

Except as provided in  the following sentence, no Option  shall be
transferable by the  Participant otherwise  than by will  or under
applicable laws of descent and  distribution and during  the lifetime of
the  Participant may be exercised  only by  the Participant  or his  or
her  guardian or  legal representative.    An  Option shall  also  be
transferable  under a  domestic relations order that is a "qualified
domestic relations order", as defined in section  414(p) of the  Code,
but  may thereafter  not be  further transferred except as provided in
the prior  sentence (with the alternate payee under such order being
substituted for  "Participant").  In addition, except  as provided
above, no Option shall be assigned, negotiated, pledged or hypothecated
in any way (whether by operation of law or otherwise), and no Option
shall be subject to execution,  attachment or similar process.  Upon any
attempt to transfer, assign, negotiate,  pledge or hypothecate any
Option, or in the  event of any levy upon any Option by reason of any
execution, attachment or similar process contrary to the provisions
hereof, such Option shall immediately terminate and become null and
void.


IX.   Rights as a Stockholder

A  Participant (or a permitted transferee of an Option) shall have no
rights  as a  stockholder  with  respect to  any  Shares  covered by
such Participant's Option  until such  Participant (or permitted
transferee) shall have  become the holder of record of  such Shares, and
no adjustments shall be made for  dividends in cash or other property or
distributions or other rights in  respect to any  such Shares, except as
otherwise specifically provided in this Plan.

                               7

<PAGE>


X.    Termination, Amendment and Modification

The  Plan shall terminate at the  close of business on the seventh
anniversary of the Effective Date (the "Termination Date"),  unless
terminated sooner as  hereinafter provided, and no Option shall be
granted under the Plan on or  after that date.  The  termination of the
Plan  shall not terminate any outstanding  Options that by their terms
continue beyond the Termination Date. The Committee at any time or from
time  to time may amend this Plan to  effect (i) amendments necessary or
desirable in order that this Plan and  the Options shall conform  to all
applicable laws  and  regulations, and  (ii) any  other amendments
deemed appropriate,  provided that no such amendment may be made if
either  the authority to make such amendment  or the amendment would
cause the Eligible Directors to cease to be "disinterested  persons"
with regard to this Plan  or  any other  stock option  or  other equity
plan  of the  Company for purposes of  Rule 16b-3 and further  provided
that the provisions  of the Plan relating to the amount, price and
timing of, and eligibility for, awards shall not be  amended more than
once every  six (6) months  except to comport  with changes  in the Code
and the Employee  Retirement Income Security Act of 1974, as  amended,
or the  rules thereunder.    Notwithstanding the  foregoing, the
Committee may  not effect any amendment that would require the approval
of the stockholders of the Company under Rule 16b-3 unless such approval
is obtained. In no event, unless no longer  required as a condition of
compliance  with the requirements  of Rule  16b-3,  shall the  Committee
without the  approval  of stockholders normally entitled  to vote for
the  election of directors of  the Company:

1.   increase the number of Shares available for grants under this Plan;

2.   reduce the minimum exercise price  at which any option may be
      exercised;

3.  change  the requirements as  to eligibility for  participation under
      this Plan;

4.   change the  number of Options  to be granted  or the  date on which
      such Options are to be granted; or

5.   materially  increase  the benefits  accruing to  Participants
      hereunder.

This  Plan  may  be amended  or  terminated  at  any  time by  the
stockholders of the Company.

This Plan and any Options granted hereunder shall terminate and be void
if  this Plan does not  receive the approval  of the stockholders  of
the Company that may be required under  Rule 16b-3, no later than the
next annual meeting of stockholders of the Company.  Except as otherwise
required by law, no  termination, amendment  or  modification of  this
Plan may,  without  the consent of the Participant or the permitted
transferee of his Option, alter or impair the rights and obligations
arising under any then outstanding Option.


XI.   Use of Proceeds

The proceeds  of the sale of  Shares subject to  Options under the Plan
are to  be added to  the general funds  of the Company  and used for
its general corporate purposes as the Board shall determine.

                                8

<PAGE>


XII.  General Provisions

A.    Right to Terminate Directorship.  This Plan shall not impose any
obligations  on the Company  to retain any  Participant as a  director
nor shall it impose any obligation  on the part of any Participant to
remain as a director of the Company.

B.    Trusts,  etc.  Nothing contained  in the Plan  and no action taken
pursuant  to the Plan (including,  without limitation, the grant  of any
Option thereunder) shall create or be construed to create a trust of any
kind, or a fiduciary  relationship, between the  Company and any
Participant  or the executor,  administrator  or  other  personal
representative  or  designated beneficiary of such Participant, or any
other persons.  Any reserves that may be established by the Company in
connection with the Plan shall continue to be part of the  general funds
of the  Company, and no individual  or entity other than the  Company
shall  have  any interest  in such  funds  until paid  to  a
Participant.   If and to the extent that any Participant or such
Participant's executor,  administrator or other personal representative,
as the case may be, acquires a right to receive any payment from the
Company pursuant to the Plan, such right shall be no greater than the
right of an unsecured general creditor of the Company.

C.    Notices.   Any  notice  to the  Company  required by  or  in
respect of this Plan will be addressed to the Company at 701 McCullough
Drive, Charlotte, North  Carolina 28262, Attention: Vice  President, Human
Resources, or such  other place  of  business as  shall  become the
Company's  principal executive  offices from time to  time, or sent to
the  Company by facsimile to (704)  548-2081, Attention: Vice President,
Human Resources or  to such other facsimile  number  as  the  Company
shall  notify  each  Participant.    Each Participant shall be
responsible for furnishing the Committee with the current and  proper
address  for the mailing  to such  Participant of  notices and the
delivery to  such Participant  of agreements, Shares  and payments.
Any such notice to  the Participant will, if  the Company has received
notice that the Participant  is  then  deceased,  be  given  to  the
Participant's   personal representative if such representative  has
previously informed the Company  of his or her status and address (and
has provided such reasonable substantiating information as  the Company
may request) by written notice under this Section. Any notice required
by or in respect of this Plan will be deemed to  have been duly given
when delivered in person or when dispatched  by telegram or, in the case
of  notice to  the  Company, by  facsimile  as described  above,  or one
business day after having been dispatched by a nationally recognized
overnight courier  service or  three business  days after having  been
mailed  by United States  registered  or  certified  mail,  return
receipt  requested,  postage prepaid.  The  Company assumes no
responsibility or obligation  to deliver any item mailed to such address
that is returned as undeliverable to the addressee and any further
mailings will be suspended until the Participant furnishes the proper
address.

D.    Severability  of Provisions.  If  any provisions of the Plan shall
be  held invalid or  unenforceable, such invalidity  or unenforceability
shall  not affect  any other  provisions of  the Plan,  and the Plan
shall be construed and enforced as if such provisions had not been
included.

E.    Payment to Minors, Etc.  Any  benefit payable to or for  the
benefit of a minor, an incompetent person or other person incapable of
receipt thereof  shall be deemed paid  when paid to  such person's
guardian  or to the party  providing or  reasonably  appearing to
provide  for the  care of  such person, and such payment shall fully
discharge the Committee, the Company  and their employees, agents and
representatives with respect thereto.

                               9

<PAGE>


F.    Headings and Captions.  The headings and captions herein are
provided  for reference and  convenience only.   They shall  not be
considered part of the Plan and shall not be employed in the
construction of the Plan.

G.    Controlling  Law.  The Plan shall  be construed and enforced
according to the laws of the State of Delaware.

H.    Section 16(b)  of the Act.   All elections  and transactions under
the Plan by persons subject to Section 16 of the Act involving shares of
Common Stock are intended to  comply with all exemptive conditions
under Rule 16b-3.  To  the extent any provision  of the Plan  or action
by the  Committee fails to  so comply,  it shall be  deemed null  and
void.   The Committee  may establish and adopt written  administrative
guidelines, designed to facilitate compliance with Section 16(b) of  the
Act, as it may deem necessary  or proper for  the administration  and
operation of  the  Plan and  the  transaction of business thereunder.

XIII. Issuance of Stock Certificates;
      Legends; Payment of Expenses

A.    Stock  Certificates.   Upon  any exercise  of an  Option and
payment  of the exercise  price as provided  in such Option,  a
certificate or certificates  for the Shares as to which  such Option has
been exercised shall be issued by the Company in the name of the person
or persons  exercising such Option and shall  be delivered to or upon
the order of such person or persons, subject, however, in the  case of
Options exercised pursuant to  Section V(C)3 hereof, to  the merger,
consolidation, dissolution or  liquidation triggering the rights under
that Section.

B.    Legends.  Certificates for Shares issued upon exercise of an
Option shall  bear  such legend  or  legends as  the  Committee, in  its
sole discretion, determines to be  necessary or appropriate to prevent
a violation of,  or to  perfect an exemption  from, the  registration
requirements  of the Securities  Act or to implement  the provisions of
any agreements between the Company and the Participant with respect to
such Shares.

C.    Payment of Expenses.   The  Company shall pay  all issue  or
transfer taxes with respect to  the issuance or transfer of Shares, as
well as all fees and  expenses necessarily incurred by the  Company in
connection with such issuance or transfer and with the administration of
the Plan.


XIV.  Listing of Shares and Related Matters

If at any  time the Board or the Committee  shall determine in its sole
discretion that the listing, registration or qualification of the Shares
covered  by the Plan upon any national  securities exchange or under any
state or federal law,  or the  consent or  approval of  any governmental
regulatory body, is necessary or desirable as a condition  of, or in
connection with, the grant of Options  or the  award or sale  of Shares
under  the Plan, no  Option grant shall be effective and no Shares will
be  delivered, as the case may be, unless  and  until  such  listing,
registration,  qualification,  consent  or approval shall have been
effected or obtained, or otherwise provided for, free of any conditions
not acceptable to the Board.

                                10

<PAGE>


XV.   Withholding Taxes

The Company shall have the right to require, prior to the issuance or
delivery of any  shares of Common Stock, payment by  the Participant of
any Federal, state or local taxes required by law to be withheld.








                                 11

<PAGE>


         Exhibit A

                          COLLINS & AIKMAN CORPORATION
                                OPTION AGREEMENT
                                 PURSUANT TO THE
                         1994 DIRECTORS STOCK OPTION PLAN


[Eligible Director]

Dear:

                              Preliminary Statement

As a director of  Collins & Aikman Corporation (the  "Company") on the
Annual  Date of Grant  and pursuant to the  terms of the  Collins &
Aikman Corporation 1994 Directors Stock Option Plan, annexed hereto as
Exhibit 1 (the "Plan"), you,  as an Eligible  Director (as  defined in
the  Plan), have  been automatically granted  a nonqualified stock
option (the  "Option") to purchase the number of shares of  the
Company's common stock, par value  $.01 per share (the "Common Stock"),
set forth below.

The terms of the grant are as follows:

1.    Tax  Matters.   No  part of  the  Option granted  hereby  is
intended to  qualify as an "incentive  stock option" under Section  422
of the Internal Revenue Code of 1986, as amended (the "Code").

2.    Grant  of Option.  Subject  in all respects  to the Plan and the
terms  and conditions  set forth  herein  and therein  including,
without limitation,  the provisions  requiring  shareholder approval,
you are  hereby granted an Option to purchase from the Company up to
10,000 Shares (as defined in the Plan), at a price per Share of
$_________ (the "Option Price").

3.    Vesting.  The Option may be exercised by you, in whole or in part,
at any time  or from time to time  on or after the later of  (a) six (6)
months and one (1) day after the date of grant or (b) approval of the
Plan  by the stockholders of the  Company and prior to the expiration
of the Option as provided  herein and in the Plan.  Upon  the occurrence
of a Change of Control (as defined in the Plan), the Option shall
immediately become exercisable with respect to all  Shares subject
thereto, regardless  of whether the  Option has vested  with respect to
such  Shares upon the later of  such Change of Control and approval of
the Plan by the stockholders of the Company.

4.    Termination.    Unless  terminated   as  provided  below  or
otherwise  pursuant to  the  Plan,  the  Option  shall  expire  on  the
tenth anniversary of this grant.

5.    Restriction on Transfer  of Option.   Except as provided  in the
Plan with regard to a  "qualified domestic relations order", as defined
in Section 414(p)  of the Internal Revenue Code, the Option granted
hereby is not transferable otherwise than  by will or under  the
applicable laws  of descent and distribution and during your lifetime
may be exercised only by you or your guardian or  legal representative.
In addition,  the  Option shall  not  be assigned, negotiated, pledged
or hypothecated in any way (whether by operation of law  or otherwise),
and  the Option  shall not be  subject to  execution, attachment or 
similar  process.    Upon  any attempt  to  transfer,  assign, negotiate,
pledge or  hypothecate

<PAGE>

the Option, or in the event of any levy upon the Option by reason of any
execution, attachment or similar process contrary to the provisions hereof,
the Option shall immediately become null and void.

6.    Rights as a  Shareholder.   You shall  have no  rights as  a
shareholder with respect  to any Shares covered by the  Option until you
shall have become the  holder of record of  the Shares, and no
adjustments shall be made for dividends in cash or other property,
distributions or other rights in respect  of any such Shares, except as
otherwise specifically provided for in the Plan.

7.    Provisions  of Plan Control.   This grant is  subject to all the
terms,  conditions  and  provisions  of  the  Plan  and  to  such
rules, regulations and interpretations relating to the Plan as may be
adopted by the Committee and as may  be in effect  from time to time.
Any capitalized  term used but not defined  herein shall have the
meaning  ascribed to such term  in the Plan.   The annexed copy of the
Plan is incorporated herein by reference. If and  to the extent  that
this grant  conflicts or is inconsistent  with the terms, conditions and
provisions of the Plan, the Plan shall control, and this grant shall be
deemed to be modified accordingly.

8.    Notices.  Any notice  or communication given hereunder shall be in
writing and shall  be deemed to have  been duly given when delivered  in
person or, in the case of notice to the Company, by facsimile to the
facsimile number set  forth below, or when  dispatched by Telegram, or
one business day after having been  dispatched by  a nationally
recognized  courier service  or three business days  after having been
mailed  by United States registered  or certified  mail, return receipt
requested, postage prepaid, to the appropriate party at the  address
(or,  in the case  of notice  to the Company,  facsimile number) set
forth below (or such other address as the party shall from time to time
specify in accordance with Article XII(D) of the Plan.):


    If to the Company, to:

          Collins & Aikman Corporation
          701 McCullough Drive
          Charlotte, North Carolina 28262
          Attention: Vice President, Human Resources
          Facsimile number:  (704) 548-2081

    If to you, to:

          the  address indicated on the  signature page at  the end of
          this grant.

                                  Sincerely,

                                  COLLINS & AIKMAN CORPORATION


                                  By:__________________________
                                         Authorized Officer


Accepted:


[PARTICIPANT]
Address:


                                    2

<PAGE>



<PAGE>



                                                             EXECUTION COPY







                                    CARCORP, INC.,
                                      as Company,

                            COLLINS & AIKMAN PRODUCTS CO.,
                                  as Master Servicer

                                          and

                           COLLINS & AIKMAN PRODUCTS CO. AND
                      ITS WHOLLY OWNED SUBSIDIARIES NAMED HEREIN,
                                      as Sellers



                    AMENDED AND RESTATED RECEIVABLES SALE AGREEMENT


                              Dated as of March 30, 1995



<PAGE>


                                   TABLE OF CONTENTS


                                                                       Page


                                       ARTICLE I

                                      DEFINITIONS  . . . . . . . . . .    2
                1.1  Defined Terms . . . . . . . . . . . . . . . . . .    2
                1.2  Other Definitional Provisions . . . . . . . . . .    5

                                      ARTICLE II

                           PURCHASE AND SALE OF RECEIVABLES  . . . . .    5
                2.1  Purchase and Sale of Receivables  . . . . . . . .    5
                2.2  Purchase Price  . . . . . . . . . . . . . . . . .    8
                2.3  Payment of Purchase Price . . . . . . . . . . . .    8
                2.4  No Repurchase . . . . . . . . . . . . . . . . . .   10
                2.5  Rebates, Adjustments, Returns and Reductions;
                       Modifications . . . . . . . . . . . . . . . . .   11
                2.6  Limited Repurchase Obligation . . . . . . . . . .   11
                2.7  Obligations Unaffected  . . . . . . . . . . . . .   12
                2.8  Certain Charges . . . . . . . . . . . . . . . . .   12
                2.9  Certain Allocations . . . . . . . . . . . . . . .   12


                                      ARTICLE III

                            CONDITIONS TO PURCHASE AND SALE  . . . . .   13
                3.1  Conditions Precedent to the Company's Initial
                       Purchase of Receivables . . . . . . . . . . . .   13
                3.2  Conditions Precedent to All the Company's
                       Purchases of Receivables  . . . . . . . . . . .   15
                3.3  Conditions Precedent to Sellers' Obligations  . .   16
                3.4  Conditions Precedent to the Addition of a
                       Seller  . . . . . . . . . . . . . . . . . . . .   16


                                      ARTICLE IV

                            REPRESENTATIONS AND WARRANTIES . . . . . .   18
                4.1  Representations and Warranties of the
                       Sellers Relating to the Sellers . . . . . . . .   18
                4.2  Representations and Warranties of the
                       Sellers Relating to the Agreement and the
                       Receivables . . . . . . . . . . . . . . . . . .   24


                                       ARTICLE V

                                 AFFIRMATIVE COVENANTS . . . . . . . .   25
                5.1  Certificates; Other Information . . . . . . . . .   25
                5.2  Compliance with Laws, etc.  . . . . . . . . . . .   25
                5.3  Preservation of Corporate Existence . . . . . . .   26
                5.4  Visitation Rights . . . . . . . . . . . . . . . .   26


                                                 - i -


<PAGE>





                                                                       Page

                5.5  Keeping of Records and Books of Account . . . . .   27
                5.6  Location of Records . . . . . . . . . . . . . . .   27
                5.7  Computer Files  . . . . . . . . . . . . . . . . .   27
                5.8  Policies  . . . . . . . . . . . . . . . . . . . .   27
                5.9  Obligations . . . . . . . . . . . . . . . . . . .   28
                5.10  Collections  . . . . . . . . . . . . . . . . . .   28
                5.11  Furnishing Copies, etc . . . . . . . . . . . . .   28
                5.12  Obligations with Respect to Obligors and
                        Receivables  . . . . . . . . . . . . . . . . .   29
                5.13  Responsibilities of the Sellers  . . . . . . . .   29
                5.14  Further Action . . . . . . . . . . . . . . . . .   29
                5.15  Certain Procedures . . . . . . . . . . . . . . .   32


                                      ARTICLE VI

                                  NEGATIVE COVENANTS . . . . . . . . .   32
                6.1  Liens . . . . . . . . . . . . . . . . . . . . . .   32
                6.2  Extension or Amendment of Receivables . . . . . .   32
                6.3  Change in Payment Instructions to Obligors  . . .   33
                6.4  Change in Name  . . . . . . . . . . . . . . . . .   33
                6.5  Policies  . . . . . . . . . . . . . . . . . . . .   33
                6.6  Modification of Ledger  . . . . . . . . . . . . .   33
                6.7  Business of the Sellers . . . . . . . . . . . . .   33
                6.8  Accounting of Purchases . . . . . . . . . . . . .   34
                6.9  Instruments . . . . . . . . . . . . . . . . . . .   34
                6.10  Ineligible Receivables . . . . . . . . . . . . .   34


                                      ARTICLE VII

                              PURCHASE TERMINATION EVENTS  . . . . . .   34


                                     ARTICLE VIII

                          THE SUBORDINATED NOTES; PARENT NOTE  . . . .   36
                8.1  Subordinated Notes  . . . . . . . . . . . . . . .   36
                8.2  Restrictions on Transfer of Subordinated
                       Notes . . . . . . . . . . . . . . . . . . . . .   37
                8.3  Parent Note . . . . . . . . . . . . . . . . . . .   37
                8.4  Restrictions on Transfer of Parent Note . . . . .   38


                                      ARTICLE IX

                                     MISCELLANEOUS . . . . . . . . . .   38
                9.1  Further Assurances  . . . . . . . . . . . . . . .   38
                9.2  Payments  . . . . . . . . . . . . . . . . . . . .   39
                9.3  Costs and Expenses  . . . . . . . . . . . . . . .   39


                                                - ii -

<PAGE>




                                                                       Page

                9.4  Successors and Assigns  . . . . . . . . . . . . .   40
                9.5  Governing Law . . . . . . . . . . . . . . . . . .   40
                9.6  No Waiver; Cumulative Remedies  . . . . . . . . .   41
                9.7  Amendments and Waivers  . . . . . . . . . . . . .   41
                9.8  Severability  . . . . . . . . . . . . . . . . . .   41
                9.9  Notices . . . . . . . . . . . . . . . . . . . . .   41
                9.10  Counterparts . . . . . . . . . . . . . . . . . .   42
                9.11  Construction of Agreement as Security
                        Agreement  . . . . . . . . . . . . . . . . . .   42
                9.12  Waivers of Jury Trial  . . . . . . . . . . . . .   43
                9.13  Jurisdiction; Consent to Service of Process  . .   43
                9.14  Addition of Sellers  . . . . . . . . . . . . . .   44
                9.15  Optional Termination of a Seller . . . . . . . .   44
                9.16  No Bankruptcy Petition . . . . . . . . . . . . .   46
                9.17  Termination  . . . . . . . . . . . . . . . . . .   46
                9.18  Confidentiality  . . . . . . . . . . . . . . . .   47
                9.19  Conversion of Currencies . . . . . . . . . . . .   48
                9.20  Taxes and Deductions . . . . . . . . . . . . . .   48
                9.21  Payments by Company  . . . . . . . . . . . . . .   49




           SCHEDULES

           Schedule 1     Locations of Chief Executive Offices;
                          Locations of Books and Records
           Schedule 2     Lockboxes
           Schedule 3     Discounted Percentage
           Schedule 4     Tax Matters



           EXHIBITS

           Exhibit A      Form of U.S. Dollar Subordinated Note
           Exhibit B      Form of Canadian Dollar Subordinated Note
           Exhibit C      Form of Parent Note
           Exhibit D      Form of Additional Seller Supplement
           Exhibit E      List of Corporate and Trade Names



                                                - iii -

<PAGE>





                       AMENDED AND RESTATED RECEIVABLES SALE AGREEMENT,
             dated as of March 30, 1995, among Collins & Aikman Products
             Co., a Delaware corporation ("C&A Products"), each of the
             subsidiaries of C&A Products from time to time parties
             hereto (together with C&A Products, the "Sellers"), C&A
             Products, as master servicer (in such capacity, the "Master
             Servicer"), and Carcorp, Inc., a Delaware corporation (the
             "Company").


                                 W I T N E S S E T H :


                       WHEREAS, the Company, the Master Servicer, and
             certain subsidiaries of the Master Servicer that are parties
             thereto, in their capacities as sellers of receivables, have
             entered into a Receivables Sale Agreement, dated as of July
             13, 1994 (as the same has been amended from time to time,
             the "Existing RSA");

                       WHEREAS, in the ordinary course of business, each
             Seller generates accounts receivable;

                       WHEREAS, pursuant to the Existing RSA, each Seller
             party thereto sells to the Company, and the Company
             purchases from such Seller, all of such Seller's right,
             title and interest in, to and under the Receivables (as
             defined therein) now existing or hereafter created and in
             the rights of such Seller in, to and under all Related
             Property (as defined therein);

                       WHEREAS, the Master Servicer, the Company and
             Chemical Bank, as Trustee, have entered into a Pooling
             Agreement, dated as of the date hereof (the "Pooling
             Agreement") in order to create a master trust into which the
             Company will transfer all of its right, title and interest
             in, to and under the Receivables (as defined in the Pooling
             Agreement) and certain other assets now or hereafter owned
             by the Company;

                       WHEREAS, the parties hereto wish to amend and
             restate in its entirety the Existing RSA;

                       NOW, THEREFORE, in consideration of the premises
             and of the mutual covenants herein contained, the parties
             hereto agree that the Existing RSA shall be and hereby is
             amended and restated in its entirety as follows:




<PAGE>



                                       ARTICLE I

                                      DEFINITIONS

                       1.1  Defined Terms.  Capitalized terms defined in
             the Pooling Agreement shall be used herein as therein
             defined (unless otherwise defined herein) and the following
             terms shall have the following meanings:

                       "Additional Seller Supplement" shall mean an
             instrument substantially in the form of Exhibit D by which
             an additional Subsidiary of C&A Products becomes a Seller
             party hereto.

                       "Canadian Dollar Subordinated Note" shall have the
             meaning specified in Section 8.1.

                       "Capital Stock" shall mean any and all shares,
             interests, participations or other equivalents (however
             designated) of capital stock of a corporation, any and all
             equivalent ownership interests in a Person (other than a
             corporation) and any and all warrants, options or other
             rights to purchase or acquire any of the foregoing.

                       "Dilution Adjustment" shall have the meaning
             specified in Section 2.5. 

                       "Discounted Percentage" shall have the meaning
             specified in Schedule 3.

                       "Documents" shall have the meaning specified in
             subsection 5.14(d)(iii).

                       "Early Termination" shall have the meaning
             specified in Article VII.

                       "Effective Date" shall mean (i) with respect to
             each party hereto that was an original party to the Existing
             RSA, July 13, 1994, (ii) with respect to each Seller added
             as a Seller under the Existing RSA, the Seller Addition Date
             with respect to such Seller and (iii) with respect to each
             additional Subsidiary of C&A Products added as a Seller
             pursuant to Section 9.14 of this Agreement, the Seller
             Addition Date with respect to each such Subsidiary.

                       "ERISA Affiliate" shall mean with respect to any
             Person, any trade or business (whether or not incorporated)
             that is a member of a group of which such Person is a member
             and which is treated as a single employer under Section 414
             of the Internal Revenue Code.



                                          -2-


<PAGE>




                       "Existing RSA" shall have the meaning specified in
             the recitals hereto.

                       "Multiemployer Plan" shall mean with respect to
             any Person, a multiemployer plan as defined in
             Section 4001(a)(3) of ERISA to which such Person or any
             ERISA Affiliate of such Person (other than one considered an
             ERISA Affiliate only pursuant to subsection (m) or (o) of
             Section 414 of the Internal Revenue Code) is making or
             accruing an obligation to make contributions, or has within
             any of the preceding five plan years made or accrued an
             obligation to make contributions.

                       "One-Month LIBOR" shall have the meaning specified
             in Section 1.1 of the Series 1 Supplement.

                       "Parent Note" shall have the meaning specified in
             Section 8.3.

                       "Payment Date" shall have the meaning specified in
             subsection 2.3(a).

                       "PBGC" shall mean the Pension Benefit Guaranty
             Corporation established pursuant to Subtitle A of Title IV
             of ERISA, or any successor thereto.

                       "Plan" shall mean, with respect to any Person, any
             pension plan (other than a Multiemployer Plan) subject to
             the provisions of Title IV of ERISA or Section 412 of the
             Internal Revenue Code which is maintained for employees of
             such Person or any ERISA Affiliate of such Person.

                       "Pooling Agreement" shall have the meaning
             specified in the recitals hereto.

                       "Potential Purchase Termination Event" shall mean
             any condition or act specified in Article VII that, with the
             giving of notice or the lapse of time or both, would become
             a Purchase Termination Event.

                       "Purchase Price" shall have the meaning specified
             in Section 2.2.

                       "Purchase Termination Event" shall have the
             meaning specified in Article VII.

                       "Purchased Receivable" shall mean any Receivable
             sold to the Company by any Seller pursuant to, and in
             accordance with the terms of, this Agreement and not resold
             to such Seller pursuant to subsection 2.1(b) or 2.6.



                                           -3-

<PAGE>




                       "Recalculated Deficiency" shall have the meaning
             specified in subsection 9.15(a).

                       "Reportable Event" shall mean any reportable event
             as defined in Section 4043(b) of ERISA or the regulations
             issued thereunder with respect to a Plan (other than a Plan
             maintained by an ERISA Affiliate which is considered an
             ERISA Affiliate only pursuant to subsection (m) or (o) of
             Section 414 of the Internal Revenue Code).

                       "Repurchase Amount" shall have the meaning
             specified in Section 2.6.

                       "Repurchase Event" shall have the meaning
             specified in Section 2.6.

                       "Sale Documents" shall mean this Agreement, the
             Subordinated Notes and the Parent Note.

                       "Sale Transactions" shall have the meaning
             specified in subsection 4.1(b).

                       "Separate VFC Amortization Event" shall have the
             meaning specified in Section 1.1 of the Series 2 Supplement.

                       "Seller Addition Date" shall have the meaning
             specified in Section 3.4.

                       "Seller Adjustment Payment" shall have the meaning
             specified in Section 2.5.

                       "Seller Repurchase Payment" shall have the meaning
             specified in Section 2.6.

                       "Seller Termination Condition" shall have the
             meaning specified in subsection 9.15(a).

                       "Series 1 Supplement" shall mean the Series 1995-1
             Supplement, dated as of March 30, 1995, among the Company,
             the Master Servicer and Chemical Bank, as Trustee, as
             amended, supplemented or otherwise modified from time to
             time.

                       "Series 2 Supplement" shall mean the Series 1995-2
             Supplement, dated as of March 30, 1995, among the Company,
             the Master Servicer, Societe Generale, as Agent, and
             Chemical Bank, as Trustee, as amended, supplemented or
             otherwise modified from time to time.

                       "Subordinated Notes" shall have the meaning
             specified in Section 8.1.


                                     -4-


<PAGE>



                       "U.S. Dollar Subordinated Note" shall have the
             meaning specified in Section 8.1.

                       "Withdrawal Liability" shall mean liability to a
             Multiemployer Plan as a result of a complete or partial
             withdrawal from such Multiemployer Plan, as such terms are
             defined in Part I of Subtitle E of Title IV of ERISA.


                       1.2  Other Definitional Provisions.  

                            (a)  The words "hereof", "herein" and
             "hereunder" and words of similar import when used in this
             Agreement shall refer to this Agreement as a whole and not
             to any particular provision of this Agreement, and article,
             section, subsection, schedule and exhibit references are to
             this Agreement unless otherwise specified.

                            (b)  As used herein and in any certificate or
             other document made or delivered pursuant hereto, accounting
             terms relating to the Sellers and the Company, unless
             otherwise defined herein, shall have the respective meanings
             given to them under GAAP.

                            (c)  The meanings given to terms defined
             herein shall be equally applicable to both the singular and
             plural forms of such terms.


                                      ARTICLE II

                           PURCHASE AND SALE OF RECEIVABLES

                       2.1  Purchase and Sale of Receivables.  

                            (a)  Subject to the terms and conditions of
             this Agreement, each of the Sellers, on such Seller's
             Effective Date, thereby sold, transferred, assigned, set
             over and otherwise conveyed, or does or continues to hereby
             sell, transfer, assign, set over and otherwise convey,
             without recourse (except as expressly provided herein), to
             the Company, all its respective right, title and interest,
             in, to and under (i) all Receivables then or now existing,
             as the case may be, and thereafter or hereafter arising, as
             the case may be, from time to time, as provided in
             paragraph (b) below, (ii) all payment and enforcement rights
             (but none of the obligations) with respect to Receivables,
             (iii) all Related Property in respect of such Receivables,
             (iv) all Collections with respect to (i), (ii) and (iii) and
             (v) for more certainty, the universality of all present and
             future assets listed in (i), (ii), (iii) and (iv) including
             all proceeds and payments in respect of any and all of the

                                           -5-


<PAGE>



             foregoing clauses (including proceeds that constitute
             property of the types described in said clauses and
             including Collections).

                            (b)  On the related Effective Date and on the
             date of creation of each newly created Receivable and until
             the close of business on the date immediately prior to the
             Trust Termination Date, all of the applicable Seller's
             right, title and interest in and to (i) in the case of such
             Effective Date, all existing Receivables and Related
             Property in respect of such Receivables and (ii) in the case
             of each such date of creation, all such newly created
             Receivables and all Related Property in respect of such
             Receivables shall be considered to be part of the assets
             that have been sold, transferred, assigned, set over and
             otherwise conveyed to the Company pursuant to paragraph (a)
             above without any further action by such Seller or any other
             Person.  If any Seller shall not have received payment from
             the Company of the Purchase Price for any newly created
             Receivable on the Payment Date therefor in accordance with
             the terms of subsection 2.3(c), such newly created
             Receivable and the Related Property with respect thereto
             shall, upon receipt of notice from the applicable Seller of
             such failure to receive payment, immediately and
             automatically be sold, transferred, assigned and reconveyed
             by the Company to such Seller without any further action by
             the Company or any other Person.

                            (c)  All sales of Receivables and Related
             Property by any Seller hereunder shall be without recourse
             to, or representation or warranty of any kind (express or
             implied) by, any Seller, except as otherwise specifically
             provided herein.  The foregoing sale, assignment, transfer
             and conveyance does not constitute and is not intended to
             result in a creation or assumption by the Company of any
             obligation of any Seller or any other Person in connection
             with the Receivables, the Related Property or any agreement
             or instrument relating thereto, including any obligation to
             any Obligor.

                            (d)  In connection with the foregoing
             conveyances, each Seller agrees to record and file, or cause
             to be recorded and filed, at its own expense, financing
             statements (and continuation statements with respect to such
             financing statements when applicable), and any other similar
             instruments, with respect to the Receivables and Related
             Property now existing and hereafter acquired by the Company
             from the Sellers meeting the requirements of applicable law
             in such manner and in such jurisdictions as are necessary to
             perfect the purchases of the Receivables and Related
             Property by the Company from the Sellers, and to deliver
             evidence of such filings to the Company on or prior to the


                                        -6-


<PAGE>



             related Effective Date.  It is the express intent of the
             parties hereto that the transfer of such Receivables and
             Related Property by the Sellers to the Company, as
             contemplated by this Agreement be, and be treated as,  sales
             of the Receivables and the Related Property by the Sellers
             to the Company and not as a grant of a security interest
             therein to secure a debt or other obligation of the
             applicable Seller.  If, however, notwithstanding the intent
             of the parties, such transactions are deemed to be loans,
             each Seller hereby grants to the Company a first priority
             security interest in all of such Seller's right, title and
             interest in, to and under (i) all Receivables then or now
             existing, as the case may be, and thereafter or hereafter
             arising, as the case may be, from time to time, (ii) all
             payment and enforcement rights (but none of the obligations)
             with respect to such Receivables, (iii) all Related Property
             in respect of such Receivables, (iv) all Collections with
             respect to (i), (ii) and (iii) and (v) for more certainty,
             the universality of all present and future assets listed in
             (i), (ii), (iii) and (iv) including all proceeds and
             payments in respect of any and all of the foregoing clauses
             (including proceeds that constitute property of the types
             described in said clauses and including Collections), to
             secure all such Seller's obligations hereunder and agrees to
             take such reasonable steps as are necessary to perfect such
             security interest.

                            (e)  In connection with the foregoing
             conveyances, each Seller agrees at its own expense, as agent
             of the Company, that it will (i) indicate or cause to be
             indicated on the computer files and other listings relating
             to the Receivables that all Receivables and Related Property
             have been sold to the Company in accordance with this
             Agreement and (ii) deliver or cause to be delivered to the
             Company computer files, microfiche lists or typed or printed
             lists containing true and complete lists of all such
             Receivables, identified by Obligor and by the Receivables
             balance as of a date no later than five Business Days prior
             to the related Effective Date.

                            (f)  Notwithstanding anything contained
             herein to the contrary, from and after the time a
             Responsible Officer of the Company receives notice or
             becomes aware that a lien has been imposed under Section
             412(n) of the Internal Revenue Code or Section 302(f) of
             ERISA for a failure to make a required installment or other
             payment to a plan to which Section 412(n) of the Internal
             Revenue Code or Section 302(f) of ERISA applies, the Company
             shall not purchase any Receivables until such time as the
             Company furnishes the Trustee evidence (which may be in the
             form of a payment receipt or wire transfer confirmation)
             that the Person who is required to make such payment pays to

                                         -7-


<PAGE>


             such plan the amount of such lien determined under Section
             412(n)(3) of the Internal Revenue Code or Section 302(f)(3)
             of ERISA, as the case may be, or such lien expires pursuant
             to Section 412(n)(4)(B) of the Internal Revenue Code or
             Section 302(f)(4)(B) of ERISA.

                       2.2  Purchase Price.  The amount payable by the
             Company to a Seller (the "Purchase Price") for newly created
             Receivables and Related Property on any Payment Date under
             this Agreement shall be equal to the product of (a) the
             aggregate outstanding Principal Amount of such Receivables
             as set forth in the applicable Daily Report and (b) the
             Discounted Percentage with respect to such Seller.

                       2.3  Payment of Purchase Price.  

                            (a)  Upon fulfillment of the conditions set
             forth in Article III, the Purchase Price for Receivables and
             Related Property shall be paid or provided for in the manner
             provided below on each day for which a Daily Report is
             prepared and delivered to the Company (each such day, a
             "Payment Date").  Each Seller hereby appoints the Master
             Servicer as its agent to receive payment of the Purchase
             Price for Receivables and Related Property sold by it to the
             Company and hereby authorizes the Company to make all
             payments due to such Seller directly to, or as directed by,
             the Master Servicer.  The Master Servicer hereby accepts and
             agrees to such appointment.

                            (b)  The Purchase Price for Receivables and
             the Related Property with respect thereto shall be paid by
             the Company on each Payment Date as follows:

                       (i)  by netting the amount of any Seller
                  Adjustment Payments or Seller Repurchase Payments
                  pursuant to Section 2.5 or 2.6 against such Purchase
                  Price;

                      (ii)  to the extent available for such purpose, in
                  cash from Collections; it being understood that
                  Canadian Dollar cash Collections shall be applied
                  solely to the Purchase Price of Canadian Dollar-
                  denominated Receivables;

                     (iii)  to the extent available for such purpose, in
                  cash from the net proceeds of a transfer of such
                  Purchased Receivables by the Company to other Persons
                  pursuant to the Pooling Agreement;

                      (iv)  at the option of the Company, by means of an
                  addition to the principal amount of the Canadian Dollar
                  Subordinated Note, the U.S. Dollar Subordinated Note or

                                         -8-


<PAGE>



                  the Parent Note, as appropriate in accordance with this
                  subsection, in an aggregate amount equal to the
                  remaining portion of the Purchase Price not paid
                  pursuant to (i), (ii) and (iii) above; provided,
                  however, that (A) with respect to any Seller, the
                  outstanding principal amount of such Seller's interest
                  in the Subordinated Notes and the Parent Note shall not
                  at any time exceed 40% of the aggregate Purchase Price
                  received by such Seller from the Company with respect
                  to the outstanding balance of the Purchased Receivables
                  and (B) the aggregate outstanding principal amount of
                  the Subordinated Notes (with the Canadian Dollar
                  Subordinated Note being converted into U.S. Dollars
                  based upon the Canadian Exchange Percentage) and the
                  Parent Note shall not at any time exceed the Principal
                  Amount of the Purchased Receivables less the sum of the
                  Aggregate Adjusted Invested Amount and the aggregate
                  reserves required to be maintained by the Company under
                  the relevant Supplement for all Outstanding Series at
                  such time; and provided further that the Company may
                  pay by means of additions to the principal amount of
                  either Subordinated Note or the Parent Note only if, at
                  the time of such payment and after giving effect
                  thereto, the fair market value of its assets, including
                  any beneficial interests or indebtedness of a trust and
                  all Receivables and Related Property it owns, after
                  giving effect for this purpose to any Dilution Adjust-
                  ments with respect to the Purchased Receivables, is
                  greater than the amount of its liabilities including
                  its liabilities on the Subordinated Notes, the Parent
                  Note and all interest and other fees payable under the
                  Pooling Agreement and the other Transaction Documents
                  by at least $25,000,000.  Any such addition to the
                  principal amount of the Subordinated Notes shall be
                  allocated among the Sellers by the Master Servicer in
                  accordance with the provisions of this subsec-
                  tion 2.3(b)(iv); provided, however, that additions to
                  the principal amount of the Canadian Dollar
                  Subordinated Note may only be made to evidence the
                  purchase price of Receivables denominated in Canadian
                  Dollars and additions to the U.S. Dollar Subordinated
                  Note may only be made to evidence the purchase price of
                  Receivables denominated in U.S. Dollars.  The Master
                  Servicer may evidence such payments by means of
                  additions to the principal amount of the appropriate
                  Subordinated Note by recording the date and amount
                  thereof on the books and records of the Master Servicer
                  for the account of the Sellers or on the grid attached
                  to such Subordinated Note; provided that the failure to
                  make any such recordation or any error in such grid
                  shall not adversely affect any Seller's rights; and


                                          -9-


<PAGE>



                       (v)  in cash from the proceeds of capital
                  contributed by C&A Products to the Company, if any, in
                  respect of its equity interest in the Company.

                            (c)  The Master Servicer shall be
             responsible, in its sole discretion but in accordance with
             the preceding subsection, for allocating among the Sellers
             the payment of the Purchase Price for Receivables and any
             amounts netted therefrom pursuant to subsection 2.3(b)(i)
             which allocation shall be, subject to the first proviso
             contained in subsection 2.3(b)(iv), either in the form of
             the cash received from the Company or as an addition to the
             principal amount of the Seller's interest in the applicable
             Subordinated Note.  The Company shall be entitled to pay all
             amounts in respect of the Purchase Price of Receivables and
             Related Property to an account of the Master Servicer
             without regard to whether or how such payments are allocated
             by the Master Servicer to the Sellers.  The Sellers
             acknowledge and agree that such payments constitute
             consideration for the Purchase Price of Receivables.  All
             payments under this Agreement (i) to the extent such
             payments are made in Canadian Dollars, shall be made on the
             date specified therefor in Canadian Dollars in same day
             funds or by check, as the Master Servicer shall elect, (ii)
             in all other cases, shall be made on the date specified
             therefor in Dollars in same day funds or by check, as the
             Master Servicer shall elect, (iii) in all cases, shall be
             made not later than 3:00 p.m., New York City time, and (iv)
             shall be made (x) if to any Seller, to the bank account for
             such Seller designated in writing by the Master Servicer to
             the Company and (y) if to the Master Servicer, to the bank
             account designated in writing by the Master Servicer to the
             Company.

                            (d)  Whenever any payment to be made under
             this Agreement shall be stated to be due on a day other than
             a Business Day, such payment shall be made on the next
             succeeding Business Day.  Amounts not paid when due in
             accordance with the terms of this Agreement shall bear
             interest at a rate equal at all times to the Alternate Base
             Rate plus 2%, payable on demand.

                       2.4  No Repurchase.  Except to the extent
             expressly set forth herein, no Seller shall have any right
             or obligation under this Agreement, by implication or
             otherwise, to repurchase from the Company any Purchased
             Receivables or Related Property or to rescind or otherwise
             retroactively effect any purchase of any Purchased
             Receivables or Related Property after the Payment Date
             relating thereto.



                                     -10-


<PAGE>



                       2.5  Rebates, Adjustments, Returns and Reductions;
             Modifications.  From time to time a Seller may make Dilution
             Adjustments to Receivables in accordance with this Section
             2.5 and Section 6.2.  The Sellers, jointly and severally,
             agree to pay to the Company, on the Payment Date immediately
             succeeding the date of the grant of any Dilution Adjustment
             (regardless of which Seller shall have granted such Dilution
             Adjustment), the amount of any such Dilution Adjustment (a
             "Seller Adjustment Payment"); provided, that, prior to any
             Purchase Termination Event, any such payments to the Company
             shall be netted against the Purchase Price of newly created
             Receivables in accordance with subsection 2.3(b)(i) but only
             to the extent of the Purchase Price payable on such Payment
             Date; provided further, that, upon the occurrence and
             continuation of a Separate VFC Amortization Event, all
             Seller Adjustment Payments with respect to PAR Pool I shall
             be made solely in cash.  A "Dilution Adjustment" shall mean
             any rebate, discount, allowance, refund or adjustment
             (including, without limitation, as a result of the
             application of any special or other discounts or any
             reconciliations) of any Receivable, the amount owing for any
             returns or cancellations and the amount of any other
             reduction of any payment under any Receivable in each case
             granted or made by the applicable Seller to the related
             Obligor, provided that a "Dilution Adjustment" does not
             include any Charge-Off.  The amount of any Dilution
             Adjustment shall be set forth on the first Daily Report
             prepared after the date of the grant thereof.

                       2.6  Limited Repurchase Obligation.  In the event
             that (i) any of the representations or warranties contained
             in Section 4.2 in respect of any Receivable shall be or have
             been incorrect in any material respect as of the date made
             or deemed made, or (ii) any Eligible Receivable shall become
             subject to any defense, dispute, offset or counterclaim of
             any kind (other than as expressly permitted by this
             Agreement) or any Seller shall breach any covenant contained
             in Sections 5.2, 5.8, 6.1, 6.2, 6.3, 6.4, 6.5, 6.8 or 6.9
             with respect to any Receivable (each of the foregoing events
             or circumstances described in clauses (i) and (ii) above, a
             "Repurchase Event"), such Receivable shall cease to be an
             Eligible Receivable on the date on which such Repurchase
             Event occurs.  In addition, if any Repurchase Event shall
             occur with respect to any Receivable, then the Sellers,
             jointly and severally, agree to pay to the Company an amount
             (the "Repurchase Amount") equal to the Purchase Price of
             such Receivable (whether the Company paid such Purchase
             Price in cash or otherwise) less Collections received by the
             Company in respect of such Receivable, regardless of which
             Seller shall have been responsible for such Repurchase
             Event, such payment to occur on or prior to the 30th day
             after the day such Repurchase Event becomes known to any


                                       -11-

<PAGE>



             Seller (except that if such day is not a Business Day, such
             payment shall be made on the Business Day immediately
             succeeding such day) unless such Repurchase Event shall have
             been cured on or before such 30th day; provided that in the
             event the Company shall be required to repurchase such
             Receivable pursuant to Section 2.5 of the Pooling Agreement
             and the Company has insufficient funds to make such a
             repurchase, such Seller shall make such payment immediately;
             provided further, that, prior to the occurrence of any
             Purchase Termination Event, any such payments to the Company
             shall be netted against the Purchase Price of newly created
             Receivables in accordance with subsection 2.3(b)(i) but only
             to the extent of the Purchase Price payable on such Payment
             Date; provided further, that, upon the occurrence and
             continuation of a Separate VFC Amortization Event, all
             Seller Repurchase Payments with respect to PAR Pool I shall
             be made solely in cash.  Any payment by any Seller pursuant
             to this Section 2.6 is referred to as a "Seller Repurchase
             Payment".  If, on or prior to such 30th day (or the Business
             Day immediately succeeding such 30th day, as applicable),
             any Seller shall so reacquire any such Receivable, then the
             Company shall have no further remedy against the Sellers in
             respect of the Repurchase Event with respect to such
             reacquired Receivable.  Upon a Seller Repurchase Payment,
             the Company shall automatically and without further action
             be deemed to sell, transfer, assign, set over and otherwise
             convey to the applicable Seller, without recourse,
             representation or warranty, all the right, title and
             interest of the Company in, to and under such Receivable and
             the Related Property with respect thereto.  The Company
             shall execute such documents and instruments of transfer or
             assignment and take such other actions as shall reasonably
             be requested by such Seller to effect the conveyance of such
             Receivable pursuant to this Section 2.6.

                       2.7  Obligations Unaffected.  The obligations of
             the Sellers to the Company under this Agreement shall not be
             affected by reason of any invalidity, illegality or
             irregularity of any Receivable or any sale of a Receivable.

                       2.8  Certain Charges.  Each of the Sellers and the
             Company agrees that late charge revenue, reversals of
             discounts, other fees and charges and other similar items,
             whenever created, accrued in respect of Purchased Receiv-
             ables shall be the property of the Company notwithstanding
             the occurrence of an Early Termination and all Collections
             with respect thereto shall continue to be allocated and
             treated as Collections in respect of Purchased Receivables.

                       2.9  Certain Allocations.  Each of the Sellers
             hereby agrees that, following the occurrence of an Early
             Termination in respect of any Seller, all Collections and


                                       -12-


<PAGE>



             other proceeds received in respect of Receivables generated
             by such Seller shall be applied first, to pay the
             outstanding Principal Amount of Purchased Receivables (as of
             the date of such Early Termination) of the Obligor to whom
             such Collections are attributable until such Purchased
             Receivables are paid in full and, second, to such Seller to
             pay Receivables of such Obligor not sold to the Company;
             provided, however, that notwithstanding the foregoing, if
             any such Seller can attribute a Collection to a specific
             Obligor and a specific Receivable, then such Collection
             shall be applied to pay such Receivable of such Obligor.



                                      ARTICLE III

                            CONDITIONS TO PURCHASE AND SALE

                       3.1  Conditions Precedent to the Company's Initial
             Purchase of Receivables.  The obligation of the Company to
             purchase the Receivables and the Related Property hereunder
             on the related Effective Date from any Seller is subject to
             the conditions precedent, which may be waived by the
             Company, provided that the Rating Agency Condition shall
             have been satisfied with respect to any waiver of clauses
             (b)(i), (iii) and (v) below, that (a) each of the Sale
             Documents shall be in full force and effect and (b) the
             conditions set forth below shall have been satisfied on or
             before such Effective Date:

                       (i)  the Company shall have received copies of
                  duly adopted resolutions of the Board of Directors of
                  each Seller as in effect on such Effective Date and in
                  form and substance reasonably satisfactory to the
                  Company, authorizing this Agreement, the documents to
                  be delivered by such Seller hereunder and the trans-
                  actions contemplated hereby, certified by the Secretary
                  or Assistant Secretary of such Seller;

                      (ii)  the Company shall have received duly executed
                  certificates of the Secretary or an Assistant Secretary
                  of each Seller, dated such Effective Date and in form
                  and substance reasonably satisfactory to the Company,
                  certifying the names and true signatures of the
                  officers authorized on behalf of such Seller to sign
                  this Agreement and any instruments or documents in
                  connection with this Agreement;

                     (iii)  each Seller shall have filed and recorded or
                  will file on such Effective Date, at its own expense,
                  UCC-1 financing statements (and registered assignments,
                  verification statements or other similar statements or


                                          -13-


<PAGE>


                  instruments) with respect to the Receivables and the
                  Related Property in such manner and in such
                  jurisdictions as are necessary or desirable to perfect
                  the Company's ownership interest thereof under the UCC
                  of all such jurisdictions (or any other similar law of
                  any relevant jurisdictions (including the Provinces of
                  Quebec and Ontario)) and delivered evidence of such
                  filings to the Company on or prior to such Effective
                  Date except with respect to the Canadian Seller which
                  shall make all such necessary filings, assignments,
                  registrations and verification statements and deliver
                  evidence of such filings not later than ten Business
                  Days after the date hereof with respect thereto; and
                  all other action necessary or desirable, in the
                  reasonable judgment of the Company, to perfect the
                  Company's ownership of the Receivables and Related
                  Property shall have been duly taken;

                      (iv)  each Seller shall have delivered to the
                  Company a microfiche, typed or printed list or other
                  tangible evidence reasonably acceptable to the Company
                  showing as of a date no later than five Business Days
                  preceding such Effective Date, the Obligors whose
                  Receivables are to be transferred to the Company on
                  such Effective Date and the balance of the Receivables
                  with respect to each such Obligor as of such preceding
                  date; and

                       (v)  the Company shall have received reports of
                  UCC-1 and other searches of the Sellers (including
                  reports showing the results of searches conducted
                  against the Canadian Seller and any other Seller
                  located in Canada in each of the relevant jurisdictions
                  under those statutes of such jurisdictions (including,
                  as the case may be, the Civil Code or the Personal
                  Property Security Act of such jurisdiction) pursuant to
                  which absolute assignments of, or mortgages, charges,
                  hypothec or other security interests in or to, assets
                  similar in nature to the Receivables or Related
                  Property would ordinarily or customarily be the subject
                  of a recording, filing or regulation in order to
                  create, validate, preserve and perfect such assignment
                  or security interests) with respect to the Receivables
                  and the Related Property reflecting the absence of
                  Liens thereon, except Liens created in connection with
                  the sale by the Company of such Purchased Receivables
                  and except for Liens as to which the Company has
                  received UCC termination statements (or other similar
                  instruments) to be filed on or prior to such Effective
                  Date.



                                          -14-


<PAGE>



                       3.2  Conditions Precedent to All the Company's
             Purchases of Receivables.  The obligation of the Company to
             pay a Seller for any Receivable and the Related Property
             with respect thereto on each Payment Date (including the
             related Effective Date) shall be subject to the further
             conditions precedent, which may be waived by the Company,
             provided that the Rating Agency Condition shall have been
             satisfied with respect to any waiver of clauses (a)(i)-(iii)
             below, that on such Payment Date:

                            (a)  the following statements shall be true
             (and the acceptance by such Seller of the Purchase Price for
             any Receivables on any Payment Date shall constitute a
             representation and warranty by such Seller that on such
             Payment Date such statements are true):

                       (i)  the representations and warranties of such
                  Seller contained in Sections 4.1 and 4.2 shall be true
                  and correct in all material respects on and as of such
                  Payment Date as though made on and as of such date,
                  except insofar as such representations and warranties
                  are expressly made only as of another date (in which
                  case they shall be true and correct in all material
                  respects as of such date);

                      (ii)  no Purchase Termination Event or Potential
                  Purchase Termination Event with respect to such Seller
                  shall have occurred and be continuing; and

                     (iii)  no Early Amortization Event (other than a
                  Separate VFC Amortization Event) with respect to any
                  Series shall have occurred and be continuing;

                            (b)  the Company shall be satisfied that such
             Seller's systems, procedures and record keeping relating to
             the Purchased Receivables are in all material respects
             sufficient and satisfactory in order to permit the purchase
             and administration of the Purchased Receivables in
             accordance with the terms and intent of this Agreement (it
             being understood and agreed that as of the date hereof, the
             Sellers' systems, procedures and record-keeping relating to
             the Receivables are in all material respects sufficient and
             satisfactory);

                            (c)  the Company shall have received payment
             in full of all amounts for which payment is due from such
             Seller pursuant to Sections 2.5, 2.6 and 9.2;

                            (d)  the Company shall have received such
             other approvals, opinions or documents as the Company may
             reasonably request; and


                                    -15-


<PAGE>



                            (e)  such Seller shall have complied with all
             of its covenants in all material respects and satisfied all
             of its obligations in all material respects under this
             Agreement required to be complied with or satisfied as of
             such date;

             provided, however, that the failure of any Seller to satisfy
             any of the foregoing conditions shall not prevent such
             Seller from subsequently selling Receivables upon
             satisfaction of all such conditions or exercising its rights
             under subsection 2.1(b).

                       3.3  Conditions Precedent to Sellers' Obligations.

                            (a)  The obligations of each Seller on the
             related Effective Date shall be subject to the conditions
             precedent that such Seller shall have received on or before
             such Effective Date the following, each dated such Effective
             Date and in form and substance satisfactory to such Seller:

                       (i)  a copy of duly adopted resolutions of the
                  Board of Directors of the Company authorizing this
                  Agreement, the documents to be delivered by the Company
                  hereunder and the transactions contemplated hereby,
                  certified by the Secretary or Assistant Secretary of
                  the Company; and

                      (ii)  a duly executed certificate of the Secretary
                  or Assistant Secretary of the Company certifying the
                  names and true signatures of the officers authorized on
                  its behalf to sign this Agreement and the other docu-
                  ments to be delivered by it hereunder.

                            (b)  The obligations of each Seller on each
             Payment Date shall be subject to the condition precedent
             that no Early Amortization Event set forth in paragraph (a)
             of Section 7.1 of the Pooling Agreement with respect to the
             Company shall have occurred and be continuing.

                       3.4  Conditions Precedent to the Addition of a
             Seller.  No Subsidiary of C&A Products approved by the
             Company as an additional Seller pursuant to Section 9.14
             shall be added as a Seller hereunder unless the conditions
             set forth below shall have been satisfied on or before the
             date designated for the addition of such Seller (the "Seller
             Addition Date"):

                       (i)  the Company shall have received an Additional
                  Seller Supplement duly executed and delivered by such
                  Seller;



                                          -16-


<PAGE>


                      (ii)  the Company shall have received copies of
                  duly adopted resolutions of the Board of Directors of
                  such Seller as in effect on the related Seller Addition
                  Date and in form and substance reasonably satisfactory
                  to the Company, authorizing this Agreement, the
                  documents to be delivered by such Seller hereunder and
                  the transactions contemplated hereby, certified by the
                  Secretary or Assistant Secretary of such Seller;

                     (iii)  the Company shall have received duly executed
                  certificates of the Secretary or an Assistant Secretary
                  of such Seller, dated the related Seller Addition Date
                  and in form and substance reasonably satisfactory to
                  the Company, certifying the names and true signatures
                  of the officers authorized on behalf of such Seller to
                  sign the Additional Seller Supplement or any
                  instruments or documents in connection with this
                  Agreement;

                      (iv)  a Lockbox Account with respect to Receivables
                  to be sold by such Seller shall have been established
                  in the name of the Company;

                       (v)  such Seller shall have filed and recorded, at
                  its own expense, UCC-1 financing statements (or other
                  similar instruments) with respect to the Receivables
                  and the Related Property in such manner and in such
                  jurisdictions as are necessary or desirable to perfect
                  the Company's ownership interest therein under the UCC
                  (or any other similar law) and delivered evidence of
                  such filings to the Company on or prior to the date
                  thereof; and all other actions necessary or desirable,
                  in the opinion of the Company, to perfect the Company's
                  ownership of the Receivables shall have been duly
                  taken;

                      (vi)  such Seller shall have delivered to the
                  Company a microfiche, a typed or printed list or other
                  tangible evidence reasonably acceptable to the Company
                  showing as of a date acceptable to the Company prior to
                  the related Seller Addition Date the Obligors whose
                  Receivables are to be transferred to the Company and
                  the balance of the Receivables with respect to each
                  such Obligor as of such date;

                     (vii)  the Company shall have received reports of
                  UCC-1 and other searches of such Seller with respect to
                  the Receivables and the Related Property reflecting the
                  absence of Liens thereon, except Liens created in
                  connection with the sale or transfer by the Company of
                  such Purchased Receivables and except for Liens as to
                  which the Company has received UCC termination state-

                                          -17-


<PAGE>


                  ments (or other similar instruments) to be filed on or
                  prior to the related Seller Addition Date; 

                   (viii)   the Company shall have received (A) legal
                  opinions on behalf of such Seller as to general
                  corporate matters of such Seller (including, without
                  limitation, an opinion as to the perfection of the
                  Company's interest in the Purchased Receivables) and
                  (B) confirmation (1) as to the "true sale" of the
                  Purchased Receivables sold hereunder and (2) as to the
                  likelihood of the substantive consolidation of such
                  Seller on the one hand and the Company on the other
                  hand, all in form and substance reasonably satisfactory
                  to the Company; and

                      (ix)  the Company shall have received evidence that
                  the Rating Agency Condition shall have been satisfied
                  with respect to the addition of such Seller;

             provided, however, such additional Seller shall not be
             required to satisfy the condition set forth in clause (vii)
             above if such Seller is a newly formed (within the preceding
             ten Business Days), wholly owned Subsidiary of any existing
             Seller formed for the purpose of continuing the business or
             businesses, or a portion of the business or businesses,
             conducted by one or more of the existing Sellers such that
             no Obligors that were not Obligors of an existing Seller
             hereunder prior to the Seller Addition Date with respect to
             the additional Seller will become Obligors as a result of
             the addition of such Seller.


                                      ARTICLE IV

                            REPRESENTATIONS AND WARRANTIES

                       4.1  Representations and Warranties of the Sellers
             Relating to the Sellers.  Each Seller hereby represents and
             warrants to the Company on the related Effective Date and on
             each Payment Date that:

                       (a)  Organization; Corporate Powers.  It (i) is a
             corporation duly organized, validly existing and in good
             standing under the laws of the jurisdiction in which it is
             incorporated, (ii) has all requisite corporate power and
             authority, and all material licenses, permits, franchises,
             consents, approvals and other governmental authorizations
             necessary to own or lease its property and assets and to
             carry on its business as now conducted and as proposed to be
             conducted, (iii) is qualified and in good standing as a
             foreign corporation to do business in the jurisdiction in
             which its chief executive office is located and every other


                                          -18-


<PAGE>



             jurisdiction where such qualification is necessary, except
             where the failure so to qualify would not reasonably be
             likely to have a Material Adverse Effect and (iv) has the
             corporate power and authority to execute, deliver and
             perform this Agreement and each of the other Sale Documents
             to which it is a party and each other agreement or
             instrument contemplated hereby or thereby to which it is or
             will be a party. 

                       (b)  Authorization.  The execution, delivery and
             performance by it of this Agreement and each of the other
             Sale Documents to which it is a party, the sale of
             Receivables by it hereunder and the consummation of the
             other transactions contemplated by any of the foregoing
             (collectively, the "Sale Transactions") (i) have been duly
             authorized by all requisite corporate and, if required,
             stockholder action and (ii) will not (x) violate any
             Requirement of Law or Contractual Obligation of such Seller
             except for violations that would not, individually or in the
             aggregate, reasonably be likely to have a Material Adverse
             Effect or (y) result in the creation or imposition of any
             Lien upon any of its property or assets, except for Liens
             created under this Agreement and Liens created in connection
             with the sale by the Company of the Receivables as
             contemplated by the Pooling Agreement.  No consent or
             authorization of, filing with, notice to or other act by or
             in respect of, any Governmental Authority or any other
             Person is required in connection with the sales hereunder or
             with the execution, delivery, performance, validity or
             enforceability of the this Agreement and the other Sale
             Documents to which it is a party by or against such Seller
             other than (i) those which have duly been obtained or made
             and are in full force and effect on such Effective Date,
             (ii) any filings of UCC-1 financing statements (or similar
             instruments as may be necessary or advisable in the
             Provinces of Quebec and Ontario and such other Provinces of
             Canada where Obligors of Receivables sold by such Seller
             hereunder are located) necessary to perfect the Company's
             ownership interest in the Receivables and the Related
             Property, (iii) those that may be required under state
             securities and "blue sky" laws in connection with the
             offering or sale of Certificates and (iv) any such consent,
             authorization, filing, notice or other act the absence of
             which would not reasonably be likely to have a Material
             Adverse Effect.

                       (c)  Enforceability.  Each of this Agreement and
             each of the other Sale Documents to which it is a party has
             been duly executed and delivered by such Seller and
             constitutes a legal, valid and binding obligation of such
             Seller enforceable against it in accordance with its terms,
             except as enforceability may be limited by bankruptcy,


                                         -19-


<PAGE>


             insolvency, moratorium, reorganization or other similar laws
             affecting creditors' rights generally and except as
             enforceability may be limited by general principles of
             equity (regardless of whether such enforceability is
             considered in a proceeding in equity or at law).

                       (d)  Capitalization.  Except with respect to C&A
             Products, all of its Capital Stock is owned directly or
             indirectly by C&A Products. 

                       (e)  Material Litigation; Compliance with Laws. 
             (i) Except as described in the Annual Report on Form 10-K of
             Collins & Aikman Corporation, any Quarterly Report on Form
             10-Q of Collins & Aikman Corporation or any Current Report
             on Form 8-K of Collins & Aikman Corporation there are not
             any actions, suits or proceedings at law or in equity or by
             or before any court or Governmental Authority or labor
             controversies now pending or, to the knowledge of such
             Seller, threatened against it or any of its properties or
             rights as to which there is a reasonable possibility of an
             adverse determination or effect and which (A) if adversely
             determined, could individually or in the aggregate result in
             a Material Adverse Effect, or (B) involve this Agreement,
             any of the other Sale Documents, any other Transaction
             Document to which such Seller is a party or any of the
             transactions contemplated hereby or thereby.

                       (ii)  It is not in default under or with respect
             to any law, order, judgment, writ, injunction, decree, rule
             or regulation of any Governmental Authority where such
             default could reasonably be likely to have a Material
             Adverse Effect.  The sales hereunder and the use of the
             proceeds thereof will not violate any applicable law or
             regulation or violate or be prohibited by any judgment,
             writ, injunction, decree or order of any court or
             Governmental Authority or subject such Seller to any civil
             or criminal penalty or fine.  No Purchase Termination Event
             or Potential Purchase Termination Event with respect to such
             Seller has occurred and is continuing.

                       (f)  Agreements.  (i)  It is not a party to any
             agreement or instrument or subject to any corporate
             restriction that has resulted or could reasonably be
             expected to result in (A) a material adverse effect on the
             business, operations, property or condition (financial or
             otherwise) of C&A Products and its Subsidiaries taken as a
             whole, (B) a material impairment of the ability of such
             Seller to perform its obligations under the Transaction
             Documents, (C) a material impairment of the validity or
             enforceability of any of the Transaction Documents against
             any of the Sellers or any Servicing Party, or (D) a material


                                         -20-


<PAGE>


             impairment of the interests, rights or remedies of the
             Trustee or the Investor Certificateholders.

                       (ii)  It is not in default in any manner under any
             of its Contractual Obligations in any respect which could be
             reasonably likely to have a Material Adverse Effect.  

                       (g)  Tax Returns.  It has filed or caused to be
             filed all Federal, and all material state, local and
             foreign, tax returns required to have been filed by it and
             has paid or caused to be paid all taxes shown thereon to be
             due and payable, and any assessments in excess of $2,000,000
             in the aggregate received by it, except taxes the amount or
             validity of which are currently being contested in good
             faith by appropriate proceedings and with respect to which
             reserves in conformity with GAAP have been provided on its
             books and taxes, assessments, charges, levies or claims in
             respect of property taxes for property that it has
             determined to abandon where the sole recourse for such tax,
             assessment, charge, levy or claim is to such property.  It
             has paid in full or made adequate provision (in accordance
             with GAAP) for the payment of all taxes due with respect to
             the periods ending on or before January 28, 1995, which
             taxes, if not paid or adequately provided for, would be
             reasonably likely to have a Material Adverse Effect.  The
             tax returns of such Seller have been examined by relevant
             Federal tax authorities for all periods through January 26,
             1985, and all deficiencies asserted as a result of such
             examinations have been paid.  Except as set forth on
             Schedule 4, as of the Effective Date, with respect to such
             Seller, (i) no material claims are being asserted in writing
             with respect to any taxes, (ii) no presently effective
             waivers or extensions of statutes of limitation with respect
             to taxes have been given or requested, (iii) no tax returns
             are being examined by, and no written notification of
             intention to examine has been received from, the Internal
             Revenue Service or any other taxing authority and (iv) no
             currently pending issues have been raised in writing by the
             Internal Revenue Service or any other taxing authority.  For
             purposes of this paragraph, "taxes" shall mean any present
             or future tax, levy, impost, duty, charge, assessment or fee
             of any nature (including interest, penalties and additions
             thereto) that is imposed by any Governmental Authority.

                       (h)  Employee Benefit Plans.  If such Seller is
             incorporated in the United States, each of such Seller and
             each of its ERISA Affiliates is in compliance in all
             material respects with the applicable provisions of ERISA
             and the regulations and published interpretations thereunder
             with respect to each Plan of such Seller or any of its ERISA
             Affiliates except for such noncompliance which could not
             reasonably be expected to result in a Material Adverse


                                     -21-


<PAGE>



             Effect.  No Reportable Event has occurred as to which such
             Seller or any of its ERISA Affiliates was required to file a
             report with the PBGC, other than reports for which the 30
             day notice requirement is waived, reports that have been
             filed and reports the failure of which to file would not
             reasonably be expected to result in a Material Adverse
             Effect and, as of the Effective Date, the present value of
             all benefit liabilities under each Plan of such Seller or
             any of its ERISA Affiliates (on a termination basis and
             based on those assumptions used to fund such Plan) did not,
             as of the last annual valuation report applicable thereto,
             exceed by more than $10,000,000 the value of the assets of
             such Plan.  Neither such Seller nor any of its ERISA
             Affiliates has incurred or could reasonably be expected to
             incur any Withdrawal Liability that could reasonably be
             expected to result in a Material Adverse Effect.  Neither
             such Seller nor any of its ERISA Affiliates has received any
             notification that any Multiemployer Plan is in
             reorganization or has been terminated within the meaning of
             Title IV of ERISA, and no Multiemployer Plan is reasonably
             expected to be in reorganization or to be terminated where
             such reorganization or termination has resulted or could
             reasonably be expected to result, through increases in the
             contributions required to be made to such Plan or otherwise,
             in a Material Adverse Effect.

                       (i)  Fraudulent Transfer.  Such Seller is not
             entering into this Agreement with the actual intent to
             hinder, delay, or defraud its present or future creditors
             and is receiving reasonably equivalent and fair value for
             the Receivables being transferred hereunder.

                       (j)  Solvency.  The fair salable value of the
             assets of such Seller exceeds the amount that will be
             required to be paid on or in respect of the existing debts
             and other liabilities (including contingent liabilities) of
             such Seller.  The assets of such Seller do not constitute
             unreasonably small capital to carry out its business as
             conducted or as proposed to be conducted.  Such Seller does
             not intend to, or believe that it will, incur debts beyond
             its ability to pay such debts as they mature.

                       (k)  Absence of Certain Restrictions.  No
             Contractual Obligation of such Seller or any of its
             Subsidiaries will prohibit or materially restrain, or have
             the effect of prohibiting or materially restraining, or
             imposing materially adverse conditions upon, the sale of
             Receivables and Related Property or the granting of Liens as
             contemplated by the Transaction Documents. 

                       (l)  Indebtedness to Company.  Immediately prior
             to consummation of the transactions contemplated hereby on


                                       -22-


<PAGE>


             such Effective Date, it had no outstanding Indebtedness to
             the Company other than amounts permitted by the Sale
             Documents.

                       (m)  Lockboxes.  Set forth in Schedule 2 is a
             complete and accurate description as of the Effective Date
             of each Lockbox Account currently maintained by such Seller. 
             Each of the Lockbox Agreements, once entered into, shall be
             the legal, valid and binding obligation of each Seller party
             thereto, enforceable against such Seller in accordance with
             its terms, except as such enforceability may be limited by
             bankruptcy, insolvency, reorganization, moratorium or other
             similar laws now or hereafter in effect affecting the
             enforcement of creditors' rights in general and except as
             such enforceability may be limited by general principles of
             equity (whether considered in a proceeding at law or in
             equity).

                       (n)  Filings.  On or prior to such Effective Date,
             all filings and other acts necessary or advisable (including
             but not limited to all filings and other acts necessary or
             advisable under the UCC or any other similar law of each
             relevant jurisdiction) shall have been made or performed in
             order to grant the Company a first priority perfected
             ownership interest in respect of all Receivables.

                       (o)  Receivables Documents.  Upon the delivery, if
             any, by such Seller to the Company of licenses, rights,
             computer programs, related materials, computer tapes, disks,
             cassettes and data relating to the administration of the
             Purchased Receivables pursuant to subsection 5.14(d)(v), the
             Company shall have been furnished with all materials and
             data necessary to permit immediate collection of the
             Purchased Receivables without the participation of any
             Seller in such collection.

                       (p)  Chief Executive Office.  The chief executive
             office of such Seller is listed opposite its name on
             Schedule 1, which office is the place where such Person is
             "located" for the purposes of Section 9-103(3)(d) of the UCC
             of the State of New York, or, if applicable, for purposes of
             the relevant provincial laws of Canada, and the offices of
             such Seller where such Seller keeps its records concerning
             the Receivables are also listed in said Schedule opposite
             its name (or at such other locations, notified to the
             Company in accordance with Section 5.6, in jurisdictions
             where all actions required by subsection 5.14(a) have been
             taken and completed) and there have been no other such
             locations during the four months preceding the date of this
             Agreement.



                                      -23-


<PAGE>



                       (q)  Bulk Sales Act.  No transaction contemplated
             hereby with respect to such Seller requires compliance with,
             or will be subject to avoidance under any bulk sales act or
             similar law.

                       (r)  Names.  Such Seller does not use any trade
             name other than its actual corporate name and the trade
             names set forth in Exhibit E hereto.  Except as set forth in
             Exhibit E hereto, from and after the date that fell five
             years before the date hereof, such Seller has not been known
             by any legal name other than its corporate name as of the
             date hereof, nor has it been the subject of any merger or
             other corporate reorganization.

                       4.2  Representations and Warranties of the Sellers
             Relating to the Agreement and the Receivables.  Each Seller
             hereby represents and warrants to the Company on the related
             Effective Date and on each Payment Date that with respect to
             the Receivables being paid for as of such date:

                            (a)  Receivables Description.  The
             microfiche, printed or typed list or computer file delivered
             pursuant to subsection 3.1(b)(iv) is an accurate and
             complete listing in all material respects of all its
             Receivables as of the date indicated therein and the
             information contained therein with respect to the identity
             of such Receivables is true and correct in all material
             respects as of such date.

                            (b)  Eligible Receivable.  Each Receivable
             sold by it hereunder and designated on a Daily Report to be
             an Eligible Receivable will be, at its respective Payment
             Date, an Eligible Receivable.  The aggregate outstanding
             Principal Amount of Eligible Receivables sold by it on any
             Payment Date is correctly set forth on the Seller Daily
             Report with respect to such Seller and with respect to such
             Payment Date.

                            (c)  Title; No Liens.  Other than with
             respect to Receivables which such Seller states in writing
             (in the applicable Seller Daily Report or otherwise) are not
             Eligible Receivables on such date, such Seller is the sole
             legal and beneficial owner of its Receivables, and upon the
             sale of each Receivable of such Seller, the Company will
             become the sole legal and beneficial owner of such
             Receivable, free and clear of any Liens (except for Liens
             granted by such Seller in favor of the Company and the
             interest in such Purchased Receivables sold and the security
             interest therein granted by the Company to other Persons
             pursuant to the Pooling Agreement), and no effective
             financing statement or other instrument similar in effect
             covering all or any part of such Purchased Receivable,



                                      -24-

<PAGE>



             Related Property or Collections with respect thereto will at
             such time be on file against such Seller in any filing,
             recording office or similar office, except such as have been
             filed in favor of the Company in accordance with this
             Agreement.

                            (d)  Treatment as Sales.  Such Seller intends
             to treat the transfer of the Receivables to the Company as a
             sale of the Receivables for all tax, accounting and
             regulatory purposes.


                                       ARTICLE V

                                 AFFIRMATIVE COVENANTS

                       Each Seller hereby agrees that, so long as there
             are any amounts outstanding with respect to Purchased
             Receivables previously sold by such Seller to the Company or
             until an Early Termination with respect to such Seller,
             whichever is later, such Seller or the Master Servicer on
             behalf of such Seller shall:

                       5.1  Certificates; Other Information.  Furnish to
             the Company and each Rating Agency:

                            (a)  not later than 120 days after the end of
             each fiscal year and not later than 90 days after the end of
             each of the first three fiscal quarters of each fiscal year,
             a certificate of a Responsible Officer of the Master
             Servicer stating that, (i) such Responsible Officer has
             supervised the review and (ii) to the best of such
             Responsible Officer's knowledge (after due inquiry), such
             Seller during such period has observed or performed all of
             its covenants and other agreements in all material respects,
             and satisfied every condition, contained in the Sale
             Documents to which it is a party to be observed, performed
             or satisfied by it in all material respects, and that such
             Responsible Officer has obtained no knowledge of any
             Purchase Termination Event or Potential Purchase Termination
             Event except as specified in such certificate; and

                            (b)  promptly, such additional financial and
             other information as the Company may from time to time
             reasonably request.

                       5.2  Compliance with Laws, etc.  Comply in all
             material respects with all Requirements of Law and
             Contractual Obligations affecting the collectibility of the
             Purchased Receivables and the performance by such Seller, in
             all material respects, of its obligations under this
             Agreement and the other Transaction Documents to which it is


                                          -25-


<PAGE>



             a party, except to the extent such compliance would result
             in a violation of a Requirement of Law or Contractual
             Obligation, as the case may be.

                       5.3  Preservation of Corporate Existence.  Do or
             cause to be done all things necessary to (i) preserve, renew
             and keep in full force and effect its legal existence and
             maintain such legal existence separate from that of the
             Company and (ii) preserve and maintain its rights,
             franchises and privileges in the jurisdiction of its
             incorporation or amalgamation, and qualify and remain in
             good standing as a foreign corporation in the jurisdiction
             where its chief executive office is located and in each
             other jurisdiction where the failure to preserve and
             maintain such rights, franchises, privileges and
             qualification would be reasonably likely to have a Material
             Adverse Effect; provided that any Seller may be merged or
             consolidated with or into any other Seller or C&A Products. 
             Nothing contained herein shall restrict in any manner the
             ability of any Seller to change the jurisdiction of its
             incorporation or the location of its chief executive office;
             provided, however, that no Seller shall change the location
             of its chief executive office to a state which is within the
             Tenth Circuit unless it delivers an opinion of counsel
             reasonably acceptable to the Rating Agencies to the effect
             that Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th
             Cir. 1993) is no longer controlling precedent in the Tenth
             Circuit.

                       5.4  Visitation Rights.  At any reasonable time
             during normal business hours and from time to time, in each
             case upon reasonable notice to such Seller and the Master
             Servicer, permit (i) the Company, or any of its agents or
             representatives, (A) to examine and make copies of and
             abstracts from the records, books of account and documents
             (including computer tapes and disks) of each Seller relating
             to the Purchased Receivables and Related Property hereunder
             and (B) following the termination of the appointment of C&A
             Products as Master Servicer or of such Seller as Servicer
             with respect to the Purchased Receivables, to be present at
             the offices and properties of such Seller to administer and
             control the collection of amounts owing on the Purchased
             Receivables and (ii) the Company, or any of its agents or
             representatives, to visit the properties of such Seller for
             the purpose of examining such records, books of account and
             documents, and to discuss the affairs, finances and accounts
             of such Seller relating to the Purchased Receivables or such
             Seller's performance hereunder with any of its officers or
             directors and with its independent certified public
             accountants (subject to any requirements of confidentiality
             imposed by law or contract).


                                         -26-


<PAGE>



                       5.5  Keeping of Records and Books of Account. 
             Maintain and implement, or cause to be maintained or imple-
             mented, administrative and operating procedures reasonably
             necessary or advisable for the collection of amounts owing
             on all Purchased Receivables, and, until any delivery to the
             Company, keep and maintain, or cause to be kept and
             maintained, all documents, books, records and other
             information reasonably necessary or advisable for the
             collection of amounts owing on all such Purchased
             Receivables and the Related Property with respect thereto.

                       5.6  Location of Records.  Keep its chief place of
             business and chief executive office, and the offices where
             it keeps the records concerning the Purchased Receivables
             (and all original documents relating thereto), and, in the
             case of the Canadian Seller, its legal head office, at the
             locations referred to for it on Schedule 1 hereto or upon 30
             days' prior written notice to the Company, at such other
             locations in a jurisdiction where all action required by
             subsection 5.14(a) shall have been taken and completed and
             be in full force and effect, provided that the Rating
             Agencies shall be notified of any such changes in location
             and such location is not in a state which is within the
             Tenth Circuit unless such Seller delivers an opinion of
             counsel reasonably acceptable to the Rating Agencies to the
             effect that Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d
             948 (10th Cir. 1993) is no longer controlling precedent in
             the Tenth Circuit.

                       5.7  Computer Files.  At its own cost and expense,
             retain the ledger used by such Seller as a master record of
             the Obligors and retain copies of all documents relating to
             each Obligor as custodian and agent for the Company and
             other Persons with interests in the Purchased Receivables
             and mark the computer tape or other physical records of the
             Purchased Receivables to the effect that interests in the
             Purchased Receivables existing with respect to the Obligors
             listed thereon have been sold to the Company and that the
             Company has sold an interest therein and, subsidiarily, has
             granted a security interest therein in the Company's
             retained interest therein.

                       5.8  Policies.  Perform its obligations in
             accordance with and comply in all material respects with the
             Policies, as amended from time to time in accordance with
             the Transaction Documents, in regard to the Purchased
             Receivables and the Related Property except to the extent
             that failure to so comply would not be reasonably likely to
             have a Material Adverse Effect with respect to such Seller.




                                      -27-


<PAGE>



                       5.9  Obligations.  Pay, discharge or otherwise
             satisfy at or before maturity or before they become
             delinquent, as the case may be, all its obligations of
             whatever nature, except where (a) the amount or validity
             thereof is currently being contested in good faith by
             appropriate proceedings and reserves in conformity with GAAP
             with respect thereto have been provided on its books, or
             (b) the failure to so pay, discharge or satisfy all such
             obligations would not, in the aggregate, be reasonably
             likely to have a Material Adverse Effect and would not
             subject any of its properties to any Lien prohibited by
             Section 6.1.

                       5.10  Collections.  Instruct each Obligor to make
             payments in respect of its Receivables to a Lockbox or a
             Lockbox Account in accordance with the standard Lockbox
             procedure of the Lockbox Processor or its agent or by wire
             transfer to the applicable Collection Account.

                       5.11  Furnishing Copies, etc.  (a)  Furnish to the
             Company:

                            (i)  within five Business Days of the
             Company's request, but no more than once each month, a
             certificate of the chief financial officer of such Seller or
             of the Master Servicer on behalf of such Seller certifying,
             as of the date thereof, to the best knowledge of such
             officer, that no Purchase Termination Event has occurred and
             is continuing and setting forth the computations used by the
             chief financial officer of such Seller in making such
             determination or if one has so occurred, specifying the
             nature and extent thereof and any corrective action taken or
             proposed to be taken with respect thereto;

                           (ii)  promptly upon a Responsible Officer of
             such Seller obtaining knowledge of the occurrence of any
             Purchase Termination Event or Potential Purchase Termination
             Event, written notice thereof;

                          (iii)  promptly following request therefor,
             such other information, documents, records or reports
             regarding or with respect to the Purchased Receivables of
             the applicable Seller, as the Company may from time to time
             reasonably request;

                           (iv)  promptly upon a Responsible Officer of
             such Seller or the Master Servicer obtaining knowledge of
             the occurrence thereof, written notice of any event of
             default or default under any other Sale Document;



                                          -28-


<PAGE>



                            (v)  promptly upon a Responsible Officer of
             such Seller or the Master Servicer obtaining knowledge of
             the occurrence thereof, written notice of any development
             that has resulted in a Material Adverse Effect; and

                           (vi)  promptly upon determining that any
             Purchased Receivable designated as an Eligible Receivable on
             the applicable Daily Report or Monthly Settlement Statement
             was not an Eligible Receivable as of the date provided
             therefor, written notice of such determination.

                            (b)  Furnish to the Rating Agencies copies of
             (i) all filings by Collins & Aikman Corporation with the
             Securities and Exchange Commission, (ii) all quarterly press
             releases issued by Collins & Aikman Corporation and (iii)
             all notices delivered pursuant to clauses (a)(ii), (iv) and
             (v) above.

                       5.12  Obligations with Respect to Obligors and
             Receivables.  Take all actions on its part reasonably neces-
             sary to maintain in full force and effect its material
             rights under all contracts relating to the Purchased Receiv-
             ables.

                       5.13  Responsibilities of the Sellers.  Notwith-
             standing anything herein to the contrary, (i) each Seller
             shall perform or cause to be performed all its obligations
             under the Policies related to the Purchased Receivables to
             the same extent as if such Purchased Receivables had not
             been transferred to the Company hereunder, (ii) the exercise
             by the Company of any of its rights hereunder shall not
             relieve any Seller of its obligations with respect to such
             Purchased Receivables and (iii) except as provided by law,
             the Company shall not have any obligation or liability with
             respect to any Purchased Receivables, nor shall the Company
             be obligated to perform any of the obligations or duties of
             any Seller thereunder.

                       5.14  Further Action.  In addition to the
             foregoing:

                            (a)  Each Seller agrees that from time to
             time, at its expense, it will promptly execute and deliver
             all further instruments and documents, and take all further
             action, that may be necessary or desirable in such Seller's
             reasonable judgment or that the Company may reasonably
             request, in order to more fully effect the purposes of this
             Agreement and the transfer of the Receivables hereunder, to
             protect or more fully evidence the Company's right, title
             and interest in the Purchased Receivables, or to enable the
             Company to exercise or enforce any of its rights in respect
             


                                         -29-

<PAGE>


             thereof.  Without limiting the generality of the foregoing,
             each Seller will upon the request of the Company and as
             otherwise necessary to fully effect the purposes of this
             Agreement (i) execute and file such financing, financing
             change or continuation statements, or amendments thereto,
             and such other instruments or notices, as may be necessary
             or, in the opinion of the Company, advisable, (ii) indicate
             on its books and records that the Purchased Receivables have
             been purchased by the Company and that the Company has sold
             an interest therein pursuant to the Pooling Agreement and,
             subsidiarily, has granted a security interest therein in the
             Company's retained interest, and provide to the Company,
             upon request, copies of any such records, and (iii) obtain
             the agreement of any Person having a Lien on any Receivables
             owned by any Seller (other than any Lien created or imposed
             hereunder or under the Pooling Agreement or any Permitted
             Lien) and take any steps necessary to release such Lien upon
             the purchase of any such Receivables by the Company.

                            (b)  Each Seller hereby irrevocably
             authorizes the Company to file one or more financing or
             continuation statements (and other similar instruments), and
             amendments thereto, relative to all or any part of the
             Purchased Receivables and the Related Property sold or to be
             sold by such Seller without the signature of such Seller to
             the extent permitted by applicable law.

                            (c)  If any Seller fails to perform any of
             its agreements or obligations under this Agreement, the
             Company may (but shall not be required to) perform, or cause
             performance of, such agreements or obligations, and the
             expenses of the Company incurred in connection therewith
             shall be payable by such Seller as provided in Section 9.3.

                            (d)  Each Seller agrees that, upon the
             occurrence and during the continuation of a Purchase
             Termination Event or a Servicer Default:

                       (i)  the Company (and its assignees) shall have
                  the right at any time to notify, or require that any
                  Seller at such Seller's expense notify, the respective
                  Obligors of the Company's ownership of the Purchased
                  Receivables and Related Property and may direct that
                  payment of all amounts due or to become due under the
                  Purchased Receivables be made directly to the Company
                  or its designee (and the Company shall notify each
                  Rating Agency of such action);

                      (ii)  the Company (and its assignees) shall have
                  the right to (A) sue for collection on any Purchased
                  Receivables or (B) sell any Purchased Receivables to
                  any Person for a price that is acceptable to the


                                      -30-


<PAGE>


                  Company pursuant to the Pooling Agreement.  If required
                  by the terms of Section 9-504 or 9-505 of the UCC (or
                  analogous provisions of any other similar law
                  applicable to the Receivables), the Company (and its
                  assignees) may offer to sell any Purchased Receivable
                  to any Person, together, at its option, with all other
                  Purchased Receivables created by the same Obligor.  Any
                  Purchased Receivable sold hereunder (other than
                  pursuant to the Pooling Agreement) shall cease to be a
                  Receivable for all purposes under this Agreement as of
                  the effective date of such sale;

                     (iii)  each Seller shall, upon the Company's written
                  request and at such Seller's expense, (A) assemble all
                  such Seller's documents, instruments and other records
                  (including credit files and computer tapes or disks)
                  that (1) evidence or will evidence or record
                  Receivables sold by such Seller and (2) are otherwise
                  necessary or desirable to effect Collections of such
                  Purchased Receivables (collectively, the "Documents")
                  and (B) deliver the Documents to the Company or its
                  designee at a place designated by the Company.  In
                  recognition of each Seller's need to have access to any
                  Documents which may be transferred to the Company
                  hereunder, whether as a result of its continuing
                  business relationship with any Obligor for Receivables
                  purchased hereunder or as a result of its
                  responsibilities as Servicer, the Company hereby grants
                  to the applicable Seller an irrevocable license to
                  access the Documents transferred by such Seller to the
                  Company and to access any such transferred computer
                  software in connection with any activity arising in the
                  ordinary course of such Seller's business or in
                  performance of such Seller's duties as Servicer,
                  provided that such Seller shall not disrupt or
                  otherwise interfere with the Company's use of and
                  access to the Documents and its computer software
                  during such license period;

                      (iv)  each Seller hereby grants to the Company an
                  irrevocable power of attorney (coupled with an
                  interest) to take any and all steps in such Seller's
                  name necessary or desirable, in the reasonable opinion
                  of the Company, to collect all amounts due under the
                  Purchased Receivables, including, without limitation,
                  endorsing such Seller's name on checks and other
                  instruments representing Collections, enforcing the
                  Purchased Receivables and exercising all rights and
                  remedies in respect thereof; and

                       (v)  upon written request of the Company, each
                  Seller will (A) deliver to the Company all licenses,


                                         -31-


<PAGE>


                  rights, computer programs, related material, computer
                  tapes, disks, cassettes and data necessary to the
                  immediate collection of the Purchased Receivables by
                  the Company, with or without the participation of any
                  Seller (excluding software licenses which by their
                  terms are not permitted to be so delivered, provided
                  that such Seller shall use its reasonable efforts to
                  obtain the consent of the relevant licensor to such
                  delivery) and (B) make such arrangements with respect
                  to the collection of the Purchased Receivables as may
                  be reasonably required by the Company.

                       5.15  Certain Procedures.  Each Seller shall take,
             or refrain from taking, as the case may be, all actions that
             are necessary to be taken or not taken in order to (a)
             ensure that the assumptions and factual recitations set
             forth in the Specified Bankruptcy Opinion Provisions remain
             true and correct in all material respects with respect to
             such Seller and (b) comply with those procedures described
             in such provisions which are applicable to such Seller.


                                      ARTICLE VI

                                  NEGATIVE COVENANTS

                       Each Seller hereby agrees that, so long as there
             are any amounts outstanding with respect to Purchased
             Receivables previously sold by such Seller to the Company or
             until an Early Termination with respect to such Seller,
             whichever is later, such Seller shall not, directly or
             indirectly:

                       6.1  Liens.  Except as otherwise herein provided,
             sell, assign (by operation of law or otherwise) or otherwise
             dispose of, or create or suffer to exist any Lien upon or
             with respect to, any Receivables or Related Property, or
             assign any right to receive proceeds in respect thereof
             except for Liens created or imposed hereunder or under the
             Pooling Agreement.

                       6.2  Extension or Amendment of Receivables. 
             Extend, make any Dilution Adjustment to, rescind, cancel,
             amend or otherwise modify, or attempt or purport to extend,
             amend or otherwise modify, the terms of any Purchased
             Receivables, except (a) in accordance with the terms of the
             Policies, (b) as required by any Requirement of Law or
             (c) in the case of Dilution Adjustments, upon making a
             Seller Adjustment Payment pursuant to Section 2.5, provided
             that the applicable Servicer may cause Receivables to become
             Charge-Offs.



                                        -32-


<PAGE>


                       6.3  Change in Payment Instructions to Obligors. 
             Except as otherwise provided in Section 5.14, instruct any
             Obligor of any Purchased Receivables to make any payments
             with respect to any Receivables other than, in accordance
             with Section 5.10, to a Lockbox, a Lockbox Account or by
             wire transfer to the applicable Collection Account; provided
             further, that, in accordance with Section 2.3 of the
             Servicing Agreement, (i) it may terminate any Lockbox
             Agreements or Lockbox Accounts and (ii) it may execute
             additional Lockbox Agreements or Lockbox Accounts and
             instruct Obligors to make payments in respect of any
             Receivables to such additional accounts.

                       6.4  Change in Name.  Change its name, identity or
             corporate structure in any manner which would or might make
             any financing statement or continuation statement (or other
             similar instrument) relating to this Agreement seriously
             misleading within the meaning of Section 9-402(7) of the
             UCC, or impair the perfection of the Company's interest in
             any Receivable under any other similar law, without 30 days'
             prior written notice to the Company.

                       6.5  Policies.  Make any change or modification
             (or permit any change or modification to be made) in any
             material respect to the Policies, except (i) if such changes
             or modifications are necessary under any Requirement of Law,
             (ii) if such changes or modifications would not reasonably
             be expected to have a material adverse effect on the
             interests of the Company or the collectibility of the
             Receivables or (iii) if the Rating Agency Condition is
             satisfied with respect thereto; provided, however, that if
             any change or modification, other than a change or
             modification permitted pursuant to clause (i) or (ii) above,
             would reasonably be expected to have a material adverse
             effect on the interests of the Investor Certificateholders
             of a Series which is not rated by a Rating Agency, the
             consent of the applicable Agent shall be required to effect
             such change or modification.  The applicable Seller shall
             provide notice to each Rating Agency of any modification to
             the Policies.

                       6.6  Modification of Ledger.  Delete or otherwise
             modify the marking on the ledger referred to in Section 5.7.

                       6.7  Business of the Sellers.   (a) Engage at any
             time in any business or business activity other than the
             business currently conducted by it and business activities
             reasonably incidental or related thereto or (b) fail to
             maintain and operate such business in substantially the
             manner in which it is presently conducted and operated if
             such failure would materially adversely affect the interests
             of the Company under the Transaction Documents. 


                                     -33-


<PAGE>



                       6.8  Accounting of Purchases.  Prepare any finan-
             cial statements which shall account for the transactions
             contemplated hereby (other than capital contributions, the
             Subordinated Notes and the Parent Note contemplated hereby)
             in any manner other than as sales of the Purchased
             Receivables by such Seller to the Company or in any other
             respect account for or treat the transactions contemplated
             hereby (including for accounting purposes and, where taxes
             are not consolidated, for tax reporting purposes, except as
             required by law) (other than capital contributions, the
             Subordinated Notes and the Parent Note contemplated hereby)
             in any manner other than as sales of the Purchased
             Receivables by such Seller to the Company.

                       6.9  Instruments.  Take any action to cause any
             Receivable to be evidenced by any instrument (as defined in
             the UCC as in effect in the State of New York or other
             similar statute or legislation) or any title in bearer form
             except in connection with the enforcement or collection of a
             Receivable.

                       6.10  Ineligible Receivables.  Without the prior
             written approval of the Company, take any action to cause,
             or which would permit, an Eligible Receivable to cease to be
             an Eligible Receivable, except as otherwise expressly
             provided by this Agreement.


                                      ARTICLE VII

                              PURCHASE TERMINATION EVENTS

                       If any of the following events (herein called
             "Purchase Termination Events") shall have occurred and be
             continuing:

                            (a)  any Seller shall fail (i) to pay any
             amount due pursuant to Section 2.6 in accordance with the
             provisions thereof and such failure shall continue
             unremedied for a period of five Business Days from the
             earlier of (A) the date any Responsible Officer of such
             Seller obtains knowledge of such failure and (B) the date
             such Seller receives notice of such failure from the
             Company, the Master Servicer or the Trustee or (ii) to pay
             any other amount required to be paid by such Seller
             hereunder within two Business Days of the date when due; or

                            (b)  any Seller shall fail to observe or
             perform in any material respect any covenant or agreement
             applicable to it contained herein (other than as specified
             in paragraph (a) of this Article VII), provided that no such
             failure shall constitute a Purchase Termination Event under


                                          -34-


<PAGE>



             this paragraph (b) unless such failure shall continue
             unremedied for a period of 30 consecutive days from the date
             such Seller receives notice of such failure from the
             Company, the Master Servicer or the Trustee; or

                            (c)  any representation, warranty,
             certification or statement made or deemed made by any Seller
             in this Agreement or in any statement, record, certificate,
             financial statement or other document delivered pursuant to
             this Agreement shall prove to have been false or misleading
             in any material respect on or as of the date made or deemed
             made, provided, that a Purchase Termination Event shall not
             be deemed to have occurred under this paragraph (c) based
             upon a breach of any representation or warranty set forth in
             Section 4.2 if the Sellers shall have complied with the
             provisions of Section 2.6 in respect thereof; or

                            (d)  (i)  an involuntary proceeding shall be
             commenced or an involuntary petition shall be filed in a
             court of competent jurisdiction seeking (x) relief in
             respect of any Seller or of a substantial part of the
             property or assets of any Seller under Title 11 of the
             United States Code, as now constituted or hereafter amended,
             or any other Federal, state or foreign bankruptcy,
             insolvency, receivership or similar law, (y) the appointment
             of a receiver, trustee, custodian, sequestrator, conservator
             or similar official for any Seller or for a substantial part
             of the property or assets of any Seller or (z) the
             winding-up or liquidation of any Seller; and such proceeding
             or petition shall continue undismissed for 60 days or an
             order or decree approving or ordering any of the foregoing
             shall be entered; or (ii) any Seller shall (t) voluntarily
             commence any proceeding or file any petition seeking relief
             under Title 11 of the United States Code, as now constituted
             or hereafter amended, or any other Federal, state or foreign
             bankruptcy, insolvency, receivership or similar law, (u)
             consent to the institution of, or fail to contest in a
             timely and appropriate manner, any proceeding or the filing
             of any petition described in clause (d)(i) above, (v) apply
             for or consent to the appointment of a receiver, trustee,
             custodian, sequestrator, conservator or similar official for
             such Seller or for a substantial part of the property or
             assets of such Seller, (w) file an answer admitting the
             material allegations of a petition filed against it in any
             such proceeding, (x) make a general assignment for the
             benefit of creditors, (y) become unable, admit in writing
             its inability or fail generally to pay its debts as they
             become due or (z) take any action for the purpose of
             effecting any of the foregoing; or


                                       -35-


<PAGE>



                            (e)  (i) there shall have occurred an Early
             Amortization Event (other than a Separate VFC Amortization
             Event) under the Pooling Agreement or any Supplement
             thereunder or the commencement of the Amortization Period
             under any Supplement (other than as a result of a Separate
             VFC Amortization Event) or (ii) any Seller has been
             terminated as a Servicer following a Servicer Default with
             respect to such Seller under the Servicing Agreement;

             then, (x) in the case of any Purchase Termination Event
             described in paragraph (d) above with respect to any Seller,
             automatically the obligation of the Company to purchase
             Receivables from such Seller shall thereupon terminate
             without notice of any kind, which is hereby waived by the
             Sellers, (y) in the case of a Purchase Termination Event
             described in paragraph (e)(i), automatically the obligations
             of the Company to purchase Receivables from any and all
             Sellers shall terminate without notice of any kind which is
             waived by the Sellers; provided that the Company and the
             Master Servicer, upon written notice to the Sellers, may
             waive such Purchase Termination Event and (z) in the case of
             any Purchase Termination Event, so long as such Purchase
             Termination Event shall be continuing, the Company may
             terminate its obligation to purchase Receivables from any or
             all of the Sellers by written notice to each such Seller
             (any termination pursuant to clause (x), (y) or (z) of this
             Article VII which affects a Seller is herein called an
             "Early Termination" with respect to such Seller); provided,
             however, in the event of an involuntary proceeding or
             petition as described in clause (d)(i) above, the Company
             shall not purchase Receivables from such Seller until such
             time, if any, as such involuntary petition or proceeding has
             been dismissed, provided that such dismissal shall have
             occurred within 60 days of the filing of such petition or
             the commencement of such proceeding.


                                     ARTICLE VIII

                          THE SUBORDINATED NOTES; PARENT NOTE

                       8.1  Subordinated Notes.  On the initial Effective
             Date, the Company shall issue to the Sellers (i) a
             subordinated note substantially in the form of Exhibit A
             (the "U.S. Dollar Subordinated Note") and (ii) a
             subordinated note substantially in the form of Exhibit B
             (the "Canadian Dollar Subordinated Note"; each, a
             "Subordinated Note" and collectively, the "Subordinated
             Notes").  The aggregate principal amount of the Subordinated
             Notes at any time shall be equal to the difference between
             (a) the aggregate principal amount on the issuance thereof



                                       -36-


<PAGE>


             and each addition to the principal amount of each
             Subordinated Note with respect to each Seller pursuant to
             the terms of Section 2.3 minus (b) the aggregate amount of
             all payments made in respect of the principal of the
             Subordinated Notes.  All payments made in respect of the
             Subordinated Notes shall be allocated among the Sellers by
             the Master Servicer.  Each Seller's interest in the
             Subordinated Notes shall equal the sum of each addition
             thereto allocated to such Seller pursuant to
             subsection 2.3(c) less the sum of each repayment thereof
             allocated to such Seller.  Interest on the principal amount
             of each Subordinated Note shall accrue at One-Month LIBOR
             plus 1.75% from and including the initial Effective Date and
             shall be paid on each Distribution Date with respect to
             amounts accrued and not paid as of the last day of the
             preceding Settlement Period and the maturity date thereof;
             provided, however, that accrued interest on a Subordinated
             Note which is not so paid may be added to the principal
             amount of such Subordinated Note.  Principal not prepaid
             pursuant to the terms hereof and of the other Sale Documents
             shall be payable on the maturity date thereof.  Default in
             the payment of principal or interest under either
             Subordinated Note shall not constitute a default or event of
             default or a Purchase Termination Event hereunder, a
             Servicer Default under any Servicing Agreement or an Early
             Amortization Event (other than a Separate VFC Amortization
             Event) under the Pooling Agreement or any Supplement
             thereto.  The maturity date for the Subordinated Notes shall
             be no earlier than one year and one day after the later of
             (i) the last day of the Series 1 Amortization Period and
             (ii) the last day of the VFC Amortization Period.

                       8.2  Restrictions on Transfer of Subordinated
             Notes.  Neither any Subordinated Note, nor any right of any
             Seller to receive payments thereunder, shall be assigned,
             transferred, exchanged, pledged, hypothecated, participated
             or otherwise conveyed.

                       8.3  Parent Note.  On the date hereof, the Company
             shall issue to C&A Products a subordinated note
             substantially in the form of Exhibit C (the "Parent Note"). 
             The aggregate principal amount of the Parent Note at any
             time shall be equal to the difference between (a) the
             aggregate principal amount of each loan by C&A Products to
             the Company pursuant to the terms of Section 2.3 minus
             (b) the aggregate amount of all payments made to C&A
             Products in respect of the principal of such Parent Note. 
             Interest on the principal amount of the Parent Note shall
             accrue at One-Month LIBOR plus 1.75% from and including the
             initial Effective Date and shall be paid on each
             Distribution Date with respect to amounts accrued and not
             paid as of the last day of the preceding Settlement Period


                                   -37-


<PAGE>


             and the maturity date thereof; provided, however, that
             accrued interest on the Parent Note which is not so paid may
             be added to the principal amount of the Parent Note. 
             Principal not prepaid pursuant to the terms hereof and of
             the other Sale Documents shall be payable on the maturity
             date thereof.  Default in the payment of principal or
             interest under the Parent Note shall not constitute a
             default or event of default or a Purchase Termination Event
             under this Agreement, a Servicer Default under a Servicing
             Agreement or an Early Amortization Event (other than a
             Separate VFC Amortization Event) under the Pooling Agreement
             or any Supplement thereto.  The maturity date for the Parent
             Note shall be no earlier than one year and one day after the
             later of (i) the last day of the Series 1 Amortization
             Period and (ii) the last day of the VFC Amortization Period.

                       8.4  Restrictions on Transfer of Parent Note. 
             Neither the Parent Note, nor any right of any Seller to
             receive payments thereunder, shall be assigned, transferred,
             exchanged, pledged, hypothecated, participated or otherwise
             conveyed.


                                      ARTICLE IX

                                     MISCELLANEOUS

                       9.1  Further Assurances.  (a)  Each Seller agrees,
             from time to time, to do and perform any and all acts and to
             execute any and all further instruments reasonably required
             or requested by the Company more fully to effect the
             purposes of this Agreement and the sales of the Receivables
             hereunder, including, without limitation, the execution of
             any financing statements or continuation statements (and
             other similar instruments) relating to the Receivables for
             filing under the provisions of the UCC (or any other similar
             law) of any applicable jurisdiction.

                       (b)  From time to time at the request of a Seller,
             the Company shall deliver to such Seller such documents,
             assignments, releases and instruments of termination as such
             Seller may reasonably request to evidence the reconveyance
             by the Company to such Seller of a Receivable pursuant to
             the terms of subsection 2.1(b) or Section 2.6, provided that
             the Company shall have been paid all amounts due thereunder;
             and the Company and the Master Servicer shall take such
             action as such Seller may reasonably request, at the expense
             of such Seller, to assure that any such Receivable, the
             Related Property with respect thereto and the proceeds
             thereof do not remain commingled with Collections hereunder.


                                      -38-


<PAGE>



                       9.2  Payments.  Each cash payment to be made by
             any of the Company or the Sellers hereunder shall be made on
             the required payment date and in immediately available funds
             at the office of the payee set forth below its signature
             hereto or to such other office as may be specified by either
             party in a notice to the other party hereto and (i) with
             respect to payments on account of Receivables denominated in
             Canadian Dollars, in Canadian Dollars except to the extent
             provided otherwise in Article II hereof and (ii) in all
             other cases, in U.S. Dollars.

                       9.3  Costs and Expenses.  The Sellers, jointly and
             severally, agree (a) to pay or reimburse the Company for all
             its out-of-pocket costs and expenses incurred in connection
             with the preparation and execution of, and any amendment,
             supplement or modification to, this Agreement, the other
             Sale Documents and any other documents prepared in
             connection herewith and therewith, the consummation and
             administration of the transactions contemplated hereby and
             thereby, including, without limitation, all reasonable fees
             and disbursements of counsel, (b) to pay or reimburse the
             Company for all its costs and expenses incurred in
             connection with the enforcement or preservation of any
             rights under this Agreement and any of the other Transaction
             Documents, including, without limitation, the reasonable
             fees and disbursements of counsel to the Company, (c) to
             pay, indemnify, and hold the Company harmless from, any and
             all recording and filing fees and any and all liabilities
             with respect to, or resulting from any delay caused by the
             Seller in paying, stamp, excise and other similar taxes, if
             any, which may be payable or determined to be payable in
             connection with the execution and delivery of, or
             consummation or administration of any of the transactions
             contemplated by, or any amendment, supplement or
             modification of, or any waiver or consent under or in
             respect of, this Agreement and any such other documents, (d)
             to pay, indemnify, and hold the Company harmless from, any
             and all Canadian withholding taxes which may be imposed in
             respect of the Receivables or in connection with the Sale
             Transactions and (e) to pay, indemnify, and hold the Company
             harmless from and against any and all other liabilities,
             obligations, losses, damages, penalties, actions, judgments,
             suits, costs, expenses or disbursements of any kind or
             nature whatsoever (i) which may at any time be imposed on,
             incurred by or asserted against the Company in any way
             relating to or arising out of this Agreement or the
             transactions contemplated hereby or in connection herewith
             or any action taken or omitted by the Company under or in
             connection with any of the foregoing (all such other
             liabilities, obligations, losses, damages, penalties,
             actions, judgments, suits, costs, expenses and disbursements


                                   -39-


<PAGE>


             being herein called "Indemnified Liabilities") or (ii) which
             would not have been imposed on, incurred by or asserted
             against the Company but for its having purchased the
             Receivables hereunder, provided, that such indemnity shall
             not be available to the extent that such Indemnified
             Liabilities are determined by a court of competent
             jurisdiction to have resulted from the gross negligence or
             willful misconduct of the Company, and provided, further,
             that the Sellers shall have no obligation under this Section
             9.3 to the Company with respect to Indemnified Liabilities
             arising from (i) any action taken, or omitted to be taken,
             by a Servicer which is not an Affiliate of the Sellers,
             (ii) any Eligible Receivable which becomes a Charge-Off as a
             result of non-payment by the Obligor with respect thereto or
             (iii) any action taken by the Trustee or the Company at the
             direction of the Trustee in collecting from an Obligor.  The
             agreements in this Section 9.3 shall survive the collection
             of all Receivables, the termination of this Agreement and
             the payment of all amounts payable hereunder.

                       9.4  Successors and Assigns.  This Agreement shall
             be binding upon and inure to the benefit of the Sellers and
             the Company and their respective successors (whether by
             merger, consolidation or otherwise) and assigns.  Subject to
             satisfaction of the Rating Agency Condition, each Seller
             agrees that it will not assign or transfer all or any
             portion of its rights or obligations hereunder without the
             prior written consent of the Company.  The Sellers
             acknowledge that the Company shall assign all of its rights
             hereunder to the Trustee.  Each Seller consents to such
             assignment and agrees that the Trustee, to the extent
             provided in the Pooling Agreement, shall be entitled to
             enforce the terms of this Agreement and the rights
             (including, without limitation, the right to grant or
             withhold any consent or waiver) of the Company directly
             against such Seller, whether or not a Purchase Termination
             Event or a Potential Purchase Termination Event has
             occurred.  Each Seller further agrees that, in respect of
             its obligations hereunder, it will act at the direction of
             and in accordance with all requests and instructions from
             the Trustee until all amounts due to the Investor
             Certificateholders are paid in full.  The Trustee, on behalf
             of the Investor Certificateholders, shall have the rights of
             a third-party beneficiary under this Agreement.

                       9.5  Governing Law.  THIS AGREEMENT SHALL BE
             CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW
             YORK, WITHOUT GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF
             LAW, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES
             HERETO SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


                                      -40-


<PAGE>


                       9.6  No Waiver; Cumulative Remedies.  No failure
             to exercise and no delay in exercising, on the part of the
             Company, any right, remedy, power or privilege hereunder,
             shall operate as a waiver thereof, nor shall any single or
             partial exercise of any right, remedy, power or privilege
             hereunder preclude any other or further exercise thereof or
             the exercise of any other right, remedy, power or privilege. 
             The rights, remedies, powers and privileges herein provided
             are cumulative and not exhaustive of any rights, remedies,
             powers and privileges provided by law.

                       9.7  Amendments and Waivers.  Subject to
             satisfaction of the Rating Agency Condition, neither this
             Agreement nor any terms hereof may be amended, supplemented
             or modified except in a writing signed by the Company and
             any affected Seller; provided that there shall be no need to
             satisfy the Rating Agency Condition with respect to any
             amendment to cure any ambiguity, to correct or supplement
             any provisions herein which may be inconsistent with any
             other provisions herein or to add any other provisions to or
             change in any manner or eliminate any of the provisions with
             respect to matters or questions raised under this Agreement
             which shall not be inconsistent with this Agreement.  Notice
             of any such amendment shall be provided to each Rating
             Agency.

                       9.8  Severability.  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 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.

                       9.9  Notices.  All notices, requests and demands
             to or upon the respective parties hereto to be effective
             shall be in writing (including by telecopy), and, unless
             otherwise expressly provided herein, shall be deemed to have
             been duly given or made when delivered by hand, or three
             days after being deposited in the mail, postage prepaid, or,
             in the case of telecopy notice, when received, addressed as
             follows in the case of the Company and C&A Products, and as
             set forth on Schedule 1 hereof in the case of the Sellers,
             or to such other address as may be hereafter notified by the
             respective parties hereto:


                                    -41-


<PAGE>


                  The Company:        Carcorp, Inc.
                                      P.O. Box 50102
                                      Henderson, Nevada  89106
                                      Attention: President
                                      Telecopier: (702) 598-3651


                  C&A Products:       Collins & Aikman Products Co.
                                      701 McCullough Drive
                                      Charlotte, North Carolina  28262
                                      Attention: Assistant Treasurer
                                      Telecopier: (704) 548-2314

                  with a copy to

                  Trustee:            Chemical Bank, as Trustee
                                      450 West 33rd Street
                                      15th Floor
                                      New York, New York  10001
                                      Attention: Structured Finance
                                                  Services - ABS
                                      Telecopier: (212) 946-3916

                       9.10  Counterparts.  This Agreement may be
             executed by one or more of the parties to this Agreement on
             any number of separate counterparts (including by telecopy),
             and all of said counterparts taken together shall be deemed
             to constitute one and the same instrument.  A set of the
             copies of this Agreement signed by all the parties shall be
             lodged with the Company.

                       9.11  Construction of Agreement as Security
             Agreement.

                            (a)  The parties to this Agreement intend
             that the transactions contemplated hereby shall be, and
             shall be treated as, a purchase by the Company and a sale by
             the applicable Seller of the Purchased Receivables and
             Related Property with respect thereto and not as a lending
             transaction.  If, however, notwithstanding the intent of the
             parties, such transactions are deemed to be loans, each
             Seller hereby grants to the Company a first priority
             security interest in all of such Seller's right, title and
             interest in, to and under (i) all Receivables then or now
             existing, as the case may be, and thereafter or hereafter
             arising, as the case may be, from time to time, (ii) all
             payment and enforcement rights (but none of the obligations)
             with respect to such Receivables, (iii) all Related Property
             in respect of such Receivables, (iv) all Collections with
             respect to (i), (ii) and (iii) and (v) for more certainty,
             the universality of all present and future assets listed in
             (i), (ii), (iii) and (iv) including all proceeds and


                                     -42-


<PAGE>


             payments in respect of any and all of the foregoing clauses
             (including proceeds that constitute property of the types
             described in said clauses and including Collections), to
             secure all such Seller's obligations hereunder and agrees to
             take such reasonable steps as are necessary to perfect such
             security interest.

                            (b)  This Agreement shall constitute a
             security agreement under applicable law.

                       9.12  Waivers of Jury Trial.  EACH PARTY HERETO
             HEREBY WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE
             LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF
             ANY LITIGATION DIRECTLY OR INDIRECTLY ARISING OUT OF, UNDER
             OR IN CONNECTION WITH THIS AGREEMENT OR ANY OF THE OTHER
             SALE DOCUMENTS.  EACH PARTY HERETO (A) CERTIFIES THAT NO
             REPRESENTATIVE, AGENT OR ATTORNEY OF ANY OTHER PARTY HAS
             REPRESENTED, EXPRESSLY OR OTHERWISE, THAT SUCH OTHER PARTY
             WOULD NOT, IN THE EVENT OF LITIGATION, SEEK TO ENFORCE THE
             FOREGOING WAIVER AND (B) ACKNOWLEDGES THAT IT AND THE OTHER
             PARTIES HERETO HAVE BEEN INDUCED TO ENTER INTO THIS AGREE-
             MENT AND THE OTHER SALE DOCUMENTS, AS APPLICABLE, BY, AMONG
             OTHER THINGS, THE MUTUAL WAIVERS AND CERTIFICATIONS IN THIS
             SECTION 9.12.

                       9.13  Jurisdiction; Consent to Service of Process. 
                  (a) EACH PARTY HERETO HEREBY IRREVOCABLY AND
             UNCONDITIONALLY SUBMITS, FOR ITSELF AND ITS PROPERTY, TO THE
             NONEXCLUSIVE JURISDICTION OF ANY NEW YORK STATE COURT OR
             FEDERAL COURT OF THE UNITED STATES OF AMERICA SITTING IN NEW
             YORK CITY, AND ANY APPELLATE COURT FROM ANY THEREOF, IN ANY
             ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THIS
             AGREEMENT OR THE OTHER SALE DOCUMENTS, OR FOR RECOGNITION OR
             ENFORCEMENT OF ANY JUDGMENT, AND EACH OF THE PARTIES HERETO
             HEREBY IRREVOCABLY AND UNCONDITIONALLY AGREES THAT ALL
             CLAIMS IN RESPECT OF ANY SUCH ACTION OR PROCEEDING MAY BE
             HEARD AND DETERMINED IN SUCH NEW YORK STATE OR, TO THE
             EXTENT PERMITTED BY LAW, IN SUCH FEDERAL COURT.  EACH OF THE
             PARTIES HERETO AGREES THAT A FINAL JUDGMENT IN ANY SUCH
             ACTION OR PROCEEDING SHALL BE CONCLUSIVE AND MAY BE ENFORCED
             IN OTHER JURISDICTIONS BY SUIT ON THE JUDGMENT OR IN ANY
             OTHER MANNER PROVIDED BY LAW.  NOTHING IN THIS AGREEMENT
             SHALL AFFECT ANY RIGHT THAT THE COMPANY MAY OTHERWISE HAVE
             TO BRING ANY ACTION OR PROCEEDING RELATING TO THIS AGREEMENT
             OR THE OTHER SALE DOCUMENTS AGAINST ANY SELLER OR ITS
             PROPERTIES IN THE COURTS OF ANY JURISDICTION.

                  (b)  EACH PARTY HERETO HEREBY IRREVOCABLY AND
             UNCONDITIONALLY WAIVES, TO THE FULLEST EXTENT THEY MAY
             LEGALLY AND EFFECTIVELY DO SO, ANY OBJECTION WHICH IT MAY
             NOW OR HEREAFTER HAVE TO THE LAYING OF VENUE OF ANY SUIT,
             ACTION OR PROCEEDING ARISING OUT OF OR RELATING TO THIS


                                   -43-


<PAGE>


             AGREEMENT OR THE OTHER SALE DOCUMENTS IN ANY NEW YORK STATE
             OR FEDERAL COURT.  EACH OF THE PARTIES HERETO HEREBY
             IRREVOCABLY WAIVES, TO THE FULLEST EXTENT PERMITTED BY LAW,
             THE DEFENSE OF AN INCONVENIENT FORUM TO THE MAINTENANCE OF
             SUCH ACTION OR PROCEEDING IN ANY SUCH COURT.

                  (c)  EACH PARTY TO THIS AGREEMENT IRREVOCABLY CONSENTS
             TO SERVICE OF PROCESS IN THE MANNER PROVIDED FOR NOTICES IN
             SECTION 9.9.  NOTHING IN THIS AGREEMENT WILL AFFECT THE
             RIGHT OF ANY PARTY TO THIS AGREEMENT TO SERVE PROCESS IN ANY
             OTHER MANNER PERMITTED BY LAW.

                       9.14  Addition of Sellers.  Subject to Section 3.4
             hereof and the terms and conditions of this Section 9.14,
             from time to time one or more additional Subsidiaries
             (whether now owned or hereafter acquired) of C&A Products
             may become Sellers hereunder and parties hereto.  If any
             such Subsidiary wishes to become an additional Seller, it
             shall submit a request to such effect in writing to the
             Company.  The Company, in its sole and absolute discretion,
             may agree to or deny any such request, provided that, if the
             Company shall have failed to respond to any such request
             within 30 days after receipt thereof, such request shall be
             deemed to have been denied.  If the Company shall have
             agreed to any such request, such Subsidiary shall become an
             additional Seller hereunder and a party hereto on the
             related Seller Addition Date upon satisfaction of the
             conditions set forth in Section 3.4.

                       9.15  Optional Termination of a Seller.

                        (a) Any Seller may be terminated as a Seller
             hereunder on the date such Seller ceases to be a wholly
             owned direct or indirect Subsidiary of C&A Products,
             provided (i) that if the aggregate outstanding Principal
             Amount of Purchased Receivables sold by all Sellers which so
             cease to be wholly owned Subsidiaries at such time (together
             with the aggregate outstanding Principal Amount of Purchased
             Receivables sold by all Sellers which have been terminated
             pursuant to this Section 9.15 within the preceding 90 days)
             (x) exceeds 10% of the aggregate outstanding Principal
             Amount of all Purchased Receivables, the Rating Agency
             Condition shall have been satisfied and (y) is equal to or
             less than 10% of the aggregate outstanding Principal Amount
             of all Purchased Receivables either (A) the Rating Agency
             Condition shall have been satisfied or (B) the Seller
             Termination Condition shall have been satisfied and (ii)
             that no Purchase Termination Event or Potential Purchase
             Termination Event has occurred and is continuing, or would
             occur as a result thereof.  From and after the date any such
             Seller ceases to be a wholly owned Subsidiary of C&A
             Products, the Company shall cease buying Receivables and



                                       -44-


<PAGE>



             Related Property from such Seller.  Each such Seller shall
             be released as a Seller party hereto for all purposes and
             shall cease to be a party hereto on the date on which there
             are no amounts outstanding with respect to Purchased
             Receivables previously sold by such Seller to the Company,
             whether such amounts have been repurchased, collected or
             written off in accordance with the Policies.  Prior to such
             date, such Seller shall be obligated to perform its
             servicing and other obligations hereunder and under the
             Transaction Documents to which it is a party with respect to
             Purchased Receivables previously sold by such Seller to the
             Company, including, without limitation, its obligation to
             have directed Obligors to remit and deposit Collections into
             the appropriate Lockboxes.

                       To satisfy the "Seller Termination Condition," in
             connection with the optional termination of a Seller
             hereunder, the Master Servicer shall recalculate each of the
             Monthly Settlement Statements prepared for the preceding 12
             Settlement Periods (or such lesser number of Settlement
             Periods as have elapsed since the Initial Closing Date),
             without giving effect to the Receivables generated by such
             terminated Seller and, if any one or more recalculated
             Monthly Settlement Statements indicate that the Series 1
             Target Receivables Amount would have exceeded the Series 1
             Allocated Receivables Amount (such excess, the "Recalculated
             Deficiency") for the applicable Settlement Period, the
             Master Servicer shall advise the Trustee of the highest
             resulting Recalculated Deficiency; thereafter, the Company
             shall be required to effect a Reduction in an amount at
             least equal to such highest Recalculated Deficiency in the
             manner provided for in Section 2.7 of the Series 1
             Supplement.  Further, all future Monthly Settlement
             Statements, shall be prepared without giving effect to the
             Receivables generated by such terminated Seller.

                       (b)  From time to time the Sellers, or the Master
             Servicer on behalf of the Sellers, may request in writing
             that the Company designate one or more Sellers as Sellers
             that shall cease to be parties to this Agreement; provided
             that no Purchase Termination Event or Potential Purchase
             Termination Event has occurred and is continuing, or would
             occur as a result thereof; and provided further, that the
             Rating Agency Condition shall have been satisfied.  Any such
             request shall specify the minimum aggregate Principal Amount
             of outstanding Purchased Receivables to have been sold by
             the Sellers to be so designated by the Company.  The
             Company, in its sole and absolute discretion, shall, within
             45 days of receipt of such request, select the Sellers to be
             so terminated, provided that the aggregate Principal Amount
             of outstanding Purchased Receivables previously sold by such
             Sellers shall be substantially equal to the Principal Amount


                                         -45-


<PAGE>



             specified in such request.  Promptly after receipt of any
             such designation by the Company, the Sellers shall either
             (i) elect not to terminate such designated Sellers or (ii)
             select a date, which date shall not be later than 30 days
             after the date of receipt of such designation, as the "Sale
             Termination Date" for such designated Sellers.  From and
             after such date, the Company shall cease buying Receivables
             and Related Property from such Sellers.  Each such Seller
             shall be released as a Seller hereunder for all purposes and
             shall cease to be a party hereto on the date on which there
             are no amounts outstanding with respect to Purchased
             Receivables previously sold by such Seller to the Company,
             whether such amounts have been repurchased in the manner
             provided in clause (a) above, collected or written off in
             accordance with the Policies.  Prior to such date, such
             Seller shall be obligated to perform its servicing and other
             obligations hereunder and under the Transaction Documents to
             which it is a party with respect to Purchased Receivables
             previously sold by such Seller to the Company, including,
             without limitation, its obligation to deposit Collections
             into the appropriate Lockboxes.

                       (c)  A terminated Seller shall have no obligation
             to repurchase any Receivables other than Receivables
             previously sold by it to the Company which are subject to a
             Repurchase Event.

                       9.16  No Bankruptcy Petition.  Each Seller and C&A
             Products by entering into this Agreement, and any present or
             future holder of a Subordinated Note or Parent Note, by its
             acceptance thereof, covenants and agrees that, prior to the
             date which is one year and one day after the later of (i)
             the last day of the Series 1 Amortization Period and (ii)
             the last day of the VFC Amortization Period, it will not
             institute against, or join any other Person in instituting
             against, the Company any bankruptcy, reorganization,
             arrangement, insolvency or liquidation proceedings, or other
             proceedings under any federal or state bankruptcy or similar
             law.

                       9.17  Termination.  This Agreement will terminate
             at such time as (a) the commitment of the Company to
             purchase Receivables from all Sellers hereunder shall have
             terminated and (b) all Receivables purchased hereunder have
             been collected, and the proceeds thereof turned over to the
             Company and all other amounts owing to the Company hereunder
             shall have been paid in full or, if Receivables sold
             hereunder have not been collected, such Receivables have
             become Defaulted Receivables and the Company shall have
             completed its collection efforts in respect thereto;
             provided, however, that the indemnities of the Sellers to
             the Company set forth in this Agreement shall survive such


                                       -46-


<PAGE>


             termination and provided further, that, to the extent any
             amounts remain due and owing to the Company hereunder, the
             Company shall remain entitled to receive any collections on
             Receivables sold hereunder which have become Defaulted
             Receivables after it shall have completed its collection
             efforts in respect thereof.


                       9.18  Confidentiality.  The Company agrees to keep
             strictly confidential all non-public information provided to
             it by each Seller pursuant to this Agreement, and shall not,
             without the prior written consent of the relevant Seller,
             disclose in any manner whatsoever, in whole or in part, and
             shall not use in any way other than for the purposes of this
             Agreement any such non-public information provided to it;
             provided that nothing herein shall prevent the Company from
             disclosing any such information (i) to the Trustee, (ii) if
             such information consists of any Monthly Settlement
             Statement, any financial statements of the Company, C&A
             Products or Collins & Aikman Corporation, any public filings
             of Collins & Aikman Corporation, any Annual Master
             Servicer's Certificate, any independent accountant's letter
             or any other information required to be delivered pursuant
             to Rule 144A under the Securities Act, to any Investor
             Certificateholder or any prospective Investor
             Certificateholder, (iii) to its employees, directors,
             agents, attorneys, accountants and other professional
             advisors in connection with the foregoing, (iv) upon the
             request or demand of any Governmental Authority having
             jurisdiction over the Company or any Investor
             Certificateholder (provided that notice of such request or
             demand shall be furnished to the affected Seller a
             reasonable time prior to the time for compliance therewith
             unless such notice is legally prohibited or such
             Governmental Authority requests that such notice not be
             furnished to the Seller), (v) in response to any order of
             any court or other Governmental Authority or as may
             otherwise be required of the Company or any Investor
             Certificateholder pursuant to any Requirement of Law
             (provided that notice of such order or requirement shall be
             furnished to the affected Seller a reasonable time prior to
             the time for compliance therewith unless such notice is
             legally prohibited or such court or Governmental Authority
             requests that such notice or requirement not be furnished to
             the Seller), (vi) which has been publicly disclosed other
             than in breach of this Agreement or (vii) in connection with
             the collection of any Purchased Receivable or the exercise
             of any remedy hereunder or under the Pooling Agreement.


                                     -47-


<PAGE>



                       9.19  Conversion of Currencies.  If, for the
             purposes of obtaining judgment in any court or tribunal with
             respect to any party hereto, it is necessary to convert any
             amount due under this Agreement in U.S. Dollars into
             Canadian Dollars, then the conversion shall be made at the
             Canadian Exchange Percentage on the day on which the
             judgment is given.  In the event that the Canadian Exchange
             Percentage prevailing on the date of payment is different
             from the first-mentioned Canadian Exchange Percentage, such
             party shall pay such additional amount (if any) as may be
             necessary to ensure that the amount paid on such date of
             payment is the amount in such other currency which when
             converted at the Canadian Exchange Percentage prevailing on
             the date of payment is the amount then due under this
             Agreement in the currency in which it is due, together with
             all costs, charges and expenses of conversion.  Any amount
             due from such party under this Section 9.19 shall be due as
             a separate obligation and shall not be affected by judgment
             being obtained for any other sum due under or in respect of
             this Agreement.

                       9.20  Taxes and Deductions.  (a)   Any and all
             payments to be made by a Seller or a Servicing Party under
             this Agreement shall be made in full, without set-off or
             counterclaim, and free of and without deduction or
             withholding for or on account of any present or future
             Canadian taxes of any nature whatsoever imposed or levied
             upon or in respect of any such payments, provided that if
             the Seller, a Servicing Party or the Company shall be
             required by law to deduct or withhold any Canadian taxes
             from or in respect of any such payment, then:

                       (i)  the payment or sum payable shall be increased
                  as may be necessary so that after making all required
                  deductions or withholdings (including deductions or
                  withholdings applicable to additional amounts paid
                  under this subsection 9.20(a)) the recipient of such
                  payment shall receive an amount equal to the amount it
                  would have received if no deduction or withholding had
                  been made; and

                       (ii) such Seller, Servicing Party or the Company
                  as the case may be, shall pay the full amount deducted
                  or withheld to the relevant taxation or other authority
                  in accordance with applicable law. 

                       (b)  The parties hereto hereby agree that, in
             conformity with the Excise Tax Act (Canada) and any
             provincial sales tax legislation, the Canadian Seller is the
             only person obliged in respect of the Receivables to remit
             any Canadian goods and services tax and Canadian provincial


                                       -48-


<PAGE>



             sales taxes and to file any returns in respect of such taxes
             with Canadian tax authorities.  The parties hereto further
             agree that the Company does not assume in any manner
             whatsoever any obligation of the Canadian Seller to collect
             such taxes, make such remittances and file such returns, and
             that it is not contemplated by the parties that any such
             obligation is hereby assumed by the Company.  The Canadian
             Seller hereby indemnifies the Company and holds it harmless
             from and against any assessments, claims or other demands
             for payment of such taxes by Canadian tax authorities, as
             well as interest and penalties.  It is understood that all
             of the Canadian Seller's invoices in respect of its
             Receivables will bear the Canadian Seller's GST registration
             number.

                       9.21  Payments by Company.  Whenever any provision
             in the Transaction Documents permits or obligates the
             Company to make a payment in cash, failure to make such
             payment shall not constitute a breach by the Company giving
             rise to any actionable claim against the Company to the
             extent that the Company has insufficient funds to make such
             payments from amounts properly distributed to the Company
             pursuant to the Pooling Agreement and any Supplement.  The
             foregoing sentence shall not in any manner limit the ability
             of the Company to increase the principal amounts outstanding
             under the Subordinated Notes and the Parent Note in
             accordance with the terms of this Agreement.


                                      -49-


<PAGE>



                       IN WITNESS WHEREOF, the parties hereto have caused
             this Agreement to be executed by their respective officers
             thereunto duly authorized, all as of the day and year first
             above written.

                                      COLLINS & AIKMAN PRODUCTS CO., 
                                      as Master Servicer

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Vice President, Controller,
                                                Acting Chief Financial Officer
                                                and Assistant Treasurer


                                      CARCORP, INC.

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Vice President, Secretary
                                                and Treasurer

                                      The Sellers:


                                      COLLINS & AIKMAN PRODUCTS CO.

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Vice President, Controller,
                                                Acting Chief Financial Officer
                                                and Assistant Treasurer



                                      COLLINS & AIKMAN FLOOR COVERINGS, INC.

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Vice President, Controller
                                                and Assistant Treasurer


                                      ACK-TI-LINING, INC.

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Vice President, Controller
                                                and Assistant Treasurer




                                      WCA CANADA INC. 

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Agent





                                    -50-


<PAGE>



                                      IMPERIAL WALLCOVERINGS, INC.

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Acting Chief Financial Officer



                                      THE AKRO CORPORATION

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Acting Chief Financial Officer




                                      DURA CONVERTIBLE SYSTEMS, INC.

                                      By: Anthony Hardwick
                                         Name: Anthony Hardwick
                                         Title: Vice President




                                  -51-


<PAGE>

<TABLE>
<CAPTION>

                       Jurisdiction of
Seller                 Incorporation    Location of Chief Executive Office      Office Where Records are Kept


<S>                    <C>              <C>                                     <C>
Ack-Ti-Lining, Inc.         New York     210 Madison Avenue, 6th Floor, New      701 McCullough Drive, Charlotte, NC
                                                York, NY 10016                          28262

The Akro Corporation        Delaware     1212 7th Street SW, P.O. Box 8650,      701 McCullough Drive, Charlotte, NC
                                                Canton, OH  44711                       28262

Collins & Aikman Products   Delaware     701 McCullough Drive, Charlotte, NC     701 McCullough Drive, Charlotte, NC
Co.                                                    28262                            28262

Collins & Aikman Floor      Delaware     1735 Cleveland Road, Dalton, GA 30721   701 McCullough Drive, Charlotte, NC
Coverings, Inc.                                                                         28262

Dura Convertible Systems,   Delaware     1365 East Beecher Street, Adrian, MI    701 McCullough Drive, Charlotte, NC
Inc.                                                   49221                            28262

Imperial Wallcoverings,     Delaware     23645 Mercantile Road, Beachwood, OH    23645 Mercantile Road, Beachwood, OH 
Inc.                                                   44122                            44122

WCA Canada Inc.             Ontario      150 Collins Street, Farnham, Quebec,    150 Collins Street, Farnham, Quebec,
                                                Canada  J2N 2R6                         Canada  J2N 2R6

</TABLE>

The legal head office of WCA Canada Inc. is c/o Stikeman, Elliott, 
Commerce Court West, 53rd Floor, P.O. Box 85, Toronto, Ontario, Canada  
M5L 1B9.




<PAGE>



                                      SCHEDULE 2

                                      LOCKBOXES 



<PAGE>




                                      SCHEDULE 3

                                DISCOUNTED PERCENTAGE


          The "Discounted Percentage" applicable to the Receivables
          purchased on any date shall equal the percentage obtained from
          the following formula:

                    100% - (A + B + C + D)

          all determined by the Company as of the related Payment Date,

          Where:

          A =  Adjusted Loss Reserve Percentage, which as of such Payment
               Date will equal the ratio obtained by dividing (a) Charge-
               Offs (net of recoveries in respect of Charge-Offs) with
               respect to such Seller during the twelve-fiscal-month period
               immediately preceding the Distribution Date most recently
               preceding such Payment Date by (b) four times the aggregate
               amount of Collections during the three-fiscal-month period
               most recently preceding the Distribution Date most recently
               preceding such Payment Date with respect to Receivables
               originated by such Seller;

          B =  Adjusted Yield Reserve Percentage, which as of such Payment
               Date will equal the amount obtained by dividing (a) the
               product of (i) 1.5, (ii) Days Sales Outstanding and (iii)
               the Adjusted Discount Rate by (b) 360;

          C =  Servicing Reserve Percentage, which as of such Payment Date
               will equal 0.25%; and

          D =  Processing Expense Reserve Percentage, which will equal 1/2%
               and reflects the cost of the Company's overhead, including
               costs of processing the purchase of Receivables and other
               normal operating costs and a reasonable profit margin.

          None of the elements of the above-referenced formula, in respect
          of any purchase of Receivables, will be adjusted following the
          related Payment Date.

          "Adjusted Discount Rate" means as of such Payment Date the sum of
          (a) the weighted average of (i) the weighted average rate of
          interest payable to the Investor Certificateholders with respect
          to the Aggregate Adjusted Invested Amount and (ii) the rate of
          interest payable to the Sellers with respect to the outstanding
          principal amount of the Subordinated Notes, to the Parent in
          respect of the Parent Note in each case as such rates are in


<PAGE>




          effect as at the end of the fiscal month immediately preceding
          the Distribution Date most recent to such Payment Date and (b)
          the amount obtained by dividing (i) the aggregate amount of fees
          (other than the Monthly Servicing Fee) accrued pursuant to the
          Transaction Documents during the fiscal month immediately
          preceding the Distribution Date most recent to such Payment Date
          by (ii) the average outstanding Principal Amount of the
          Receivables during such fiscal month.

          With respect to each calculation set forth above with respect to
          a Distribution Date, such calculation as calculated on each
          Settlement Report Date and included in the applicable Monthly
          Settlement Statement shall remain in effect from and including
          the related Distribution Date to but excluding the following
          Distribution Date.



<PAGE>



                                      SCHEDULE 4

                                     TAX MATTERS





                                                          EXECUTION COPY   

                                                                    


                                    CARCORP, INC.,

                            COLLINS & AIKMAN PRODUCTS CO.,
                                 as Master Servicer,

                     ITS WHOLLY OWNED SUBSIDIARIES NAMED HEREIN,
                                     as Servicers

                                         and

                                    CHEMICAL BANK,
                                      as Trustee


                                                             

                                 SERVICING AGREEMENT

                              Dated as of March 30, 1995

                                                             

<PAGE>




                                  TABLE OF CONTENTS


                                                                       Page


                                      ARTICLE I

                                     DEFINITIONS  . . . . . . . . . . .   1
                  1.1.  Definitions . . . . . . . . . . . . . . . . . .   1
                  1.2.  Other Definitional Provisions . . . . . . . . .   1

                                      ARTICLE II

                             ADMINISTRATION AND SERVICING
                                    OF RECEIVABLES  . . . . . . . . . .   2
                  2.1.  Appointment of Master Servicer and
                          Servicers   . . . . . . . . . . . . . . . . .   2
                  2.2.  Servicing Procedures  . . . . . . . . . . . . .   2
                  2.3.  Collections . . . . . . . . . . . . . . . . . .   5
                  2.4.  Reconciliation of Deposits  . . . . . . . . . .   6
                  2.5.  Servicing Compensation  . . . . . . . . . . . .   7
                  2.6.  Addition of Servicers . . . . . . . . . . . . .   8

                                     ARTICLE III

                            REPRESENTATIONS AND WARRANTIES
                       OF THE MASTER SERVICER AND THE SERVICERS . . . .   9
                  3.1.  Corporate Existence; Compliance with Law  . . .   9
                  3.2.  Corporate Power; Authorization  . . . . . . . .   9
                  3.3.  Enforceability  . . . . . . . . . . . . . . . .   9
                  3.4.  No Legal Bar  . . . . . . . . . . . . . . . . .  10
                  3.5.  No Material Litigation  . . . . . . . . . . . .  10
                  3.6.  No Default  . . . . . . . . . . . . . . . . . .  10
                  3.7.  Tax Returns . . . . . . . . . . . . . . . . . .  10
                  3.8.  Servicing Ability . . . . . . . . . . . . . . .  11
                  3.9.  Location of Records . . . . . . . . . . . . . .  11

                                      ARTICLE IV

                           COVENANTS OF THE MASTER SERVICER
                                  AND THE SERVICERS . . . . . . . . . .  11
                  4.1.  Servicer Repurchase Payment . . . . . . . . . .  11
                  4.2.  Delivery of Daily Reports . . . . . . . . . . .  12
                  4.3.  Delivery of Monthly Settlement Statement  . . .  13
                  4.4.  Delivery of Annual Servicer's Certificate . . .  13
                  4.5.  Delivery of Independent Public Accountants'
                          Servicing Reports   . . . . . . . . . . . . .  14
                  4.6.  Extension, Amendment and Adjustment of
                          Receivables; Amendment of and Compliance
                          with Policies   . . . . . . . . . . . . . . .  14
                  4.7.  Protection of Certificateholders' Rights  . . .  15
                  4.8.  Security Interest . . . . . . . . . . . . . . .  15

                                        - i -
<PAGE>


                                                                       Page

                  4.9.  Location of Records . . . . . . . . . . . . . .  16
                  4.10.  Visitation Rights  . . . . . . . . . . . . . .  16
                  4.11.  Lockbox Agreement; Lockbox Accounts  . . . . .  16
                  4.12.  Instruments  . . . . . . . . . . . . . . . . .  17
                  4.13.  Delivery of Financial Statements . . . . . . .  17
                  4.14.  Notices  . . . . . . . . . . . . . . . . . . .  18

                                      ARTICLE V

                            OTHER MATTERS RELATING TO THE 
                          MASTER SERVICER AND THE SERVICERS . . . . . .  18
                  5.1.  Merger, Consolidation, etc. . . . . . . . . . .  18
                  5.2.  Indemnification of the Trust and the
                          Trustee   . . . . . . . . . . . . . . . . . .  18
                  5.3.  Master Servicer Not to Resign . . . . . . . . .  19
                  5.4.  Access to Certain Documentation and
                          Information Regarding the Receivables   . . .  19

                                      ARTICLE VI

                                  SERVICER DEFAULTS . . . . . . . . . .  20
                  6.1.  Servicer Defaults . . . . . . . . . . . . . . .  20
                  6.2.  Trustee to Act; Appointment of Successor  . . .  23
                  6.3.  Waiver of Past Defaults . . . . . . . . . . . .  25

                                     ARTICLE VII

                               MISCELLANEOUS PROVISIONS . . . . . . . .  26
                  7.1.  Amendment . . . . . . . . . . . . . . . . . . .  26
                  7.2.  Termination . . . . . . . . . . . . . . . . . .  26
                  7.3.  Governing Law . . . . . . . . . . . . . . . . .  26
                  7.4.  Notices . . . . . . . . . . . . . . . . . . . .  26
                  7.5.  Counterparts  . . . . . . . . . . . . . . . . .  26
                  7.6.  Third-Party Beneficiaries . . . . . . . . . . .  26
                  7.7.  Merger and Integration  . . . . . . . . . . . .  26
                  7.8.  Headings  . . . . . . . . . . . . . . . . . . .  27
                  7.9.  No Set-Off  . . . . . . . . . . . . . . . . . .  27
                  7.10.  No Bankruptcy Petition . . . . . . . . . . . .  27
                  7.11.  Liability of Trustee . . . . . . . . . . . . .  27


                                             - ii -
<PAGE>


                    SERVICING AGREEMENT, dated as of March 30, 1995, among
          Carcorp, Inc., a Delaware corporation (the "Company"), Collins &
          Aikman Products Co., a Delaware corporation ("C&A Products"), as
          master servicer (in such capacity, the "Master Servicer"), each
          of the subsidiaries of C&A Products (whether now owned or
          hereafter acquired) from time to time parties hereto (each, in
          such capacity, a "Servicer" (which term shall also include C&A
          Products in its capacity as a Servicer of Receivables)) and
          Chemical Bank, a New York banking corporation, not in its
          individual capacity, but solely as trustee (in such capacity, the
          "Trustee").


                                W I T N E S S E T H :

                    WHEREAS, the Company, the Master Servicer and the
          Servicers (as Sellers thereunder) have entered into an Amended
          and Restated Receivables Sale Agreement, dated as of the date
          hereof (the "Receivables Sale Agreement");

                    WHEREAS, pursuant to the Receivables Sale Agreement,
          each Seller party thereto sells to the Company, and the Company
          purchases from such Seller, all of such Seller's right, title and
          interest in, to and under the Receivables (as defined in the
          Pooling Agreement dated as of the date hereof among the Company,
          the Master Servicer and the Trustee (the "Pooling Agreement"))
          now existing or hereafter created and in the rights of such
          Seller in, to and under all Related Property related thereto;

                    WHEREAS, the parties hereto wish to enter into this
          Agreement;

                    NOW, THEREFORE, in consideration of the premises and of
          the mutual covenants herein contained, the parties hereto agree
          as follows:

                                      ARTICLE I

                                     DEFINITIONS

                    1.1.  Definitions.  Unless otherwise defined herein,
          capitalized terms which are used herein shall have the meanings
          assigned to such terms in Section 1.1 of the Pooling Agreement or
          the Series 1 Supplement dated as of the date hereof among the
          Company, the Master Servicer and the Trustee (the "Series 1
          Supplement").

                    1.2.  Other Definitional Provisions.  (a)  The words
          "hereof", "herein" and "hereunder" and words of similar import
          when used in this Agreement shall refer to this Agreement as a
          whole and not to any particular provision of this Agreement, and

<PAGE>

          section, subsection, schedule and exhibit references are to this
          Agreement unless otherwise specified.

                    (b)  As used herein and in any certificate or other
          document made or delivered pursuant hereto, accounting terms
          relating to any Servicing Party, unless otherwise defined herein,
          shall have the respective meanings given to them under GAAP.

                    (c)  The meanings given to terms defined herein shall
          be equally applicable to both the singular and plural forms of
          such terms.


                                      ARTICLE II

                             ADMINISTRATION AND SERVICING
                                    OF RECEIVABLES

                    2.1.  Appointment of Master Servicer and Servicers.  
          C&A Products agrees to act as the Master Servicer under the
          Pooling and Servicing Agreements and the Investor
          Certificateholders by their acceptance of the Certificates
          consent to C&A Products acting as Master Servicer.  The Master
          Servicer will have responsibility for the management of the
          servicing and receipt of collections in respect of the
          Receivables and will have the authority to make any management
          decisions relating to the Receivables to the extent such
          authority is granted to the Master Servicer under any Pooling and
          Servicing Agreement.  The Trustee and the Investor
          Certificateholders shall treat C&A Products as the Master
          Servicer and may conclusively rely on the instructions, notices
          and reports of C&A Products as Master Servicer for so long as C&A
          Products is the Master Servicer.  In addition, each Servicer
          agrees to act as a Servicer under each Pooling and Servicing
          Agreement and the Investor Certificateholders by their acceptance
          of the Certificates consent to such Servicer acting as Servicer. 
          Each Servicer will be responsible, as directed by the Master
          Servicer, for the servicing and administration of the Receivables
          originated by it.

                    2.2.  Servicing Procedures.  (a)  The Master Servicer
          shall manage the servicing and administration of the Receivables,
          the collection of payments due under the Receivables and charging
          off any Receivables as uncollectible, all in accordance with the
          Policies and all the terms of this Agreement.  The Master
          Servicer shall have full power and authority, acting alone or
          through any party properly designated by it hereunder, to do any
          and all things in connection with such servicing and
          administration which it may deem necessary or desirable, but
          subject to the terms of this Agreement and the other Transaction
          Documents.  Without limiting the generality of the foregoing and
          subject to Section 6.1, the Master Servicer or its designee is

                                   -2-
          
<PAGE>


          hereby authorized and empowered (i) to instruct the Trustee to
          make withdrawals from, and payments to, the Collection Accounts
          in accordance with the Daily Report as set forth in the Pooling
          and Servicing Agreements, (ii) to execute and deliver, on behalf
          of the Trust for the benefit of the Certificateholders, any and
          all instruments of satisfaction or cancellation, or of partial or
          full release or discharge, and all other comparable instruments,
          with respect to the Receivables and, after the delinquency of any
          Receivable and to the extent permitted under and in compliance
          with applicable Requirements of Law, to commence enforcement
          proceedings with respect to such Receivables and (iii) to make
          any filings, reports, notices, applications, registrations with,
          and to seek any consents or authorizations from the Securities
          and Exchange Commission and any state securities authority on
          behalf of the Trust as may be necessary or advisable to comply
          with any federal or state securities or reporting requirements or
          laws.  The Master Servicer shall notify any Rating Agency of the
          appointment of a designee as provided for herein.

                    (b)  Each Servicer, including the Master Servicer,
          will, at its cost and expense and as agent for the Company, the
          Trustee and the Investor Certificateholders, use its best efforts
          to collect, consistent with its past practices, as and when the
          same becomes due, the amount owing on each Receivable for which
          it is the Servicer.  Neither the Master Servicer nor any Servicer
          will make any material changes that deviate from the Policies in
          its administrative, servicing and collection systems except as
          expressly permitted by the terms of any Pooling and Servicing
          Agreement.  In the event of default under any Receivable, the
          responsible Servicer shall have the power and authority, on
          behalf of the Trustee for the benefit of the Investor
          Certificateholders, to take such action in respect of such
          Receivable as such Servicer may deem advisable.  In the
          enforcement or collection of any Receivable, each Servicer shall
          be entitled to sue thereon in (i) its own name or (ii) if, but
          only if, the Company consents in writing (which consent will not
          be unreasonably withheld), as agent for the Company.  In no event
          shall any Servicing Party be entitled to take any action which
          would make the Company, the Trustee or the Investor
          Certificateholders a party to any litigation without the express
          prior written consent of such Person.

                    (c)  Without limiting the generality of the foregoing
          and subject to Section 6.1, each Servicing Party is hereby
          authorized and empowered to delegate any or all of its servicing,
          collection, enforcement and administrative duties hereunder with
          respect to the Receivables serviced by it to a Person who agrees
          to conduct such duties in accordance with the Policies; provided,
          however, that, in the event that such delegation would reasonably
          be expected to adversely affect the ability of such Servicing
          Party to perform its obligations in the manner contemplated by
          any Pooling and Servicing Agreement, or otherwise to have an

                                  -3-
          
<PAGE>

          adverse effect upon the Receivables taken as a whole, such
          Servicing Party shall give prior written notice to the Trustee,
          each Agent and the Rating Agencies of any such delegation and
          prior to such delegation being effective shall have received
          notice that the Rating Agency Condition shall be satisfied after
          giving effect to such delegation and the consent of each Agent to
          any such delegation shall have been obtained.  No delegation of
          duties by a Servicing Party permitted hereunder will relieve such
          Servicing Party of its liability and responsibility with respect
          to such duties.

                    (d)  Neither any Servicing Party nor any Successor
          Servicer shall be obligated to use separate servicing procedures,
          offices, employees or accounts for servicing the Receivables
          transferred to the Trust from the procedures, offices, employees
          and accounts used by such Servicing Party or such Successor
          Servicer, as the case may be, in connection with servicing other
          receivables.

                    (e)  Each Servicing Party shall maintain, at its own
          expense, a blanket fidelity bond and an errors and omissions
          insurance policy, with broad coverage with responsible companies
          on all officers, employees or other persons acting on behalf of
          the Servicing Party in any capacity with regard to the
          Receivables to handle funds, money, documents and papers relating
          to the Receivables.  Any such fidelity bond and errors and
          omissions insurance shall protect and insure the Servicing Party
          against losses, including forgery, theft, embezzlement, fraud,
          errors and omissions and negligent acts of such persons and shall
          be maintained in a form and amount that would meet the
          requirements of prudent institutional receivable servicers.  No
          provision of this subsection 2.2(e) requiring such fidelity bond
          and errors and omissions insurance shall diminish or relieve the
          Servicing Party from its duties and obligations as set forth in
          this Agreement.  The Servicing Party shall be deemed to have
          complied with this provision if one of its respective Affiliates
          has such fidelity bond and errors and omissions policy coverage
          and, by the terms of such fidelity bonds and errors and omission
          policy, the coverage afforded thereunder extends to the Servicing
          Party.  Copies of all such fidelity bonds and insurance policies
          shall be provided to the Rating Agencies.  Upon request of
          Investor Certificateholders evidencing more than 50% of an
          Outstanding Series, the Servicing Party shall cause to be
          delivered to the Trustee a certification evidencing coverage
          under such fidelity bond and insurance policy.  Any such fidelity
          bond or insurance policy shall not be cancelled or modified in a
          materially adverse manner without ten days prior written notice
          to the Rating Agencies unless such fidelity bond or insurance
          policy is replaced by another fidelity bond or insurance policy
          that satisfies the requirements of this subsection 2.2(e).   

                                    -4-
          
<PAGE>
                    (f)  Each Servicing Party shall comply with and perform
          its servicing obligations with respect to the Receivables in
          accordance with the contracts, if any, relating to the
          Receivables and the Policies, except insofar as any failure to so
          comply or perform would not materially and adversely affect the
          rights of the Trust, the Trustee or the Investor
          Certificateholders hereunder or under the Certificates in any
          Receivable. 

                    (g)  No Servicing Party shall take any action to cause
          any Receivable to be evidenced by any instrument (as defined in
          the UCC as in effect in the State of New York or as defined in
          any similar Canadian legislation) or any title in bearer form
          except in connection with its enforcement or collection of a
          Receivable, in which event such Servicing Party shall deliver
          such instrument to the Trustee as soon as reasonably practicable
          but in no event more than 30 days after execution thereof.  

                    2.3.  Collections.  (a)  The Servicers, or the Master
          Servicer on their behalf, shall have instructed all Obligors to
          make all payments in respect of the Receivables to a Lockbox, a
          Lockbox Account or to a Collection Account.  All Collections
          received in a Lockbox shall, within one Business Day of receipt
          thereof, be deposited in a Lockbox Account.  In the event that
          any payments in respect of the Receivables are made directly to a
          Servicing Party (including, without limitation, any employees
          thereof or independent contractors employed thereby), such
          Servicing Party shall, within two Business Days of receipt
          thereof, forward such amounts to a Lockbox, a Lockbox Account or
          a Collection Account and, prior to forwarding such amounts, such
          Servicing Party shall hold such payments in trust as custodian
          for the Trustee.  Each of the Company and each Servicing Party
          represents, warrants and agrees that all Collections shall be
          collected, processed and deposited by it pursuant to, and in
          accordance with the terms of the Pooling and Servicing
          Agreements.

                    (b)  Each Lockbox Agreement shall provide that the
          Lockbox Processor thereunder is irrevocably directed, and such
          Lockbox Processor irrevocably agrees, to (i) deposit funds
          received in the Lockbox directly into the Lockbox Account and
          (ii) transfer funds on deposit in the Lockbox Account within one
          Business Day of receipt thereof to the Trustee for deposit in the
          applicable Collection Account.  Each Lockbox Agreement shall be
          substantially in the form of Exhibit B to the Pooling Agreement
          or in such form as the Lockbox Processor party thereto employs in
          the ordinary course of its business for transactions of a type
          similar to the one contemplated by this Agreement.  A new Lockbox
          Account may be designated by the Company and the Master Servicer;
          provided that the Lockbox Processor chosen to maintain such new
          Lockbox Account shall have entered into a Lockbox Agreement with
          the Company, the Master Servicer and the Trustee.  The Company or

                                  -5-
          
<PAGE>

          the Master Servicer shall notify each Rating Agency of the
          designation of a new Lockbox Account.  Prior to any resignation
          of the Lockbox Processor or termination of the Lockbox Processor
          by the Company or the Trustee, the Master Servicer hereby agrees
          to obtain a replacement Lockbox Processor, the unsecured and
          uncollateralized obligations of which (or its holding company
          parent) are rated in one of the three highest long-term or short-
          term rating categories by each Rating Agency rating such
          replacement Lockbox Processor, to serve under a Lockbox Agreement
          which is reasonably acceptable to the Trustee.

                    (c)  The Trustee shall administer amounts on deposit in
          the Collection Accounts and the Lockbox Accounts in accordance
          with the terms of the Pooling and Servicing Agreements.  Each of
          the Company and each Servicing Party acknowledges and agrees that
          (i) it shall not have any right to withdraw any funds on deposit
          in any Collection Account or any Lockbox Account and (ii) all
          amounts deposited in any Collection Account or Lockbox Account
          shall be under the sole dominion and control of the Trustee.

                    (d)  As soon as practicable but in any event not later
          than the Business Day following the date that any Servicing Party
          determines and identifies that any of the collected funds
          received in any of the Lockboxes, the Lockbox Accounts or the
          Collection Accounts do not constitute Collections on account of
          the Receivables, such monies which do not constitute such
          Collections shall be remitted to the relevant Seller to the
          extent such determination and identification is reasonably
          satisfactory to the Trustee (or such other Person as may be
          entitled thereto).

                    (e)  All collections received or deposited in the
          Collection Accounts as "Collections" shall be deemed, for
          purposes of the Transaction Documents, to have been received or
          deposited as of the Business Day Received (as defined in the
          immediately succeeding sentence).  As used herein, the term
          "Business Day Received" shall mean (i) if funds are deposited in
          the Collection Accounts by 1:00 p.m., New York City time, such
          day of deposit and (ii) if funds are deposited in the Collection
          Accounts after 1:00 p.m., New York City time, the Business Day
          next following such day of deposit.

                    (f)  Unless otherwise required by law or unless an
          Obligor designates that a payment be applied to a specific
          Receivable, all Collections received from an Obligor shall be
          applied to the Receivables of such Obligor to which such
          Collections relate.

                    2.4.  Reconciliation of Deposits.  If in respect of a
          Collection of a Receivable any Servicing Party deposits into any
          Collection Account (a) a check received in respect of such
          Collection which check is not honored for any reason or (b) an

                                  -6-
          
<PAGE>

          amount that is less than or more than the actual amount of such
          Collection, such Servicing Party shall, in lieu of making a
          reconciling withdrawal or deposit, as the case may be, adjust the
          amount subsequently deposited into such Collection Account to
          reflect such dishonored check or mistake.  Any Receivable in
          respect of which a dishonored check is received shall be deemed
          not to have been paid; provided that no adjustments made pursuant
          to this Section 2.4 will change any amount previously reported
          pursuant to Section 4.3.

                    2.5.  Servicing Compensation.  (a)  As full
          compensation for their servicing activities hereunder and
          reimbursement for their expenses as set forth in subsection
          2.5(b), the Servicing Parties shall be entitled to receive on
          each Distribution Date for the related Accrual Period prior to
          the termination of the Trust pursuant to Section 9.1 of the
          Pooling Agreement a servicing fee (the "Servicing Fee"), which
          shall be payable to the Master Servicer for the account of the
          Servicing Parties.  The Servicing Fee shall be an amount equal to
          (i) the product of (A) the Servicing Fee Percentage and (B) the
          average aggregate Principal Amount of the Receivables in the
          Trust for such Accrual Period and (C) the number of days in such
          Accrual Period, divided by (ii) 360.  Except as otherwise set
          forth in the related Supplement, the share of the Servicing Fee
          allocable to each Outstanding Series for any Accrual Period shall
          be an amount equal to the product of (i) the Servicing Fee and
          (ii) a fraction (expressed as a percentage) (A) the numerator of
          which is the daily average Invested Amount for such Accrual
          Period with respect to such Series (or, in the case of the Series
          2 Certificates, the daily average Aggregate Commitment Amount)
          and (B) the denominator of which is the sum of (1) the daily
          average Invested Amounts for all Outstanding Series (other than
          Series 2) for such Accrual Period and (2) the daily average of
          the Aggregate Commitment Amount with respect to the Series 2
          Certificates for such Accrual Period (with respect to any such
          Series, the "Monthly Servicing Fee"); provided, however, that if
          on any day C&A Products or any Affiliate thereof is acting as
          Master Servicer and an Early Amortization Event has occurred and
          is continuing with respect to any Outstanding Series, (i) the
          Monthly Servicing Fee with respect to such Series shall be
          deposited into the Expense Account up to the amount of the
          Expense Account Limit for application in accordance with Section
          7.3 of the Pooling Agreement and (ii) thereafter, the Monthly
          Servicing Fee with respect to such Series shall be deferred until
          all amounts due under the Investor Certificates of such Series
          have been paid in full.  The Servicing Fee shall be payable to
          the Master Servicer solely pursuant to the terms of, and to the
          extent amounts are available for payment under, Article III of
          the Pooling Agreement.  The Master Servicer shall issue invoices
          to the Canadian Seller once a month which invoice shall contain
          the following legend:


                                  -7-
          
<PAGE>

                  "Pursuant to the Servicing Agreement dated as of
                  March 30, 1995 among Carcorp, Inc., Collins &
                  Aikman Products Co., as Master Servicer, its
                  wholly owned subsidiaries named therein, as
                  Servicers, and Chemical Bank, as Trustee, the
                  above noted servicing fee includes all sales and
                  other value added taxes including Canadian goods
                  and services tax and Canadian provincial sales
                  tax, if applicable."

                    (b)  The expenses of the Servicing Parties shall
          include the amounts due to the Trustee pursuant to Section 8.5 of
          the Pooling Agreement and the reasonable fees and disbursements
          of independent accountants, and including all other fees and
          expenses of the Trust (including counsel fees, if any) not
          expressly stated herein to be for the account of the Certificate-
          holders; provided, however, that in no event shall any Servicing
          Party be liable for any federal, state or local income or
          franchise tax, or any interest or penalties with respect thereto,
          assessed on the Trust, the Trustee or the Certificateholders
          except as expressly provided herein.  Notwithstanding anything to
          the contrary herein or in any other Pooling and Servicing
          Agreement, in the event that the Master Servicer fails to pay any
          amount due to the Trustee pursuant to Section 8.5 of the Pooling
          Agreement, or during an Early Amortization Event, the Trustee
          shall be entitled, in addition to any other rights it may have
          under law and under the Pooling Agreement, to receive directly
          such amounts owing to it hereunder from, and in the same order of
          priority as, the Servicing Fee before payment to the Master
          Servicer of any portion thereof; provided, that in the event the
          Master Servicer, on its own behalf and on behalf of the
          Servicers, shall have elected to waive its rights to payment of
          the Servicing Fee or the Servicing Fee is deferred pursuant to
          subsection 2.5(a), the Trustee shall nonetheless be entitled to
          receive such amounts from payments which would ordinarily be
          applied to the payment of the Servicing Fee, in the same order of
          priority as though such Servicing Fee were payable.  Each
          Servicing Party shall be required to pay expenses for its own
          account, and shall not be entitled to any payment therefor other
          than the Servicing Fee.  Nothing contained herein shall be
          construed to limit the obligation of C&A Products to pay any
          amounts due the Trustee pursuant to Section 8.5 of the Pooling
          Agreement.

                    2.6.  Addition of Servicers.  Subject to the terms and
          conditions hereof, from time to time one or more Subsidiaries of
          C&A Products may be added as additional Servicers hereunder upon
          (a) execution by each such Subsidiary of an Additional Servicer
          Supplement and (b) the prior satisfaction with respect to such
          Subsidiary of each of the conditions precedent set forth in
          Section 3.4 of the Receivables Sale Agreement.


                                   -8-
          
<PAGE>

                                     ARTICLE III

                            REPRESENTATIONS AND WARRANTIES
                       OF THE MASTER SERVICER AND THE SERVICERS

                    Each Servicing Party hereby makes the following
          representations and warranties to each of the other parties
          hereto:

                    3.1.  Corporate Existence; Compliance with Law.  Such
          Person (i) is a corporation duly organized, validly existing and
          in good standing under the laws of the jurisdiction of its
          organization, (ii) has all requisite corporate power and
          authority, and all material licenses, permits, franchises,
          consents and approvals, to own or lease its property and assets
          and to carry on its business as now conducted and (iii) is duly
          qualified to do business as is in good standing as a foreign
          corporation (or is exempt from such requirements) and has
          obtained all necessary licenses and approvals in each
          jurisdiction in which the servicing of Receivables as required by
          this Agreement requires such qualification, except where the
          failure to so qualify or obtain licenses or approvals would not
          be reasonably likely to have a Material Adverse Effect.

                    3.2.  Corporate Power; Authorization.  Such Person has
          the corporate power and authority to execute, deliver and perform
          this Agreement and the other Transaction Documents to which it is
          a party and has taken all necessary corporate action to authorize
          the execution, delivery and performance of this Agreement and the
          other Transaction Documents to which it is a party.  No consent
          or authorization of, filing with, notice to or other act by or in
          respect of, any Governmental Authority or any other Person is
          required in connection with the execution, delivery, performance,
          validity or enforceability of this Agreement and the other
          Transaction Documents to which it is a party by or against such
          Person other than (i) those which have duly been obtained or made
          and are in full force and effect on the Initial Closing Date,
          (ii) any filings of UCC-1 financing statements (or similar
          instruments as may be necessary or advisable in the Provinces of
          Quebec and Ontario) necessary to perfect the Company's or the
          Trust's interest in the Receivables and the Related Property,
          (iii) those that may be required under state securities or "blue
          sky" laws in conection with the offering or sale of Certificates
          and (iv) any such consent, authorization, filing, notice or other
          act, the absence of which would not reasonably be likely to have
          a Material Adverse Effect.  This Agreement and each other
          Transaction Document to which it is a party have been duly
          executed and delivered on behalf of such Person.

                    3.3.  Enforceability.  This Agreement and each other
          Transaction Document to which it is a party constitute the legal,
          valid and binding obligation of such Person enforceable against

                                  -9-
          
<PAGE>

          it in accordance with its terms, except as such enforceability
          may be limited by applicable bankruptcy, insolvency,
          reorganization, moratorium or other similar laws now or hereafter
          in effect affecting the enforcement of creditors' rights in
          general and except as such enforceability may be limited by
          general principles of equity (whether considered in a proceeding
          at law or in equity).

                    3.4.  No Legal Bar.  The execution, delivery and
          performance of this Agreement and each other Transaction Document
          to which it is a party will not violate any Requirement of Law or
          Contractual Obligation of such Person except for violations that
          would not be reasonably likely to have a Material Adverse Effect,
          and will not result in, or require, the creation or imposition of
          any Lien (other than Liens contemplated hereby) on any of its
          properties or revenues pursuant to any such Requirement of Law or
          Contractual Obligation.

                    3.5.  No Material Litigation.  Except as described in
          (i) the Annual Report on Form 10-K of Collins & Aikman
          Corporation, (ii) any Quarterly Report on Form 10-Q of Collins &
          Aikman Corporation or (iii) any Current Report on Form 8-K of
          Collins & Aikman Corporation, there are not any actions, suits or
          proceedings at law or in equity or by or before any court or
          Governmental Authority now pending or, to the knowledge of such
          Person, threatened against it or any of its properties or rights
          as to which there is a reasonable possibility of an adverse
          determination and which (A) if adversely determined, could
          individually or in the aggregate result in a Material Adverse
          Effect, or (B) involve this Agreement or any of the other
          Transaction Documents or any of the transactions contemplated
          hereby or thereby.

                    3.6.  No Default.  Such Person is not in default under
          or with respect to any of its Contractual Obligations in any
          respect which would be reasonably likely to have a Material
          Adverse Effect.  No Early Amortization Event or Potential Early
          Amortization Event with respect to such Person has occurred and
          is continuing.

                    3.7.  Tax Returns.  It has filed or caused to be filed
          all Federal, and all material state, local and foreign, tax
          returns required to have been filed by it and has paid or caused
          to be paid all taxes shown thereon to be due and payable, and any
          assessments in excess of $2,000,000 in the aggregate received by
          it, except taxes the amount or validity of which are currently
          being contested in good faith by appropriate proceedings and with
          respect to which reserves in conformity with GAAP have been
          provided on its books and taxes, assessments, charges, levies or
          claims in respect of property taxes for property that it has
          determined to abandon where the sole recourse for such tax,
          assessment, charge, levy or claim is to such property.  It has

                                      -10-
<PAGE>

          paid in full or made adequate provision (in accordance with GAAP)
          for the payment of all taxes due with respect to the periods
          ending on or before January 28, 1995, which taxes, if not paid or
          adequately provided for, would be reasonably likely to have a
          Material Adverse Effect.  The tax returns of such Person have
          been examined by relevant Federal tax authorities for all periods
          through January 26, 1985, and all deficiencies asserted as a
          result of such examinations have been paid.  Except as set forth
          on Schedule 4 to the Receivables Sale Agreement, as of the
          Initial Closing Date, with respect to such Person, (i) no
          material claims are being asserted in writing with respect to any
          taxes, (ii) no presently effective waivers or extensions of
          statutes of limitation with respect to taxes have been given or
          requested, (iii) no tax returns are being examined by, and no
          written notification of intention to examine has been received
          from, the Internal Revenue Service or any other taxing authority
          and (iv) no currently pending issues have been raised in writing
          by the Internal Revenue Service or any other taxing authority. 
          For purposes of this paragraph, "taxes" shall mean any present or
          future tax, levy, impost, duty, charge, assessment or fee of any
          nature (including interest, penalties and additions thereto) that
          is imposed by any Governmental Authority.

                    3.8.  Servicing Ability.  As of the related Issuance
          Date, there has not been since the date of this Agreement any
          material adverse change in the ability of such Person to perform
          its obligations, as Servicer or Master Servicer, as the case may
          be, under any Transaction Document.

                    3.9.  Location of Records.  The offices at which such
          Person keeps its records concerning the Receivables serviced by
          it either (i) are located at the addresses set forth for such
          Person on Schedule 1 to the Receivables Sale Agreement or (ii)
          have been notified to the Trustee in accordance with the
          provisions of Section 4.9.  The chief executive office of such
          Person is located at one of such locations and is the place where
          such Person is "located" for the purposes of Section 9-103(3)(d)
          of the UCC as in effect in the State of New York or, if
          applicable, for purposes of the relevant provincial laws of
          Canada.


                                      ARTICLE IV

                           COVENANTS OF THE MASTER SERVICER
                                  AND THE SERVICERS

                    4.1.  Servicer Repurchase Payment.  (a) If any
          Servicing Party shall breach any covenant contained in subsection
          2.2(e), 2.2(f), 4.6, 4.7 or 4.8 which materially and adversely
          affects the interest of the Investor Certificateholders in any
          Receivable, then upon receipt by any Servicing Party of written

                                  -11-
          
<PAGE>
          notice of such event given by the Trustee or upon a Responsible
          Officer of such Servicing Party obtaining knowledge of such event
          (whether such breach relates to such Person or to another Person
          bound by such representations, warranties and covenants), the
          Servicing Parties, jointly and severally, shall purchase such
          Receivable from the Trust in accordance with subsection 4.1(b).

                    (b)  The Servicing Parties, jointly and severally,
          shall purchase such Receivable by depositing into the applicable
          Collection Account in immediately available funds on the Business
          Day following the date on which the obligation to make such
          purchase arises pursuant to this Section 4.1, an amount equal to
          the outstanding Principal Amount of such Receivable (the
          "Servicer Repurchase Amount").  Upon each such purchase by a
          Servicing Party, the Trust shall automatically and without
          further action be deemed to sell, transfer, assign, and set over,
          and otherwise convey to such Servicing Party, without recourse,
          representation or warranty, all right, title and interest of the
          Trust in and to such Receivable, all monies due or to become due
          with respect thereto and all proceeds thereof; and such
          Receivable shall be treated by the Trust as collected in full as
          of the date on which it was transferred.  The Trustee shall
          execute such documents and instruments of transfer or assignment
          and take such other actions as shall be reasonably requested by
          such Servicing Party to effect the conveyance of any Receivable
          pursuant to this Section.  The obligation of the Servicing
          Parties to purchase any such Receivables shall constitute the
          sole remedy respecting any breach of the representations,
          warranties and covenants set forth in subsection 2.2(e), 2.2(f),
          4.6, 4.7 or 4.8 with respect to such Receivables available to
          Certificateholders or the Trustee on behalf of Certificate-
          holders.

                    4.2.  Delivery of Daily Reports.  (a)  Unless otherwise
          specified in the Supplement with respect to any Series, for each
          Business Day (the "Reported Day") and with respect to each
          Outstanding Series, the Master Servicer shall submit to the
          Trustee and each Agent no later than 3:00 p.m., New York City
          time, on the second Business Day following each Reported Day, a
          report substantially in the form attached to the related
          Supplement of each such Series (the "Daily Report") setting forth
          for the Reported Day total Collections, the amount of Receivables
          and Eligible Receivables created, and such other information as
          the Trustee may reasonably request.  The Daily Report shall be in
          an electronic format mutually agreed upon by the Master Servicer
          and the Trustee, or pending such agreement, by facsimile.  By
          delivery of a Daily Report, the Master Servicer shall be deemed
          to have made a representation and warranty that all information
          set forth therein is true and correct.

                    (b)  On each Business Day, each Servicer shall provide
          the Master Servicer with a written report (a "Seller Daily

                                   -12-
          
<PAGE>

          Report") with respect to the Receivables serviced by such
          Servicer, in a form to be agreed upon by such Servicer and the
          Master Servicer, which report shall contain such information as
          the Master Servicer shall need or otherwise request in order to
          complete the Daily Report.

                    4.3.  Delivery of Monthly Settlement Statement.  Unless
          otherwise specified in the Supplement with respect to any
          Outstanding Series, the Master Servicer hereby covenants and
          agrees that it shall deliver to the Trustee, each Agent and each
          Rating Agency by 11:00 a.m., New York City time, on each
          Settlement Report Date, a certificate of a Responsible Officer of
          the Master Servicer substantially in the form attached to the
          related Supplement of each such Series (a "Monthly Settlement
          Statement") setting forth, as of the last day of the Settlement
          Period most recently ended and for such Settlement Period, (a)
          the information described in such Monthly Settlement Statement
          (with such changes as may be agreed to by the Master Servicer,
          the Trustee and the Rating Agencies) and (b) such other
          information as the Trustee may reasonably request.  Such
          certificate shall include a certification by a Responsible
          Officer of the Master Servicer that, to the best of such
          Responsible Officer's knowledge, the information contained
          therein is true and correct and each Servicing Party has
          performed in all material respects all of its obligations under
          each Transaction Document throughout such preceding Settlement
          Period (or, if there has been a material default in the
          performance of any such obligation, specifying each such default
          known to such officer and the nature and status thereof).  Each
          Servicer hereby agrees to provide sufficient information to the
          Master Servicer on a timely basis in order to permit the Master
          Servicer to prepare each Monthly Settlement Statement.  A copy of
          each Monthly Settlement Statement may be obtained by any
          Certificateholder by a request in writing to the Trustee
          addressed to the Corporate Trust Office.

                    4.4.  Delivery of Annual Servicer's Certificate.  The
          Master Servicer agrees that it shall deliver to the Trustee, each
          Agent and each Rating Agency, a certificate of a Responsible
          Officer of the Master Servicer, substantially in the form of
          Exhibit D to the Pooling Agreement, stating that:

                       (a)  a review of the activities of each Servicing
                  Party during the preceding fiscal year (or in the case of
                  the first such certificate issued after the Initial
                  Closing Date, during the period from the Initial Closing
                  Date) and of its performance under each Transaction
                  Document was made under the supervision of such
                  Responsible Officer; and

                       (b)  to the best of such Responsible Officer's
                  knowledge, based on such review, (i) each Servicing Party

                                -13-
          
<PAGE>


                  has performed in all material respects its obligations
                  under each Transaction Document throughout the period
                  covered by such certificate (or, if there has been a
                  material default in the performance of any such
                  obligation, specifying each such default known to such
                  Responsible Officer and the nature and status thereof)
                  and (ii) each Daily Report and Monthly Settlement
                  Statement was accurate and correct in all material
                  respects, except as specified in such certificate.

          Such certificate shall be delivered by the Master Servicer within
          45 days after the end of each fiscal year of C&A Products
          commencing with the fiscal year ending January 27, 1996.  A copy
          of such certificate may be obtained by any Certificateholder by a
          request in writing to the Trustee addressed to the Corporate
          Trust Office.

                    4.5.  Delivery of Independent Public Accountants'
          Servicing Reports.  The Master Servicer will cause Arthur
          Andersen LLP or other independent certified public accountants of
          nationally recognized standing which constitute one of the
          accounting firms commonly referred to as the "big six" accounting
          firms (or any successors thereto), or otherwise acceptable to the
          Trustee (who may also render other services to the Master
          Servicer, any Servicer and the Company) to furnish to the
          Company, the Trustee, each Agent and each Rating Agency within
          six months after the Initial Closing Date and thereafter within
          120 days following the last day of each fiscal year of C&A
          Products a letter to the effect that such firm has performed
          certain agreed upon procedures relating to each Servicing Party
          with respect to the Receivables and its performance hereunder
          during the preceding fiscal year (or, in the case of the first
          such letter issued after the Initial Closing Date, during the
          period from the Initial Closing Date) and describing its findings
          with respect to such procedures.  A copy of such report may be
          obtained by any Certificateholder by a request in writing to the
          Trustee addressed to the Corporate Trust Office.

                    4.6.  Extension, Amendment and Adjustment of
          Receivables; Amendment of and Compliance with Policies.   (a)
          Each Servicing Party hereby covenants and agrees that it shall
          not extend, rescind, cancel, amend or otherwise modify, or
          attempt or purport to extend, rescind, cancel, amend or otherwise
          modify, the terms of, or grant any Dilution Adjustment to, any
          Receivable purported to be sold by such Person, or otherwise take
          any action which is intended to cause or permit an Eligible
          Receivable to cease to be an Eligible Receivable, except in any
          such case (i) in accordance with the terms of the Policies, (ii)
          as required by any Requirement of Law, (iii) in the case of any
          Dilution Adjustments, upon the payment by or on behalf of the
          related Seller of a Seller Adjustment Payment pursuant to Section
          2.5 of the Receivables Sale Agreement or (iv) to the extent that

                               -14-
          
<PAGE>

          such modification could not reasonably be expected to have a
          materially adverse effect on the Company's or the Trust's
          interest in the Receivables.  Any Dilution Adjustment authorized
          to be made pursuant to the preceding sentence shall result in the
          reduction, on the Business Day on which such Dilution Adjustment
          arises or is identified, in the aggregate Principal Amount of
          Receivables and if as a result of such a reduction, the Aggregate
          Receivables Amount is less than the Aggregate Target Receivables
          Amount, the related Seller shall be required to pay into the
          Series Principal Collection Sub-subaccount with respect to each
          Outstanding Series in immediately available funds within one
          Business Day of such determination such Series' pro rata share of
          the amount by which the Aggregate Target Receivables Amount
          exceeds the Aggregate Receivables Amount.

                    (b)  No Servicing Party shall make any change or
          modification to the Policies in any material respect, except (i)
          if such changes or modifications are necessary under any
          Requirement of Law, (ii) if such changes or modifications would
          not reasonably be expected to have a material adverse effect on
          the Company's or the Trust's interests in the Receivables or
          (iii) if the Rating Agency Condition is satisfied with respect
          thereto; provided, however, that if any change or modification,
          other than a change or modification permitted pursuant to clause
          (i) or (ii) above, would reasonably be expected to have a
          material adverse effect on the interests of the Investor
          Certificateholders of a Series which is not rated by a Rating
          Agency, the consent of the applicable Agent shall be required to
          effect such change or modification.  The applicable Servicing
          Party shall provide notice to each Rating Agency of any
          modification to the Policies.

                    (c)  Each Servicing Party shall perform its obligations
          in accordance with and comply in all material respects with the
          Policies.

                    4.7.  Protection of Certificateholders' Rights.  Each
          Servicing Party hereby agrees that it shall take no action, nor
          intentionally omit to take any action, which could reasonably be
          expected to substantially impair the rights or interests of the
          Certificateholders in the Receivables nor shall it reschedule,
          revise or defer payments due on any Receivable except in
          accordance with the Policies.

                    4.8.  Security Interest.  Each Servicing Party hereby
          covenants and agrees that it shall not sell, pledge, assign or
          transfer to any other Person, or grant, create, incur, assume or
          suffer to exist any Lien on, any Receivable sold and assigned to
          the Trust, whether now existing or hereafter created, or any
          interest therein, and such Servicing Party shall defend the
          right, title and interest of the Trust in, to and under any
          Receivable sold and assigned to the Trust, whether now existing

                                   -15-
          
<PAGE>

          or hereafter created, against all claims of third parties
          claiming through or under such Servicing Party or the Company;
          provided, however, that nothing in this Section 4.8 shall prevent
          or be deemed to prohibit such Servicing Party from suffering to
          exist upon any of the Receivables any Permitted Liens described
          in clause (i) of the definition thereof.

                    4.9.  Location of Records.  Each Servicing Party hereby
          covenants and agrees that it (a) shall not move its chief
          executive office or any of the offices where it keeps its records
          with respect to the Receivables or, in the case of the Canadian
          Seller, its legal head office, outside of the location specified
          in respect thereof on Schedule 1 to the Receivables Sale
          Agreement, in any such case, without giving 30 days' prior
          written notice to the Trustee and (b) shall promptly take all
          actions reasonably required (including but not limited to all
          filings and other acts necessary or reasonably requested by the
          Trustee as being advisable under the UCC or other similar statute
          or legislation) in order to continue the valid and enforceable
          interest of the Trust in all Receivables now owned or hereafter
          created.

                    4.10.  Visitation Rights.  Each Servicing Party shall,
          at any reasonable time during normal business hours on any
          Business Day and from time to time, upon reasonable prior notice,
          according to such Servicing Party's normal security and
          confidentiality requirements, permit (a) the Trustee, any Agent
          or any of their respective agents or representatives, (i) to
          examine and make copies of and abstracts from the records, books
          of account and documents (including computer tapes and disks) of
          such Person relating to the Receivables and (ii) following the
          termination of the appointment of such Person as Master Servicer
          or as Servicer, as the case may be, to be present at the offices
          and properties of such Person to administer and control the
          Collection of the Receivables and (b) the Trustee, any Agent or
          any of their respective agents or representatives, to visit the
          properties of such Person to discuss the affairs, finances and
          accounts of such Person relating to the Receivables or such
          Person's performance hereunder or under any of the other
          Transaction Documents to which it is a party with any of its
          officers or directors and with its independent certified public
          accountants; provided that the Trustee or the Agent, as the case
          may be, shall notify such Person prior to any contact with such
          accountants and shall give such Person the opportunity to
          participate in such discussions.

                    4.11.  Lockbox Agreement; Lockbox Accounts.  Each
          Servicing Party shall (a) maintain, and keep in full force and
          effect, each Lockbox Agreement to which such Person is a party,
          except to the extent otherwise permitted under the terms of the
          Transaction Documents, and (b) ensure that each related Lockbox
          Account shall be free and clear of, and defend each such Lockbox

                                  -16-
          
<PAGE>
          Account against, any writ, order, stay, judgment, warrant of
          attachment or execution or similar process.

                    4.12.  Instruments.  Each Servicing Party shall not
          take any action to cause any Receivable to be evidenced by any
          instrument (as defined in the UCC as in effect in the State of
          New York or other similar statute or legislation) or any title in
          bearer form except in connection with the enforcement or
          collection of a Receivable.

                    4.13.  Delivery of Financial Statements.  The Master
          Servicer shall furnish to the Trustee:

                    (a)  as soon as available, but in any event within
                  90 days after the end of each fiscal year of the Master
                  Servicer, a copy of the consolidated balance sheets of
                  the Master Servicer and its consolidated Subsidiaries as
                  at the end of such year and the related consolidated
                  statements of income, shareholders' equity and retained
                  earnings and cash flows for such year, setting forth the
                  comparative amounts for the previous year (beginning with
                  the consolidated financial statements delivered for the
                  1996 fiscal year) and certified without a "going concern"
                  or like qualification or exception, or scope limitation,
                  by Arthur Andersen LLP or other independent certified
                  public accountants of nationally recognized standing
                  which constitute one of the accounting firms commonly
                  referred to as the "big six" accounting firms (or any
                  successors thereto), or otherwise acceptable to the
                  Trustee; and

                    (b)  as soon as available, but in any event not later
                  than 45 days after the end of each of the first three
                  quarterly periods of each fiscal year of the Master
                  Servicer, commencing with the fiscal quarter ending April
                  29, 1995, the unaudited consolidated balance sheets of
                  the Master Servicer and its consolidated Subsidiaries as
                  at the end of such quarter and the related unaudited
                  consolidated statements of income, shareholders' equity
                  and retained earnings and cash flows of the Master
                  Servicer and its consolidated Subsidiaries for such
                  quarter and the portion of the fiscal year through the
                  end of such quarter, setting forth the comparative
                  amounts for the corresponding quarter and portion of the
                  previous year, certified by a Responsible Officer of the
                  Master Servicer as being fairly stated in all material
                  respects (subject to normal year-end audit adjustments);

          all such financial statements shall be complete and correct in
          all material respects and shall be prepared in reasonable detail
          and in accordance with GAAP applied consistently throughout the
          periods reflected therein and with prior periods (except as

       
                                   -17-
          
<PAGE>


          approved by such accountants or officer, as the case may be, and
          disclosed therein).

                    4.14.  Notices.  Each Servicing Party shall furnish to
          the Trustee and each Rating Agency, promptly upon obtaining
          knowledge of the occurrence of any Purchase Termination Event,
          Potential Purchase Termination Event, Early Amortization Event,
          Potential Early Amortization Event or Servicer Default, written
          notice thereof.


                                      ARTICLE V

                            OTHER MATTERS RELATING TO THE 
                          MASTER SERVICER AND THE SERVICERS

                    5.1.  Merger, Consolidation, etc.  The Master Servicer
          shall not consolidate with or merge into any other corporation or
          convey or transfer its properties and assets substantially as an
          entirety to any Person, unless:

                    (a)  the corporation formed by such consolidation or
                  into which the Master Servicer is merged or the Person
                  which acquires by conveyance or transfer the properties
                  and assets of the Master Servicer substantially as an
                  entirety shall be a corporation organized and existing
                  under the laws of the United States of America or any
                  State or the District of Columbia, and, if the Master
                  Servicer is not the surviving entity, such corporation
                  shall assume, without the execution or filing of any
                  paper or any further act on the part of any of the
                  parties hereto, the performance of every covenant and
                  obligation of the Master Servicer hereunder;

                    (b)  the Master Servicer has delivered to the Trustee
                  an officer's certificate executed by a Vice President or
                  more senior officer and an Opinion of Counsel each
                  stating that such consolidation, merger, conveyance or
                  transfer comply with this Section 5.1 and that all
                  conditions precedent herein provided for relating to such
                  transaction have been complied with; and

                    (c)  in the case of a merger into or conveyance or
                  transfer by the Master Servicer of its properties and
                  assets substantially as an entirety to any Person other
                  than Collins & Aikman Corporation or any Seller, the
                  Rating Agency Condition shall have been satisfied in
                  respect thereof.

                    5.2.  Indemnification of the Trust and the Trustee. 
          Each Servicing Party hereby agrees, jointly and severally, to
          indemnify and hold harmless the Trustee for the benefit of the

                                  -18-
          
<PAGE>
          Certificateholders and the Trustee and their respective
          directors, officers, agents and employees (an "indemnified
          person") from and against any loss, liability, expense, damage or
          injury suffered or sustained by reason of any acts, omissions or
          alleged acts or omissions arising out of, or relating to,
          activities of such Servicing Party pursuant to any Pooling and
          Servicing Agreement to which it is a party, including but not
          limited to any judgment, award, settlement, reasonable attorneys'
          fees and other reasonable costs or expenses incurred in
          connection with the defense of any actual or threatened action,
          proceeding or claim; provided that the Servicing Parties shall
          not indemnify any indemnified person for any liability, cost or
          expense of such indemnified person (a) arising solely from the
          failure of an Obligor to make payment in respect of a Receivable
          as a result of defaults or other losses relating to such
          Receivable for which no specific indemnification obligation is
          required hereunder or (b) to the extent that such liability, cost
          or expense arises from the negligence, bad faith or willful
          misconduct of such indemnified person (or any of their respective
          directors, officers, agents or employees).  The provisions of
          this indemnity shall run directly to, and be enforceable by, an
          injured party and shall survive the termination of this Agreement
          or the resignation of the Master Servicer or any Servicer.

                    5.3.  Master Servicer Not to Resign.  The Master
          Servicer shall not resign from the obligations and duties hereby
          imposed on it except upon determination that (a) the performance
          of its duties hereunder is no longer permissible under applicable
          law and (b) there is no reasonable action which the Master
          Servicer could take to make the performance of its duties
          hereunder permissible under applicable law.  Any such
          determination permitting the resignation of the Master Servicer
          shall be evidenced as to clause (a) above by an Opinion of
          Counsel to such effect delivered to the Trustee.  No such
          resignation shall become effective until a Successor Servicer or
          another Servicing Party shall have assumed the responsibilities
          and obligations of the Master Servicer in accordance with
          Section 6.2.  Each Rating Agency shall be notified of such
          resignation.

                    5.4.  Access to Certain Documentation and Information
          Regarding the Receivables.  Each Servicing Party will hold in
          trust for the Trustee at the office of such Servicing Party set
          forth in Schedule 1 to the Receivable Sale Agreement such
          computer programs, books of account and other records as are
          reasonably necessary to enable the Trustee to determine at any
          time the status of the Receivables and all collections and
          payments in respect thereof (including, without limitation, an
          ability to recreate records evidencing Receivables in the event
          of the destruction of the originals thereof).



                                   -19-
          
<PAGE>

                                      ARTICLE VI

                                  SERVICER DEFAULTS

                    6.1.  Servicer Defaults.  If, with respect to any
          Servicing Party, any one of the following events (a "Servicer
          Default") shall occur and be continuing:
            
                    (a)  failure by the Master Servicer to deliver, within
                  two Business Days of the due date thereof, any Daily
                  Report or, within three Business Days of the due date
                  thereof, any Monthly Settlement Statement conforming in
                  all material respects to the requirement of Section 4.2
                  or 4.3, as the case may be, in each case, after the
                  earlier to occur of (i) the date upon which a Responsible
                  Officer of the Master Servicer obtains knowledge of such
                  failure or (ii) the date on which written notice of such
                  failure, requiring the same to be remedied, shall have
                  been given to the Master Servicer by the Trustee, or to
                  the Master Servicer and the Trustee from holders of the
                  Term Certificates evidencing 25% or more of the Term
                  Certificates Invested Amount or by any Agent;

                    (b)  failure by such Servicing Party to pay any amount
                  on or before the date occurring five Business Days after
                  the earlier to occur of (i) the date upon which a
                  Responsible Officer of the Master Servicer obtains
                  knowledge of such failure or (ii) the date on which
                  written notice of such failure, requiring the same to be
                  remedied, shall have been given to such Servicing Party
                  by the Trustee, or to such Servicing Party and the
                  Trustee from holders of the Term Certificates evidencing
                  25% or more of the Term Certificates Invested Amount;

                    (c)  failure on the part of such Servicing Party duly
                  to observe or perform in any material respect any other
                  covenants or agreements of such Servicing Party set forth
                  in any Pooling and Servicing Agreement which has a
                  material adverse effect on the holders of any outstanding
                  Series, which continues unremedied until 30 days after
                  the date on which written notice of such failure,
                  requiring the same to be remedied, shall have been given
                  to such Servicing Party by the Trustee, or to such
                  Servicing Party and the Trustee by holders of the Term
                  Certificates evidencing 25% or more of the Term
                  Certificates Invested Amount or by any Agent; provided
                  that no Servicer Default shall be deemed to occur under
                  this subsection if the related Servicing Party shall have
                  complied with the provisions of Section 4.1 with respect
                  thereto;



                                  -20-
          
<PAGE>

                    (d)  any representation, warranty or certification made
                  by such Servicing Party in any Pooling and Servicing
                  Agreement or in any certificate delivered pursuant
                  thereto shall prove to have been incorrect when made or
                  deemed made, which incorrectness has a material adverse
                  effect on the holders of any outstanding Series which
                  material adverse effect continues unremedied until 30
                  days after the date on which written notice thereof,
                  requiring the same to be remedied, shall have been given
                  to such Servicing Party by the Trustee, or to such
                  Servicing Party and the Trustee by holders of the Term
                  Certificates evidencing 25% or more of the Term
                  Certificates Invested Amount or by any Agent; provided
                  that no Servicer Default shall be deemed to occur under
                  this subsection if the related Servicing Party shall have
                  complied with the provisions of Section 4.1 with respect
                  thereto; 

                    (e)  (i)  such Servicing Party shall commence any case,
                  proceeding or other action (A) under any existing or
                  future law of any jurisdiction, domestic or foreign,
                  relating to bankruptcy, insolvency, reorganization or
                  relief of debtors, seeking to have an order for relief
                  entered with respect to it, or seeking to adjudicate it a
                  bankrupt or insolvent, or seeking reorganization,
                  arrangement, adjustment, winding-up, liquidation,
                  dissolution, composition or other relief with respect to
                  it or its debts, or (B) seeking appointment of a
                  receiver, trustee, custodian or other similar official
                  for it or for all or any substantial part of its assets,
                  or any Servicing Party shall make a general assignment
                  for the benefit of its creditors; or (ii) there shall be
                  commenced against any Servicing Party any case,
                  proceeding or other action of a nature referred to in
                  clause (i) above which (A) results in the entry of an
                  order for relief or any such adjudication or appointment
                  or (B) remains undismissed, undischarged or unbonded for
                  a period of 60 days; or (iii) there shall be commenced
                  against any Servicing Party or any of its Subsidiaries
                  any case, proceeding or other action seeking issuance of
                  a warrant of attachment, execution, distraint or similar
                  process against all or any substantial part of its assets
                  which results in the entry of an order for any such
                  relief which shall not have been vacated, discharged, or
                  stayed or bonded pending appeal within 60 such days from
                  the entry thereof; or (iv) any Servicing Party or any of
                  its respective Subsidiaries shall take any action in
                  furtherance of, or indicating its consent to, approval
                  of, or acquiescence in, any of the acts set forth in
                  clause (i), (ii), or (iii) above; or (v) any Servicing
                  Party shall generally not, or shall be unable to, or


                                   -21-
          
<PAGE>


                  shall admit in writing its inability to, pay its debts as
                  they become due; or

                    (f)  there shall have occurred and be continuing a
                  Purchase Termination Event with respect to such Servicing
                  Party under the Receivables Sale Agreement;

          then, in the event of any Servicer Default, so long as the
          Servicer Default shall not have been remedied, the Trustee may,
          and at the written direction of (i) the holders of Term
          Certificates evidencing 50% or more of the Invested Amount (as
          such term is defined in the Series 1 Supplement) voting as a
          single class or (ii) the Majority Purchasers (as defined in the
          Series 2 Supplement) shall, by notice then given in writing to
          the Master Servicer and each Rating Agency (a "Termination
          Notice"), terminate all or any part of the rights and obligations
          of such Servicing Party as Master Servicer or Servicer, as the
          case may be, under the Pooling and Servicing Agreements. 
          Notwithstanding anything to the contrary in this Section 6.1, a
          delay in or failure of performance referred to under clause (b)
          above for a period of 10 Business Days after the applicable grace
          period or a delay in or failure of performance referred to under
          clauses (a), (c) or (d) above for a period of 30 Business Days
          after the applicable grace period shall not constitute a Servicer
          Default, if such delay or failure could not have been prevented
          by the exercise of reasonable diligence by the Servicing Party
          and such delay or failure was caused by an act of God or other
          similar occurrences.  After receipt by a Servicing Party of a
          Termination Notice, and on the date that a Successor Servicer
          shall have been appointed by the Trustee pursuant to Section 6.2,
          all authority and power of such Servicing Party under any Pooling
          and Servicing Agreement to the extent specified in such
          Termination Notice shall pass to and be vested in a Successor
          Servicer (a "Service Transfer"); and, without limitation, the
          Trustee is hereby authorized and empowered (upon the failure of a
          Servicing Party to cooperate) to execute and deliver, on behalf
          of such Servicing Party, as attorney-in-fact or otherwise, all
          documents and other instruments upon the failure of such
          Servicing Party to execute or deliver such documents or
          instruments, and to do and accomplish all other acts or things
          necessary or appropriate to effect the purposes of such Service
          Transfer.  Each Servicing Party agrees to cooperate with the
          Trustee and such Successor Servicer in effecting the termination
          of the responsibilities and rights of a Servicing Party to
          conduct servicing hereunder, including, without limitation, the
          transfer to such Successor Servicer of all authority of a
          Servicing Party to service the Receivables provided for under the
          Pooling and Servicing Agreements, including, without limitation,
          all authority over all Collections which shall on the date of
          transfer be held by a Servicing Party for deposit, or which have
          been deposited by a Servicing Party, in the Collection Accounts,
          or which shall thereafter be received with respect to the

                                   -22-
          
<PAGE>
          Receivables, and in assisting the Successor Servicer.  The
          relevant Servicing Party shall promptly (x) assemble all such
          Servicing Party's documents, instruments and other records
          (including credit files, licenses, rights, copies of all relevant
          computer programs and any necessary licenses for the use thereof,
          related material, computer tapes, disks, cassettes and data) that
          (i) evidence or will evidence or record Receivables sold and
          assigned to the Trust and (ii) are otherwise necessary or
          desirable to enable a Successor Servicer to effect the immediate
          Collection of such Receivables, with or without the participation
          of any Seller or such Servicing Party and (y) deliver or license
          the use of all of the foregoing documents, instruments and other
          records to the Successor Servicer at a place designated thereby. 
          In recognition of such Servicing Party's need to have access to
          any such documents, instruments and other records which may be
          transferred to such Successor Servicer hereunder, whether as a
          result of its continuing responsibility as a servicer of accounts
          receivable which are not sold and assigned to the Trust or
          otherwise, the Trustee agrees to cause such Successor Servicer to
          provide to such Servicing Party reasonable access to such
          documents, instruments and other records transferred by such
          Servicing Party to it in connection with any activity arising in
          the ordinary course of such Servicing Party's business; provided
          that such Servicing Party shall not disrupt or otherwise
          interfere with the Successor Servicer's use of and access to such
          documents, instruments and other records.  To the extent that
          compliance with this Section 6.1 shall require a Servicing Party
          to disclose to the Successor Servicer information of any kind
          which such Servicing Party reasonably deems to be confidential,
          the Successor Servicer shall be required to enter into such
          customary licensing and confidentiality agreements as such
          Servicing Party shall deem necessary to protect its interest. 
          All costs and expenses incurred by the defaulting Servicing
          Party, the Successor Servicer and the Trustee in connection with
          any transfer resulting from a Servicer Default shall be for the
          account of such defaulting Servicing Party.

                    6.2.  Trustee to Act; Appointment of Successor.  (a) 
          On and after the receipt by a Servicing Party of a Termination
          Notice pursuant to Section 6.1, such Servicing Party shall
          continue to perform all servicing functions under the Pooling and
          Servicing Agreements until the date specified in the Termination
          Notice or otherwise specified by the Trustee or the Company in
          writing or, if no such date is specified in such Termination
          Notice or otherwise specified by the Trustee, until a date
          mutually agreed upon by such Servicing Party and the Trustee. The
          Trustee shall, as promptly as possible after the giving of a
          Termination Notice, appoint an Eligible Successor Servicer as
          successor master servicer or successor servicer, as the case may
          be (the "Successor Servicer").  The Successor Servicer shall
          accept its appointment by a written assumption in a form
          acceptable to the Trustee and the Company.  In the event that a

                                   -23-
          
<PAGE>

          Successor Servicer has not been appointed or has not accepted its
          appointment at the time when the relevant Servicing Party ceases
          to act as Master Servicer or Servicer, as the case may be, the
          Trustee without further action shall automatically be appointed
          the Successor Servicer.  The Trustee may delegate any of its
          servicing obligations to an affiliate or agent in accordance with
          subsection 2.2(c).  All amounts in the Expense Account shall be
          available for the Successor Servicer (but only if such Successor
          Servicer is not C&A Products or any Affiliate thereof) for
          payment of all costs, losses, liabilities, expenses, damages or
          injuries (including, but not limited to, reasonable attorney's
          fees and other reasonable costs and expenses incurred in
          connection with any actual or threatened action, proceeding or
          claim) in connection with the performance of the Successor
          Servicer's duties under any Pooling and Servicing Agreement
          except any such cost, loss, liability, expense, damage or injury
          as may arise from its negligence, bad faith or willful
          misconduct.   Notwithstanding the above, the Trustee shall, if it
          is legally unable so to act, petition a court of competent
          jurisdiction to appoint any Person qualifying as an Eligible
          Successor Servicer as the Successor Servicer hereunder.  The
          Master Servicer shall immediately give notice to each Rating
          Agency of the receipt of any Termination Notice and the
          appointment of a Successor Servicer.

                    (b)  Upon its appointment, the Successor Servicer shall
          be the successor in all respects to the Servicing Party to which
          it is successor with respect to servicing functions under the
          Pooling and Servicing Agreements (with such changes as are agreed
          to between such Successor Servicer and the Trustee) and shall be
          subject to all the responsibilities, duties and liabilities
          relating thereto placed on such Servicing Party by the terms and
          provisions hereof, and all references in any Pooling and
          Servicing Agreement to the Master Servicer or Servicer, as the
          case may be, shall be deemed to refer to the Successor Servicer. 
          The Successor Servicer shall manage the servicing and
          administration of the Receivables, the collection of payments due
          under the Receivables and charging off any Receivables as
          uncollectible, with reasonable care, using that degree of skill
          and attention that is the customary and usual standard of
          practice of prudent receivable servicers with respect to all
          comparable receivables serviced for itself and others.  The
          Successor Servicer shall not be liable for, and relevant
          Servicing Party to which it is the successor shall indemnify the
          Successor Servicer against costs incurred by the Successor
          Servicer as a result of, any acts or omissions of such Servicing
          Party or any events or occurrences occurring prior to the
          Successor Servicer's acceptance of its appointment as Successor
          Servicer.

                    (c)  The Trustee will review any bids obtained from
          Eligible Successor Servicers and the Trustee shall be permitted

                                  -24-
          
<PAGE>

          to appoint any Eligible Successor Servicer submitting such a bid
          as a Successor Servicer for servicing compensation not in excess
          of the Servicing Fee; provided, however, that the Company shall
          be responsible for payment of the Company's portion of the
          Servicing Fee as determined pursuant to Section 2.5.   

                    (d)  All authority and power granted to the Successor
          Servicer under any Pooling and Servicing Agreement shall
          automatically cease and terminate on the Trust Termination Date,
          and shall pass to and be vested in the Company and, without
          limitation, the Company is hereby authorized and empowered to
          execute and deliver, on behalf of the Successor Servicer, as
          attorney-in-fact or otherwise, all documents and other
          instruments, and to do and accomplish all other acts or things
          necessary or appropriate to effect the purposes of such transfer
          of servicing rights from and after the Trust Termination Date. 
          The Successor Servicer agrees to cooperate with the Company in
          effecting the termination of the responsibilities and rights of
          the Successor Servicer to conduct servicing on the Receivables. 
          The Successor Servicer shall transfer all of its records relating
          to the Receivables to the Company in such form as the Company may
          reasonably request and shall transfer all other records,
          correspondence and documents to the Company in the manner and at
          such times as the Company shall reasonably request.  To the
          extent that compliance with this Section 6.2 shall require the
          Successor Servicer to disclose to the Company information of any
          kind which the Successor Servicer deems to be confidential, the
          Company shall be required to enter into such customary licensing
          and confidentiality agreements as the Successor Servicer shall
          reasonably deem necessary to protect its interests.

                    6.3.  Waiver of Past Defaults.  Holders of Term
          Certificates evidencing more than 50% or more of the Term
          Certificates Invested Amount and the Majority Purchasers may
          waive any default by such Servicing Party or the Company in the
          performance of their obligations hereunder and its consequences,
          except a default in the failure to make any required deposits or
          payments in respect of any Series of Certificates.  Upon any such
          waiver of a past default, such default shall cease to exist, and
          any default arising therefrom shall be deemed to have been
          remedied for every purpose of the Pooling and Servicing
          Agreements.  No such waiver shall extend to any subsequent or
          other default or impair any right consequent thereon except to
          the extent expressly so waived.  Either the Company or the
          applicable Servicing Party shall provide notice to each Rating
          Agency of any such waiver.


                                  -25-
          
<PAGE>
                                     ARTICLE VII

                               MISCELLANEOUS PROVISIONS

                    7.1.  Amendment.  (a)  This Agreement may only be
          amended, supplemented or otherwise modified from time to time if
          such amendment, supplement or modification is effected in
          accordance with the provisions of Section 10.1 of the Pooling
          Agreement.

                    7.2.  Termination.  The respective obligations and
          responsibilities of the parties hereto shall terminate on the
          Trust Termination Date (unless such obligations or
          responsibilities are expressly stated to survive the termination
          of this Agreement).

                    7.3.  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED
          IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT
          GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF LAW, AND THE
          OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL
          BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                    7.4.  Notices.  All notices, requests and demands to or
          upon the respective parties hereto to be effective shall be in
          writing (including by telecopy), and, unless otherwise expressly
          provided herein, shall be deemed to have been duly given or made
          when delivered by hand, or three days after being deposited in
          the mail, postage prepaid, or, in the case of telecopy notice,
          when received, addressed (i) in the case of the Servicers, as set
          forth under their signatures in the Receivables Sale Agreement
          and (ii) in the case of the Master Servicer, the Company and the
          Trustee, as set forth in Section 10.5 of the Pooling Agreement,
          or to such other address as may be hereafter notified by the
          respective parties hereto.

                    7.5.  Counterparts.  This Agreement may be executed in
          two or more counterparts (and by different parties on separate
          counterparts), each of which shall be an original, but all of
          which together shall constitute one and the same instrument.

                    7.6.  Third-Party Beneficiaries.  This Agreement will
          inure to the benefit of and be binding upon the parties hereto
          and the Certificateholders and their respective successors and
          permitted assigns.  Except as otherwise provided in this Article
          VII, no other person will have any right or obligation hereunder.

                    7.7.  Merger and Integration.  Except as specifically
          stated otherwise herein, this Agreement sets forth the entire
          understanding of the parties relating to the subject matter
          hereof, and all prior understandings, written or oral, are
          superseded by this Agreement.  This Agreement may not be


                                 -26-
          
<PAGE>


          modified, amended, waived, or supplemented except as provided
          herein.

                    7.8.  Headings.  The headings herein are for purposes
          of reference only and shall not otherwise affect the meaning or
          interpretation of any provision hereof.

                    7.9.  No Set-Off.  Except as expressly provided in this
          Agreement, each Servicing Party agrees that it shall have no
          right of set-off or banker's lien against, and no right to
          otherwise deduct from, any funds held in the Collection Accounts
          for any amount owed to it by the Company, the Trust, the Trustee
          or any Certificateholder.

                    7.10.  No Bankruptcy Petition.  Each of the Trustee and
          each Servicing Party hereby covenants and agrees that, prior to
          the date which is one year and one day after the later of (i) the
          date on which the principal of and all other amounts in respect
          of the Term Certificates have been repaid in full or (ii) the
          date on which the principal of and all other amounts in respect
          of the VFC Certificates have been repaid in full, it will not
          institute against, or join any other Person in instituting
          against, the Company any bankruptcy, reorganization, arrangement,
          insolvency or liquidation proceedings, or other proceedings under
          any federal or state bankruptcy or similar law.

                    7.11.  Liability of Trustee.  Notwithstanding anything
          in this Agreement to the contrary, in no event shall the Trustee
          be liable to any Person for special, indirect or consequential
          loss or damage of any kind whatsoever (including, but not limited
          to, lost profits that are not direct damages), even if the
          Trustee has been advised of the likelihood of such loss or
          damage; provided, however, that this Section 7.11 shall be of no
          force and effect in the event that such loss or damage is a
          result of the Trustee's bad faith, negligence or willful
          misconduct.


                                 -27-
          
<PAGE>

                    IN WITNESS WHEREOF, the Company, the Servicing Parties
          and the Trustee have caused this Agreement to be duly executed by
          their respective officers as of the day and year first above
          written.

                                        CARCORP, INC.


                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President, Secretary
                                                  and Treasurer


                                        CHEMICAL BANK, not in its
                                        individual capacity but solely as
                                        Trustee


                                        By: Charles E. Dooley
                                           Name: Charles E. Dooley
                                           Title: Vice President




                                        COLLINS & AIKMAN PRODUCTS CO., as
                                        Master Servicer

                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President, Controller,
                                                  Acting Chief Financial Officer
                                                  and Assistant Treasurer

                                        COLLINS & AIKMAN PRODUCTS CO., as
                                        Servicer for itself and for Ack-Ti-
                                        Lining, Inc., The Akro Corporation,
                                        Collins & Aikman Floor Coverings,
                                        Inc. and Dura Convertible Systems,
                                        Inc.


                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President, Controller,
                                                  Acting Chief Financial Officer
                                                  and Assistant Treasurer



                                        WCA CANADA INC., as Servicer

                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Agent







                                 -28-
          
<PAGE>



                                        IMPERIAL WALLCOVERINGS, INC., as
                                        Servicer


                                        By:Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Acting Chief Financial 
                                                         Officer    
 

                                  -29-
          
<PAGE>

<PAGE>

                                                             EXECUTION COPY





                                    CARCORP, INC.,
                                     as Company,


                            COLLINS & AIKMAN PRODUCTS CO.,
                                 as Master Servicer,

                                         and

                                    CHEMICAL BANK,
                                      as Trustee

                         on behalf of the Certificateholders



                                   C&A MASTER TRUST



                                  POOLING AGREEMENT




                              Dated as of March 30, 1995



<PAGE>


                                  TABLE OF CONTENTS

                                                                       Page

                                      ARTICLE I

                                     DEFINITIONS  . . . . . . . . . . .   2
               1.1.  Definitions  . . . . . . . . . . . . . . . . . . .   2
               1.2.  Other Definitional Provisions  . . . . . . . . . .  27


                                      ARTICLE II

                              CONVEYANCE OF RECEIVABLES;
                               ISSUANCE OF CERTIFICATES . . . . . . . .  28
               2.1.  Conveyance of Receivables  . . . . . . . . . . . .  28
               2.2.  Acceptance by Trustee  . . . . . . . . . . . . . .  31
               2.3.  Representations and Warranties of the
                     Company Relating to the Company  . . . . . . . . .  32
               2.4.  Representations and Warranties of the Company
                     Relating to the Receivables  . . . . . . . . . . .  35
               2.5.  Repurchase of Ineligible Receivables . . . . . . .  36
               2.6.  Purchase of Investor Certificateholders'         
                     Interest in Trust Portfolio  . . . . . . . . . . .  37
               2.7.  Affirmative Covenants of the Company . . . . . . .  38
               2.8.  Negative Covenants of the Company  . . . . . . . .  42


                                     ARTICLE III

                     RIGHTS OF CERTIFICATEHOLDERS AND ALLOCATION 
                            AND APPLICATION OF COLLECTIONS  . . . . . .  46
               3.1.  Establishment of Collection Accounts; Certain
                     Allocations  . . . . . . . . . . . . . . . . . . .  46


                                      ARTICLE IV

                   ARTICLE IV IS RESERVED AND MAY BE SPECIFIED IN 
                      ANY SUPPLEMENT WITH RESPECT TO THE SERIES 
                                   RELATING THERETO . . . . . . . . . .  53


                                      ARTICLE V

                                   THE CERTIFICATES . . . . . . . . . .  53
               5.1.  The Certificates . . . . . . . . . . . . . . . . .  53
               5.2.  Authentication of Certificates . . . . . . . . . .  54
               5.3.  Registration of Transfer and Exchange of
                     Certificates . . . . . . . . . . . . . . . . . . .  54
               5.4.  Mutilated, Destroyed, Lost or Stolen
                     Certificates . . . . . . . . . . . . . . . . . . .  56


                                            -i-


<PAGE>


                                                                       Page

               5.5.  Persons Deemed Owners  . . . . . . . . . . . . . .  57
               5.6.  Appointment of Paying Agent  . . . . . . . . . . .  57
               5.7.  Access to List of Certificateholders' Names and
                     Addresses  . . . . . . . . . . . . . . . . . . . .  58
               5.8.  Authenticating Agent . . . . . . . . . . . . . . .  59
               5.9.  Tax Treatment  . . . . . . . . . . . . . . . . . .  61
               5.10.  Tender of Exchangeable Company Certificate  . . .  61
               5.11.  Book-Entry Certificates . . . . . . . . . . . . .  63
               5.12.  Notices to Clearing Agency  . . . . . . . . . . .  64
               5.13.  Definitive Certificates . . . . . . . . . . . . .  64


                                      ARTICLE VI

                        OTHER MATTERS RELATING TO THE COMPANY . . . . .  65
               6.1.  Liability of the Company . . . . . . . . . . . . .  65
               6.2.  Limitation on Liability of the Company . . . . . .  65
               6.3.  Liabilities  . . . . . . . . . . . . . . . . . . .  66


                                     ARTICLE VII

                              EARLY AMORTIZATION EVENTS . . . . . . . .  66
               7.1.  Early Amortization Events  . . . . . . . . . . . .  66
               7.2.  Additional Rights Upon the Occurrence of Certain
                     Events . . . . . . . . . . . . . . . . . . . . . .  67
               7.3.  Expense Account  . . . . . . . . . . . . . . . . .  68


                                     ARTICLE VIII

                                     THE TRUSTEE  . . . . . . . . . . .  69
               8.1.  Duties of Trustee  . . . . . . . . . . . . . . . .  69
               8.2.  Rights of the Trustee  . . . . . . . . . . . . . .  71
               8.3.  Trustee Not Liable for Recitals in Certificates  .  73
               8.4.  Trustee May Own Certificates . . . . . . . . . . .  73
               8.5.  Trustee's Fees and Expenses  . . . . . . . . . . .  73
               8.6.  Eligibility Requirements for Trustee . . . . . . .  74
               8.7.  Resignation or Removal of Trustee  . . . . . . . .  75
               8.8.  Successor Trustee  . . . . . . . . . . . . . . . .  76
               8.9.  Merger or Consolidation of Trustee . . . . . . . .  76
               8.10. Appointment of Co-Trustee or Separate Trustee  . .  76
               8.11. Tax Returns  . . . . . . . . . . . . . . . . . . .  78
               8.12. Trustee May Enforce Claims Without Possession of
                     Certificates . . . . . . . . . . . . . . . . . . .  78
               8.13. Suits for Enforcement  . . . . . . . . . . . . . .  79
               8.14. [Reserved] . . . . . . . . . . . . . . . . . . . .  79
               8.15. Representations and Warranties of Trustee  . . . .  79
               8.16. Maintenance of Office or Agency  . . . . . . . . .  80
               8.17. Limitation of Liability  . . . . . . . . . . . . .  80


                                         -ii-


<PAGE>


                                                                       Page


                                      ARTICLE IX

                                     TERMINATION  . . . . . . . . . . .  80
               9.1.  Termination of Trust; Optional Repurchase  . . . .  80
               9.2.  Optional Purchase and Final Termination Date of
                     Investor Certificates of any Series  . . . . . . .  81
               9.3.  Final Payment with Respect to Any Series . . . . .  82
               9.4.  Company's Termination Rights . . . . . . . . . . .  83


                                      ARTICLE X

                               MISCELLANEOUS PROVISIONS . . . . . . . .  84
               10.1.   Amendment  . . . . . . . . . . . . . . . . . . .  84
               10.2.   Protection of Right, Title and Interest
                       to Trust . . . . . . . . . . . . . . . . . . . .  85
               10.3.   Limitation on Rights of Certificateholders . . .  86
               10.4.   Governing Law  . . . . . . . . . . . . . . . . .  87
               10.5.   Notices  . . . . . . . . . . . . . . . . . . . .  87
               10.6.   Severability of Provisions . . . . . . . . . . .  88
               10.7.   Assignment . . . . . . . . . . . . . . . . . . .  88
               10.8.   Certificates Nonassessable and Fully Paid  . . .  89
               10.9.   Further Assurances . . . . . . . . . . . . . . .  89
               10.10.  No Waiver; Cumulative Remedies . . . . . . . . .  89
               10.11.  Counterparts . . . . . . . . . . . . . . . . . .  89
               10.12.  Third-Party Beneficiaries  . . . . . . . . . . .  89
               10.13.  Actions by Certificateholders  . . . . . . . . .  89
               10.14.  Merger and Integration . . . . . . . . . . . . .  90
               10.15.  Headings . . . . . . . . . . . . . . . . . . . .  90
               10.16.  Construction of Agreement  . . . . . . . . . . .  90
               10.17.  No Set-Off . . . . . . . . . . . . . . . . . . .  90
               10.18.  No Bankruptcy Petition . . . . . . . . . . . . .  90
               10.19.  Limitation of Liability  . . . . . . . . . . . .  91
               10.20.  Canadian Taxes . . . . . . . . . . . . . . . . .  91
               10.21.  Payments by Company  . . . . . . . . . . . . . .  92
               10.22.  Certain Information  . . . . . . . . . . . . . .  92


                                      -iii-

<PAGE>



                                       EXHIBITS

          Exhibit A      Form of Exchangeable Company Certificate
          Exhibit B      Form of Lockbox Agreement
          Exhibit C      [Reserved]
          Exhibit D      Form of Annual Master Servicer's Certificate
          Exhibit E      [Reserved]
          Exhibit F      Form of Annual Opinion of Counsel
          Exhibit G      Form of Additional Servicer Supplement
          Exhibit H      Internal Operating Procedures Memorandum

                                      SCHEDULES

          Schedule 1     Receivables
          Schedule 2     Identification of the Trust Accounts
          Schedule 3     Special Obligors
          Schedule 4     Location of Chief Executive Office
          Schedule 5     Contractual Obligations


                                      APPENDICES

          Appendix A     Description of Servicer Site Review Procedures
          Appendix B     Description of Standby Liquidation System


                                      -iv-


<PAGE>


                    POOLING AGREEMENT, dated as of March 30, 1995, among
          Carcorp, Inc., a Delaware corporation (the "Company"); Collins &
          Aikman Products Co. ("C&A Products"), a Delaware corporation (in
          its capacity as master servicer, the "Master Servicer"); and
          Chemical Bank, a New York banking corporation, not in its
          individual capacity, but solely as trustee (in such capacity, the
          "Trustee").


                                W I T N E S S E T H :


                    WHEREAS, the Company, the Master Servicer, the
          subsidiaries of the Master Servicer which are parties thereto
          (the "Sellers"), the several financial institutions which are
          parties thereto (the "Original Banks") and Chemical Bank, in its
          capacity as administrative agent for the Original Banks (the
          "Original Agent"), have entered into a Receivables Transfer and
          Servicing Agreement, dated as of July 13, 1994 (as the same has
          been amended from time to time, the "Original Transfer
          Agreement");

                    WHEREAS, pursuant to the Original Transfer Agreement,
          the Company has transferred to the Original Banks all of its
          right, title and interest in, to and under the receivables and
          other related property owned by the Company upon the terms and
          conditions therein stated;

                    WHEREAS, as of the date hereof, (i) the Company, the
          Master Servicer and the Sellers are entering into an Amended and
          Restated Receivables Sale Agreement (as amended, supplemented or
          otherwise modified from time to time, the "Receivables Sale
          Agreement"), (ii) the Company, the Master Servicer, each of the
          subsidiaries of the Master Servicer which are from time to time
          parties thereto, in their capacities as servicers of the
          Receivables (in such capacities, the "Servicers"), and the
          Trustee have entered into a Servicing Agreement (as amended,
          supplemented or otherwise modified from time to time, the
          "Servicing Agreement") and (iii) the Company, the Master Servicer
          and the Trustee have entered into two Supplements to this
          Agreement pursuant to which the Company, upon the issuance and
          sale of the Investor Certificates thereunder, will receive funds
          to reacquire from the Original Banks the receivables and other
          property transferred under the Original Transfer Agreement and
          the interest of the Original Banks in such receivables and other
          property will be terminated; and

                    WHEREAS, the parties hereto wish to enter into this
          Agreement in order to create a master trust to which the Company
          will transfer all of its right, title and interest in, to and
          under the Receivables and other Trust Assets now or hereafter
          owned by the Company and such master trust shall, from time to


<PAGE>


          time at the direction of the Company, issue one or more Series of
          Investor Certificates which shall represent interests in the
          Receivables and such other Trust Assets as specified in the
          Supplement related to such Series;

                    NOW, THEREFORE, in consideration of the premises and of
          the mutual covenants herein contained, the parties hereto agree
          as follows:


                                      ARTICLE I

                                     DEFINITIONS

                    Section 1.1.  Definitions.  Whenever used in this
          Agreement, the following words and phrases shall have the
          following meanings:

                    "Accounts" shall have the meaning specified in
               subsection 2.1(a)(vi) of this Agreement.

                    "Accrual Period" shall mean, for any Series, the period
               from and including a Distribution Date, or, in the case of
               the initial Accrual Period for such Series, the Issuance
               Date for such Series, to but excluding the succeeding
               Distribution Date.

                    "Additional Receivables" shall mean those Receivables,
               if any, originated by a Seller added to Schedule 1 to the
               Receivables Sale Agreement after the Initial Closing Date,
               which Seller's Receivables, as evidenced by an amendment to
               the related Supplement, shall be designated as Additional
               Receivables.

                    "Additional Servicer Supplement" shall mean an
               instrument substantially in the form of Exhibit G by which a
               Subsidiary of the Master Servicer becomes a Servicer party
               to the Servicing Agreement.

                    "Adjusted Invested Amount" shall mean, with respect to
               any Outstanding Series, the definition assigned to such term
               in the related Supplement.

                    "Affiliate" shall mean, with respect to any specified
               Person, any other Person which, directly or indirectly, is
               in control of, is controlled by, or is under common control
               with, such Person; provided that a Person shall not be
               deemed an Affiliate of another Person solely by reason of an
               individual serving as an officer or director of such other
               Person.  For purposes of this definition "control" of a
               Person means the power, directly or indirectly, either to
               (i) vote 10% or more of the securities having ordinary



                                          -2-


<PAGE>


               voting power for the election of directors of such Person or
               (ii) direct or cause the direction of the management and
               policies of such Person, whether by contract or otherwise;
               and the terms "controlling" and "controlled" have meanings
               correlative to the foregoing.  

                    "Agent" shall mean, with respect to any Series, the
               Person, if any, so designated in the related Supplement.

                    "Aggregate Adjusted Invested Amount" shall mean, with
               respect to any date of determination, the sum of the
               Adjusted Invested Amount with respect to each Outstanding
               Series.

                    "Aggregate Allocated Receivables Amount" shall mean,
               with respect to any date of determination, the sum of the
               Allocated Receivables Amount with respect to each
               Outstanding Series.

                    "Aggregate Daily Collections" shall mean, with respect
               to any Business Day, the aggregate amount of all Collections
               deposited into the Collection Accounts on such day.

                    "Aggregate Invested Amount" shall mean, at any time,
               the sum of the Invested Amounts with respect to all
               Outstanding Series.

                    "Aggregate Primary Auto Receivables Amount" shall mean,
               with respect to any date of determination, the aggregate
               Principal Amount of all Primary Auto Receivables.

                    "Aggregate Receivables Amount" shall mean, with respect
               to any date of determination, the sum of the "Aggregate
               Receivables Amount" with respect to each Outstanding Series
               as set forth in the related Supplement for each such
               Outstanding Series.

                    "Aggregate Target Receivables Amount" shall mean, with
               respect to any date of determination, the sum of the Target
               Receivables Amount with respect to each Outstanding Series.

                    "Agreement" shall mean this Pooling Agreement and all
               amendments hereof and supplements hereto, and including,
               unless expressly stated otherwise, each Supplement.

                    "Allocated Receivables Amount" shall mean, with respect
               to any Outstanding Series, the amount specified in the
               related Supplement. 

                    "Amortization Period" shall mean, with respect to any
               Series, the period following the Revolving Period with

          
                                             -3-
          

<PAGE>

               respect to such Series, as defined in any related
               Supplement.

                    "Applicants" shall have the meaning specified in
               Section 5.7.

                    "Authorized Foreign Exchange Dealer" shall mean any
               foreign exchange dealer authorized by applicable law to deal
               and engage in foreign exchange transactions relating to
               Canadian Dollars selected by the Master Servicer and
               reasonably acceptable to the Trustee.

                    "Book-Entry Certificates" shall mean certificates
               evidencing a beneficial interest in the Certificates,
               ownership and transfers of which shall be made through book
               entries by a Clearing Agency as described in Section 5.11;
               provided, however, that after the occurrence of a condition
               whereupon book-entry registration and transfer are no longer
               permitted and Definitive Certificates are issued to the
               Certificate Book-Entry Holders, such Certificates shall no
               longer be "Book-Entry Certificates".

                    "Business Day" shall mean any day other than (i) a
               Saturday or a Sunday or (ii) another day on which commercial
               banking institutions or trust companies in the State of
               New York or in the city where the Corporate Trust Office is
               located, are authorized or obligated by law, executive order
               or governmental decree to be closed.

                    "Business Day Received" shall have the meaning
               specified in subsection 2.3(e) of the Servicing Agreement.

                    "C&A Products" shall mean Collins & Aikman Products
               Co., a Delaware corporation.

                    "Canada/Canadian Dollar Collection Account" shall have
               the meaning specified in subsection 3.1(a).

                    "Canada/U.S. Dollar Collection Account" shall have the
               meaning specified in subsection 3.1(a).

                    "Canadian Dollars" shall mean dollars in lawful
               currency of Canada.

                    "Canadian Exchange Percentage" shall mean, at any date
               of determination, the rate at which Canadian Dollars may be
               exchanged into U.S. Dollars (expressed as the percentage of
               Canadian Dollars per U.S. Dollars), as reported in The Wall
               Street Journal on the immediately preceding Business Day. 
               In the event that such rate does not appear in The Wall
               Street Journal on such immediately preceding Business Day,
               the Canadian Exchange Percentage shall be determined by

          
                                             -4-
          
<PAGE>

               reference to the relevant Bloomberg currency page (or, if
               such rate does not appear on any Bloomberg currency page, on
               the relevant page of the Reuters Monitor Money Rates
               Service) as of the close of business of the immediately
               preceding Business Day.  In the event that such rate does
               not appear on any Bloomberg page or the relevant page of the
               Reuters Monitor Money Rates Service, the Canadian Exchange
               Percentage shall be determined by reference to such other
               publicly available service for displaying exchange rates
               with respect to Canadian Dollars as may be selected by the
               Trustee.

                    "Canadian Seller" shall mean WCA Canada Inc., a wholly-
               owned Subsidiary of C&A Products.

                    "Certificate" shall mean one of any Series of Investor
               Certificates, the Exchangeable Company Certificate or, if
               applicable, any Subordinated Company Certificate.

                    "Certificate Book-Entry Holder" shall mean, with
               respect to a Book-Entry Certificate, the Person who is
               listed on the books of the Clearing Agency, or on the books
               of a Person maintaining an account with such Clearing
               Agency, as the beneficial owner of such Book-Entry
               Certificate (directly or as an indirect participant, in
               accordance with the rules of such Clearing Agency).

                    "Certificate Rate" shall mean with respect to any
               Series and Class of Certificates, the percentage interest
               rate (or formula on the basis of which such interest rate
               shall be determined) stated in the applicable Supplement.

                    "Certificate Register" shall mean the register
               maintained pursuant to Section 5.3, providing for the
               registration of the Certificates and transfers and exchanges
               thereof.

                    "Certificateholder" shall mean the Person in whose name
               a Certificate is registered in the Certificate Register.

                    "Certificateholders' Interest" shall have the meaning
               specified in subsection 3.1(b).

                    "Charge-Offs" shall mean, during any period, with
               respect to the Receivables originated by any Seller and sold
               to the Company, the aggregate amount of such Receivables, as
               reflected in the most recent aged trial balance report of
               such Seller, that were written off, or should have been
               written off, during such period as uncollectible in
               accordance with the Policies of the Company.



          
                                             -5-
          
<PAGE>

                    "Class" shall mean, with respect to any Series, any one
               of the classes of Certificates of that Series as specified
               in the related Supplement.

                    "Clearing Agency" shall mean each organization
               registered as a "clearing agency" pursuant to Section 17A of
               the Securities Exchange Act of 1934, as amended.

                    "Clearing Agency Participant" shall mean a broker,
               dealer, bank, other financial institution or other Person
               for whom from time to time a Clearing Agency effects book-
               entry transfers and pledges of securities deposited with
               such Clearing Agency.

                    "Collection Accounts" shall mean the collective
               reference to the U.S. Dollar Collection Account, the
               Canada/U.S. Dollar Collection Account and the
               Canada/Canadian Dollar Collection Account.

                    "Collections" shall mean all collections and all
               amounts received in respect of the Receivables transferred
               to the Trust, including Recoveries, Repurchase Payments and
               payments in respect of Dilutive Credits, together with all
               collections received in respect of the Related Property
               (including Recoveries) in the form of cash, checks, wire
               transfers or any other form of cash payment, and all
               proceeds thereof (including, without limitation, whatever is
               received upon the sale, exchange, collection or other
               disposition of, or any indemnity, warranty or guaranty
               payable in respect of, the foregoing and all "proceeds" as
               defined in Section 9-306 of the UCC as in effect in the
               State of New York or, if applicable, as defined under
               similar provincial laws of Canada).

                    "Company" shall mean Carcorp, Inc., a Delaware
               corporation.

                    "Company Collection Subaccount" shall have the meaning
               specified in subsection 3.1(a).

                    "Company Exchange" shall have the meaning specified in
               subsection 5.10(b).

                    "Company Interest" shall have the meaning specified in
               subsection 3.1(b).

                    "Contractual Obligation" shall mean, as to any Person,
               any provision of any security issued by such Person or of
               any agreement, instrument or other undertaking to which such
               Person is a party or by which it or any of its property is
               bound.


          
                                             -6-
<PAGE>

                    "Corporate Trust Office" shall mean the principal
               office of the Trustee at which at any particular time its
               corporate trust business shall be administered, which office
               at the date of the execution of this Agreement is located at
               450 West 33rd Street, 15th Floor, New York, New York 10001
               (Attention:  Structured Finance Services - ABS).

                    "Credit Agreement" shall mean the Credit Agreement
               dated as of June 22, 1994 among C&A Products, as Borrower,
               WCA Canada Inc., as Canadian Borrower, Collins & Aikman
               Corporation, as Guarantor, the Lenders named therein,
               Continental Bank, N.A. and NationsBank, N.A., as Managing
               Agents, and Chemical Bank, as Administrative Agent, as
               amended, supplemented or otherwise modified from time to
               time.

                    "Cut-Off Date" shall mean the close of business on
               March 29, 1995.

                    "Daily Report" shall have the meaning specified in
               subsection 4.2(a) of the Servicing Agreement.

                    "Defaulted Receivable" shall mean, with respect to each
               Seller, any Receivable (a) the Obligor of which is in
               bankruptcy, (b) which is unpaid in whole or in part for more
               than 90 days after its original due date or (c) which, in
               accordance with such Seller's Policies, is or should have
               been determined to be uncollectible by such Seller, in each
               case as calculated based on the most recent aged trial
               balance report with respect to such Seller.

                    "Deficiency Amount" shall have, with respect to any
               Series, the meaning specified in the applicable Supplement.

                    "Definitive Certificates" shall have the meaning
               specified in Section 5.11.

                    "Delinquent Receivable" shall mean, with respect to
               each Seller, any Receivable, other than Defaulted
               Receivables, which Receivable, as calculated based on the
               most recent aged trial balance report with respect to such
               Seller, is unpaid in whole or in part for more than 60 days
               after its original due date.

                    "Deposit Date" shall have the meaning specified in
               subsection 3.1(e).

                    "Depository" shall mean, with respect to any Series,
               the Clearing Agency designated as the "Depository" in the
               related Supplement.



          
                                             -7-
          
<PAGE>

                    "Depository Agreement" shall mean, with respect to any
               Series, an agreement among the Company, the Trustee and a
               Clearing Agency, in a form reasonably satisfactory to the
               Trustee and the Company.

                    "Determination Date" shall mean, with respect to any
               Distribution Date, the Business Day immediately preceding
               such Distribution Date.

                    "Dilution Adjustments" shall have the meaning specified
               in Section 2.5 of the Receivables Sale Agreement.

                    "Dilutive Credits" shall mean, for any period, the
               aggregate amount of discount expense, rebates, refunds,
               billing error expense, credits against Receivables, offsets
               and other adjustments or allowances in respect of
               Receivables permitted or incurred by the Seller thereof or
               the Company with respect thereto during such period.

                    "Distribution Date" shall mean, except as otherwise set
               forth in the applicable Supplement, the 25th day of the
               month, beginning in the month immediately following the
               month of the Initial Issuance, or if such 25th day is not a
               Business Day, the next succeeding Business Day.

                    "Dollars," "U.S. Dollars" and "$" shall mean dollars in
               lawful currency of the United States of America.

                    "Early Amortization Event" shall have, with respect to
               any Series, the meaning specified in Section 7.1 of this
               Agreement and in any Supplement for such Series.

                    "Eligible Institution" shall mean (a) with respect to
               accounts in the United States, a depositary institution or
               trust company (which may include the Trustee) organized
               under the laws of the United States of America or any one of
               the states thereof or the District of Columbia; provided,
               however, that at all times (i) such depositary institution
               or trust company is a member of the Federal Deposit
               Insurance Corporation, the unsecured and uncollateralized
               debt obligations of which are rated in the highest long-term
               or short-term rating category by each Rating Agency and (ii)
               such depositary institution or trust company has a combined
               capital and surplus of at least $50,000,000, and (b) with
               respect to accounts in Canada, a bank within the meaning of
               the Bank Act (Canada) or a trust company licensed under the
               laws of Canada or any province thereof; provided, however,
               that at all times the short-term deposits of any such bank
               or trust company shall have a credit rating from S&P so long
               as it is a Rating Agency, and any other Rating Agency rating
               such bank or trust company in the highest long-term
               investment category granted thereby or, if such institution

          
                                             -8-
          
<PAGE>

               does not have a long-term rating from S&P and/or such other
               Rating Agency, the highest short-term investment category
               granted by S&P, as the case may be.

                    "Eligible Investments" shall mean any book-entry
               securities, negotiable instruments or securities represented
               by instruments in bearer or registered form which evidence:

                    (a)  direct obligations of, and obligations fully
               guaranteed as to timely payment by, the United States of
               America; 

                    (b)  federal funds, demand deposits, time deposits or
               certificates of deposit of any depository institution or
               trust company incorporated under the laws of the United
               States of America or any state thereof (or any domestic
               branch of a foreign bank) and subject to supervision and
               examination by Federal or State banking or depository
               institution authorities; provided, however, that at the time
               of the investment or contractual commitment to invest
               therein the commercial paper or other short-term unsecured
               debt obligations (other than such obligations the rating of
               which is based on the credit of a Person other than such
               depository institution or trust company) thereof shall have
               a credit rating from each of the Rating Agencies rating such
               investment in the highest investment category granted
               thereby;

                    (c)  commercial paper rated, at the time of the
               investment or contractual commitment to invest therein, in
               the highest rating category by each Rating Agency rating
               such commercial paper;

                    (d)  investments in money market funds rated the
               highest rating category by each Rating Agency rating such
               money market fund (provided, that if such Rating Agency is
               Standard & Poor's Ratings Group, a division of McGraw-Hill,
               Inc., such rating shall be AAAm-g);

                    (e)  bankers' acceptances issued by any depository
               institution or trust company referred to in clause (b)
               above;

                    (f)  repurchase obligations with respect to any
               security that is a direct obligation of, or fully guaranteed
               by, the United States of America or any agency or
               instrumentality thereof the obligations of which are backed
               by the full faith and credit of the United States of
               America, in either case entered into with a depository
               institution or trust company (acting as principal) described
               in clause (b) above; or


          
                                             -9-
          
<PAGE>

                    (g)  any other investment approved in writing by each
               Rating Agency.

                    "Eligible Letter of Credit" shall mean any irrevocable
               direct pay or standby letter of credit (a) issued in favor
               of a Seller by any commercial bank that (i) has combined
               capital and surplus of not less than $50,000,000 and (ii)
               has (or the holding company parent of which has) a long-term
               or short-term senior unsecured debt rating in the highest
               rating category by each Rating Agency and (b) which permits
               such Seller to draw, upon notice to the issuing bank, an
               amount equal to the entire Principal Amount of any
               Receivable supported thereby, in U.S. Dollars payable by the
               issuing bank in the United States, no later than 90 days
               after the original invoice date with respect to such
               Receivable.

                    "Eligible Obligor" shall mean, as of any date of
               determination, each Obligor in respect of a Receivable that
               satisfies the following eligibility criteria:

                    (a)  it is organized or located (within the meaning of
               Section 9-103(3)(d) of the UCC as in effect in the State of
               New York) in the United States; provided, however, that (i)
               Obligors organized or located in Canada or Japanese Obligors
               or (ii) Obligors not otherwise described in clause (i) above
               which are located (within the meaning of Section 9-103(3)(d)
               of the UCC as in effect in the State of New York) outside
               the United States, shall be deemed Eligible Obligors if (x)
               in the case of clauses (i) and (ii) above, the Receivables
               of such Obligor would otherwise be Eligible Receivables, (y)
               in the case of clause (i) above, the aggregate Principal
               Amount of all such Receivables does not exceed 20.0% of the
               Principal Amount of the Eligible Receivables then held by
               the Trust and (z) in the case of clause (ii) above, (1) the
               Receivables of such Obligor are supported by an Eligible
               Letter of Credit and (2) the aggregate Principal Amount of
               all such Receivables does not exceed 3.0% of the Principal
               Amount of the Eligible Receivables then held by the Trust;
               provided, further, that if an Obligor is located in the
               Provinces of Prince Edward Island, New Brunswick, Nova
               Scotia or Newfoundland, it shall not be deemed to be an
               Eligible Obligor until, as evidenced by an Opinion of
               Counsel, all actions are taken that are required to perfect
               the Company's and the Trust's ownership/security interest in
               the Receivables of any such Obligor;

                    (b) it is not a direct or indirect Subsidiary of C&A
               Products;

                    (c)  it is not a domestic or foreign government or any
               agency, department, or instrumentality thereof; provided,

          
                                            -10-
          
<PAGE>

               however, that up to 2.5% of the aggregate Principal Amount
               of the Eligible Receivables may be owing by the United
               States government, any state or local government within the
               United States or subdivision, or any agency, department or
               instrumentality thereof; and

                    (d)  it is not the subject of any reorganization,
               bankruptcy, receivership, custodianship or insolvency,
               unless the Receivables of such Obligor arise subsequent to a
               decree or order for relief under the Bankruptcy Reform Act
               of 1978, as amended, with respect to such Obligor;

               provided, however, that, if 25% or more of the Principal
               Amount of Receivables of an Obligor that is one of the ten
               largest Obligors (measured by Principal Amount of
               Receivables in the Trust) are reported as being 60 days or
               more past due as at the end of the fiscal month immediately
               preceding the most recent Settlement Report Date (commencing
               with the May 1995 Settlement Report Date), such Obligor
               shall not be deemed an Eligible Obligor until such time as
               the Master Servicer furnishes the Rating Agencies with a
               report (which may be part of a Daily Report or a Monthly
               Settlement Statement) indicating that less than 25% of the
               Principal Amount of Receivables of such Obligor then in the
               Trust are 60 days or more past due.

                    "Eligible Receivable" shall mean, as of any date of
               determination, each Receivable owing by an Eligible Obligor
               in existence as of such date that satisfies the following
               eligibility criteria:

                    (a)  it constitutes an account (and not an "instrument"
               or "chattel paper" or a title in bearer form) within the
               meaning of Section 9-106 of the UCC of the State the law of
               which governs the perfection of the interest granted in it
               or, if applicable, under the provisions of similar
               legislation of any province of Canada;

                    (b)  it represents an enforceable obligation of such
               Eligible Obligor to pay the full Principal Amount thereof
               and it is not subject to any dispute in whole or in part or
               to any offset, counterclaim or defense; provided that a
               Receivable that is subject only in part to any of the
               foregoing shall be an Eligible Receivable to the extent not
               subject to dispute, offset, counterclaim or defense;

                    (c)  it is not a Defaulted Receivable or a Delinquent
               Receivable;

                    (d)  it is denominated and payable in U.S. Dollars or
               Canadian Dollars in the United States or Canada;


          
                                            -11-
          
<PAGE>

                    (e)  it arose in the ordinary course of business from
               the sale of products or services of a Seller and in
               accordance with the Policies of such Seller and, at such
               date of determination, such Seller continues to be a Seller
               under the Receivables Sale Agreement;

                    (f)  it does not contravene any applicable law, rule or
               regulation and the applicable Seller is not in violation of
               any law, rule or regulation in connection with it which in
               any way renders it unenforceable or would otherwise impair
               in any material respect the collectibility of such
               Receivable;

                    (g)  if the Company and the Trust are not excluded from
               the definition of "investment company" pursuant to Rule 3a-7
               under the Investment Company Act of 1940, as amended, it is
               an account receivable representing all or part of the sales
               price of merchandise, insurance or services within the
               meaning of Section 3(c)(5) of the Investment Company Act of
               1940, as amended;

                    (h)  it is not a Receivable for which the applicable
               Seller has established an offsetting specific reserve;

                    (i)  it is not a Receivable in respect of which the
               applicable Seller has (i) entered into an arrangement with
               the Obligor pursuant to which payment of any portion of the
               purchase price has been extended or deferred, whether by
               means of a promissory note or by any other means, to a date
               more than 60 days from the billing date, (ii) altered the
               basis of the aging from the initial due date for payment
               such that the final due date extends to a date more than 60
               days from the billing date or (iii) otherwise made any
               modification except in the ordinary course of business and
               consistent with the Policies of such Seller;

                    (j)  the related goods shall have been delivered to the
               related Obligor or the related services shall have been
               performed and the Receivable shall have been billed to the
               related Obligor;

                    (k)  the Company or the Trust will have good and
               marketable title thereto free and clear from Liens (except
               those in favor of the Company and/or the Trust) and such
               Receivable has been the subject of either a valid transfer
               from the Company to the Trust or, subsidiarily, the grant of
               a first priority perfected security interest therein to the
               Trust;

                    (l)  except for Receivables sold on any Effective Date
               (as defined under the Receivables Sale Agreement) for any
               Seller, it was sold to the Company pursuant to the

          
                                            -12-
          
<PAGE>

               Receivables Sale Agreement within three Business Days after
               the original invoice date with respect thereto;

                    (m)  all required consents, approvals and
               authorizations (including, without limitation, any consent
               of the Obligor thereof required for the assignment and sale
               thereof to the Company and by the Company to the Trust) have
               been obtained with respect to the Receivable;

                    (n)  it is fully assignable; and

                    (o)  at the time such Receivable was sold by the
               respective Seller to the Company under the Receivables Sale
               Agreement, no event described in subsection 7(d)(i) of the
               Receivables Sale Agreement (without giving effect to any
               requirement as to the passage of time) had occurred with
               respect to such Seller.

                    "Eligible Primary Auto Receivables" shall mean, as of
               any date of determination, each Primary Auto Receivable that
               also is an Eligible Receivable.

                    "Eligible Successor Servicer" shall mean a Person
               which, at the time of its appointment as a Servicing Party
               (i) is legally qualified and has the corporate power and
               authority to service the Receivables transferred to the
               Trust, (ii) has demonstrated the ability to service a
               portfolio of similar receivables in accordance with high
               standards of skill and care in the sole determination of the
               Master Servicer and (iii) has a combined capital and surplus
               of at least $5,000,000.

                    "ERISA" shall mean the Employee Retirement Income
               Security Act of 1974, as amended.

                    "Exchange" shall mean either of the procedures
               described under Section 5.10.

                    "Exchange Date" shall have the meaning, with respect to
               any Series issued pursuant to an Exchange, specified in
               Section 5.10.

                    "Exchange Notice" shall have the meaning, with respect
               to any Series issued pursuant to an Exchange, specified in
               Section 5.10.

                    "Exchangeable Company Certificate" shall mean the
               certificate executed by the Company and authenticated by the
               Trustee, substantially in the form of Exhibit A and
               exchangeable as provided in Section 5.10.



          
                                            -13-
          
<PAGE>

                    "Excess Primary Auto Receivables" shall mean, on any
               date of determination, the aggregate Principal Amount of
               Eligible Primary Auto Receivables in excess of the Obligor
               Limits for the Primary Auto Obligors.

                    "Expense Account" shall have the meaning specified in
               subsection 7.3(a).

                    "Expense Account Limit" shall mean $500,000.

                    "Force Majeure Delay" shall mean, with respect to any
               Servicing Party, any cause or event which is beyond the
               control and not due to the negligence of such Servicing
               Party which delays, prevents or prohibits such Servicing
               Party's delivery of Daily Reports and/or Monthly Settlement
               Statements, including, without limitation, acts of God or
               the elements and fire, but shall not include strikes;
               provided that no such cause or event shall be deemed to be a
               Force Majeure Delay unless the affected Servicing Party or
               the Master Servicer on behalf of such Servicing Party shall
               have given the Company and the Trustee written notice
               thereof as soon as possible after the beginning of such
               delay.

                    "Fractional Undivided Interest" shall mean the
               fractional undivided interest in the Certificateholders'
               Interest evidenced by an Investor Certificate.

                    "GAAP" shall mean generally accepted accounting
               principles in the United States of America as in effect from
               time to time.

                    "General Opinion" shall mean, with respect to any
               action, an Opinion of Counsel to the effect that (i) such
               action has been duly authorized by all necessary corporate
               action on the part of the Master Servicer or the Company, as
               the case may be, (ii) any agreement executed in connection
               with such action constitutes a legal, valid and binding
               obligation of the Master Servicer or the Company, as the
               case may be, enforceable in accordance with the terms
               thereof, except as enforceability may be limited by
               applicable bankruptcy, insolvency, reorganization,
               moratorium or other similar laws now or hereinafter in
               effect, affecting the enforcement of creditors' rights and
               except as such enforceability may be limited by general
               principles of equity (whether considered in a proceeding at
               law or in equity) and (iii) any condition precedent to any
               such action has been complied with.

                    "Governmental Authority" shall mean any nation or
               government, any state or other political subdivision thereof
               and any entity exercising executive, legislative, judicial,

          
                                            -14-
          
<PAGE>

               regulatory or administrative functions of or pertaining to
               government.

                    "Indebtedness" shall mean, with respect to any Person
               at any date, (a) all indebtedness of such Person for
               borrowed money or for the deferred purchase price of
               property or services (other than current trade liabilities
               incurred in the ordinary course of business), (b) any other
               indebtedness of such Person which is evidenced by a note,
               bond, debenture or similar instrument, (c) all obligations
               of such Person under capital leases, (d) all obligations of
               such Person in respect of acceptances issued or created for
               the account of such Person which would be reflected on a
               balance sheet of such Person prepared in accordance with
               GAAP and (e) all liabilities secured by any Lien on any
               property owned by such Person even though such Person has
               not assumed or otherwise become liable for the payment
               thereof.  For purposes of any calculation hereunder, the
               amount of any Indebtedness outstanding at any time, except
               Indebtedness under clause (e) of this definition, shall be
               deemed to be equal to the then outstanding principal amount
               of such Indebtedness (including, with respect to capital
               leases, the implied principal amount thereof calculated in
               accordance with GAAP) and the amount of any Indebtedness
               outstanding at any time under clause (e) of this definition
               shall be equal to the lesser of (i) the then outstanding
               principal amount of, and all accrued and unpaid interest on,
               the liability secured by the applicable property and (ii)
               the then fair market value of such property.

                    "Ineligible Receivable" shall have the meaning
               specified in Section 2.5.

                    "Initial Closing Date" shall mean March 31, 1995.

                    "Initial Invested Amount" shall mean, with respect to
               any Series, the amount stated as such in the applicable
               Supplement.

                    "Insolvency Event" shall mean the occurrence of any one
               or more of the events specified in paragraph (a) of Section
               7.1.

                    "Internal Operating Procedures Memorandum" shall mean
               the internal operating procedures memorandum prepared by the
               Trustee as set forth in Exhibit H hereto.

                    "Internal Revenue Code" shall mean the Internal Revenue
               Code of 1986, as amended from time to time.

                    "Invested Amount" shall have, with respect to any
               Series, the meaning specified in the applicable Supplement.

          
                                            -15-
          
<PAGE>

                    "Invested Percentage" shall have, with respect to any
               Series, the meaning specified in the applicable Supplement.

                    "Investment Earnings" shall have the meaning specified
               in subsection 3.1(c).

                    "Investor Certificateholder" shall mean the holder of
               record of, or the bearer of, an Investor Certificate.

                    "Investor Certificates" shall mean the Certificates
               executed by the Company and authenticated by or on behalf of
               the Trustee, substantially in the form attached to the
               applicable Supplement, but shall not include the
               Exchangeable Company Certificate, any Subordinated Company
               Certificate or any other Certificate held by the Company.

                    "Issuance Date" shall mean, with respect to any Series,
               the date of issuance of such Series, or the date of any
               increase to the Invested Amount of such Series, as specified
               in the related Supplement.

                    "Japanese Obligor" shall mean any of Fuji Heavy
               Industries, Inc., Toyota Motor Company, Honda Motor Co.,
               Ltd., Toyota Tsusho Corp., or Kotobakiya Fronte Co., Inc.

                    "Lien" shall mean, with respect to any asset, (a) any
               mortgage, hypothec, deed of trust, lien, pledge,
               encumbrance, charge or security interest in or on such
               asset, (b) the interest of a vendor or a lessor under any
               conditional sale agreement, capital lease or title retention
               agreement relating to such asset and (c) in the case of
               securities, any purchase option, call or other similar right
               of a third party with respect to such securities; provided,
               however, that if a lien is imposed under Section 412(n) of
               the Internal Revenue Code or Section 302(f) of ERISA for a
               failure to make a required installment or other payment to a
               plan to which Section 412(n) of the Internal Revenue Code or
               Section 302(f) of ERISA applies, then such lien shall not be
               treated as a "Lien" from and after the time any Person who
               is obligated to make such payment pays to such plan the
               amount of such lien determined under Section 412(n)(3) of
               the Internal Revenue Code or Section 302(f)(3) of ERISA, as
               the case may be, and provides to the Trustee and each Agent
               a written statement of the amount of such lien together with
               written evidence of payment of such amount, or such lien
               expires pursuant to Section 412(n)(4)(B) of the Internal
               Revenue Code or Section 302(f)(4)(B) of ERISA.

                    "Lockbox" shall mean the post office boxes listed on
               Schedule 2 to the Receivables Sale Agreement to which the
               Obligors are instructed to remit payments on the Receivables


          
                                            -16-
          
<PAGE>

               and/or such other post office boxes as may be established
               pursuant to Section 2.3 of the Servicing Agreement.

                    "Lockbox Account" shall mean the intervening account
               used by a Lockbox Processor for deposit of funds received in
               a Lockbox prior to their transfer to the Collection
               Accounts.

                    "Lockbox Agreement" shall mean a lockbox agreement in
               the form set forth as Exhibit B.

                    "Lockbox Processor" shall mean the depositary
               institution or processing company (which may be the Trustee)
               which processes payments on the Receivables sent by the
               Obligors thereon forwarded to a Lockbox.

                    "Master Servicer" shall initially mean C&A Products in
               its capacity as Master Servicer under the Transaction
               Documents and, after any Service Transfer, the Successor
               Servicer.

                    "Material Adverse Effect" shall mean (i) with respect
               to any Seller or any Servicing Party, (a) a materially
               adverse effect on the business, operations, property or
               condition (financial or otherwise) of C&A Products and its
               Subsidiaries taken as a whole, (b) a material impairment of
               the ability of such Seller or Servicing Party, as the case
               may be, to perform its obligations under the Transaction
               Documents, (c) a material impairment of the validity or
               enforceability of any of the Transaction Documents against
               any of the Sellers or any Servicing Party, (d) a material
               impairment of the interests, rights or remedies of the
               Trustee or the Investor Certificateholders or (e) a material
               impairment of the collectibility of the Receivables of such
               Seller or Servicing Party, as the case may be, or (ii) with
               respect to the Company, (a) a materially adverse effect on
               the business, operations, property or condition (financial
               or otherwise) of the Company, (b) a material impairment of
               the ability of the Company to perform its obligations under
               any Transaction Document to which it is a party, (c) a
               material impairment of the validity or enforceability of any
               of the Transaction Documents against the Company, (d) a
               material impairment of the interests, rights or remedies of
               the Trustee or the Investor Certificateholders or (e) a
               material impairment of the collectibility of the
               Receivables.

                    "Monthly Servicing Fee" shall have the meaning
               specified in subsection 2.5(a) of the Servicing Agreement.

                    "Monthly Settlement Statement" shall have the meaning
               specified in Section 4.3 of the Servicing Agreement.

          
                                            -17-
          
<PAGE>

                    "Obligor" shall mean, with respect to any Receivable,
               the party obligated to make payments with respect to such
               Receivable, including any guarantor thereof.

                    "Obligor Limit" shall mean, at any date, (i) with
               respect to any Eligible Obligor other than a Special
               Obligor, 2.5% of the Principal Amount of all Eligible
               Receivables in the Trust at such date, and (ii) with respect
               to any Special Obligor, the Special Obligor Limit designated
               in respect thereof.  For purposes of applying the Obligor
               Limit, (i) all Eligible Obligors that are Affiliates of each
               other shall be deemed to be a single Eligible Obligor and
               (ii) all Eligible Obligors that are state or local
               governmental entities located within the United States or
               any agencies thereof shall be deemed to be a single Eligible
               Obligor.

                    "Officer's Certificate" shall mean, unless otherwise
               specified in this Agreement, a certificate signed by the
               Chairman of the Board, Vice Chairman of the Board,
               President, Chief Financial Officer, any Vice President or
               Treasurer of the Master Servicer or the Company, as the case
               may be, or, in the case of a Successor Servicer, a
               certificate signed by a Vice President and the financial
               controller (or an officer holding an office with equivalent
               or more senior responsibilities) of such Successor Servicer.

                    "Opinion of Counsel" shall mean a written opinion of
               counsel, who may be internal counsel to the Company or the
               Master Servicer, designated by the Company or the Master
               Servicer, as the case may be, which is reasonably acceptable
               to the Trustee.

                    "Optional Repurchase Percentage" shall mean, with
               respect to any Series, the percentage stated as such in the
               applicable Supplement.

                    "Outstanding Series" shall mean, at any time, a Series
               issued pursuant to an effective Supplement for which the
               Series Termination Date for such Series has not occurred.

                    "Overconcentration Amount" shall mean, with respect to
               any date of determination, the sum of (i) for all Eligible
               Obligors, the excess, if any, of the aggregate Principal
               Amount of Eligible Receivables of each such Eligible Obligor
               over the Obligor Limit of each such Eligible Obligor and
               (ii) the excess, if any, of (A) the aggregate Principal
               Amount of all Receivables payable in Canadian Dollars over
               (B) 7.5% of the aggregate Principal Amount of all Eligible
               Receivables in the Trust at the end of the Business Day
               immediately preceding such date.  For purposes of clause (i)
               above, the Overconcentration Amount for each Eligible

          
                                            -18-
          
<PAGE>

               Obligor that owes Receivables payable in Canadian Dollars
               and U.S. Dollars shall be allocated first to its Eligible
               Receivables payable in Canadian Dollars and then to its
               Eligible Receivables payable in U.S. Dollars.

                    "Parent Note" shall have the meaning specified in
               Section 8.3 of the Receivables Sale Agreement.

                    "Paying Agent" shall mean any paying agent and
               co-paying agent appointed pursuant to Section 5.6 and,
               unless otherwise specified in the related Supplement of any
               Series and with respect to such Series, shall initially be
               Chemical Bank.

                    "Permitted Liens" shall mean, at any time, for any
               Person:

                         (i)  Liens created pursuant to this Agreement or
                    the Receivables Sale Agreement;

                        (ii)  Liens for taxes, assessments or other
                    governmental charges or levies not yet due, or which
                    are for less than $100,000 in the aggregate, or which
                    are being contested in good faith by appropriate
                    proceedings provided that the relevant Person shall
                    have set aside on its books reserves in accordance with
                    GAAP;

                        (iii)  deposits to secure the performance of
                    leases, which are for less than $100,000 in the
                    aggregate, and appeal bonds; and

                         (iv) Liens (not otherwise permitted hereunder)
                    securing obligations not exceeding $100,000 in
                    aggregate amount at any time outstanding.

                    "Person" shall mean any individual, partnership,
               corporation, business trust, joint stock company, trust,
               unincorporated association, joint venture, Governmental
               Authority or other entity of whatever nature.

                    "Policies" shall mean, (i) with respect to any Seller
               or Servicing Party, as the case may be, which has set forth
               its credit and collection policies in writing, such written
               credit and collection policies as they have been applied by
               such Seller or Servicing Party, as the case may be, in the
               ordinary course of its business prior to the Initial Closing
               Date, (ii) with respect to any Seller or Servicing Party, as
               the case may be, which has not set forth its credit and
               collection policies in writing, its credit and collection
               policies as in effect and applied by such Seller or
               Servicing Party, as the case may be, in the ordinary course

          
                                            -19-
          
<PAGE>

               of business prior to the Initial Closing Date, and (iii)
               with respect to the Company, its written charge-off policies
               as they have been applied by the Company in the ordinary
               course of its business prior to the Initial Closing Date, in
               each case as the same may be amended, supplemented or
               otherwise modified from time to time in accordance with the
               Transaction Documents.

                    "Pooling and Servicing Agreements" shall have the
               meaning specified in subsection 10.1(a).

                    "Potential Early Amortization Event" shall mean an
               event which, with the giving of notice and/or the lapse of
               time, would constitute an Early Amortization Event hereunder
               or under any Supplement.

                    "Potential Servicer Default" shall mean an event which,
               with the giving of notice and/or the lapse of time, would
               constitute a Servicer Default hereunder or under any
               Supplement.

                    "Prepayment Request" shall have the meaning, with
               respect to any Outstanding Series, specified in the related
               Supplement.

                    "Primary Auto Obligors" shall mean General Motors
               Corporation, Chrysler Corporation, Ford Motor Company, Honda
               Motor Co., Ltd., American Honda Motor Co. Inc., Toyota Motor
               Company and Toyota Tsusho Corp. and their respective
               Subsidiaries. 

                    "Primary Auto Receivable" shall mean any Receivable the
               Obligor of which is a Primary Auto Obligor.

                    "Principal Amount" shall mean, with respect to any
               Receivable, the amount due thereunder, net of any prompt
               payment discount, volume discount or other promotional
               discount or rebate known to be deductible at the date of
               determination and, in the case of any Receivable payable in
               Canadian Dollars, multiplied by 85.0% of the applicable
               Canadian Exchange Percentage.

                    "Principal Terms" shall have the meaning, with respect
               to any Series issued pursuant to an Exchange, specified in
               Section 5.10. 

                    "Rating Agency" shall mean, with respect to each
               Outstanding Series, any rating agency or agencies designated
               as such in the related Supplement.

                    "Rating Agency Condition" shall mean, with respect to
               any action, that each Rating Agency shall have notified the

          
                                            -20-
          
<PAGE>

               Company, the Master Servicer, any Agent and the Trustee
               orally (to be confirmed promptly in writing) or in writing
               that such action will not result in a reduction or
               withdrawal of the rating of any Outstanding Series or any
               Class of any such Outstanding Series with respect to which
               it is a Rating Agency; provided, however, that to the extent
               specified in the related Supplement, certain actions
               requiring satisfaction of the Rating Agency Condition shall
               require written notice from each such Rating Agency.

                    "Receivable" shall mean the indebtedness and payment
               obligations of any Person to a Seller arising from a sale of
               merchandise or services by such Seller in the ordinary
               course of its business, including, without limitation, any
               right to payment for goods sold or for services rendered,
               and including the right of payment of any interest, finance
               charges, returned check or late charges and other
               obligations of such Person with respect thereto. 
               Notwithstanding the foregoing, "Receivables" shall not
               include, and the holders of the Investor Certificates shall
               have no interest in, the receivables generated by the Borg
               Textile division of the Canadian Seller.

                    "Receivables Purchase Date" shall mean, with respect to
               any Receivable, the Business Day on which the Company
               purchases such Receivable from a Seller and transfers such
               Receivable to the Trust.

                    "Receivables Sale Agreement" shall mean the Amended and
               Restated Receivables Sale Agreement, dated as of the date
               hereof, among the Sellers, the Master Servicer and the
               Company, as buyer, as amended, supplemented or otherwise
               modified from time to time.

                    "Record Date" shall mean, with respect to any Series,
               the date specified as such in the applicable Supplement.

                    "Recoveries" shall mean all amounts collected (net of
               out-of-pocket costs of collection) in respect of Charge-
               Offs.

                    "Related Property" shall mean, with respect to each
               Receivable:

                         (a)  all of the applicable Seller's interest in
                    the merchandise (including returned merchandise), if
                    any, relating to the sale which gave rise to such
                    Receivable;

                         (b)  all other security interests or Liens and
                    property subject thereto from time to time purporting
                    to secure payment of such Receivable, whether pursuant

          
                                            -21-
          
<PAGE>

                    to the contract related to such Receivable or
                    otherwise, together with all financing statements
                    signed by an Obligor describing any collateral securing
                    such Receivable; and

                         (c)  all guarantees, insurance, letters of credit
                    and other agreements or arrangements of whatever
                    character from time to time supporting or securing
                    payment of such Receivable whether pursuant to the
                    contract related to such Receivable or otherwise.

                    "Reported Day" shall have the meaning specified in
               subsection 4.2(a) of the Servicing Agreement.

                    "Repurchase Payments" shall mean the collective
               reference to payments of Transfer Deposit Amounts and
               Servicer Repurchase Amounts.

                    "Repurchase Terms" shall mean, with respect to any
               Series, the terms and conditions under which the Company may
               repurchase such Series pursuant to Section 9.2, as modified
               by the related Supplement.

                    "Requirements of Law" for any Person shall mean the
               certificate of incorporation and by-laws or other
               organizational or governing documents of such Person, and
               any law, treaty, rule or regulation, or determination of an
               arbitrator or a court or other Governmental Authority, in
               each case applicable to or binding upon such Person or any
               of its property or to which such Person or any of its
               property is subject.

                    "Responsible Officer" shall mean (i) when used with
               respect to the Trustee, any officer within the Corporate
               Trust Office of the Trustee including any Vice President,
               any Assistant Vice President, Trust Officer or Assistant
               Trust Officer or any other officer of the Trustee
               customarily performing functions similar to those performed
               by any of the above designated officers and (ii) when used
               with respect to any other Person, the chief executive
               officer and the president or the treasurer or the chief
               financial officer or any vice-president in the finance
               department of such Person.

                    "Revolving Period" shall have, with respect to any
               Outstanding Series, the definition assigned to such term in
               the related Supplement.

                    "Revolving Termination Date" shall mean, with respect
               to all Series, the date on which the Revolving Period for
               any Series terminates.


          
                                            -22-
          
<PAGE>

                    "Scheduled Amortization Period" shall have, if
               applicable with respect to any Outstanding Series, the
               definition assigned to such term in the related Supplement. 

                    "Securities Act" shall mean the United States
               Securities Act of 1933, as amended.

                    "Seller Daily Report" shall have the meaning specified
               in subsection 4.2(b) of the Servicing Agreement.

                    "Sellers" shall mean C&A Products and the Subsidiaries
               of C&A Products listed on Schedule 1 to the Receivables Sale
               Agreement (excluding any such Subsidiaries which have been
               terminated as Sellers in accordance with the provisions of
               the Receivables Sale Agreement) together with any
               Subsidiaries of C&A Products (whether now owned or hereafter
               acquired) which have been added as Sellers in accordance
               with the provisions of the Receivables Sale Agreement, in
               their capacities as sellers under the Receivables Sale
               Agreement.

                    "Series" shall mean any series of Investor
               Certificates, the terms of which are set forth in a
               Supplement.

                    "Series Account" shall mean any deposit, trust, escrow,
               reserve or similar account maintained for the benefit of the
               Investor Certificateholders of any Series or Class, as
               specified in any Supplement.

                    "Series Canada/Canadian Dollar Collection Subaccount"
               shall have the meaning specified in subsection 3.1(a).

                    "Series Canada/U.S. Dollar Collection Subaccount" shall
               have the meaning specified in subsection 3.1(a).

                    "Series Collection Subaccount" shall have the meaning
               specified in subsection 3.1(a).

                    "Series Collection Sub-subaccount" shall have the
               meaning specified in subsection 3.1(a).

                    "Series Non-Principal Collection Sub-subaccount" shall
               have the meaning specified in subsection 3.1(a).

                    "Series Percentage" shall have, with respect to any
               Outstanding Series, the definition assigned to such term in
               the related Supplement.

                    "Series Principal Collection Sub-subaccount" shall have
               the meaning specified in subsection 3.1(a).


          
                                            -23-
          
<PAGE>

                    "Series Termination Date" shall mean, with respect to
               any Series, the date specified as such in the Supplement
               relating to such Series.

                    "Service Transfer" shall have the meaning specified in
               Section 6.1 of the Servicing Agreement.

                    "Servicer" shall have the meaning assigned in the
               recitals hereto.

                    "Servicer Default" shall have, with respect to any
               Series, the meaning specified in Section 6.1 of the
               Servicing Agreement, as supplemented by the related
               Supplement for such Series.

                    "Servicer Repurchase Amount" shall have the meaning
               specified in subsection 4.1(b) of the Servicing Agreement.

                    "Servicer Site Review" shall mean a review performed by
               the Trustee of the servicing operations of each Servicer at
               such Servicer's offices, as described in Appendix A.

                    "Servicing Agreement" shall have the meaning specified
               in the recitals hereto.

                    "Servicing Fee" shall have the meaning specified in
               subsection 2.5(a) of the Servicing Agreement.

                    "Servicing Fee Percentage" shall mean 1.0% per annum.

                    "Servicing Party" shall mean the collective reference
               to each of the Master Servicer and each Servicer.

                    "Settlement Period" shall mean, initially, the period
               commencing March 31, 1995 and ending April 29, 1995. 
               Thereafter, Settlement Period shall mean each fiscal month
               of the Master Servicer.

                    "Settlement Report Date" shall mean, except as
               otherwise set forth in the applicable Supplement, the 20th
               day of each calendar month or, if such 20th day is not a
               Business Day, the next succeeding Business Day.

                    "Special Obligor" shall mean each Eligible Obligor
               whose name is set forth on Schedule 3 which Schedule may be
               amended from time to time (including any amendment to any
               Special Obligor Limit set forth thereon) upon satisfaction
               of the Rating Agency Condition.

                    "Special Obligor Limit" shall mean, with respect to any
               Special Obligor, the percentage set forth opposite the name
               of such Special Obligor on Schedule 3.

          
                                            -24-
          
<PAGE>

                    "Specified Bankruptcy Opinion Provisions" shall mean
               the provisions contained under the heading "Statement of
               Facts and Assumptions" in the legal opinion of Stroock &
               Stroock & Lavan relating to certain bankruptcy matters
               delivered on the Initial Closing Date.

                    "S&P" shall mean Standard & Poor's Ratings Group, a
               division of McGraw-Hill, Inc., and its successors in
               interest.

                    "Standby Liquidation System" shall mean a system by
               which the Trustee will receive and store electronic
               information regarding Receivables from each Servicing Party
               which may be utilized in the event of a liquidation of the
               Receivables to be carried out by the Trustee, as described
               in Appendix B.

                    "Subordinated Certificate Amount" shall have, with
               respect to any Series, the meaning specified in the
               applicable Supplement.

                    "Subordinated Company Certificate" shall mean any
               Certificate issued to the Company pursuant to the Supplement
               for any Series which represents an interest in the Trust
               Assets which is subordinated to the Investor Certificates of
               such Series.

                    "Subordinated Notes" shall have the meaning specified
               in Section 8.1 of the Receivables Sale Agreement.

                    "Subsidiary" shall mean, as to any Person, a
               corporation, partnership or other entity of which shares of
               stock or other ownership interests having ordinary voting
               power (other than stock or such other ownership interests
               having such power only by reason of the happening of a
               contingency) to elect a majority of the board of directors
               or other managers of such corporation, partnership or other
               entity are at the time owned, or the management of which is
               otherwise controlled, directly or indirectly through one or
               more intermediaries, or both, by such Person.

                    "Successor Servicer" shall have the meaning specified
               in Section 6.2 of the Servicing Agreement.

                    "Supplement" shall mean, with respect to any Series, a
               supplement to this Agreement complying with the terms of
               Section 5.10, executed in conjunction with the issuance of
               any Series.

                    "Target Receivables Amount" shall mean, with respect to
               any Outstanding Series, the amount specified as the "Target
               Receivables Amount" in the related Supplement. 

          
                                            -25-
          
<PAGE>

                    "Tax Opinion" shall mean, with respect to any action,
               an opinion of counsel (a) to the effect that, for federal
               income tax purposes, (i) such action will not adversely
               affect the characterization as debt or as an interest in a
               partnership (other than a partnership taxable as a
               corporation), as the case may be, of any Investor
               Certificates of any Outstanding Series or Class not retained
               by the Company, (ii) such action will not cause or
               constitute a sale, exchange or other disposition by the
               Company or the Trust of the Trust Assets, or by the Investor
               Certificateholders of such Certificateholders' Certificates
               of any Outstanding Series or Class and (iii) in the case of
               Section 5.9, the Investor Certificates of the new Series
               which are not retained by the Company will be characterized
               as debt or as an interest in a partnership (other than a
               partnership taxable as a corporation) and (b) with respect
               to New York and North Carolina state taxation issues, in
               substantially the form delivered at the Initial Closing
               Date.

                    "Termination Notice" shall have the meaning specified
               in Section 6.1 of the Servicing Agreement.

                    "Transaction Documents" shall mean the collective
               reference to this Agreement, the Servicing Agreement, each
               Supplement with respect to any Outstanding Series, the
               Receivables Sale Agreement, the Lockbox Agreements, the
               Certificates and any other documents delivered pursuant to
               or in connection therewith.

                    "Transfer Agent and Registrar" shall have the meaning
               specified in Section 5.3 and shall initially be Chemical
               Bank. 

                    "Transfer Deposit Amount" shall have the meaning
               specified in subsection 2.5(b).

                    "Transferred Agreements" shall have the meaning
               assigned in subsection 2.1(a)(v).

                    "Trust" shall mean the C&A Master Trust created by this
               Agreement.

                    "Trust Assets" shall have the meaning specified in
               Section 2.1.

                    "Trust Termination Date" shall have the meaning
               specified in subsection 9.1(a).

                    "Trustee" shall mean the institution executing this
               Agreement as trustee, or its successor in interest, or any
               successor trustee appointed as herein provided.

          
                                            -26-
          
<PAGE>

                    "UCC" shall mean the Uniform Commercial Code, as
               amended from time to time, as in effect in any specified
               jurisdiction.

                    "U.S. Dollar Collection Account" shall have the meaning
               specified in subsection 3.1(a).

                    "U.S. Dollar Primary Auto Collection Subaccount" shall
               have the meaning specified in subsection 3.1(a).

                    Section 1.2.  Other Definitional Provisions.  (a)  All
          terms defined in this Agreement, the Servicing Agreement or in
          any Supplement shall have the defined meanings when used in any
          certificate or other document made or delivered pursuant hereto
          unless otherwise defined therein.

                    (b)  As used herein and in any certificate or other
          document made or delivered pursuant hereto or thereto, accounting
          terms not defined in Section 1.1, and accounting terms partly
          defined in Section 1.1 to the extent not defined, shall have the
          respective meanings given to them under GAAP.  To the extent that
          the definitions of accounting terms herein are inconsistent with
          the meanings of such terms under GAAP, the definitions contained
          herein shall control.

                    (c)  The words "hereof", "herein" and "hereunder" and
          words of similar import when used in this Agreement shall refer
          to this Agreement as a whole and not to any particular provision
          of this Agreement; and Section, subsection, Schedule and Exhibit
          references contained in this Agreement are references to
          Sections, subsections, Schedules and Exhibits in or to this
          Agreement unless otherwise specified.

                    (d)  The definitions contained in Section 1.1 are
          applicable to the singular as well as the plural forms of such
          terms and to the masculine as well as to the feminine and neuter
          genders of such terms.

                    (e)  Where a definition contained in Section 1.1
          specifies that such term shall have the meaning set forth in the
          related Supplement, the definition of such term set forth in the
          related Supplement may be preceded by a prefix indicating the
          specific Series or Class to which such definition shall apply.

                    (f)  Where reference is made in this Agreement or any
          related Supplement to the principal amount of Receivables, such
          reference shall, unless explicitly stated otherwise, be deemed a
          reference to the Principal Amount (as such term is defined in
          Section 1.1) of such Receivables.  The intent of this provision
          is to require that, unless explicitly stated otherwise, in
          determining the amount of Receivables payable in Canadian


          
                                            -27-
          
<PAGE>

          Dollars, the applicable Canadian Exchange Percentage be taken
          into consideration.

                    (g)  Any reference herein or in any other Transaction
          Document to a provision of the Internal Revenue Code or ERISA
          shall be deemed a reference to any successor provision thereto.


                                      ARTICLE II

                              CONVEYANCE OF RECEIVABLES;
                               ISSUANCE OF CERTIFICATES

                    Section 2.1.  Conveyance of Receivables.  

                    (a)  By execution and delivery of this Agreement, the
          Company does hereby transfer, assign, set over and otherwise
          convey to the Trust for the benefit of the Certificateholders,
          without recourse (except as specifically provided herein), all of
          its present and future right, title and interest in, to and
          under: 

                    (i)    all Receivables owned by the Company, including
               those owned by the Company at the close of business on the
               Initial Closing Date and all Receivables thereafter acquired
               by the Company from time to time until but not including the
               Trust Termination Date; 

                   (ii)    the Related Property; 

                  (iii)    all Collections;

                   (iv)    all rights (including rescission, replevin or
               reclamation) relating to any Receivable or arising
               therefrom; 

                    (v)    each of the Receivables Sale Agreement and the
               Servicing Agreement, including in respect of each agreement,
               (A) all rights of the Company to receive monies due and to
               become due under or pursuant to such agreement, whether
               payable as fees, expenses, costs or otherwise, (B) all
               rights of the Company to receive proceeds of any insurance,
               indemnity, warranty or guaranty with respect to such
               agreement, (C) claims of the Company for damages arising out
               of or for breach of or default under such agreement, (D) the
               right of the Company to amend, waive or terminate such
               agreement, to perform thereunder and to compel performance
               and otherwise exercise all remedies thereunder and (E) all
               other rights, remedies, powers, privileges and claims of the
               Company under or in connection with such agreement (whether
               arising pursuant to such agreement or otherwise available to
               the Company at law or in equity), including the rights of

          
                                            -28-
          
<PAGE>

               the Company to enforce such agreement and to give or
               withhold any and all consents, requests, notices,
               directions, approvals, extensions or waivers under or in
               connection therewith (all of the foregoing set forth in
               subclauses (v)(A)-(E), inclusive, the "Transferred
               Agreements");

                   (vi)    each Collection Account, each Lockbox and each
               Lockbox Account (collectively, the "Accounts"), all funds
               and other evidences of payment held therein and all
               certificates and instruments, if any, from time to time
               representing or evidencing any of such Accounts or any funds
               and other evidences of payment held therein;

                  (vii)    all investments of such funds held in such
               Accounts and all certificates and instruments from time to
               time representing or evidencing such investments;

                 (viii)    all notes, certificates of deposit and other
               instruments from time to time hereafter delivered to, or
               otherwise possessed by, the Trustee for and on behalf of the
               Company in substitution for any of the then existing
               Accounts;

                   (ix)     all interest, dividends, cash, instruments and
               other property from time to time received, receivable or
               otherwise distributed in respect of or in exchange for any
               and all of the then existing Accounts;

                    (x)     all proceeds of or payments in respect of any
               and all of the foregoing clauses (i) through (ix) (including
               proceeds that constitute property of the types described in
               clauses (vi)-(ix) above and including Collections); and

                   (xi)     for more certainty, the universality of all of
               the Company's present and future rights, title and interest
               in, to and under the items listed in clauses (i)-(x) above. 

          Such property described in the foregoing clauses (i) through
          (xi), together with all investments and all monies on deposit in
          any other bank account or accounts maintained for the benefit of
          any Certificateholders for payment to Certificateholders shall
          constitute the assets of the Trust (the "Trust Assets").  

                    Although it is the intent of the parties to this
          Agreement that the conveyance of the Company's right, title and
          interest in, to and under the Receivables and the other Trust
          Assets pursuant to this Agreement shall constitute a purchase and
          sale and not a loan, in the event that such conveyance is deemed
          to be a loan, it is the intent of the parties to this Agreement
          that the Company shall be deemed to have granted to the Trustee a
          first priority security interest in all of the Company's present

          
                                            -29-
          
<PAGE>

          and future right, title and interest in, to and under the
          Receivables and the other Trust Assets, and that this Agreement
          shall constitute a security agreement under applicable law.

                    Notwithstanding anything contained herein to the
          contrary, from and after the time a Responsible Officer of the
          Company receives notice or becomes aware that a lien has been
          imposed against Collins & Aikman Corporation, the Company, the
          Trust or any of the Sellers, under Section 412(n) of the Internal
          Revenue Code or Section 302(f) of ERISA for a failure to make a
          required installment or other payment to a plan to which Section
          412(n) of the Internal Revenue Code or Section 302(f) of ERISA
          applies, the Company shall not transfer, assign, set over or
          otherwise convey to the Trust any Receivables until such time as
          the Company furnishes the Trustee evidence (which may be in the
          form of a payment receipt or wire transfer confirmation) that the
          Person who is required to make such payment pays to such plan the
          amount of such lien determined under Section 412(n)(3) of the
          Internal Revenue Code or Section 302(f)(3) of ERISA, as the case
          may be, or such lien expires pursuant to Section 412(n)(4)(B) of
          the Internal Revenue Code or Section 302(f)(4)(B) of ERISA.

                    (b)  The transfer, assignment, setover and conveyance
          to the Trust pursuant to Section 2.1(a) shall be made to the
          Trustee, on behalf of the Trust, and each reference in this
          Agreement to such transfer, assignment, setover and conveyance
          shall be construed accordingly.  In connection with the foregoing
          transfer, the Company and each Servicing Party agree to deliver
          to the Trustee each Trust Asset (including any original documents
          or instruments included in the Trust Assets as are necessary to
          effect such transfer) in which the transfer of an interest is
          perfected under the UCC or otherwise solely by possession and not
          by filing a financing statement or similar document.

                    Notwithstanding the assignment of the Transferred
          Agreements set forth in Section 2.1(a), the Company does not
          hereby assign or delegate any of its duties or obligations under
          the Receivables Sale Agreement to the Trust and the Trust does
          not accept such duties or obligations, and the Company shall
          continue to have the right and the obligation to purchase
          Receivables from the Sellers thereunder from time to time.  The
          foregoing transfer, assignment, set-over and conveyance does not
          constitute and is not intended to result in a creation or an
          assumption by the Trust, the Trustee, any Investor
          Certificateholder or the Company, in its capacity as a
          Certificateholder, of any obligation of the Master Servicer, the
          Company, any Seller or any other Person in connection with the
          Receivables or under any agreement or instrument relating
          thereto, including, without limitation, any obligation to any
          Obligors.



          
                                            -30-
          
<PAGE>

                    In connection with such transfer, the Company agrees to
          record and file, at its own expense, any financing statements
          (and continuation statements with respect to such financing
          statements when applicable) or, where applicable, registrations
          in the appropriate records, with respect to the Receivables now
          existing and hereafter created (and with respect to any other
          Trust Assets a security interest for which may be perfected under
          the relevant UCC, legislation or similar statute by such filing
          or registration, as the case may be) meeting the requirements of
          applicable law in such manner and in such jurisdictions as are
          necessary to perfect the transfer and assignment of the
          Receivables and such other Trust Assets (excluding returned
          merchandise) to the Trust, and to deliver a file-stamped copy or
          certified statement of such financing statement or registration
          or other evidence of such filing or registration to the Trustee
          on or prior to the date of issuance of any Certificates.  The
          Trustee shall be under no obligation whatsoever to file such
          financing statement, or a continuation statement to such
          financing statement, or to make any other filing or other
          registration under the UCC, other relevant legislation or similar
          statute in connection with such transfer.  The Trustee shall be
          entitled to conclusively rely on the filings or registrations
          made by or on behalf of the Company without any independent
          investigation.  In this regard, inasmuch as the within creation
          of security interests is concerned, the parties hereto agree to
          execute a movable hypothec and to attend to its due registration
          in every jurisdiction where such movable hypothec and
          registration may be necessary or useful.

                    In connection with such transfer, the Company further
          agrees, at its own expense, (a) on or prior to the Initial
          Closing Date, to indicate, or to cause to be indicated, in its
          computer files containing its master database of Receivables and
          to cause each of the Sellers to indicate in its records
          containing its master database of Receivables that Receivables
          have been conveyed to the Company or the Trust, as the case may
          be, pursuant to the Receivables Sale Agreement or this Agreement,
          respectively, for the benefit of the Certificateholders and
          (b) within two Business Days of the Initial Closing Date, to
          deliver or cause to be delivered to the Trustee computer tapes or
          disks containing a true and complete list of all Receivables
          transferred to the Trust specifying for each such Receivable, as
          of the Cut-Off Date, (i) the identification or reference number
          assigned to such Receivables by the Company and (ii) the
          Principal Amount of such Receivables.  Such tapes or disks shall
          be marked as Schedule 1 to this Agreement and is hereby
          incorporated into and made a part of this Agreement. 

                    Section 2.2.  Acceptance by Trustee.  (a)  The Trustee
          hereby acknowledges its acceptance on behalf of the Trust of all
          right, title and interest to the property, now existing and
          hereafter created, transferred to the Trust pursuant to Section

          
                                            -31-
          
<PAGE>

          2.1 and declares that it shall maintain such right, title and
          interest, upon the trust herein set forth, for the benefit of all
          Certificateholders.  The Trustee further acknowledges that, prior
          to or simultaneously with the execution and delivery of this
          Agreement, the Company delivered or caused to be delivered to the
          Trustee the computer tapes or disks described in the last
          paragraph of Section 2.1.

                    (b)  The Trustee shall have no power to create, assume
          or incur indebtedness or other liabilities in the name of the
          Trust other than as contemplated in this Agreement.

                    Section 2.3.  Representations and Warranties of the
          Company Relating to the Company.  The Company hereby represents
          and warrants to the Trustee and the Trust, for the benefit of the
          holders of Certificates of each Outstanding Series, as of the
          Issuance Date of such Series, that:

                    (a)  Corporate Existence; Compliance with Law.  The
               Company (i) is a corporation duly incorporated, validly
               existing and in good standing under the laws of the
               jurisdiction of its organization, (ii) has all requisite
               corporate power and authority, and all material licenses,
               permits, franchises, consents and approvals, to own and
               lease its property and assets and to carry on its business
               as now conducted and (iii) is qualified and in good standing
               as a foreign corporation to do business in the jurisdiction
               in which its chief executive office is located and in every
               other jurisdiction where such qualification is necessary,
               except where the failure to so qualify would not reasonably
               be expected to have a Material Adverse Effect.  The Company
               does not engage in activities prohibited by the Transaction
               Documents or its certificate of incorporation.

                    (b)  Corporate Power; Authorization.  The Company has
               the corporate power and authority, and the legal right, to
               execute, deliver and perform this Agreement and the other
               Transaction Documents to which it is a party and has taken
               all necessary corporate action to authorize the execution,
               delivery and performance of this Agreement and the other
               Transaction Documents to which it is a party.  No consent or
               authorization of, filing with, notice to or other act by or
               in respect of, any Governmental Authority or any other
               Person is required in connection with the execution,
               delivery, performance, validity or enforceability of this
               Agreement and the other Transaction Documents to which it is
               a party by or against the Company other than (i) those which
               have duly been obtained or made and are in full force and
               effect on the Initial Closing Date, (ii) any filings of UCC-
               1 financing statements or similar documents necessary to
               perfect the Company's or the Trust's interest in the Trust
               Assets, (iii) those that may be required under the state

          
                                            -32-
          
<PAGE>

               securities or "blue sky" laws in connection with the
               offering or sale of Certificates and (iv) any such consent,
               authorization, filing, notice or other act, the absence of
               which would not reasonably be likely to have a Material
               Adverse Effect.  This Agreement and each other Transaction
               Document to which the Company is a party have been duly
               executed and delivered on behalf of the Company.

                    (c)  Enforceability.  This Agreement and each of the
               other Transaction Documents to which it is a party
               constitute the legal, valid and binding obligation of the
               Company enforceable against it in accordance with their
               terms, except as such enforceability may be limited by
               applicable bankruptcy, insolvency, reorganization,
               moratorium or other similar laws now or hereafter in effect
               affecting the enforcement of creditors' rights in general
               and except as such enforceability may be limited by general
               principles of equity (whether considered in a proceeding at
               law or in equity).

                    (d)  No Legal Bar.  The execution, delivery and
               performance of this Agreement and the other Transaction
               Documents to which the Company is a party will not violate
               any Requirement of Law or Contractual Obligation of the
               Company except for violations that would not be reasonably
               likely to have a Material Adverse Effect, and will not
               result in, or require, the creation or imposition of any
               Lien (other than Liens contemplated hereby) on any of its
               properties or revenues pursuant to any such Requirement of
               Law or Contractual Obligation.

                    (e)  No Material Litigation.  (i) There are not any
               actions, suits or proceedings at law or in equity or by or
               before any court or Governmental Authority now pending or,
               to the knowledge of the Company, threatened against or
               affecting the Company or any property or rights of the
               Company which (a) involve this Agreement or any of the other
               Transaction Documents or any of the transactions
               contemplated hereby or thereby or (b) would reasonably be
               likely to have a materially adverse effect on the
               performance of the Company under the Transaction Documents
               or have a Material Adverse Effect with respect to the
               Company.

                         (ii)  The Company is not in default under or with
               respect to any law, order, judgment, writ, injunction,
               decree, rule or regulation of any Governmental Authority
               where such default could reasonably be likely to have a
               Material Adverse Effect.  The transactions contemplated
               hereunder and the use of the proceeds therefrom do not
               violate any applicable law or regulation, any judgment,
               writ, injunction, decree or order of any court or

          
                                            -33-
          
<PAGE>

               Governmental Authority or subject the Company to any civil
               or criminal penalty or fine.

                    (f)  No Default.  The Company is not in default under
               or with respect to any of its Contractual Obligations except
               for defaults with respect to leases of office space,
               equipment or other facilities for use by the Company in its
               ordinary course of business, employment agreements and
               servicing agreements which defaults would not reasonably be
               likely to have a Material Adverse Effect.  No Early
               Amortization Event has occurred and is continuing.

                    (g)  Tax Returns.  The Company has filed or caused to
               be filed all Federal, and all material state and local, tax
               returns required to have been filed by it and has paid or
               caused to be paid all taxes shown thereon to be due and
               payable, and any assessments in excess of $100,000 in the
               aggregate received by it, except taxes the amount or
               validity of which are currently being contested in good
               faith by appropriate proceedings and with respect to which
               reserves in conformity with GAAP have been provided on its
               books.  For purposes of this paragraph, "taxes" shall mean
               any present or future tax, levy, impost, duty, charge,
               assessment or fee of any nature (including interest,
               penalties and additions thereto) that is imposed by any
               Governmental Authority. 

                    (h)  Location of Records; Chief Executive Office.  The
               offices at which the Company keeps its records concerning
               the Receivables either (x) are located at the addresses set
               forth for the Sellers on Schedule 1 of the Receivables Sale
               Agreement or (y) have been notified to the Trustee in
               accordance with the provisions of subsection 2.8(l) of this
               Agreement.  The chief executive office of the Company is
               located at the address set forth on Schedule 4 and is the
               place where the Company is "located" for the purposes of
               Section 9-103(3)(d) of the UCC as in effect in the State of
               New York, or, if applicable, for purposes of the relevant
               provincial laws of Canada.  The state and county where the
               chief executive office of the Company is "located" for the
               purposes of Section 9-103(3)(d) of the UCC as in effect in
               the State of New York has not changed in the past four
               months.

                    (i)  Solvency.  (i) The fair salable value of the
               assets of the Company exceeds the amount that will be
               required to be paid on or in respect of the existing debts
               and other liabilities (including contingent liabilities) of
               the Company.  After giving effect to the transactions to
               occur on the Issuance Date under the Transaction Documents
               to which the Company is a party, the fair salable value of
               the assets of the Company exceeds the amount that will be

          
                                            -34-
          
<PAGE>

               required to be paid on or in respect of the existing debts
               and other liabilities (including contingent liabilities) of
               the Company.

                         (ii)  The assets of the Company do not constitute
               unreasonably small capital to carry out its business as
               conducted or as proposed to be conducted.  After giving
               effect to the transactions to occur on the Issuance Date
               under the Transaction Documents to which the Company is
               party, the assets of the Company do not constitute
               unreasonably small capital to carry out its business as
               conducted or as proposed to be conducted.

                         (iii)  The Company does not intend to, or believe
               that it will, incur debts beyond its ability to pay such
               debts as they mature, taking into account the timing and
               amounts of cash to be received by the Company and of amounts
               to be payable on or in respect of debt of the Company.

                    (j)  Investment Company.  Neither the Company nor the
               Trust is an "investment company" within the meaning of the
               Investment Company Act of 1940, as amended.

                    (k)  Ownership; Subsidiaries.  All of the issued and
               outstanding capital stock of the Company is owned, legally
               and beneficially, by C&A Products.  The Company has no
               Subsidiaries.

                    (l)  Names.  The legal name of the Company is as set
               forth in this Agreement.  The Company has no trade names,
               fictitious names, assumed names or "doing business as"
               names.

                    (m)  Use of Proceeds.  No proceeds of the issuance of
               any Investor Certificates will be used by the Company to
               purchase or carry any margin security.

                    The representations and warranties as of the date made
          set forth in this Section 2.3 shall survive the transfer and
          assignment of the Trust Assets to the Trust.  Upon discovery by a
          Responsible Officer of the Company or the Master Servicer or by a
          Responsible Officer of the Trustee of a breach of any of the
          foregoing representations and warranties as of the date made, the
          party discovering such breach shall give prompt written notice to
          the other parties and to each Agent with respect to all
          Outstanding Series.

                    Section 2.4.  Representations and Warranties of the
          Company Relating to the Receivables.  The Company hereby
          represents and warrants to the Trustee and the Trust, for the
          benefit of the holders of Certificates of each Outstanding
          Series, (x) as of the Issuance Date of such Series, and (y) with

          
                                            -35-
          
<PAGE>

          respect to each Receivable transferred to the Trust after such
          Issuance Date, as of the related Receivables Purchase Date,
          unless, in either case, otherwise stated in the applicable
          Supplement or unless such representation or warranty expressly
          relates only to a prior date, that:

                    (a)  As of the Cut-Off Date, Schedule 1 to this
               Agreement sets forth an accurate and complete listing in all
               material respects of all Receivables transferred to the
               Trust as of the Cut-Off Date and the information contained
               therein with respect to the identity and Principal Amount of
               each such Receivable is true and correct in all material
               respects as of the Cut-Off Date.  As of the Cut-Off Date,
               the aggregate amount of Receivables owned by the Company is
               accurately set forth in Schedule 1 hereto.

                    (b)  Each Receivable existing on the Initial Closing
               Date or, in the case of Receivables transferred to the Trust
               after the Initial Closing Date, on the date that each such
               Receivable shall have been transferred to the Trust, has
               been conveyed to the Trust free and clear of any Lien,
               except for Liens created pursuant to this Agreement or the
               Receivables Sale Agreement.

                    (c)  On the Initial Closing Date, each Receivable
               transferred to the Trust that is included in the calculation
               of the initial Aggregate Receivables Amount is an Eligible
               Receivable and, in the case of Receivables transferred to
               the Trust after the Initial Closing Date, on the date such
               Receivable shall have been transferred to the Trust, each
               such Receivable that is included in the calculation of the
               Aggregate Receivables Amount on such date is an Eligible
               Receivable.

                    The representations and warranties as of the date made
          set forth in this Section 2.4 shall survive the transfer and
          assignment of the Trust Assets to the Trust.  Upon discovery by a
          Responsible Officer of the Company or the Master Servicer or a
          Responsible Officer of the Trustee of a breach of any of the
          representations and warranties set forth in this Section 2.4 as
          of the date made, the party discovering such breach shall give
          prompt written notice to the other parties and to each Agent, if
          any, with respect to all Outstanding Series.

                    Section 2.5.  Repurchase of Ineligible Receivables. 
          (a)  Repurchase Obligation.  If (i) any representation or
          warranty under subsections 2.4(a), (b) or (c) is not true and
          correct in any material respect as of the date specified therein
          with respect to any Receivable transferred to the Trust, (ii)
          there is a breach of any covenant under subsection 2.8(c) with
          respect to any Receivable and such breach has a material adverse
          effect on the Certificateholders' Interest in such Receivable or

          
                                            -36-
          
<PAGE>

          (iii) the Trust's interest in any Receivable is not a first
          priority perfected ownership or security interest at any time
          (any Receivable as to which the conditions specified in any of
          clause (i), (ii) or (iii) of this subsection 2.5(a) exists is
          referred to herein as an "Ineligible Receivable") then, after the
          earlier to occur of the discovery by the Company of any such
          event which continues unremedied, or receipt by the Company of
          written notice given by the Trustee or any Servicing Party of any
          such event which continues unremedied, the Company shall purchase
          or cause to be repurchased such Ineligible Receivable on the
          terms and conditions set forth in subsection 2.5(b).

                    (b)  Repurchase of Receivables.  Subject to the last
          sentence of this subsection 2.5(b), the Company shall repurchase,
          or cause to be repurchased, each Ineligible Receivable required
          to be repurchased pursuant to subsection 2.5(a) by depositing in
          the U.S. Dollar Collection Account in immediately available funds
          on the Business Day following the date on which such repurchase
          obligation arises an amount equal to the lesser of (x) the amount
          by which the Aggregate Target Receivables Amount exceeds the
          Aggregate Allocated Receivables Amount (after giving effect to
          the reduction thereof by the Principal Amount of such Ineligible
          Receivable) and (y) the aggregate outstanding Principal Amount of
          each such Ineligible Receivable (the "Transfer Deposit Amount"). 
          Upon transfer or deposit of the Transfer Deposit Amount, the
          Trust shall automatically and without further action be deemed to
          sell, transfer, assign, set over and otherwise convey to the
          Company, without recourse, representation or warranty, all the
          right, title and interest of the Trust in and to such Ineligible
          Receivable, all monies due or to become due with respect thereto
          and all proceeds thereof; and such repurchased Ineligible
          Receivable shall be treated by the Trust as collected in full as
          of the date on which it was transferred.  The Trustee shall
          execute such documents and instruments of transfer or assignment
          and take such other actions as shall reasonably be requested by
          the Company to effect the conveyance of such Receivables pursuant
          to this subsection.  Except as otherwise specified in any
          Supplement, the obligation of the Company to repurchase any
          Ineligible Receivable shall constitute the sole remedy respecting
          the event giving rise to such obligation available to Investor
          Certificateholders (or the Trustee on behalf of Investor
          Certificateholders).  

                    Section 2.6.  Purchase of Investor Certificateholders'
          Interest in Trust Portfolio.  In the event of any breach of any
          of the representations and warranties set forth in Section 2.3 as
          of the date made, which breach has a material adverse effect on
          the interests of the holders of an Outstanding Series, then the
          Trustee, at the written direction of holders evidencing more than
          50% of the Invested Amount of such Outstanding Series, may direct
          the Company to purchase such Outstanding Series and the Company
          shall be obligated to make such purchase on the next Distribution

          
                                            -37-
          
<PAGE>

          Date occurring at least five Business Days after receipt of such
          notice on the terms and conditions set forth below; provided,
          however, that no such purchase shall be required to be made if,
          by such Distribution Date, the representations and warranties
          contained in Section 2.3 shall be satisfied in all material
          respects, or any material adverse effect on the holders of such
          Outstanding Series caused thereby shall have been cured.

                    The Company shall deposit into the U.S. Dollar
          Collection Account for credit to the applicable subaccount of the
          U.S. Dollar Collection Account on the Business Day preceding such
          Distribution Date an amount equal to the purchase price (as
          described in the next succeeding sentence) for the Certificate-
          holders' Interest for such Outstanding Series on such day.  The
          purchase price for any such purchase will be equal to (i) the
          Adjusted Invested Amount of such Outstanding Series on the date
          on which the purchase is made plus (ii) an amount equal to all
          interest accrued but unpaid on such Series up to the Distribution
          Date on which the distribution of such deposit is scheduled to be
          made pursuant to Section 9.2 plus (iii) any other amount required
          to be paid in connection therewith pursuant to any Supplement. 
          Payment of such purchase price into the U.S. Dollar Collection
          Account in immediately available funds shall be considered a
          payment of the entire amount, if any, to be distributed to
          Certificateholders.  Notwithstanding anything to the contrary in
          this Agreement, the entire amount of the purchase price deposited
          in the U.S. Dollar Collection Account shall be distributed to the
          related Investor Certificateholders on such Distribution Date
          pursuant to Section 9.2.  If the Trustee gives notice directing
          the Company to purchase the Certificates of an Outstanding Series
          as provided above, the obligation of the Company to purchase such
          Certificates pursuant to this Section 2.6 shall constitute the
          sole remedy respecting an event of the type specified in the
          first sentence of this Section 2.6 available to the applicable
          Investor Certificateholders (or the Trustee on behalf of such
          Investor Certificateholders).

                    Section 2.7.  Affirmative Covenants of the Company. 
          The Company hereby covenants that, until the Trust Termination
          Date occurs, the Company shall:

                    (a) Financial Statements.  Furnish to the Trustee and
               each Agent, as soon as available, but in any event within 90
               days after the end of each fiscal year of the Company, a
               copy of the balance sheet of the Company as at the end of
               such year and the related statements of income and retained
               earnings and cash flows for such year, setting forth in each
               case (beginning with the financial statements delivered for
               the 1996 fiscal year) in comparative form the figures for
               the previous year, reported on without a "going concern" or
               like qualification or exception, or qualification arising
               out of the scope of the audit, by Arthur Andersen LLP or

          
                                            -38-
          
<PAGE>

               other independent certified public accountants of nationally
               recognized standing which constitute one of the accounting
               firms commonly referred to as the "big six" accounting firms
               (or any successors thereto), or otherwise acceptable to the
               Trustee.  All such financial statements shall be complete
               and correct in all material respects and shall be prepared
               in reasonable detail and in accordance with GAAP applied
               consistently throughout the periods reflected therein and
               with prior periods (except as approved by such accountants
               and disclosed therein).

                    (b)  Payment of Obligations; Compliance with
               Obligations.  Pay, discharge or otherwise satisfy at or
               before maturity or before they become delinquent, as the
               case may be, all its obligations of whatever nature, except
               where (i) the amount or validity thereof is currently being
               contested in good faith by appropriate proceedings and
               reserves in conformity with GAAP with respect thereto have
               been provided on the books of the Company or (ii) such
               obligations are owing to no more than two Persons and are in
               an amount not to exceed $10,000 in the aggregate at any one
               time.  The Company shall defend the right, title and
               interest of the Certificateholders in, to and under the
               Receivables and the other Trust Assets, whether now existing
               or hereafter created, against all claims of third parties
               claiming through or under the Company, the Sellers or any
               Servicing Party.  The Company will duly fulfill all material
               obligations on its part to be fulfilled under or in
               connection with each Receivable and will do nothing to
               impair the rights of the Certificateholders in such
               Receivable.

                    (c)  Inspection of Property; Books and Records;
               Discussions.  Keep proper books of records and account in
               which full, true and correct entries in conformity with GAAP
               and all Requirements of Law shall be made of all dealings
               and transactions in relation to its business and activities;
               and permit representatives of the Trustee upon reasonable
               advance notice to visit and inspect any of its properties
               and examine and make abstracts from any of its books and
               records during normal business hours on any Business Day and
               as often as may reasonably be desired according to the
               Company's normal security and confidentiality requirements
               and to discuss the business, operations, properties and
               financial and other condition of the Company with officers
               and employees of the Company and with its independent
               certified public accountants; provided, that the Trustee
               shall notify the Company prior to any contact with such
               accountants and shall give the Company the opportunity to
               participate in such discussions.



          
                                            -39-
          
<PAGE>

                    (d)  Compliance with Law and Policies.  (i)  Comply in
               all material respects with all Requirements of Law
               applicable to the Company except to the extent that failure
               to so comply would not be reasonably likely to have a
               Material Adverse Effect.

                        (ii)  Perform its obligations, and cause each
                    Seller to perform its obligations, in accordance with
                    and comply in all material respects with the Policies,
                    as amended from time to time in accordance with the
                    Transaction Documents, in regard to the Receivables and
                    the Related Property except to the extent that failure
                    to so comply would not be reasonably likely to have a
                    Material Adverse Effect with respect to the Company or
                    such Seller.

                    (e)  Purchase of Receivables.  Purchase Receivables
               solely pursuant to the Receivables Sale Agreement or this
               Agreement.

                    (f)  Delivery of Collections.  In the event that the
               Company receives Collections directly from Obligors, deposit
               such Collections into a Collection Account within two
               Business Days after receipt thereof by the Company.

                    (g)  Notices.  Promptly (and, in any event, within two
               Business Days after a Responsible Officer of the Company
               becomes aware of such event) give notice to the Trustee,
               each Rating Agency and each Agent for any Outstanding Series
               of:

                         (i)  the occurrence of any Early Amortization
                    Event or Potential Early Amortization Event; and

                         (ii)  any Lien not permitted by subsection 2.8(c)
                    on any Receivable or any other Trust Assets other than
                    the conveyances and Liens hereunder and under the
                    Receivables Sale Agreement.

                    (h)  Lockboxes.  (i) Maintain, and keep in full force
               and effect, each Lockbox Agreement to which the Company is a
               party, except to the extent otherwise permitted under the
               terms of this Agreement and the other Transaction Documents
               and (ii) ensure that each related Lockbox Account shall be
               free and clear of, and defend each such Lockbox Account
               against, any writ, order, stay, judgment, warrant of
               attachment or execution or similar process.

                    (i)  Separate Corporate Existence.

                         (i)  Maintain its own deposit account or accounts,
                    separate from those of any Affiliate, with commercial

          
                                            -40-
          
<PAGE>

                    banking institutions.  The funds of the Company will
                    not be diverted to any other Person or for other than
                    corporate uses of the Company, nor will such funds be
                    commingled with the funds of C&A Products or any other
                    Subsidiary or Affiliate of C&A Products;

                         (ii)  To the extent that it shares the same
                    officers or other employees as any of its stockholders
                    or Affiliates, the salaries of and the expenses related
                    to providing benefits to such officers and other
                    employees shall be fairly allocated among such
                    entities, and each such entity shall bear its fair
                    share of the salary and benefit costs associated with
                    all such common officers and employees;

                         (iii)  To the extent that it jointly contracts
                    with any of its stockholders or Affiliates to do
                    business with vendors or service providers or to share
                    overhead expenses, the costs incurred in so doing shall
                    be allocated fairly among such entities, and each such
                    entity shall bear its fair share of such costs.  To the
                    extent that the Company contracts or does business with
                    vendors or service providers where the goods and
                    services provided are partially for the benefit of any
                    other Person, the costs incurred in so doing shall be
                    fairly allocated to or among such entities for whose
                    benefit the goods or services are provided, and each
                    such entity shall bear its fair share of such costs. 
                    All material transactions between the Company and any
                    of its Affiliates, whether currently existing or
                    hereafter entered into, shall be only on an
                    arm's-length basis;

                         (iv)  Maintain a principal executive and
                    administrative office through which its business is
                    conducted separate from those of C&A Products and its
                    Affiliates.  To the extent that the Company and any of
                    its stockholders or Affiliates have offices in the same
                    location, there shall be a fair and appropriate
                    allocation of overhead costs among them, and each such
                    entity shall bear its fair share of such expenses;

                         (v)  Issue separate financial statements prepared
                    not less frequently than annually and prepared in
                    accordance with subsection 2.7(a);

                         (vi)  Conduct its affairs strictly in accordance
                    with its certificate of incorporation and observe all
                    necessary, appropriate and customary corporate
                    formalities, including, but not limited to, holding all
                    regular and special stockholders' and directors'
                    meetings appropriate to authorize all corporate action,

          
                                            -41-
          
<PAGE>

                    keeping separate and accurate minutes of its meetings,
                    passing all resolutions or consents necessary to
                    authorize actions taken or to be taken, and maintaining
                    accurate and separate books, records and accounts,
                    including, but not limited to, payroll and intercompany
                    transaction accounts; and

                         (vii)  Take, or refrain from taking, as the case
                    may be, all other actions that are necessary to be
                    taken or not to be taken in order to (x) ensure that
                    the assumptions and factual recitations set forth in
                    the Specified Bankruptcy Opinion Provisions remain true
                    and correct in all material respects with respect to
                    the Company and (y) comply with those procedures
                    described in such provisions which are applicable to
                    the Company.

                    (j)  Maintain a net worth of not less than $25,000,000
               at all times which net worth shall not include any amounts
               outstanding under the Parent Note or the Subordinated Notes.

                    Section 2.8.  Negative Covenants of the Company.  The
          Company hereby covenants that, until the Trust Termination Date
          occurs, it shall not directly or indirectly:

                    (a)  Accounting of Transfers.  Prepare any financial
               statements which shall account for the transactions
               contemplated hereby in any manner other than as transfers of
               Receivables and the other Trust Assets by the Company to the
               Trust or in any other respect account for or treat the
               transactions under this Agreement (including for financial
               accounting purposes, except as required by law) in any
               manner other than as transfers of Receivables and the other
               Trust Assets by the Company to the Trust; provided, however,
               that this subsection shall not apply for any tax or tax
               accounting purposes.

                    (b)  Limitation on Indebtedness.  Create, incur, assume
               or suffer to exist any Indebtedness, except:  (i)
               Indebtedness evidenced by the Subordinated Notes or the
               Parent Note; (ii) Indebtedness representing fees, expenses
               and indemnities payable pursuant to and in accordance with
               the Transaction Documents; and (iii) Indebtedness for
               services supplied or furnished to the Company in an amount
               not to exceed $100,000 at any time outstanding; provided
               that any Indebtedness permitted hereunder and described in
               clauses (i) and (iii) shall be payable by the Company solely
               from funds available to the Company which are not otherwise
               needed to be applied to the payment of any amounts by the
               Company pursuant to this Agreement or any Supplement.



          
                                            -42-
          
<PAGE>

                    (c)  Limitation on Liens.  Create, incur, assume or
               suffer to exist any Lien upon any of its property, assets or
               revenues, whether now owned or hereafter acquired, except
               for Permitted Liens, it being understood that no Permitted
               Lien under clauses (ii), (iii) and (iv) of the definition
               thereof shall cover any of the Trust Assets.

                    (d)  Limitation on Guarantee Obligations.  Become or
               remain liable, directly or contingently, in connection with
               any Indebtedness or other liability of any other Person,
               whether by guarantee, endorsement (other than endorsements
               of negotiable instruments for deposit or collection in the
               ordinary course of business), agreement to purchase or
               repurchase, agreement to supply or advance funds, or
               otherwise.

                    (e)  Limitation on Fundamental Changes.  Enter into any
               merger, consolidation or amalgamation, or liquidate, wind up
               or dissolve itself (or suffer any liquidation or
               dissolution), or make any material change in its present
               method of conducting business, or convey, sell, lease,
               assign, transfer or otherwise dispose of, all or
               substantially all of its property, business or assets other
               than (i) the assignments and transfers contemplated hereby
               and (ii) sales or other dispositions of property (other than
               Trust Assets) with an aggregate book value not exceeding
               $25,000 in any period of twelve consecutive fiscal months.

                    (f)  Limitation on Dividends and Other Payments. 
               Declare or pay any dividend on, or make any payment on
               account of, or set apart assets for a sinking or other
               analogous fund for, the purchase, redemption, defeasance,
               retirement or other acquisition of, any shares of any class
               of capital stock of the Company, whether now or hereafter
               outstanding, or make any other distribution in respect
               thereof, either directly or indirectly, whether in cash or
               property or in obligations of the Company (any of the
               foregoing, a "restricted payment"), unless (i) if, at the
               date such restricted payment is made, the Company shall have
               made all payments in respect of any of its repurchase
               obligations pursuant to this Agreement at such date and (ii)
               such restricted payment is made no more frequently than on a
               monthly basis and such restricted payment is effected in
               accordance with all corporate and legal formalities
               applicable to the Company; provided, however, that no
               restricted payment shall be made upon the occurrence and
               during the continuation of an Early Amortization Event.

                    (g)  Business of the Company.  Engage at any time in
               any business or business activity other than the acquisition
               of Receivables pursuant to the Receivables Sale Agreement,
               the assignments and transfers hereunder and the other

          
                                            -43-
          
<PAGE>

               transactions contemplated by the Transaction Documents, and
               any activity incidental to the foregoing and necessary or
               convenient to accomplish the foregoing, or enter into or be
               a party to any agreement or instrument other than in
               connection with the foregoing, except those agreements or
               instruments set forth on Schedule 5.

                    (h)  Limitation on Investments, Loans and Advances. 
               Make any advance, loan, extension of credit or capital
               contribution to, or purchase any stock, bonds, notes,
               debentures or other securities of or any assets constituting
               a business unit of, or make any other investment in, any
               Person, except for (i) the Receivables and the other Trust
               Assets and (ii) an advance or loan made to C&A Products,
               provided that there are no amounts then outstanding under
               the Subordinated Notes or Parent Note and, both before and
               after giving effect to such investment, no Early
               Amortization Event or Potential Early Amortization Event has
               occurred and is continuing.  

                    (i)  Agreements.  (i) Become a party to, or permit any
               of its properties to be bound by, any indenture, mortgage,
               instrument, contract, agreement, lease or other undertaking,
               except the Contractual Obligations set forth on Schedule 5
               hereto and any renewals thereof (and any amendments,
               supplements, modifications or waivers to such Contractual
               Obligations or renewals so long as such amendments,
               supplements, modifications or waivers would not reasonably
               be likely to have a Material Adverse Effect on the Company),
               this Agreement and the other Transaction Documents and
               agreements necessary to perform its obligations under the
               Transaction Documents or (ii) issue any power of attorney
               (except to the Trustee or any Servicing Party or except for
               the purpose of permitting any Person to perform any
               ministerial functions on behalf of the Company that are not
               prohibited by or inconsistent with the terms of the
               Transaction Documents), or (iii) amend, supplement, modify
               or waive any of the provisions of the Receivables Sale
               Agreement or any Lockbox Agreement or request, consent or
               agree to or suffer to exist or permit any such amendment,
               supplement, modification or waiver or exercise any consent
               rights granted to it thereunder except such amendments,
               supplements, modifications or waivers or such exercise of
               consent rights as would not be reasonably expected to have a
               Material Adverse Effect with respect to the Company;
               provided, however, that the Rating Agency Condition shall
               have been satisfied with respect to any such amendments,
               supplements, modifications or waivers pursuant to this
               clause (iii).

                    (j)  Policies.  Make any change or modification (or
               permit any change or modification to be made) in any

          
                                            -44-
          
<PAGE>

               material respect to the Policies, except (i) if such changes
               or modifications are necessary under any Requirement of Law,
               (ii) if such changes or modifications would not reasonably
               be expected to have a material adverse effect on the
               interests of the Investor Certificateholders or the
               collectibility of the Receivables or (iii) if the Rating
               Agency Condition is satisfied with respect thereto;
               provided, however, that if any change or modification, other
               than a change or modification permitted pursuant to clause
               (i) or (ii) above, would reasonably be expected to have a
               material adverse effect on the interests of the Investor
               Certificateholders of a Series which is not rated by a
               Rating Agency, the consent of the applicable Agent shall be
               required to effect such change or modification.

                    (k)  Receivables Not To Be Evidenced by Promissory
               Notes.  Subject to the delivery requirement set forth in
               subsection 2.1(b), take any action to cause any Receivable
               to be evidenced by any "instrument" (as defined in the UCC
               as in effect in any state in which the Company's, or any
               Seller's chief executive offices or books and records
               relating to such Receivable are located or, as defined under
               the relevant provincial laws of Canada) or any title in
               bearer form except in connection with its enforcement or
               collection.

                    (l)  Offices.  Move outside the state where such office
               is now located the location of its chief executive office or
               of any of the offices where it keeps its records with
               respect to the Receivables, or its legal head office,
               without (i) 30 days' prior written notice to the Trustee and
               each Rating Agency, (ii) taking all actions reasonably
               requested by the Trustee (including but not limited to all
               filings and other acts necessary or advisable under the UCC
               or similar statute of each relevant jurisdiction) in order
               to continue the Trust's first priority perfected ownership
               or security interest in all Receivables now owned or
               hereafter created and (iii) giving the Trustee prompt notice
               of a change within the state where such office is now
               located of the location of its chief executive office or any
               office where it keeps its records with respect to the
               Receivables; provided, however, that the Company shall not
               change the location of its chief executive office to a state
               which is within the Tenth Circuit unless it delivers an
               opinion of counsel reasonably acceptable to the Rating
               Agencies to the effect that Octagon Gas Systems, Inc. v.
               Rimmer, 995 F.2d 948 (10th Cir. 1993) is no longer
               controlling precedent in the Tenth Circuit.

                    (m)  Addition of Sellers.  Agree to the addition of any
               Subsidiary of C&A Products as an additional Seller pursuant
               to Section 9.14 of the Receivables Sale Agreement without

          
                                            -45-
          
<PAGE>

               such Subsidiary being simultaneously added as a Servicer (or
               without the Master Servicer or another Subsidiary of C&A
               Products simultaneously agreeing to act as a Servicer in
               respect of such additional Seller) under the Transaction
               Documents pursuant to Section 2.6 of the Servicing
               Agreement.

                    (n)  Charter.  Amend or make any change or modification
               to its certificate of incorporation without first satisfying
               the Rating Agency Condition (other than an amendment, change
               or modification made pursuant to changes in law of the state
               of its incorporation or amendments to change the Company's
               name, registered agent or address of registered office).


                                     ARTICLE III

                           RIGHTS OF CERTIFICATEHOLDERS AND
                      ALLOCATION AND APPLICATION OF COLLECTIONS

                      THE FOLLOWING PORTION OF THIS ARTICLE III
                             IS APPLICABLE TO ALL SERIES.

                    Section 3.1.  Establishment of Collection Accounts;
          Certain Allocations.  (a)  The Trustee, for the benefit of the
          Certificateholders, shall cause to be established and maintained
          in the name of the Trustee on behalf of the Trust with an
          Eligible Institution or with the trust department of the Trustee,
          the following three segregated trust accounts (collectively, the
          "Collection Accounts"), each bearing a designation clearly
          indicating that the funds deposited therein are held for the
          benefit of the Certificateholders: (i) an account in the United
          States to hold all Collections received in the United States (the
          "U.S. Dollar Collection Account"); (ii) an account in Canada to
          hold all Collections received in Canada that are paid in U.S.
          Dollars (the "Canada/U.S. Dollar Collection Account"); and (iii)
          an account in Canada to hold all Collections received in Canada
          that are paid in Canadian Dollars (the "Canada/Canadian Dollar
          Collection Account").  The U.S. Dollar Collection Account shall
          be divided into (i) a subaccount for deposit of Collections
          received in the United States in respect of Primary Auto
          Receivables (the "U.S. Dollar Primary Auto Collection
          Subaccount"), (ii) individual subaccounts for each Outstanding
          Series (each, respectively, a "Series Collection Subaccount" and,
          collectively, the "Series Collection Subaccounts") and (iii) a
          subaccount for the Company (the "Company Collection Subaccount"). 
          For administrative purposes only, the Trustee shall establish or
          cause to be established for each Series, so long as such Series
          is an Outstanding Series, sub-subaccounts of the Series
          Collection Subaccounts with respect to such Series (respectively,
          the "Series Principal Collection Sub-subaccount" and  "Series
          Non-Principal Collection Sub-subaccount" and, collectively, the

          
                                            -46-
          
<PAGE>

          "Series Collection Sub-subaccounts").  For administrative
          purposes only, the Trustee shall also establish or cause to be
          established for each Series, so long as such Series is an
          Outstanding Series, subaccounts of the Canada/U.S. Dollar
          Collection Account and subaccounts of the Canada/Canadian Dollar
          Collection Account (each, respectively, a "Series Canada/U.S.
          Dollar Collection Subaccount" and a "Series Canada/Canadian
          Dollar Subaccount").
           
                    (b)  Authority of the Trustee in Respect of the
          Collection Accounts and Certificateholders' Interests Therein. 
          The Trustee shall possess all right, title and interest in all
          funds on deposit from time to time in the Collection Accounts and
          in all proceeds thereof.  The Collection Accounts shall be under
          the sole dominion and control of the Trustee for the benefit of
          the Investor Certificateholders and, to the extent set forth in
          any Supplement, any holder of any Subordinated Company
          Certificate.  If, at any time, the Master Servicer has actual
          notice or knowledge that any institution holding any of the
          Collection Accounts is other than the trust department of the
          Trustee or has ceased to be an Eligible Institution, the Master
          Servicer shall direct the Trustee to establish within 15 days a
          substitute account therefor with an Eligible Institution,
          transfer any cash and/or any Eligible Investments to such new
          account and from the date any such substitute accounts are
          established, such account shall be the applicable Collection
          Account.  Neither the Company nor the Master Servicer, nor any
          person or entity claiming by, through or under the Company or
          Master Servicer, shall have any right, title or interest in
          except to the extent expressly provided under the Transaction
          Documents, or any right to withdraw any amount from, the
          Collection Accounts.  Pursuant to the authority granted to the
          Master Servicer in subsection 2.2(a) of the Servicing Agreement,
          the Master Servicer shall have the power, revocable by the
          Trustee as provided therein, to instruct the Trustee to make
          withdrawals from and payments to the Collection Accounts for the
          purposes of carrying out the Master Servicer's or Trustee's
          duties hereunder.

                    Each Series of Investor Certificates shall represent
          Fractional Undivided Interests in the Trust as indicated in the
          Supplement relating to such Series and the right to receive
          Collections and other amounts at the times and in the amounts
          specified in this Article III (as supplemented by the Supplement
          related to such Series) to be deposited in the Collection
          Accounts and any other accounts maintained for the benefit of the
          Investor Certificateholders or paid to the Investor Certificate-
          holders (with respect to each outstanding Series, the
          "Certificateholders' Interest").  The Exchangeable Company
          Certificate shall represent the interest in the Trust not
          represented by any Series of Investor Certificates or
          Subordinated Company Certificates then outstanding, including the

          
                                            -47-
          
<PAGE>

          right to receive Collections and other amounts at the times and
          in the amounts specified in this Article III to be paid to the
          Company (the "Company Interest"), and each Subordinated Company
          Certificate, if any, shall represent the interests granted to
          such Certificate pursuant to the related Supplement; provided,
          however, that no such Certificate shall represent any interest in
          any Trust Account and any other accounts maintained for the
          benefit of the Investor Certificateholders, except as
          specifically provided in this Article III.

                    (c)  Administration of the Collection Accounts.  At the
          written direction of the Company, funds on deposit in the
          Collection Accounts available for investment, shall be invested
          by the Trustee in Eligible Investments selected by the Company. 
          All such Eligible Investments shall be held by the Trustee for
          the benefit of the Investor Certificateholders.  Amounts on
          deposit in each Series Non-Principal Collection Sub-subaccount
          shall, if applicable, be invested in Eligible Investments that
          will mature, or that are payable or redeemable upon demand of the
          holder thereof, so that such funds will be available on or before
          the immediately following Determination Date.  None of such
          Eligible Investments shall be disposed of prior to the maturity
          date with respect thereto.  All interest and investment earnings
          (net of losses and investment expenses) on funds deposited in a
          Series Non-Principal Collection Sub-subaccount shall be deposited
          in such sub-subaccount.  Amounts on deposit in the Series
          Principal Collection Sub-subaccounts shall be invested in
          Eligible Investments that mature, or that are payable or
          redeemable upon demand of the holder thereof, so that such funds
          will be available not later than the date which is specified in
          any Supplement.  The Trustee, or its nominee or custodian, shall
          maintain possession of the negotiable instruments or securities,
          if any, evidencing any Eligible Investments from the time of
          purchase thereof until the time of sale or maturity.  Any
          earnings (net of losses and investment expenses) (the "Investment
          Earnings") on such invested funds in a Series Principal
          Collection Sub-subaccount will be deposited in the related Series
          Non-Principal Collection Sub-subaccount.

                    (d)  Identification of Accounts.  Schedule 2, which is
          hereby incorporated into and made a part of this Agreement,
          identifies the Collection Accounts by setting forth the account
          number of each such account, the account designation of each such
          account and the name of the institution with which each such
          account has been established.

                    (e)  Daily Collections.  (i)  As promptly as possible
          following its receipt of Collections, but in no event later than
          the Business Day following such receipt (such later Business Day,
          the "Deposit Date"), the Master Servicer shall cause to be
          transferred all Collections on deposit in the form of available
          funds in the Lockbox Accounts directly to the respective

          
                                            -48-
          
<PAGE>

          Collection Accounts as follows: (A) all funds which are deposited
          in the United States, to the U.S. Dollar Collection Account;
          (B) all funds which are deposited in Canada in U.S. Dollars, to
          the Canada/U.S. Dollar Collection Account; and (C) all funds
          which are deposited in Canada in Canadian Dollars, to the
          Canada/Canadian Dollar Collection Account.  All such transfers to
          the U.S. Dollar Collection Account and the Canada/U.S. Dollar
          Collection Account shall be made in U.S. Dollars.  All such
          transfers to the Canada/Canadian Dollar Collection Account shall
          be made in Canadian Dollars.

                   (ii)  No later than the Business Day following each
          Deposit Date, the Master Servicer shall direct the Trustee to
          transfer from Aggregate Daily Collections deposited into the U.S.
          Dollar Collection Account pursuant to paragraph (e)(i) above
          below the following:

                    (A)  With respect to Aggregate Daily Collections
               deposited into the U.S. Dollar Collection Account other than
               Aggregate Daily Collections in respect of Primary Auto
               Receivables, (1) to the respective Series Collection
               Subaccount, an amount equal to the product of (x) the
               applicable Invested Percentage, if any, for such Outstanding
               Series and (y) such Aggregate Daily Collections and (2) to
               the Company Collection Subaccount, any remaining amounts;
               and

                    (B)  With respect to Aggregate Daily Collections
               deposited into the U.S. Dollar Collection Account in respect
               of Primary Auto Receivables, to the U.S. Dollar Primary Auto
               Collection Subaccount.

                    (iii) No later than the Business Day following each
          Deposit Date, the Master Servicer shall direct the Trustee to
          transfer from Aggregate Daily Collections deposited into the U.S.
          Dollar Primary Auto Collection Subaccount pursuant to paragraph
          (e)(ii)(B) above, (1) to the respective Series Collection
          Subaccount, an amount equal to the product of (x) the Series
          Percentage for such Outstanding Series, (y) the applicable
          Invested Percentage, if any, for such Outstanding Series and (z)
          the amounts so deposited and (2) to the Company Collection
          Subaccount, any remaining amounts.

                   (iv)  No later than the Business Day following each
          Deposit Date, the Master Servicer shall direct the Trustee to
          allocate funds transferred to the Series Collection Subaccount
          for each Outstanding Series pursuant to subsections 3.1(e)(ii)
          and (iii), to the Series Non-Principal Collection Sub-subaccount
          and the Series Principal Collection Sub-subaccount of each such
          Series in accordance with the related Supplement for such Series.



          
                                            -49-
          
<PAGE>

                    (v)  No later than the Business Day following each
          Deposit Date, except as otherwise provided in a Supplement, the
          Master Servicer shall direct the Trustee to transfer to the
          Company Collection Subaccount the remaining funds, if any, on
          deposit in the U.S. Dollar Collection Account on such date after
          giving effect to transfers to be made pursuant to subsections
          3.1(e)(ii) and (iii).

                    (vi)  No later than the Business Day following each
          Deposit Date, the Master Servicer shall direct the Trustee to
          transfer (A) with respect to Aggregate Daily Collections
          deposited into the Canada/U.S. Dollar Collection Account and the
          Canada/Canadian Dollar Collection Account, other than Aggregate
          Daily Collections in respect of Primary Auto Receivables, to the
          respective Series Canada/U.S. Dollar Collection Subaccount and
          the respective Series Canada/Canadian Dollar Collection
          Subaccount, as the case may be, an amount equal to the product of
          (x) the applicable Invested Percentage, if any, for such
          Outstanding Series and (y) such Aggregate Daily Collections and
          (B) with respect to Aggregate Daily Collections deposited into
          the Canada/U.S. Dollar Collection Account and the Canada/Canadian
          Dollar Collection Account in respect of Primary Auto Receivables,
          to the respective Series Canada/U.S. Dollar Collection Subaccount
          and the respective Series Canada/Canadian Dollar Collection
          Subaccount, as the case may be, an amount equal to the product of
          (x) the Series Percentage for such Outstanding Series, (y) the
          applicable Invested Percentage, if any, for such Outstanding
          Series and (z) such Aggregate Daily Collections.

                    (vii)  No later than the Business Day following each
          Deposit Date, except as otherwise provided in a Supplement, if
          (A) the amounts deposited in a Series Collection Subaccount or
          Sub-subaccount, as the case may be, of an Outstanding Series in
          accordance with this Section 3.1 and the related Supplement are
          less than the amounts required to be on deposit therein or (B) if
          a Supplement requires funds on deposit in the respective Series
          Canada/U.S. Dollar Collection Subaccount or the respective Series
          Canada/Canadian Dollar Collection Subaccount to be transferred to
          another Collection Subaccount or Sub-subaccount of such Series,
          as the case may be, the Master Servicer shall direct the Trustee
          to transfer to the applicable Series Collection Subaccount or
          Sub-subaccounts, as the case may be, first, from amounts on
          deposit in the Series Canada/U.S. Dollar Collection Subaccount
          for such Series and second, from amounts on deposit in the Series
          Canada/Canadian Dollar Collection Subaccount for such Series, an
          amount up to the amount of any such shortfall.  

                    (f)  Allocations for the Exchangeable Company
          Certificate.  Until the occurrence and continuation of an Early
          Amortization Event or the commencement of an Amortization Period,
          on each Business Day and, after the occurrence and continuation
          of an Early Amortization Event or the commencement of an

          
                                            -50-
          
<PAGE>

          Amortization Period and until the Trust Termination Date, on each
          Distribution Date, after making all allocations required pursuant
          to subsection 3.1(e) the Master Servicer, at the direction of the
          Company, shall direct the Trustee to pay to the holder of the
          Exchangeable Company Certificate the amounts on deposit in the
          Company Collection Subaccount as well as all amounts on deposit
          in the Canada/U.S. Dollar Collection Account and the
          Canada/Canadian Dollar Collection Account (and any subaccounts
          thereof) not otherwise required to be retained therein or
          otherwise distributed pursuant to the terms of a Supplement.

                    (g)  Set-Off.  (i) If the Company shall fail to make a
          payment as provided in this Agreement or any Supplement, the
          Trustee may set off and apply any amounts otherwise payable to
          the Company on account of such obligation.  The Company hereby
          waives demand, notice or declaration of such set-off and
          application; provided that notice will promptly be given to the
          Company of such set-off; provided further that failure to give
          such notice shall not affect the validity of such set-off.

                   (ii)  In the event the Master Servicer shall fail to
          make a payment as provided in this Agreement or any Supplement,
          the Trustee may set off and apply any amounts otherwise payable
          to the Master Servicer on account of such obligation.  The Master
          Servicer hereby waives demand, notice or declaration of such
          set-off and application; provided that notice will promptly be
          given to the Master Servicer of such set-off; provided further
          that failure to give such notice shall not affect the validity of
          such set-off.

                    (h)  Allocation and Application of Funds.  The Master
          Servicer will apply all Collections with respect to the
          Receivables for each Accrual Period as described in this Article
          III and in the Supplement with respect to each Outstanding
          Series.  The Master Servicer shall direct the Trustee to pay
          Collections to the holder of the Exchangeable Company Certificate
          to the extent such Collections are allocated to the Exchangeable
          Company Certificate under subsection 3.1(f) and as otherwise
          provided in Article III.  Notwithstanding anything in this
          Agreement, any Supplement or any other Transaction Document to
          the contrary, to the extent that the Trustee receives any Daily
          Report prior to 2:00 p.m., New York City time, on any Business
          Day, the Trustee shall make any applications of funds required
          thereby on the same Business Day and otherwise on the next
          succeeding Business Day.

                    (i)  Allocation of Collections on Additional
          Receivables.  Notwithstanding anything to the contrary contained
          in this Article III to the contrary, if any Additional
          Receivables are added to the Trust Assets, the Supplement
          creating the Series of Certificates having an interest in such


          
                                            -51-
          
<PAGE>

          Additional Receivables shall set forth provisions allocating the
          Collections received on such Additional Receivables.

                    (j)  Exchange of Canadian Dollars into U.S. Dollars. 
          All amounts transferred from a Series Canada/Canadian Dollar
          Collection Subaccount to the U.S. Dollar Collection Account (or
          any subaccount or sub-subaccount thereof) shall be exchanged by
          the Trustee into U.S. Dollars at the direction of the Master
          Servicer.  The Trustee shall solicit offer quotations from at
          least two Authorized Foreign Exchange Dealers for effecting such
          exchange and shall effect such exchange with at least one such
          Authorized Foreign Exchange Dealer as soon thereafter as is
          reasonably practicable.

                         The Trustee shall notify the Master Servicer of
          the offer quotations or combination of offer quotations submitted
          that require the least amount of Canadian Dollars to be paid to
          the Authorized Foreign Exchange Dealers to purchase U.S. Dollars
          and the names and payment instructions of the Authorized Foreign
          Exchange Dealers that submitted such offer or offers and shall
          enter into an agreement or agreements on behalf of and solely as
          agent of the Trust with such Authorized Foreign Exchange Dealers
          with respect to such offer or offers (which agreement or
          agreements will provide for delivery of the U.S. Dollars in
          immediately available funds directly to or upon the order of the
          Trustee).  The Trustee shall withdraw the portion of the Canadian
          Dollars from the appropriate Series Canada/Canadian Dollar
          Collection Subaccount required to be paid pursuant to such
          agreement or agreements and make the payments described in the
          payment instructions provided pursuant to the preceding sentence.

                         The Trustee shall maintain written records of any
          quotations received in response to any solicitations made
          pursuant to this Section 3.1(j) and shall make the same available
          to the Master Servicer promptly upon request.

                         If, as a result of changes in customary market
          practice in, or other changes relating to, the currency exchange
          markets in Canada, the Trustee is unable to comply with the terms
          hereof in respect of the purchase of U.S. Dollars with Canadian
          Dollars, then the parties hereto will use all reasonable efforts
          to agree on the terms of an amendment hereto and to amend the
          terms hereof in order to permit such compliance with the terms
          hereof or to reflect such customary market practice.


                   THE REMAINDER OF ARTICLE III SHALL BE SPECIFIED
                    IN THE SUPPLEMENT WITH RESPECT TO EACH SERIES.
                    SUCH REMAINDER SHALL BE APPLICABLE ONLY TO THE
                      SERIES RELATING TO THE SUPPLEMENT IN WHICH
                               SUCH REMAINDER APPEARS.


          
                                            -52-
          
<PAGE>

                                      ARTICLE IV

                                ARTICLE IV IS RESERVED
                        AND MAY BE SPECIFIED IN ANY SUPPLEMENT
                     WITH RESPECT TO THE SERIES RELATING THERETO


                                      ARTICLE V

                                   THE CERTIFICATES

                    Section 5.1.  The Certificates.  The Investor
          Certificates of each Series, any Class thereof and any
          Subordinated Company Certificates related thereto shall be in
          fully registered form (collectively, the "Certificates") and
          shall be substantially in the form of the exhibits with respect
          thereto attached to the applicable Supplement.  The Exchangeable
          Company Certificate shall be substantially in the form of Exhibit
          A.  The Certificates and the Exchangeable Company Certificates
          shall, upon issue, be executed and delivered by the Company to
          the Trustee for authentication and redelivery as provided in
          Section 5.2.  Except as otherwise set forth in the related
          Supplement, the Investor Certificates shall be issued in minimum
          denominations of $5,000,000 and in integral multiples of $100,000
          in excess thereof unless otherwise specified in any Supplement
          for any Series and Class.  Unless otherwise specified in any
          Supplement for any Series, the Investor Certificates shall be
          issued upon initial issuance as a single certificate in an
          original principal amount equal to the Initial Invested Amount
          with respect to such Series.  Each Subordinated Company
          Certificate, if any, issued under any Supplement shall be a
          single certificate and shall represent a subordinated interest in
          the Trust Assets allocated to such Series, as designated in the
          related Supplement.  The Exchangeable Company Certificate shall
          also be a single certificate and shall represent the entire
          Company Interest.  The Company is hereby authorized to execute
          and deliver each Certificate on behalf of the Trust.  Each
          Certificate shall be executed by manual or facsimile signature on
          behalf of the Company by a Responsible Officer.  Certificates
          bearing the manual or facsimile signature of the individual who
          was, at the time when such signature was affixed, authorized to
          sign on behalf of the Company or the Trustee shall not be
          rendered invalid, notwithstanding that such individual has ceased
          to be so authorized prior to or on the date of the authentication
          and delivery of such Certificates or does not hold such office at
          the date of such Certificates.  No Certificate shall be entitled
          to any benefit under this Agreement, or be valid for any purpose,
          unless there appears on such Certificate a certificate of
          authentication substantially in the form provided for herein
          executed by or on behalf of the Trustee by the manual signature
          of a duly authorized signatory, and such certificate upon any
          Certificate shall be conclusive evidence, and the only evidence,

          
                                            -53-
          
<PAGE>

          that such Certificate has been duly authenticated and delivered
          hereunder.  All Certificates shall be dated the date of their
          authentication but failure to do so shall not render them
          invalid.

                    Section 5.2.  Authentication of Certificates.
          Contemporaneously with the initial sale, assignment and transfer
          of the Receivables, whether now existing or hereafter created,
          and the other Trust Assets to the Trust, the Trustee shall
          authenticate and deliver the initial Series of the Investor
          Certificates that is issued upon original issuance, upon the
          written order of the Company in a form reasonably satisfactory to
          the Trustee, to the holders of the initial Series of Investor
          Certificates, against payment to the Company of the Initial
          Invested Amount.  The Trustee shall authenticate and deliver the
          Exchangeable Company Certificate to the Company simultaneously
          with its delivery of the initial Series of Investor Certificates. 
          The Certificates shall be duly authenticated by or on behalf of
          the Trustee, in the case of the Investor Certificates in
          authorized denominations equal to (in the aggregate) the Initial
          Invested Amount, in the case of any Subordinated Company
          Certificate, in a denomination equal to the subordinated interest
          in the Trust Assets allocated to such Certificate in accordance
          with the terms of the related Supplement and, in the case of the
          Exchangeable Company Certificate, in a denomination equal to the
          remaining Company Interest from time to time, and together
          evidencing the entire ownership of the Trust.  Upon an Exchange
          as provided in Section 5.10 and the satisfaction of certain other
          conditions specified therein, the Trustee shall authenticate and
          deliver the Certificates of additional Series (with the
          designation provided in the applicable Supplement) (or, if
          provided in any Supplement, the additional Investor Certificates
          of an existing Series), upon the written order of the Company, to
          the Persons designated in such Supplement.  Upon the order of the
          Company, the Investor Certificates of any Series shall be duly
          authenticated by or on behalf of the Trustee, in authorized
          denominations equal to (in the aggregate) the Initial Invested
          Amount of such Series of Investor Certificates.

                    Section 5.3.  Registration of Transfer and Exchange of
          Certificates.  (a)  The Trustee shall cause to be kept at the
          office or agency to be maintained by a transfer agent and
          registrar (which may be the Trustee) (the "Transfer Agent and
          Registrar") in accordance with the provisions of Section 8.16 a
          register (the "Certificate Register") in which, subject to such
          reasonable regulations as the Trustee may prescribe, the Transfer
          Agent and Registrar shall provide for the registration of the
          Investor Certificates and of transfers and exchanges of the
          Investor Certificates as herein provided.  The Company hereby
          appoints Chemical Bank as Transfer Agent and Registrar for the
          purpose of registering the Investor Certificates and transfers
          and exchanges of the Investor Certificates as herein provided. 

          
                                            -54-
          
<PAGE>

          Chemical Bank shall be permitted to resign as Transfer Agent and
          Registrar upon 30 days' written notice to the Company, the
          Trustee and the Master Servicer; provided, however, that such
          resignation shall not be effective and Chemical Bank shall
          continue to perform its duties as Transfer Agent and Registrar
          until the Trustee has appointed a successor Transfer Agent and
          Registrar reasonably acceptable to the Company.

                    The Company hereby agrees to provide the Trustee from
          time to time sufficient funds, on a timely basis and in
          accordance with and subject to Section 8.5, for the payment of
          any reasonable compensation payable to the Transfer Agent and
          Registrar for their services under this Section 5.3.  The Trustee
          hereby agrees that, upon the receipt of such funds from the
          Company, it shall pay the Transfer Agent and Registrar such
          amounts.

                    Upon surrender for registration of transfer of any
          Investor Certificate at any office or agency of the Transfer
          Agent and Registrar maintained for such purpose, the Company
          shall execute, and the Trustee shall authenticate and deliver, in
          the name of the designated transferee or transferees, one or more
          new Investor Certificates in authorized denominations of the same
          Series representing like aggregate Fractional Undivided Interests
          and which bear numbers that are not contemporaneously
          outstanding.

                    At the option of an Investor Certificateholder,
          Investor Certificates may be exchanged for other Investor
          Certificates of the same Series in authorized denominations of
          like aggregate Fractional Undivided Interests, bearing numbers
          that are not contemporaneously outstanding, upon surrender of the
          Investor Certificates to be exchanged at any such office or
          agency of the Transfer Agent and Registrar maintained for such
          purpose. 

                    Whenever any Investor Certificates of any Series are so
          surrendered for exchange, the Company shall execute, and the
          Trustee shall authenticate and (unless the Transfer Agent and
          Registrar is different from the Trustee, in which case the
          Transfer Agent and Registrar shall) deliver, the Investor
          Certificates of such Series which the Certificateholder making
          the exchange is entitled to receive.  Every Investor Certificate
          presented or surrendered for registration of transfer or exchange
          shall be accompanied by a written instrument of transfer in a
          form satisfactory to the Trustee and the Transfer Agent and
          Registrar duly executed by the Certificateholder thereof or his
          attorney-in-fact duly authorized in writing delivered to the
          Trustee (unless the Transfer Agent and Registrar is different
          from the Trustee, in which case to the Transfer Agent and
          Registrar) and complying with any requirements set forth in the
          applicable Supplement.

          
                                            -55-
          
<PAGE>

                    No service charge shall be made for any registration of
          transfer or exchange of Investor Certificates, but the Transfer
          Agent and Registrar may require any Certificateholder that is
          transferring or exchanging one or more Certificates to pay a sum
          sufficient to cover any tax or governmental charge that may be
          imposed in connection with any transfer or exchange of Investor
          Certificates.

                    All Investor Certificates surrendered for registration
          of transfer and exchange shall be cancelled and disposed of in a
          manner satisfactory to the Trustee and the Company.  The Trustee
          shall cancel and destroy each Certificate in global form upon its
          exchange in full for Definitive Certificates and shall deliver a
          certificate of destruction to the Company. 

                    The Company shall execute and deliver Certificates to
          the Trustee or the Transfer Agent and Registrar in such amounts
          and at such times as are necessary to enable the Trustee and the
          Transfer Agent and Registrar to fulfill their respective
          responsibilities under this Agreement and the Certificates.

                    (b)  The Transfer Agent and Registrar will maintain at
          its expense in the Borough of Manhattan, The City of New York
          and, subject to subsection 5.3(a), if specified in the related
          Supplement for any Series, any other city designated in such
          Supplement, an office or offices or agency or agencies where
          Investor Certificates may be surrendered for registration or
          transfer or exchange.

                    (c)  Unless otherwise stated in any related
          Supplements, registration of transfer of Certificates containing
          a legend relating to restrictions on transfer of such
          Certificates (which legend shall be set forth in the Supplement
          relating to such Investor Certificates) shall be effected only if
          the conditions set forth in the related Supplement are complied
          with.

                    Certificates issued upon registration of transfer of,
          or in exchange for, Certificates bearing the legend referred to
          above shall also bear such legend unless the Company, the Master
          Servicer, the Trustee and the Transfer Agent and Registrar
          receive an Opinion of Counsel satisfactory to each of them, to
          the effect that such legend may be removed.

                    Section 5.4.  Mutilated, Destroyed, Lost or Stolen
          Certificates.  If (a) any mutilated Certificate is surrendered to
          the Transfer Agent and Registrar, or the Transfer Agent and
          Registrar receives evidence to its satisfaction of the
          destruction, loss or theft of any Certificate and (b) there is
          delivered to the Transfer Agent and Registrar and the Trustee
          such security or indemnity as may be required by them to save the
          Trust and each of them harmless, then, in the absence of notice

          
                                            -56-
          
<PAGE>

          to the Trustee or Transfer Agent and Registrar that such
          Certificate has been acquired by a bona fide purchaser, the
          Company shall execute and, upon the request of the Company, the
          Trustee shall authenticate and deliver (in compliance with
          applicable law), in exchange for or in lieu of any such
          mutilated, destroyed, lost or stolen Certificate, a new
          Certificate of like tenor and aggregate Fractional Undivided
          Interest and bearing a number that is not contemporaneously
          outstanding.  In connection with the issuance of any new
          Certificate under this Section 5.4, the Trustee or the Transfer
          Agent and Registrar may require the payment by the Certificate-
          holder of a sum sufficient to cover any tax or other governmental
          expenses (including the fees and expenses of the Trustee and
          Transfer Agent and Registrar) connected therewith.  Any duplicate
          Certificate issued pursuant to this Section 5.4 shall constitute
          complete and indefeasible evidence of ownership in the Trust, as
          if originally issued, whether or not the lost, stolen or
          destroyed Certificate shall be found at any time.

                    Section 5.5.  Persons Deemed Owners.  Prior to due
          presentation of a Certificate for registration of transfer, the
          Trustee, the Paying Agent, the Transfer Agent and Registrar and
          any agent of any of them may treat the Person in whose name any
          Certificate is registered as the owner of such Certificate for
          the purpose of receiving distributions pursuant to Article IV and
          for all other purposes whatsoever, and neither the Trustee, the
          Paying Agent, the Transfer Agent and Registrar nor any agent of
          any of them shall be affected by any notice to the contrary. 
          Notwithstanding the foregoing provisions of this Section 5.5, in
          determining whether the holders of the requisite Fractional
          Undivided Interests have given any request, demand,
          authorization, direction, notice, consent or waiver hereunder,
          Certificates owned by the Company, the Master Servicer or any
          affiliate thereof (as defined in Rule 405 under the Securities
          Act), shall be disregarded and deemed not to be outstanding,
          except that, in determining whether the Trustee shall be
          protected in relying upon any such request, demand,
          authorization, direction, notice, consent or waiver, only
          Certificates which a Responsible Officer of the Trustee actually
          knows to be so owned shall be so disregarded.  Certificates so
          owned by the Company, the Master Servicer or any Affiliate
          thereof which have been pledged in good faith shall not be
          disregarded and may be regarded as outstanding if the pledgee
          establishes to the satisfaction of the Trustee the pledgee's
          right so to act with respect to such Certificates and that the
          pledgee is not the Company, the Master Servicer or an Affiliate
          thereof.

                    Section 5.6.  Appointment of Paying Agent.  The Paying
          Agent shall make distributions to Investor Certificateholders
          from the Collection Accounts (and/or any other account or
          accounts maintained for the benefit of Certificateholders as

          
                                            -57-
          
<PAGE>

          specified in the related Supplement for any Series) pursuant to
          Articles III and IV.  The Trustee may revoke such power and
          remove the Paying Agent if the Trustee determines in its sole
          discretion that the Paying Agent shall have failed to perform its
          obligations under this Agreement in any material respect.  Unless
          otherwise specified in the related Supplement for any Series and
          with respect to such Series, the Paying Agent shall initially be
          Chemical Bank and any co-paying agent chosen by Chemical Bank. 
          Each Paying Agent shall have a combined capital and surplus of at
          least $50,000,000.  The Paying Agent shall be permitted to resign
          upon 30 days' written notice to the Trustee.  In the event that
          the Paying Agent shall so resign, the Trustee shall appoint a
          successor to act as Paying Agent (which shall be a depositary
          institution or trust company) reasonably acceptable to the
          Company which appointment shall be effective on the date which
          the Person so appointed gives the Trustee written notice that it
          accepts the appointment.  Any resignation or removal of the
          Paying Agent and appointment of successor Paying Agent pursuant
          to this Section 5.6 shall not become effective until acceptance
          of appointment by the successor Paying Agent as provided in this
          Section 5.6.  The Trustee shall cause such successor Paying Agent
          or any additional Paying Agent appointed by the Trustee to
          execute and deliver to the Trustee an instrument in which such
          successor Paying Agent or additional Paying Agent shall agree
          with the Trustee that as Paying Agent, such successor Paying
          Agent or additional Paying Agent will hold all sums, if any, held
          by it for payment to the Investor Certificateholders in trust for
          the benefit of the Investor Certificateholders entitled thereto
          until such sums shall be paid to such Certificateholders.  The
          Paying Agent shall return all unclaimed funds to the Trustee and
          upon removal of a Paying Agent such Paying Agent shall also
          return all funds in its possession to the Trustee.  The
          provisions of Sections 8.1, 8.2, 8.3 and 8.5 shall apply to the
          Trustee also in its role as Paying Agent, for so long as the
          Trustee shall act as Paying Agent.  Any reference in this
          Agreement to the Paying Agent shall include any co-paying agent
          unless the context requires otherwise.

                    The Company hereby agrees to provide the Trustee from
          time to time sufficient funds, on a timely basis and in
          accordance with and subject to Section 8.5, for the payment of
          any reasonable compensation payable to the Paying Agent for its
          services under this Section 5.6.  The Trustee hereby agrees that,
          upon the receipt of such funds from the Company, it shall pay the
          Paying Agent such amounts.

                    Section 5.7.  Access to List of Certificateholders'
          Names and Addresses.  The Trustee will furnish or cause to be
          furnished by the Transfer Agent and Registrar to the Master
          Servicer or the Paying Agent, within three Business Days after
          receipt by the Trustee of a request therefor from the Company,
          the Master Servicer or the Paying Agent, respectively, in

          
                                            -58-
          
<PAGE>

          writing, a list of the names and addresses of the Investor
          Certificateholders as then recorded by or on behalf of the
          Trustee.  If three or more Investor Certificateholders of record
          or any Investor Certificateholder of any Series or a group of
          Investor Certificateholders of record representing Fractional
          Undivided Interests aggregating not less than 25% of the Invested
          Amount of the related Outstanding Series (the "Applicants") apply
          in writing to the Trustee, and such application states that the
          Applicants desire to communicate with other Investor Certificate-
          holders of any Series with respect to their rights under this
          Agreement or under the Investor Certificates and is accompanied
          by a copy of the communication which such Applicants propose to
          transmit, then the Trustee, after having been adequately
          indemnified by such Applicants for its costs and expenses, shall
          transmit or shall cause the Transfer Agent and Registrar to
          transmit, such communication to the Certificateholders reasonably
          promptly after the receipt of such application.  

                    Every Certificateholder, by receiving and holding a
          Certificate, agrees with the Trustee that neither the Trustee,
          the Transfer Agent and Registrar, nor any of their respective
          agents shall be held accountable by reason of the disclosure or
          mailing of any such information as to the names and addresses of
          the Certificateholders hereunder, regardless of the sources from
          which such information was derived.

                    As soon as practicable following each Record Date the
          Trustee shall provide to the Paying Agent or its designee, a list
          of Certificateholders in such form as the Paying Agent may
          reasonably request.

                    Section 5.8.  Authenticating Agent.  (a)  The Trustee
          may appoint one or more authenticating agents with respect to the
          Certificates which shall be authorized to act on behalf of the
          Trustee in authenticating the Certificates in connection with the 
          issuance, delivery, registration of transfer, exchange or
          repayment of the Certificates.  Whenever reference is made in
          this Agreement to the authentication of Certificates by the
          Trustee or the Trustee's certificate of authentication, such
          reference shall be deemed to include authentication on behalf of
          the Trustee by an authenticating agent and a certificate of
          authentication executed on behalf of the Trustee by an
          authenticating agent.  Each authenticating agent must be
          acceptable to the Company.

                    (b)  Any institution succeeding to the corporate trust
          business of an authenticating agent shall continue to be an
          authenticating agent without the execution or filing of any paper
          or any further act on the part of the Trustee or such
          authenticating agent.



          
                                            -59-
          
<PAGE>

                    (c)  An authenticating agent may at any time resign by
          giving written notice of resignation to the Trustee.  Upon the
          receipt by the Trustee of any such notice of resignation and upon
          the giving of any such notice of termination by the Trustee, the
          Trustee shall immediately give notice of such resignation or
          termination to the Company.  Any resignation of an authenticating
          agent and appointment of successor authenticating agent shall not
          become effective until acceptance of appointment by the successor
          authenticating agent as provided in this Section 5.8.  The
          Trustee may at any time terminate the agency of an authenticating
          agent by giving notice of termination to such authenticating
          agent.  Upon receiving such a notice of resignation or upon such
          a termination, or in case at any time an authenticating agent
          shall cease to be acceptable to the Trustee, the Trustee promptly
          may appoint a successor authenticating agent.  Any successor
          authenticating agent upon acceptance of its appointment hereunder
          shall become vested with all the rights, powers and duties of its
          predecessor hereunder, with like effect as if originally named as
          an authenticating agent.  No successor authenticating agent shall
          be appointed unless acceptable to the Trustee and the Company.  

                    (d)  The Company hereby agrees to provide the Trustee
          from time to time sufficient funds, on a timely basis and in
          accordance with and subject to Section 8.5, for the payment of
          any reasonable compensation payable to each authenticating agent
          for its services under this Section 5.8.  The Trustee hereby
          agrees that, upon the receipt of such funds from the Company it
          shall pay each authenticating agent such amounts.

                    (e)  The provisions of Sections 8.1, 8.2, 8.3 and 8.5
          shall be applicable to any authenticating agent.

                    (f)  Pursuant to an appointment made under this
          Section 5.8, the Certificates may have endorsed thereon, in lieu
          of the Trustee's certificate of authentication, an alternate
          certificate of authentication in substantially the following
          form:

                    "This is one of the Certificates described in the
               Pooling Agreement dated as of March 30, 1995, among Carcorp,
               Inc., Collins & Aikman Products Co., as Master Servicer and
               Chemical Bank, as Trustee.

                                                            


                                                            
                                    as Authenticating Agent
                                    for the Trustee

               By                        
                    Authorized Officer"

          
                                            -60-
          
<PAGE>

                    Section 5.9.  Tax Treatment.  It is the intent of the
          Master Servicer, the Company, the Investor Certificateholders and
          the Trustee that, for federal, state and local income and
          franchise tax purposes, the Investor Certificates be treated as
          evidence of indebtedness secured by the Trust Assets and the
          Trust not be characterized as an association taxable as a
          corporation.  The Company, by entering into this Agreement, and
          each Investor Certificateholder, by its acceptance of its
          Investor Certificate, agree to treat the Investor Certificates
          for federal, state and local income and franchise tax purposes as
          indebtedness.  The provisions of this Agreement and all related
          Transaction Documents shall be construed to further these
          intentions of the parties.  This Section 5.9 shall survive the
          termination of this Agreement and shall be binding on all
          transferees of any of the foregoing persons.

                    Section 5.10.  Tender of Exchangeable Company
          Certificate. The terms relating to any tender of the Exchangeable
          Company Certificate shall be specified in the Supplement with
          respect to each Series.  Such terms shall be applicable only to
          the Series relating to the Supplement in which such terms appear.

                    (a)  Upon any Company Exchange, the Trustee shall issue
          to the Company under Section 5.1 for execution and redelivery to
          the Trustee for authentication under Section 5.2 (i) one or more
          Certificates representing an increase in the Invested Amount of
          an Outstanding Series, and an increase in the related
          Subordinated Company Certificate, or (ii) one or more new Series
          of Investor Certificates representing an interest in the Excess
          Primary Auto Receivables or any Additional Receivables, and the
          related Series of Subordinated Company Certificate.  Any such
          Certificates shall be substantially in the form specified in the
          applicable Supplement and each shall bear, upon its face, the
          designation for such Series to which each such certificate
          belongs so selected by the Company.  Except as specified in any
          Supplement for a related Series, all Investor Certificates of any
          Series shall be equally and ratably entitled as provided herein
          to the benefits hereof without preference, priority or
          distinction on account of the actual time or times of
          authentication and delivery, all in accordance with the terms and
          provisions of this Agreement and the applicable Supplement.

                    (b)  The Company may tender the Exchangeable Company
          Certificate to the Trustee in exchange for (i) (A) an increase in
          the Invested Amount of a Class of Investor Certificates of an
          Outstanding Series, and an increase in the related Subordinated
          Company Certificate or (B) one or more newly issued Series of
          Investor Certificates representing an interest in the Excess
          Primary Auto Receivables or any Additional Receivables, and the
          related newly issued Subordinated Company Certificate, and (ii) a
          reissued Exchangeable Company Certificate (any such tender a
          "Company Exchange").  In addition, to the extent permitted for

          
                                            -61-
          
<PAGE>

          any Series of Investor Certificates as specified in the related
          Supplement, the Investor Certificateholders of such Series may
          tender their Certificates and the Company may tender the
          Exchangeable Company Certificate and any Investor or Subordinated
          Company Certificate to the Trustee pursuant to the terms and
          conditions set forth in such Supplement in exchange for (i) one
          or more newly issued Series of Investor Certificates, (ii) if
          applicable, one or more Series of Subordinated Company
          Certificate, and (iii) a reissued Exchangeable Company
          Certificate (an "Investor Exchange").  The Company Exchange and
          Investor Exchange are referred to collectively herein as an
          "Exchange".  The Company may perform an Exchange by notifying the
          Trustee, in writing at least three days in advance (an "Exchange
          Notice") of the date upon which the Exchange is to occur (an
          "Exchange Date").  Any Exchange Notice shall state the
          designation of any Series to be issued on the Exchange Date and,
          with respect to each such Series:  (a) its additional or Initial
          Invested Amount, as the case may be, (or the method for
          calculating such additional or Initial Invested Amount), if any,
          which, in the aggregate, at any time, may not be greater than the
          current principal amount of the Exchangeable Company Certificate,
          if any, at such time (or in the case of an Investor Exchange, the
          sum of the Invested Amount of the Series of Investor Certificates
          to be exchanged plus the current principal amount of the
          Subordinated Company Certificates, if any, to be exchanged plus
          the current principal amount of the Exchangeable Company
          Certificate) and (b) its Certificate Rate (or the method for
          allocating interest payments or other cash flow to such Series),
          if any.  On the Exchange Date, the Trustee shall only
          authenticate and deliver any such Series upon delivery to it of
          the following:  (a) a Supplement executed by the Company and
          specifying the Principal Terms of such Series, (b) a Tax Opinion,
          (c) a General Opinion, (d) written confirmation from each Rating
          Agency that the Exchange will not result in the Rating Agency's
          reducing or withdrawing its rating on any then Outstanding Series
          rated by it and (e) the existing Exchangeable Company Certificate
          or applicable Investor Certificates and Subordinated Company
          Certificates, as the case may be.  Upon the delivery of the items
          listed in clauses (a) through (e) above, the Trustee shall cancel
          the existing Exchangeable Company Certificate, the applicable
          Investor Certificates and Subordinated Company Certificates, as
          the case may be, and issue, as provided above, such Series of
          Investor Certificates, such Series of Subordinated Company
          Certificate, if applicable, and a new Exchangeable Company
          Certificate, dated the Exchange Date.  There is no limit to the
          number of Exchanges that the Company may perform under this
          Agreement.  If the Company shall, on any Exchange Date, retain
          any Investor Certificates issued on such Exchange Date, it shall,
          prior to transferring any such Certificates to another Person,
          obtain a Tax Opinion with respect to such Certificates.



          
                                            -62-
          
<PAGE>

                    (c)  In conjunction with an Exchange, the parties
          hereto shall execute a Supplement, which shall define, with
          respect to any additional Investor Certificates or newly issued
          Series, as the case may be:  (i) its name or designation,
          (ii) its additional or initial principal amount, as the case may
          be, (or method for calculating such amount), (iii) its coupon
          rate (or formula for the determination thereof), (iv) the
          interest payment date or dates and the date or dates from which
          interest shall accrue, (v) the method for allocating Collections
          to Certificateholders, (vi) the names of any accounts to be used
          by such Series and the terms governing the operation of any such
          accounts, (vii) the terms on which the certificates of such
          Series may be repurchased by the Company or may be remarketed to
          other investors, (viii) the Series Termination Date, (ix) any
          deposit account maintained for the benefit of Certificateholders,
          (x) the number of classes of such Series, and if more than one
          class, the rights and priorities of each such class, (xi) the
          rights of the holder of the Exchangeable Company Certificate that
          have been transferred to the holders of such Series, (xii) the
          designation of any Series Accounts and the terms governing the
          operation of any such Series Accounts, (xiii) provisions
          acceptable to the Trustee concerning the payment of the Trustee's
          fees and expenses and (xiv) other relevant terms (all such terms,
          the "Principal Terms" of such Series).  The Supplement executed
          in connection with the Exchange shall contain administrative
          provisions which are reasonably acceptable to the Trustee.

                    (d)  Without prior satisfaction of the Rating Agency
          Condition, the Company shall not transfer, assign, exchange or
          otherwise dispose of any Subordinated Company Certificate or any
          interest represented thereby without the consent of Investor
          Certificateholders holding at least 50% of the Invested Amount of
          the related Outstanding Series and the Trustee, and any attempt
          to do so shall be void and of no effect.

                    (e)  Except as specified in any Supplement for a
          related Series, all Investor Certificates of any Series shall be
          equally and ratably entitled as provided herein to the benefits
          hereof without preference, priority or distinction on account of
          the actual time or times of authentication and delivery, all in
          accordance with the terms and provisions of this Agreement and
          the applicable Supplement.

                    Section 5.11.  Book-Entry Certificates.  If specified
          in any related Supplement, the Investor Certificates, or any
          portion thereof, upon original issuance, shall be issued in the
          form of one or more typewritten Certificates representing the
          Book-Entry Certificates, to be delivered to the depository
          specified in such Supplement (the "Depository") which shall be
          the Clearing Agency, specified by, or on behalf of, the Company
          for such Series.  The Investor Certificates shall initially be
          registered on the Certificate Register in the name of the nominee

          
                                            -63-
          
<PAGE>

          of such Clearing Agency, and no Certificate Book-Entry Holder
          will receive a definitive certificate representing such
          Certificate Book-Entry Holder's interest in the Investor
          Certificates, except as provided in Section 5.13.  Unless and
          until definitive, fully registered Investor Certificates
          ("Definitive Certificates") have been issued to
          Certificateholders pursuant to Section 5.13:

                    (a)  the provisions of this Section 5.11 shall be in
               full force and effect;

                    (b)  the Company, the Master Servicer and the Trustee
               may deal with each Clearing Agency for all purposes
               (including the making of distributions on the Investor
               Certificates) as the Certificateholder without respect to
               whether there has been any actual authorization of such
               actions by the Certificate Book-Entry Holders with respect
               to such actions;

                    (c)  to the extent that the provisions of this
               Section 5.11 conflict with any other provisions of this
               Agreement, the provisions of this Section 5.11 shall
               control; and

                    (d)  the rights of Certificate Book-Entry Holders shall
               be exercised only through the Clearing Agency and the
               related Clearing Agency Participants and shall be limited to
               those established by law and agreements between such related
               Certificate Book-Entry Holders and the Clearing Agency
               and/or the Clearing Agency Participants.  Pursuant to the
               Depository Agreement, the initial Clearing Agency will make
               book-entry transfers among the Clearing Agency Participants
               and receive and transmit distributions of principal and
               interest on the Investor Certificates to such Clearing
               Agency Participants.

                    Section 5.12.  Notices to Clearing Agency.  Whenever
          notice or other communication to the Certificateholders is
          required under this Agreement, unless and until Definitive
          Certificates shall have been issued to Certificate Book-Entry
          Holders pursuant to Section 5.13, the Trustee shall give all such
          notices and communications specified herein to be given to the
          Investor Certificateholders to the Clearing Agencies.

                    Section 5.13.  Definitive Certificates.  If (a)(i) the
          Company advises the Trustee in writing that any Clearing Agency
          is no longer willing or able to properly discharge its
          responsibilities under the applicable Depository Agreement, and
          (ii) the Trustee or the Company is unable to locate a qualified
          successor, (b) the Company, at its option, advises the Trustee in
          writing that it elects to terminate the book-entry system through
          the Clearing Agency or (c) after the occurrence of a Servicer

          
                                            -64-
          
<PAGE>

          Default, Certificate Book-Entry Holders representing Fractional
          Undivided Interests aggregating more than 50% of the Invested
          Amount held by such Certificate Book-Entry Holders of each
          affected Series then issued and outstanding advise the Clearing
          Agency through the Clearing Agency Participants in writing, and
          the Clearing Agency shall so notify the Trustee, that the
          continuation of a book-entry system through the Clearing Agency
          is no longer in the best interests of the Certificate Book-Entry
          Holders, the Trustee shall notify the Clearing Agency, which
          shall be responsible to notify the Certificate Book-Entry
          Holders, of the occurrence of any such event and of the
          availability of Definitive Certificates to Certificate Book-Entry
          Holders requesting the same.  Upon surrender to the Trustee of
          the Investor Certificates by the Clearing Agency, accompanied by
          registration instructions from the Clearing Agency for
          registration, the Trustee shall issue the Definitive
          Certificates.  Neither the Company nor the Trustee shall be
          liable for any delay in delivery of such instructions and may
          conclusively rely on, and shall be protected in relying on, such
          instructions.


                                      ARTICLE VI

                                OTHER MATTERS RELATING
                                    TO THE COMPANY

                    Section 6.1.  Liability of the Company.  The Company
          shall be liable for all obligations, covenants, representations
          and warranties of the Company arising under or related to this
          Agreement or any Supplement.  Except as provided in the preceding
          sentence, the Company shall be liable only to the extent of the
          obligations specifically undertaken by it in its capacity as
          Company hereunder.

                    Section 6.2.  Limitation on Liability of the Company. 
          Subject to Sections 6.1 and 6.3, neither the Company nor any of
          its directors or officers or employees or agents shall be under
          any liability to the Trust, the Trustee, the Certificateholders
          or any other Person for any action taken or for refraining from
          the taking of any action pursuant to this Agreement whether or
          not such action or inaction arises from express or implied duties
          under any Transaction Document; provided, however, that this
          provision shall not protect the Company or any such Person
          against any liability which would otherwise be imposed by reason
          of willful misfeasance, bad faith or negligence in the
          performance of duties or by reason of reckless disregard of
          obligations and duties hereunder.  The Company and any director
          or officer or employee or agent of the Company may rely in good
          faith on any document of any kind prima facie properly executed
          and submitted by any Person respecting any matters arising
          hereunder.

          
                                            -65-
          
<PAGE>

                    Section 6.3.  Liabilities.  Notwithstanding
          Section 6.2, by entering into this Agreement, the Company agrees
          to be liable, directly to the injured party, for the entire
          amount of any losses, claims, damages or liabilities, arising out
          of or based on the arrangement created by this Agreement, the
          Servicing Agreement or any Supplement and the actions of the
          Master Servicer taken pursuant hereto or thereto as though the
          Pooling and Servicing Agreements created a partnership under the
          New York Uniform Partnership Act with the Company as a general
          partner thereof (except (i) those losses, claims, damages or
          liabilities incurred by an Investor Certificateholder in the
          capacity of an investor in the Investor Certificates as a result
          of the performance of the Receivables, market fluctuations or
          other similar market or investment risks or (ii) to the extent
          that such losses, claims, damages or liabilities arise from any
          action or omission to act by any Investor Certificateholder).  In
          the event of a Service Transfer, the Successor Servicer (except
          for the Trustee in its capacity as Successor Servicer) will
          indemnify and hold harmless the Company for any losses, claims,
          damages and liabilities of the Company arising under this
          Section 6.3 from the actions or omissions of such Successor
          Servicer. 


                                     ARTICLE VII

                              EARLY AMORTIZATION EVENTS

                    Section 7.1.  Early Amortization Events.  Unless
          modified with respect to any Series of Investor Certificates by
          any related Supplement, if any one of the following events shall
          occur:

                    (a)  (i) the Company or the Master Servicer, as the
               case may be, shall commence any case, proceeding or other
               action (A) under any existing or future law of any
               jurisdiction, domestic or foreign, relating to bankruptcy,
               insolvency, reorganization or relief of debtors, seeking to
               have an order for relief entered with respect to it, or
               seeking to adjudicate it a bankrupt or insolvent, or seeking
               reorganization, arrangement, adjustment, winding-up,
               liquidation, dissolution, composition or other relief with
               respect to it or its debts, or (B) seeking appointment of a
               receiver, trustee, custodian or other similar official for
               it or for all or any substantial part of its assets, or the
               Company or the Master Servicer, as the case may be, shall
               make a general assignment for the benefit of its creditors;
               or (ii) there shall be commenced against the Company or the
               Master Servicer, as the case may be, any case, proceeding or
               other action of a nature referred to in clause (i) above
               which (A) results in the entry of an order for relief or any
               such adjudication or appointment or (B) remains undismissed,

          
                                            -66-
          
<PAGE>

               undischarged or unbonded for a period of 60 days; or (iii)
               there shall be commenced against the Company or the Master
               Servicer, as the case may be, any case, proceeding or other
               action seeking issuance of a warrant of attachment,
               execution, distraint or similar process against all or any
               substantial part of its assets which results in the entry of
               an order for any such relief which shall not have been
               vacated, discharged, or stayed or bonded pending appeal
               within 60 such days from the entry thereof; or (iv) the
               Company or the Master Servicer, as the case may be, shall
               take any action in furtherance of, or indicating its consent
               to, approval of, or acquiescence in, any of the acts set
               forth in clause (i), (ii), or (iii) above; or (v) the
               Company or the Master Servicer, as the case may be, shall
               generally not, or shall be unable to, or shall admit in
               writing its inability to, pay its debts as they become due;

                    (b)  the Trust shall become an "investment company"
               within the meaning of the Investment Company Act of 1940, as
               amended; or

                    (c)  the Trust is characterized for Federal income tax
               purposes as an association taxable as a corporation;

          then, an "Early Amortization Event" shall occur and an
          Amortization Period shall commence without any notice or other
          action on the part of the Trustee or any Investor Certificate-
          holder immediately upon the occurrence of such event.  The Master
          Servicer shall notify each Rating Agency and the Trustee of the
          occurrence of any Early Amortization Event.  Further, upon the
          commencement against the Company of a case, proceeding or other
          action described in clause (a)(ii) or (iii) above, the Company
          shall not purchase Receivables from any Seller, or transfer
          Receivables to the Trust, until such time, if any, as such case,
          proceeding or other action is vacated, discharged, or stayed or
          bonded pending appeal, provided, that such case, proceeding or
          other action is vacated, discharged, or stayed or bonded pending
          appeal within 60 days after the occurrence thereof.

                    Section 7.2.  Additional Rights Upon the Occurrence of
          Certain Events.  (a)  If an Insolvency Event with respect to the
          Company occurs, the Company shall immediately cease to transfer
          Receivables to the Trust and shall promptly give notice to the
          Trustee of such occurrence.  Notwithstanding any cessation of the
          transfer to the Trust of additional Receivables, Receivables
          transferred to the Trust prior to the occurrence of such
          Insolvency Event and Collections in respect of such Receivables
          and interest, whenever created, accrued in respect of such
          Receivables, shall continue to be a part of the Trust.  If 60
          days after the occurrence of such Insolvency Event, the Aggregate
          Invested Amount and all accrued and unpaid interest thereon have
          not been paid to the Investor Certificateholders, the Trustee at

          
                                            -67-
          
<PAGE>

          the direction of the Master Servicer shall proceed to sell,
          dispose of, or otherwise liquidate the Receivables in a
          commercially reasonable manner and on commercially reasonable
          terms, which shall include the solicitation of competitive bids
          if reasonably available; provided, however, that if the allocable
          sale price, less all reasonable fees, expenses and other amounts
          due hereunder to the Trustee, its agents and counsel to the
          Trustee, to be realized from such sale, disposition or
          liquidation would be less than the Aggregate Invested Amount plus
          accrued and unpaid interest thereon through the Distribution Date
          next succeeding the date of such sale, the Trustee must receive
          the prior unanimous consent of all the Investor
          Certificateholders.  The provisions of Sections 7.1 and 7.2 shall
          not be deemed to be mutually exclusive.  The reasonable costs and
          expenses incurred by the Trustee in such sale shall be
          reimbursable to the Trustee as provided in Section 8.5.
           
                    (b)  The proceeds from the sale, disposition or
          liquidation of the Receivables pursuant to subsection (a) above
          shall be treated as Collections on the Receivables and such
          proceeds will be distributed to holders of each Series after
          immediately being deposited in the applicable Collection Account,
          in accordance with the provisions of Section 3.1(e) and the
          related Supplement for such Series.  After giving effect to all
          such deposits, the remainder, if any, shall be allocated to the
          Company Interest and shall be released to the holder of the
          Exchangeable Company Certificate upon surrender thereof.

                    Section 7.3.  Expense Account. (a) Upon the occurrence
          of an Early Amortization Event, the Trustee, for the benefit of
          the Successor Servicer under the Servicing Agreement shall
          establish and maintain in the name of the Trustee with an
          Eligible Institution or with the trust department of the Trustee,
          a segregated trust account accessible only by and under the sole
          control and dominion of, the Trustee (such account, the "Expense
          Account").

                    (b)  Upon the occurrence of an Early Amortization Event
          with respect to any Outstanding Series as specified in the
          related Supplement and as specified herein, the Trustee shall
          deposit the portion of the Servicing Fee allocable to such Series
          into the Expense Account.

                    (c)  Amounts in the Expense Account shall be withdrawn
          by the Successor Servicer in the manner specified in Section 6.2
          of the Servicing Agreement.

                    (d)  The Trustee shall invest amounts on deposit in the
          Expense Account in Eligible Investments and the income therefrom
          shall be deposited therein.  Any losses resulting from such
          investment shall be charged to amounts on deposit in the Expense
          Account.

          
                                            -68-
          
<PAGE>

                    (e)  Upon the earlier to occur of (i) the 30th day
          following the termination of the Trust pursuant to Section 9.1,
          and (ii) 30 days after the termination of the duties of the
          Successor Servicer under the Servicing Agreement, the Trustee
          shall distribute all remaining funds in the Expense Account to or
          at the direction of C&A Products.


                                     ARTICLE VIII

                                     THE TRUSTEE

                    Section 8.1.  Duties of Trustee.  (a)  The Trustee,
          prior to the occurrence of a Servicer Default of which a
          Responsible Officer of the Trustee has actual knowledge and after
          the curing of all Servicer Defaults which may have occurred,
          undertakes to perform such duties and only such duties as are
          specifically set forth in the Pooling and Servicing Agreements or
          any Supplement and no implied covenants or obligations shall be
          read into such Agreements against the Trustee.  If a Servicer
          Default to the actual knowledge of a Responsible Officer of the
          Trustee has occurred (which has not been cured or waived), the
          Trustee shall exercise the rights and powers vested in it by this
          Agreement or any Supplement.

                    (b)  The Trustee may conclusively rely as to the truth
          of the statements and the correctness of the opinions expressed
          therein upon resolutions, certificates, statements, opinions,
          reports, documents, orders or other instruments furnished to the
          Trustee; but in the case of any of the above which are
          specifically required to be furnished to the Trustee pursuant to
          any provision of the Pooling and Servicing Agreements, the
          Trustee shall, subject to Section 8.2, examine them to determine
          whether they substantially conform to the requirements of this
          Agreement or any Supplement.  

                    (c)  Subject to subsection 8.1(a), no provision of this
          Agreement or any Supplement shall be construed to relieve the
          Trustee from liability for its own negligent action, its own
          negligent failure to act or its own willful misconduct; provided,
          however, that:

                    (i)  The Trustee shall not be liable for an error of
               judgment unless it shall be proved that the Trustee was
               negligent, or acted in bad faith, in ascertaining the
               pertinent facts;

                   (ii)  The Trustee shall not be liable with respect to
               any action taken, suffered or omitted to be taken by it in
               good faith and, to the extent not so provided herein, with
               respect to any act requiring the Trustee to exercise its own
               discretion, relating to the time, method and place of

          
                                            -69-
          
<PAGE>

               conducting any proceeding for any remedy available to the
               Trustee, or exercising any trust or power conferred upon the
               Trustee, under any Pooling and Servicing Agreement;

                  (iii)  The Trustee shall not be charged with knowledge of
               any failure by any Servicing Party to comply with any of its
               obligations, unless a Responsible Officer of the Trustee
               obtains actual knowledge of such failure or the Trustee
               receives written notice of such failure from the Master
               Servicer, any Agent or any holders of Investor Certificates
               evidencing Fractional Undivided Interests aggregating not
               less than 10% of the Invested Amount of any Series;

                   (iv)  The Trustee shall not be charged with knowledge of
               an Early Amortization Event unless a Responsible Officer
               obtains actual knowledge of such event or the Trustee
               receives written notice of such event from the Master
               Servicer, any Agent or any holder of Investor Certificates;

                    (v)  The Trustee shall not be liable for any investment
               losses resulting from any investments of funds on deposit in
               the Accounts or any subaccounts thereof (provided that such
               investments are Eligible Investments);

                   (vi)  The Trustee shall have no duty to monitor the
               performance of the Master Servicer, nor shall it have any
               liability in connection with malfeasance or nonfeasance by
               the Master Servicer.  The Trustee shall have no liability in
               connection with compliance of the Master Servicer or the
               Company with statutory or regulatory requirements related to
               the Receivables; and

                  (vii)  The Trustee shall take such actions as are set
               forth in the Internal Operating Procedures Memorandum.

                    (d)  The Trustee shall not be required to expend or
          risk its own funds or otherwise incur any financial liability in
          the performance of any of its duties under any Pooling and
          Servicing Agreement or in the exercise of any of its rights or
          powers, if there is reasonable ground for believing that the
          repayment of such funds or adequate indemnity against such risk
          or liability is not reasonably assured to it, and none of the
          provisions contained in any Pooling and Servicing Agreement shall
          in any event require the Trustee to perform, or be responsible
          for the manner of performance of, any obligations of the Master
          Servicer under such Agreement except during such time, if any, as
          the Trustee shall be the successor to, and be vested with the
          rights, duties, powers and privileges of, the Master Servicer in
          accordance with the terms of such Agreement.

                    (e)  Except for actions expressly authorized by any
          Pooling and Servicing Agreement, the Trustee shall take no action

          
                                            -70-
          
<PAGE>

          reasonably likely to impair the interests of the Trust in any
          Receivable now existing or hereafter created or to impair the
          value of any Receivable now existing or hereafter created.

                    (f)  Except as expressly provided in any Pooling and
          Servicing Agreement, the Trustee shall have no power to vary the
          corpus of the Trust.

                    (g)  Provided that the Master Servicer, each other
          Servicing Party and the Company shall have provided to the
          Trustee immediately upon request all books, records and other
          information reasonably requested by the Trustee and shall have
          provided the Trustee with all necessary access to the properties,
          books and records of the Master Servicer, each other Servicing
          Party and the Company which the Trustee may reasonably require,
          then within 60 days following the Initial Closing Date, the
          Trustee shall have (i) completed the Servicer Site Review and
          (ii) established the Standby Liquidation System, and shall have
          notified the Master Servicer and each Rating Agency of such
          events.

                    Section 8.2.  Rights of the Trustee.  Except as
          otherwise provided in Section 8.1:

                    (a)  The Trustee may rely on and shall be protected in
               acting on, or in refraining from acting in accord with, any
               resolution, Officers' Certificate, certificate of auditors
               or any other certificate, statement, instrument, opinion,
               report, notice, request, direction, consent, order,
               appraisal, bond, note or other paper or document believed by
               it to be genuine and to have been signed or presented to it
               pursuant to any Pooling and Servicing Agreement by the
               proper party or parties;

                    (b)  The Trustee may consult with counsel and any
               Opinion of Counsel or any advice of such Counsel shall be
               full and complete authorization and protection in respect of
               any action taken or suffered or omitted by it hereunder in
               good faith and in accordance with such Opinion of Counsel;

                    (c)  The Trustee shall be under no obligation to
               exercise any of the rights or powers vested in it by any
               Pooling and Servicing Agreement, or to institute, conduct or
               defend any litigation hereunder or in relation hereto, at
               the request, order or direction of any of the Certificate-
               holders, pursuant to the provisions of any Pooling and
               Servicing Agreement, unless such Certificateholders shall
               have offered to the Trustee reasonable security or indemnity
               against the costs, expenses and liabilities which may be
               incurred therein or thereby; provided, however, that nothing
               contained herein shall relieve the Trustee of the
               obligations, upon the occurrence of a Servicer Default

          
                                            -71-
          
<PAGE>

               (which has not been cured), to exercise such of the rights
               and powers vested in it by any Pooling and Servicing
               Agreement, and to use the same degree of care and skill in
               their exercise as a prudent person would exercise or use
               under the circumstances in the conduct of such person's own
               affairs.  The right of the Trustee to perform any
               discretionary act enumerated in this Agreement shall not be
               construed as a duty, and the Trustee shall not be answerable
               for other than its negligence or wilful misconduct in the
               performance of any such act;

                    (d)  The Trustee shall not be personally liable for any
               action taken, suffered or omitted by it in good faith and
               believed by it to be authorized or within the discretion or
               rights or powers conferred upon it by any Pooling and
               Servicing Agreement; provided that the Trustee shall be
               liable for its negligence or willful misconduct;

                    (e)  The Trustee shall not be bound to make any
               investigation into the facts of matters stated in any
               resolution, certificate, statement, instrument, opinion,
               report, notice, request, consent, direction, order,
               approval, bond, note or other paper or document, unless
               requested in writing so to do by the holders of Investor
               Certificates evidencing Fractional Undivided Interests
               aggregating more than 50% of the Invested Amount of any
               Series which could be adversely affected if the Trustee does
               not perform such acts; provided, however, that such holders
               of Investor Certificates shall reimburse the Trustee for any
               expense resulting from any such investigation requested by
               them; provided, further, that the Trustee shall be entitled
               to make such further inquiry or investigation into such
               facts or matters as it may reasonably see fit, and if the
               Trustee shall determine to make such further inquiry or
               investigation, it shall be entitled to examine the books and
               records of the Company, personally or by agent or attorney,
               at the sole cost and expense of the Company;

                    (f)  The Trustee may execute any of the trusts or
               powers hereunder or perform any duties hereunder either
               directly or by or through agents or attorneys or a custodian
               or nominee, and the Trustee shall not be responsible for any
               misconduct or negligence on the part of, or for the
               supervision of, any such agent, attorney, custodian or
               nominee appointed with due care by it hereunder;

                    (g)  The Trustee shall not be required to make any
               initial or periodic examination of any documents or records
               related to the Receivables or the Accounts for the purpose
               of establishing the presence or absence of defects, the
               compliance by the Company with its representations and
               warranties or for any other purpose; and

          
                                            -72-
          
<PAGE>

                    (h)  In the event that the Trustee is also acting as
               Paying Agent or Transfer Agent and Registrar hereunder, the
               rights and protections afforded to the Trustee pursuant to
               this Article VIII shall also be afforded to such Paying
               Agent or Transfer Agent and Registrar.

                    Section 8.3.  Trustee Not Liable for Recitals in
          Certificates.  The Trustee assumes no responsibility for the
          correctness of the recitals contained herein and in the
          Certificates (other than the certificate of authentication on the
          Certificates).  Except as set forth in Section 8.15, the Trustee
          makes no representations as to the validity or sufficiency of any
          Pooling and Servicing Agreement or of the Certificates (other
          than the certificate of authentication on the Certificates) or of
          any Receivable or related document.  The Trustee shall not be
          accountable for the use or application by the Company of any of
          the Certificates or of the proceeds of such Certificates, or for
          the use or application of any funds paid to the Company in
          respect of the Receivables or deposited in or withdrawn from the
          Collection Accounts or other accounts hereafter established to
          effectuate the transactions contemplated herein and in accordance
          with the terms hereof.

                    The Trustee shall not be accountable for the use or
          application by the Master Servicer of any of the Certificates or
          of the proceeds of such Certificates, or for the use or
          application of any funds paid to the Master Servicer or any
          Servicer in respect of the Receivable or deposited in or
          withdrawn from the Accounts by or at the direction of the Master
          Servicer or any Servicer or Lockbox Processor.  The Trustee shall
          at no time have any responsibility or liability for or with
          respect to the legality, validity and enforceability of any
          Receivable.

                    Section 8.4.  Trustee May Own Certificates.  The
          Trustee in its individual or any other capacity (a) may become
          the owner or pledgee of Investor Certificates with the same
          rights as it would have if it were not the Trustee and (b) may
          transact any banking and trust business with the Company, any
          Servicing Party or any Seller.

                    Section 8.5.  Trustee's Fees and Expenses.  The Master
          Servicer covenants and agrees to pay, but only from funds
          available to it as the Servicing Fee paid under the Servicing
          Agreement, to the Trustee annually in advance on the Initial
          Closing Date and on each one year anniversary thereof, and the
          Trustee shall be entitled to receive, such reasonable
          compensation as is agreed upon in writing between the Trustee and
          the Master Servicer (which shall not be limited by any provision
          of law in regard to the compensation of a trustee of an express
          trust) for all services rendered by it in the execution of the
          trust hereby created and in the exercise and performance of any

          
                                            -73-
          
<PAGE>

          of the powers and duties hereunder of the Trustee.  The Trustee
          shall be entitled to reimbursement upon its request for all
          reasonable expenses (including, without limitation, expenses
          incurred in connection with notices, requests for documentation
          or other communications to Certificateholders), disbursements,
          losses, liabilities, damages and advances incurred or made by the
          Trustee in accordance with any of the provisions of any Pooling
          and Servicing Agreement (including the reasonable fees and
          expenses of its agents, any co-trustee and counsel) except any
          such expense, disbursement, loss, liability, damage or advance as
          may arise from its negligence or bad faith and except as
          otherwise provided in this Section 8.5.  To the extent not paid
          from Aggregate Daily Collections on a current basis on each
          Distribution Date, the Company will pay or reimburse the Trustee
          upon its request and if the Company shall fail to do so, C&A
          Products will so pay or reimburse the Trustee (with a right of
          reimbursement from the Company) for such items.  Notwithstanding
          anything contained in this Agreement to the contrary, the Trustee
          shall not be entitled to reimbursement for any costs or expenses
          incurred in connection with the review, negotiation, preparation,
          execution and delivery of any of the Transaction Documents or in
          connection with the issuance of any Certificates on the Initial
          Closing Date except for such costs and expenses as have been
          agreed upon in writing between the Trustee and the Master
          Servicer.  The expenses, disbursement, losses, liabilities,
          damages and advances made or incurred by the Trustee shall be
          considered "Trustee's expenses" for purposes of computing the
          Program Costs under each Supplement.  If the Trustee is appointed
          Successor Servicer in accordance with the Servicing Agreement,
          this Section 8.5 shall not apply to expenses, disbursements,
          losses, liabilities, damages and advances made or incurred by the
          Trustee in its capacity as Successor Servicer which items shall
          be paid, first, out of the Servicing Fee, second, to the extent
          not paid therefrom, by making an appropriate withdrawal from the
          Expense Account and third, from amounts distributable to the
          Company pursuant to Section 9.4.  The covenants to pay the
          expenses, disbursements, losses, liabilities, damages and
          advances provided for in the preceding sentence shall survive the
          termination of this Agreement.  The provision of this Section 8.5
          shall apply to the reasonable expenses, disbursements and
          advances made or incurred by the Trustee, or any other Person, in
          its capacity as liquidating agent, which may exceed the Servicing
          Fee.

                    Section 8.6.  Eligibility Requirements for Trustee. 
          The Trustee hereunder shall at all times be a corporation
          organized and doing business under the laws of the United States
          of America or any state thereof authorized under such laws to
          exercise corporate trust powers, having (or having a holding
          company parent with) a combined capital and surplus of at least
          $50,000,000, having unsecured and uncollateralized debt
          obligations which are rated in one of the two highest long-term

          
                                            -74-
          
<PAGE>

          or short-term rating categories by each Rating Agency and subject
          to supervision or examination by Federal or State authority.  If
          such corporation publishes reports of condition at least
          annually, pursuant to law or to the requirements of the aforesaid
          supervising or examining authority, then, for the purpose of this
          Section 8.6, the combined capital and surplus of such corporation
          shall be deemed to be its combined capital and surplus as set
          forth in its most recent report of condition so published.  In
          case at any time the Trustee shall cease to be eligible in
          accordance with the provisions of this Section 8.6, the Trustee
          shall resign immediately in the manner and with the effect
          specified in Section 8.7.

                    Section 8.7.  Resignation or Removal of Trustee.  (a) 
          Subject to paragraph (c) below, the Trustee may at any time
          resign and be discharged from the trust hereby created by giving
          written notice thereof to the Company and the Master Servicer. 
          Upon receiving such notice of resignation, the Company shall
          promptly appoint a successor trustee by written instrument, in
          duplicate, one copy of which instrument shall be delivered to the
          resigning Trustee and one copy to the successor trustee.  If no
          successor trustee shall have been so appointed and have accepted
          appointment within 30 days after the giving of such notice of
          resignation, the resigning Trustee may petition any court of
          competent jurisdiction for the appointment of a successor
          trustee.

                    (b)  If at any time the Trustee shall cease to be
          eligible in accordance with the provisions of Section 8.6 hereof
          and shall fail to resign after written request therefor by the
          Master Servicer, or if at any time the Trustee shall be legally
          unable to act, or shall be adjudged a bankrupt or insolvent, or
          if a receiver of the Trustee or of its property shall be
          appointed, or any public officer shall take charge or control of
          the Trustee or of its property or affairs for the purpose of
          rehabilitation, conservation or liquidation, then the Company may
          remove the Trustee and promptly appoint a successor trustee by
          written instrument, in duplicate, one copy of which instrument
          shall be delivered to the Trustee so removed and one copy to the
          successor trustee.

                    (c)  Any resignation or removal of the Trustee and
          appointment of successor trustee pursuant to any of the
          provisions of this Section 8.7 shall not become effective until
          acceptance of appointment by the successor trustee as provided in
          Section 8.8.

                    (d)  The obligations of the Company described in
          Sections 6.3 and 8.5 hereof and the obligations of the Master
          Servicer described in Section 8.5 hereof and Section 5.1 of the
          Servicing Agreement shall survive the removal or resignation of
          the Trustee as provided in this Agreement.

          
                                            -75-
          
<PAGE>

                    (e)  No Trustee under this Agreement shall be
          personally liable for any action or omission of any successor
          trustee.

                    Section 8.8.  Successor Trustee.  (a)  Any successor
          trustee appointed as provided in Section 8.7 shall execute,
          acknowledge and deliver to the Company and to its predecessor
          Trustee an instrument accepting such appointment hereunder, and
          thereupon the resignation or removal of the predecessor Trustee
          shall become effective and such successor trustee, without any
          further act, deed or conveyance, shall become fully vested with
          all the rights, powers, duties and obligations of its predecessor
          hereunder, with like effect as if originally named as Trustee
          herein.  The predecessor Trustee shall deliver to the successor
          trustee all documents or copies thereof, at the expense of the
          Master Servicer, and statements held by it hereunder; and the
          Company and the predecessor Trustee shall execute and deliver
          such instruments and do such other things as may reasonably be
          required for fully and certainly vesting and confirming in the
          successor trustee all such rights, power, duties and obligations. 
          The Master Servicer shall immediately give notice to each Rating
          Agency upon the appointment of a successor trustee.

                    (b)  No successor trustee shall accept appointment as
          provided in this Section 8.8 unless at the time of such
          acceptance such successor trustee shall be eligible under the
          provisions of Section 8.6.

                    (c)  Upon acceptance of appointment by a successor
          trustee as provided in this Section 8.8, such successor trustee
          shall mail notice of such succession hereunder to all
          Certificateholders at their addresses as shown in the Certificate
          Register.

                    Section 8.9.  Merger or Consolidation of Trustee.  Any
          Person into which the Trustee may be merged or converted or with
          which it may be consolidated, or any Person resulting from any
          merger, conversion or consolidation to which the Trustee shall be
          a party, or any Person succeeding to the corporate trust business
          of the Trustee, shall be the successor of the Trustee hereunder,
          provided such corporation shall be eligible under the provisions
          of Section 8.6, without the execution or filing of any paper or
          any further act on the part of any of the parties hereto,
          anything herein to the contrary notwithstanding.  The Trustee
          shall promptly give notice, but in no event less than ten days
          prior to any such merger or consolidation, to the Rating Agencies
          upon any such merger or consolidation of the Trustee.

                    Section 8.10.  Appointment of Co-Trustee or Separate
          Trustee.  (a)  Notwithstanding any other provisions of any
          Pooling and Servicing Agreement, at any time, for the purpose of
          meeting any legal requirements of any jurisdiction in which any

          
                                            -76-
          
<PAGE>

          part of the Trust may at the time be located, the Trustee shall
          have the power and may execute and deliver all instruments to
          appoint one or more persons to act as a co-trustee or co-
          trustees, or separate trustee or separate trustees, of all or any
          part of the Trust, and to vest in such Person or Persons, in such
          capacity and for the benefit of the Certificateholders, such
          title to the Trust, or any part thereof, and, subject to the
          other provisions of this Section 8.10, such powers, duties,
          obligations, rights and trusts as the Trustee may consider
          necessary or desirable.  No co-trustee or separate trustee
          hereunder shall be required to meet the terms of eligibility as a
          successor trustee under Section 8.6 and no notice to Certificate-
          holders of the appointment of any co-trustee or separate trustee
          shall be required under Section 8.8.  The Trustee shall promptly
          notify each Rating Agency of the appointment of any co-trustee.

                    (b)  Every separate trustee and co-trustee shall, to
          the extent permitted by law, be appointed and act subject to the
          following provisions and conditions:

                    (i)  all rights, powers, duties and obligations
               conferred or imposed upon the Trustee shall be conferred or
               imposed upon and exercised or performed by the Trustee and
               such separate trustee or co-trustee jointly (it being
               understood that such separate trustee or co-trustee is not
               authorized to act separately without the Trustee joining in
               such act), except to the extent that under any statute of
               any jurisdiction in which any particular act or acts are to
               be performed (whether as Trustee hereunder or as successor
               to the Master Servicer hereunder), the Trustee shall be
               incompetent or unqualified to perform such act or acts, in
               which event such rights, powers, duties and obligations
               (including the holding of title to the Trust or any portion
               thereof in any such jurisdiction) shall be exercised and
               performed singly by such separate trustee or co-trustee, but
               solely at the direction of the Trustee;

                   (ii)  no trustee hereunder shall be personally liable by
               reason of any act or omission of any other trustee
               hereunder; and

                  (iii)  the Trustee may at any time accept the resignation
               of or remove any separate trustee or co-trustee.

                    (c)  Any notice, request or other writing given to the
          Trustee shall be deemed to have been given to each of the then
          separate trustees and co-trustees, as effectively as if given to
          each of them.  Every instrument appointing any separate trustee
          or co-trustee shall refer to this Agreement and the conditions of
          this Article VIII.  Each separate trustee and co-trustee, upon
          its acceptance of the trusts conferred, shall be vested with the
          estates or property specified in its instrument of appointment,

          
                                            -77-
          
<PAGE>

          either jointly with the Trustee or separately, as may be provided
          therein, subject to all the provisions of any Pooling and
          Servicing Agreement, specifically including every provision of
          any Pooling and Servicing Agreement relating to the conduct of,
          affecting the liability of, or affording protection to, the
          Trustee.  Every such instrument shall be filed with the Trustee
          and a copy thereof given to the Master Servicer and the Company.

                    (d)  Any separate trustee or co-trustee may at any time
          constitute the Trustee, its agent or attorney-in-fact with full
          power and authority, to the extent not prohibited by law, to do
          any lawful act under or in respect to any Pooling and Servicing
          Agreement on its behalf and in its name.  If any separate trustee
          or co-trustee shall die, become incapable of acting, resign or be
          removed, all of its estates, properties, rights, remedies and
          trusts shall vest in and be exercised by the Trustee, to the
          extent permitted by law, without the appointment of a new or
          successor trustee.

                    Section 8.11.  Tax Returns.  In the event the Trust
          shall be required to file tax returns, the Company shall prepare
          and file or shall cause to be prepared and filed any tax returns
          required to be filed by the Trust and shall remit such returns to
          the Trustee for signature at least five Business Days before such
          returns are due to be filed.  The Company shall also prepare or
          shall cause to be prepared all tax information required by law to
          be distributed to Certificateholders and shall deliver such
          information to the Trustee at least five Business Days prior to
          the date it is required by law to be distributed to the
          Certificateholders.  The Trustee, upon request, will furnish the
          Company with all such information known to the Trustee as may be
          reasonably required in connection with the preparation of all tax
          returns of the Trust, and shall, upon request, execute such
          returns.  In no event shall the Trustee in its individual
          capacity be liable for any liabilities, costs or expenses of the
          Trust, the Certificateholders, the Company or the Master Servicer
          arising under any tax law or regulation, including, without
          limitation, federal, state or local income or excise taxes or any
          other tax imposed on or measured by income (or any interest or
          penalty with respect thereto or arising from any failure to
          comply therewith).

                    Section 8.12.  Trustee May Enforce Claims Without
          Possession of Certificates.  All rights of action and claims
          under any Pooling and Servicing Agreement or the Certificates may
          be prosecuted and enforced by the Trustee without the possession
          of any of the Certificates or the production thereof in any
          proceeding relating thereto, and any such proceeding instituted
          by the Trustee shall be brought in its own name as trustee.  Any
          recovery of judgment shall, after provision for the payment of
          the reasonable compensation, expenses, disbursements and advances
          of the Trustee, its agents and counsel, be for the ratable

          
                                            -78-
          
<PAGE>

          benefit of the Certificateholders in respect of which such
          judgment has been obtained.

                    Section 8.13.  Suits for Enforcement.  If a Servicer
          Default shall occur and be continuing, the Trustee, in its
          discretion may, subject to the provisions of Section 6.1 of the
          Servicing Agreement, proceed to protect and enforce its rights
          and the rights of the Certificateholders under this Agreement or
          any other Transaction Document by suit, action or proceeding in
          equity or at law or otherwise, whether for the specific
          performance of any covenant or agreement contained in this
          Agreement or any other Transaction Document or in aid of the
          execution of any power granted in this Agreement or any other
          Transaction Document or for the enforcement of any other legal,
          equitable or other remedy as the Trustee, being advised by
          counsel, shall deem most effectual to protect and enforce any of
          the rights of the Trustee or the Certificateholders.  Nothing
          herein contained shall be deemed to authorize the Trustee to
          authorize or consent to or accept or adopt on behalf of any
          Certificateholder any plan of reorganization, arrangement,
          adjustment or composition affecting the Certificates or the
          rights of any holder thereof, or authorize the Trustee to vote in
          respect of the claim of any Certificateholder in any such
          proceeding.

                    Section 8.14.  [Reserved]

                    Section 8.15.  Representations and Warranties of
          Trustee.  The Trustee represents and warrants that:

                    (a)  the Trustee is a banking corporation organized,
               existing and in good standing under the laws of the State of
               New York and meets the requirements of Section 8.6;

                    (b)  the Trustee has full power, authority and right to
               execute, deliver and perform this Agreement and any
               Supplement, and has taken all necessary action to authorize
               the execution, delivery and performance by it of this
               Agreement and any Supplement; and

                    (c)  each Pooling and Servicing Agreement and each of
               the Transaction Documents executed by it have been duly
               executed and delivered by the Trustee and, in the case of
               all such Transaction Documents, are legal, valid and binding
               obligations of the Trustee, enforceable in accordance with
               their respective terms, except as such enforceability may be
               limited by applicable bankruptcy, insolvency,
               reorganization, moratorium or other similar laws now or
               hereafter in effect affecting the enforcement of creditors'
               rights in general and except as such enforceability may be
               limited by general principles of equity (whether considered
               in a suit at law or in equity).

          
                                            -79-
          
<PAGE>

                    Section 8.16.  Maintenance of Office or Agency.  The
          Trustee will maintain at its expense in the Borough of Manhattan,
          The City of New York, an office or offices or agency or agencies
          where notices and demands to or upon the Trustee in respect of
          the Certificates and the Pooling and Servicing Agreements may be
          served.  The Trustee will give prompt written notice to the
          Company, the Master Servicer and the Certificateholders of any
          change in the location of the Certificate Register or any such
          office or agency.

                    Section 8.17.  Limitation of Liability.  The
          Certificates are executed by the Trustee, not in its individual
          capacity but solely as Trustee of the Trust, in the exercise of
          the powers and authority conferred and vested in it by the Trust
          Agreement.  Each of the undertaking and agreements made on the
          part of the Trustee in the Certificates is made and intended not
          as a personal undertaking or agreement by the Trustee but is made
          and intended for the purpose of binding only the Trust.


                                      ARTICLE IX

                                     TERMINATION

                    Section 9.1.  Termination of Trust; Optional
          Repurchase.  (a)  The Trust and the respective obligations and
          responsibilities of the Company, the Master Servicer, the
          Servicers and the Trustee created hereby (other than the
          obligation of the Trustee to make payments to Certificateholders
          as hereafter set forth) shall terminate, except with respect to
          any such obligations or responsibilities expressly stated to
          survive such termination, on the earliest of (i) the last day of
          the March 2010 Settlement Period (ii) at the option of the
          Company at any time where the Aggregate Invested Amount is zero
          (unless an Early Amortization Event as specified in Section 7.1
          of this Agreement shall have occurred and be continuing in which
          case the Company shall be deemed to elect to terminate the Trust
          pursuant to this clause (ii)) and (iii) upon completion of
          distribution of the amounts referred to in subsection 7.2(b) (the
          "Trust Termination Date").

                    (b)  If on the Distribution Date in the month
          immediately preceding the month in which the Trust Termination
          Date occurs (after giving effect to all transfers, withdrawals,
          deposits and drawings to occur on such date and the payment of
          principal on any Series of Certificates to be made on the related
          Distribution Date pursuant to Article III) the Invested Amount of
          any Series would be greater than zero, the Trustee, at the
          direction of the Master Servicer, shall sell within 30 days of
          such Distribution Date all of the Receivables.  The proceeds of
          such sale shall be treated as Collections on the Receivables and
          shall be allocated in accordance with Article III.  During such

          
                                            -80-
          
<PAGE>

          30-day period, the Master Servicer shall continue to collect
          Collections on the Receivables and allocate Collections in
          accordance with the provisions of Article III.  The reasonable
          costs and expenses incurred by the Trustee in such sale shall be
          reimbursable to the Trustee as provided in Section 8.5.

                    Section 9.2.  Optional Purchase and Final Termination
          Date of Investor Certificates of any Series.  (a)  On the
          Distribution Date during the Amortization Period with respect to
          any Series on which the Invested Amount (or such other amount as
          may be set forth in the related Supplement) of such Series is
          reduced to an amount equal to or less than the Optional
          Repurchase Percentage of the Initial Invested Amount (or such
          other amount as may be set forth in the related Supplement) for
          such Series as of the day preceding the beginning of such
          Amortization Period, the Company shall have the option to
          repurchase the entire Certificateholders' Interest of such
          Series, at a purchase price equal (i) to the outstanding Invested
          Amount of the Investor Certificates of such Series plus (ii)
          accrued and unpaid interest through the date of such purchase
          (after giving effect to any payment of principal and monthly
          interest on such date of purchase) plus (iii) all other amounts
          payable to all Investor Certificateholders of such Series under
          the related Supplement.  The amount of the purchase price will be
          deposited into the U.S. Dollar Collection Account for credit to
          the Series Collection Subaccount for such Series on the
          Distribution Date in immediately available funds and will be
          passed through in full to the applicable Investor
          Certificateholders.  Following any such repurchase, such
          Certificateholders' Interest in the Receivables shall terminate
          and such interest therein will be allocated to the Company
          Interest and such Certificateholders will have no further rights
          with respect thereto.  In the event that the Company fails for
          any reason to deposit the purchase price for such Receivables,
          the Trust will continue to hold such interest in the Receivables
          and monthly payments will continue to be made to the
          Certificateholders.

                    (b)  The amount deposited pursuant to subsection 9.1(b)
          shall be paid to the Investor Certificateholders of the related
          Series pursuant to Article III on the Distribution Date following
          the date of such deposit.  All Certificates of a Series which are
          purchased by the Company pursuant to subsection 9.1(b) shall be
          delivered by the Company upon such purchase to, and be canceled
          by, the Transfer Agent and Registrar and be disposed of in a
          manner satisfactory to the Trustee and the Company.

                    (c)  All principal or interest with respect to any
          Series of Investor Certificates shall be due and payable no later
          than the Series Termination Date with respect to such Series. 
          Unless otherwise provided in a Supplement, in the event that the
          Invested Amount of any Series of Certificates is greater than

          
                                            -81-
          
<PAGE>

          zero on its Series Termination Date (after giving effect to all
          transfers, withdrawals, deposits and drawings to occur on such
          date and the payment of principal to be made on such Series on
          such date), the Trustee will sell or cause to be sold, in
          accordance with the directions of the Master Servicer and pay the
          proceeds to all Certificateholders of such Series pro rata
          (except that unless expressly provided to the contrary in the
          related Supplement, no payment shall be made to
          Certificateholders of any Class of any Series that is by its
          terms subordinated to any other Class until such senior Class of
          Certificates have been paid in full) in final payment of all
          principal of and accrued interest on such Series of Certificates,
          an amount of Receivables or interests in Receivables up to the
          Invested Amount of such Series at the close of business on such
          date.  The reasonable costs and expenses incurred by the Trustee
          in such sale shall be reimbursable to the Trustee as provided in
          Section 8.5.  Any proceeds of such sale in excess of such
          principal and interest paid shall be paid to the holder of the
          Exchangeable Company Certificate, unless and to the extent
          otherwise specified in any applicable Supplement.  Upon such
          Series Termination Date with respect to the applicable Series of
          Certificates, final payment of all amounts allocable to any
          Investor Certificates of such Series shall be made in the manner
          provided in this Section 9.2.

                    Section 9.3.  Final Payment with Respect to Any Series. 
          (a)  Written notice of any termination, specifying the
          Distribution Date upon which the Investor Certificateholders of
          any Series may surrender their Investor Certificates for payment
          of the final distribution with respect to such Series and
          cancellation, shall be given (subject to at least 30 days' prior
          written notice from the Master Servicer to the Trustee containing
          all information required for the Trustee's notice) by the Trustee
          to Investor Certificateholders of such Series mailed not later
          than the fifth day of the month of such final distribution
          specifying (i) the Distribution Date upon which final payment of
          the Investor Certificates will be made upon presentation and
          surrender of Investor Certificates at the office or offices
          therein designated, (ii) the amount of any such final payment and
          (iii) that the Record Date otherwise applicable to such
          Distribution Date is not applicable, payments being made only
          upon presentation and surrender of the Investor Certificates at
          the office or offices therein specified.  The Master Servicer's
          notice to the Trustee in accordance with the preceding sentence
          shall be accompanied by an Officers' Certificate setting forth
          the information specified in Section 4.4 of the Servicing
          Agreement covering the period during the then current calendar
          year through the date of such notice.  The Trustee shall give
          such notice to the Transfer Agent and Registrar and the Paying
          Agent at the time such notice is given to such Investor
          Certificateholders.


          
                                            -82-
          
<PAGE>

                    (b)  Notwithstanding the termination of the Trust
          pursuant to subsection 9.1(a) or the occurrence of the Series
          Termination Date with respect to any Series pursuant to
          Section 9.2, all funds then on deposit in the Collection Accounts
          (but only to the extent necessary to pay all outstanding and
          unpaid amounts to Certificateholders) shall continue to be held
          in trust for the benefit of the Certificateholders and the Paying
          Agent or the Trustee shall pay such funds to the
          Certificateholders upon surrender of their Certificates.  Any
          Certificate not surrendered on the date specified in subsection
          9.3(a)(i) shall cease to accrue any interest provided for such
          Certificate from and after such date.  In the event that all of
          the Investor Certificateholders shall not surrender their
          Certificates for cancellation within six months after the date
          specified in the above-mentioned written notice, the Trustee
          shall give a second written notice to the remaining Investor
          Certificateholders of such Series to surrender their Certificates
          for cancellation and receive the final distribution with respect
          thereto.  If within one year after the second notice all the
          Investor Certificates of such Series shall not have been
          surrendered for cancellation, the Trustee may take appropriate
          steps, or may appoint an agent to take appropriate steps, to
          contact the remaining Investor Certificateholders of such Series
          concerning surrender of their Certificates, and the cost thereof
          shall be paid out of the funds in the Collection Accounts held
          for the benefit of such Investor Certificateholders.  The Trustee
          and the Paying Agent shall pay to the Company upon request any
          monies held by them for the payment of principal or interest that
          remains unclaimed for two  years.  After payment to the Company,
          Certificateholders entitled to the money must look to the Company
          for payment as general creditors unless an applicable abandoned
          property law designates another Person.

                    (c)  All Certificates surrendered for payment of the
          final distribution with respect to such Certificates and
          cancellation shall be canceled by the Transfer Agent and
          Registrar and be disposed of in a manner satisfactory to the
          Trustee and the Company.

                    Section 9.4.  Company's Termination Rights.  Upon the
          termination of the Trust pursuant to Section 9.1 and the
          surrender of the Exchangeable Company Certificate and payment to
          the Trustee (in its capacity as such and in its capacity as
          Successor Servicer) of all amounts owed to it under any Pooling
          and Servicing Agreement, the Trustee shall sell, assign and
          convey to the Company (without recourse, representation or
          warranty) all right, title and interest of the Trust in the
          Receivables, whether then existing or thereafter created, and all
          proceeds thereof except for amounts held by the Trustee pursuant
          to subsection 9.3(b).  The Trustee shall execute and deliver such
          instruments of transfer and assignment, in each case without
          recourse, representation or warranty, as shall be reasonably

          
                                            -83-
          
<PAGE>

          requested by the Company to vest in the Company all right, title
          and interest which the Trust had in the Receivables.


                                      ARTICLE X

                               MISCELLANEOUS PROVISIONS

                    Section 10.1.  Amendment.  (a)  This Agreement, the
          Servicing Agreement and each Supplement in respect of an
          Outstanding Series (collectively, the "Pooling and Servicing
          Agreements") may be amended in writing from time to time by the
          Master Servicer, the Company and the Trustee, without the consent
          of any holder of any outstanding Certificate, to cure any
          ambiguity, to correct or supplement any provisions herein or
          therein which may be inconsistent with any other provisions
          herein or therein or to add any other provisions hereof to change
          in any manner or eliminate any of the provisions with respect to
          matters or questions raised under any Pooling and Servicing
          Agreement which shall not be inconsistent with the provisions of
          any Pooling and Servicing Agreement; provided, however, that such
          action shall not, as evidenced by an Opinion of Counsel delivered
          to the Trustee, adversely affect in any material respect the
          interests of the Investor Certificateholders.  The Trustee may,
          but shall not be obligated to, enter into any such amendment
          pursuant to this paragraph or paragraph (b) below which affects
          the Trustee's rights, duties or immunities under any Pooling and
          Servicing Agreement or otherwise.

                    (b)  Any Pooling and Servicing Agreement and, to the
          extent provided in any Pooling and Servicing Agreement, any other
          agreement relating to the Receivables may also be amended in
          writing from time to time by the Master Servicer, the Company and
          the Trustee with the consent of Investor Certificateholders
          evidencing more than 50% of the Invested Amount of any Series
          adversely affected by the amendment (and, if such amendment has
          not been consented to by Investor Certificateholders evidencing
          66-2/3% or more of the Invested Amount of any Series adversely
          affected by the amendment (or, if any such Series shall have more
          than one Class of Investor Certificates adversely affected by the
          amendment, 66-2/3% or more of the Invested Amount of each Class
          adversely affected by the amendment), upon satisfaction of the
          Rating Agency Condition with respect to such amendment) for the
          purpose of adding any provisions to or changing in any manner or
          eliminating any of the provisions of such Pooling and Servicing
          Agreement or such other agreement or of modifying in any manner
          the rights of holders of any Series then issued and outstanding;
          provided, however, that no such amendment shall (i) reduce in any
          manner the amount of, or delay the timing of, distributions which
          are required to be made on any Investor Certificate of such
          Series without the consent of such Investor Certificateholder of
          such Series; (ii) change the definition of or the manner of

          
                                            -84-
          
<PAGE>

          calculating the interest of any Investor Certificateholder of
          such Series without the consent of such Investor
          Certificateholder; or (iii) reduce the aforesaid percentage of
          fractional undivided interests the holders of which are required
          to consent to any such amendment, in each case without the
          consent of all Certificateholders of all Series adversely
          affected.

                    (c)  Notwithstanding anything in this Section 10.1 to
          the contrary, the Supplement with respect to any Series may only
          be amended on the terms and with the procedures provided in such
          Supplement.

                    (d)  The Company or the Master Servicer shall deliver
          any proposed amendment to each Agent at least five days prior to
          the execution and delivery thereof.

                    (e)  Promptly after the execution of any such amendment
          or consent the Trustee shall furnish written notification of the
          substance of such amendment to each Certificateholder of each
          Outstanding Series (or with respect to an amendment of a
          Supplement, to the applicable Series), and the Master Servicer
          shall furnish written notification of the substance of such
          amendment to each Rating Agency.

                    (f)  It shall not be necessary for the consent of
          Investor Certificateholders under this Section 10.1 to approve
          the particular form of any proposed amendment, but it shall be
          sufficient if such consent shall approve the substance thereof. 
          The manner of obtaining such consents and of evidencing the
          authorization of the execution thereof by Investor Certificate-
          holders shall be subject to such reasonable requirements as the
          Trustee may prescribe.

                    (g)  In executing or accepting any amendment pursuant
          to this Section 10.1, the Trustee shall, upon request, be
          entitled to receive and rely upon (i) an Opinion of Counsel
          stating that (A) such amendment is authorized pursuant to a
          specific provision of a Pooling and Servicing Agreement and
          complies with such provision, and (B) all conditions precedent to
          the execution, delivery and performance of such amendment shall
          have been satisfied in full and (ii) a Tax Opinion.

                    Section 10.2.  Protection of Right, Title and Interest
          to Trust.  (a)  The Company shall cause each Pooling and
          Servicing Agreement, all amendments thereto and/or all financing
          statements and continuation statements and any other necessary
          documents covering the Certificateholders' and the Trustee's
          right, title and interest to the Trust to be promptly recorded,
          registered and filed, and at all times to be kept recorded,
          registered and filed, all in such manner and in such places as
          may be required by law fully to preserve and protect the right,

          
                                            -85-
          
<PAGE>

          title and interest of the Trustee hereunder to all property
          comprising the Trust.  The Company shall deliver to the Trustee
          file-stamped copies of, or filing receipts for, any document
          recorded, registered or filed as provided above, as soon as
          available following such recording, registration or filing.  In
          the event that the Company fails to file such financing or
          continuation statements then the Trustee shall have the right to
          file the same on behalf of the Company.

                    (b)  The Company will deliver an Opinion of Counsel,
          not more than once annually, substantially in the form of Exhibit
          F, to the Trustee promptly following a request therefor (and, in
          any event, within 20 Business Days following such request).

                    Section 10.3.  Limitation on Rights of
          Certificateholders.  (a)  The death or incapacity of any
          Certificateholder shall not operate to terminate this Agreement
          or the Trust, nor shall such death or incapacity entitle such
          Certificateholders' legal representatives or heirs to claim an
          accounting or to take any action or commence any proceeding in
          any court for a partition or winding up of the Trust, nor
          otherwise affect the rights, obligations and liabilities of the
          parties hereto or any of them.

                    (b)  No Certificateholder shall have any right to vote
          (except with respect to the Investor Certificateholders as
          provided in Section 10.1 hereof) or in any manner otherwise
          control the operation and management of the Trust, or the
          obligations of the parties hereto, nor shall anything herein set
          forth, or contained in the terms of the Certificates, be
          construed so as to constitute the Certificateholders from time to
          time as partners or members of an association; nor shall any
          Certificateholder be under any liability to any third person by
          reason of any action taken by the parties to this Agreement
          pursuant to any provision hereof.

                    (c)  No Certificateholder shall have any right by
          virtue of any provisions of this Agreement to institute any suit,
          action or proceeding in equity or at law upon or under or with
          respect to this Agreement, unless such Certificateholder
          previously shall have given to the Trustee, written request to
          institute such action, suit or proceeding in its own name as
          Trustee hereunder and shall have offered to the Trustee such
          reasonable indemnity as it may require against the costs,
          expenses and liabilities to be incurred therein or thereby, and
          the Trustee, for 60 days after its receipt of such notice,
          request and offer of indemnity, shall have neglected or refused
          to institute any such action, suit or proceeding; it being
          understood and intended, and being expressly covenanted by each
          Certificateholder with every other Certificateholder and the
          Trustee, that no one or more Certificateholders shall have any
          right in any manner whatever by virtue or by availing itself or

          
                                            -86-
          
<PAGE>

          themselves of any provisions of the Pooling and Servicing
          Agreements to affect, disturb or prejudice the rights of any
          other of the Investor Certificates, or to obtain or seek to
          obtain priority over or preference to any other such Investor
          Certificateholder, or to enforce any right under this Agreement,
          except in the manner herein provided and for the equal, ratable
          and common benefit of all Investor Certificateholders.  For the
          protection and enforcement of the provisions of this Section
          10.3, each and every Certificateholder and the Trustee shall be
          entitled to such relief as can be given either at law or in
          equity.

                    (d)  By their acceptance of Certificates pursuant to
          this Agreement and the applicable Supplement, the
          Certificateholders agree to the provisions of this Section 10.3.

                    Section 10.4.  Governing Law.  THIS AGREEMENT SHALL BE
          CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK,
          WITHOUT GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF LAW, AND THE
          OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL
          BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                    Section 10.5.  Notices.  All notices, requests and
          demands to or upon the respective parties hereto to be effective
          shall be in writing (including by telecopy), and, unless
          otherwise expressly provided herein, shall be deemed to have been
          duly given or made when delivered by hand, or three days after
          being deposited in the mail, postage prepaid, or, in the case of
          telecopy notice, when received, addressed as follows (i) in the
          case of the Company, the Master Servicer and the Trustee, and
          (ii) in the case of the Servicers, as set forth on Schedule 1 to
          the Receivables Sale Agreement, or to such other address as may
          be hereafter notified by the respective parties hereto:

               The Company:        Carcorp, Inc.
                                   P.O. Box 50102
                                   Henderson, Nevada  89106
                                   Attention: President 
                                   Telecopy:  (702) 598-3651

                    with a copy to the Master Servicer and a copy to:

                                   210 Madison Avenue
                                   New York, New York  10016
                                   Attention: Elizabeth R. Philipp
                                   Telecopy:  (212) 578-1269 







          
                                            -87-
          
<PAGE>

               The Master
                Servicer:          Collins & Aikman Products Co.
                                   701 McCullough Drive
                                   Charlotte, North Carolina  28262
                                   Attention:  Assistant Treasurer
                                   Telecopy:  (704) 548-2314

                    with a copy to:

                                   210 Madison Avenue
                                   New York, New York  10016
                                   Attention: Elizabeth R. Philipp
                                   Telecopy:  (212) 578-1269 

               The Trustee:        Chemical Bank
                                   450 West 33rd Street
                                   15th Floor
                                   New York, New York  10001
                                   Attention:  Structured Finance 
                                               Services - ABS
                                   Telecopy: (212) 946-3916
                                   Telephone: (212) 946-8600

          Any notice required or permitted to be mailed to a
          Certificateholder shall be given by first-class mail, postage
          prepaid, at the address of such Certificateholder as shown in the
          Certificate Register.  Any notice so mailed within the time
          prescribed in any Pooling and Servicing Agreement shall be
          conclusively presumed to have been duly given, whether or not the
          Certificateholder receives such notice.

                    Section 10.6.  Severability of Provisions.  If any one
          or more of the covenants, agreements, provisions or terms of any
          Pooling and Servicing Agreement shall for any reason whatsoever
          be held invalid, then such covenants, agreements, provisions or
          terms shall be deemed severable from the remaining covenants,
          agreements, provisions or terms of such Pooling and Servicing
          Agreement and shall in no way affect the validity or
          enforceability of the other provisions of any Pooling and
          Servicing Agreement or of the Certificates or rights of the
          Certificateholders.

                    Section 10.7.  Assignment.  Notwithstanding anything to
          the contrary contained herein, except as provided in Section 5.1
          of the Servicing Agreement, no Pooling and Servicing Agreement
          may be assigned by the Master Servicer without the prior written
          consent of the Trustee acting on behalf of the holders of 66-2/3%
          of the Invested Amount of each Outstanding Series and without the
          Rating Agency Condition having been satisfied with respect to any
          such assignment.



          
                                            -88-
          
<PAGE>

                    Section 10.8.  Certificates Nonassessable and Fully
          Paid.  It is the intention of the parties to each Pooling and
          Servicing Agreement that the Investor Certificateholders shall
          not be personally liable for obligations of the Trust, that the
          interests in the Trust represented by the Investor Certificates
          shall be nonassessable for any losses or expenses of the Trust or
          for any reason whatsoever and that Investor Certificates upon
          authentication thereof by the Trustee pursuant to Section 5.2 are
          and shall be deemed fully paid.

                    Section 10.9.  Further Assurances.  The Company and the
          Master Servicer agree to do and perform, from time to time, any
          and all acts and to execute any and all further instruments
          required or reasonably requested by the Trustee more fully to
          effect the purposes of each Pooling and Servicing Agreement,
          including, without limitation, the execution of any financing
          statements or continuation statements relating to the Receivables
          for filing under the provisions of the UCC of any applicable
          jurisdiction, or under the provisions of similar provincial laws
          of Canada.

                    Section 10.10.  No Waiver; Cumulative Remedies.  No
          failure to exercise and no delay in exercising, on the part of
          the Trustee or the Investor Certificateholders, any right,
          remedy, power or privilege, hereunder, shall operate as a waiver
          thereof; nor shall any single or partial exercise of any right,
          remedy, power or privilege hereunder preclude any other or
          further exercise thereof or the exercise of any other right,
          remedy, power or privilege. The rights, remedies, powers and
          privileges herein provided are cumulative and not exhaustive of
          any rights, remedies, powers and privileges provided by law.

                    Section 10.11.  Counterparts.  This Agreement may be
          executed in two or more counterparts (and by different parties on
          separate counterparts), each of which shall be an original, but
          all of which together shall constitute one and the same
          instrument.

                    Section 10.12.  Third-Party Beneficiaries.  This
          Agreement will inure to the benefit of and be binding upon the
          parties hereto, the Certificateholders and their respective
          successors and permitted assigns.  Except as otherwise provided
          in this Article X, no other Person will have any right or
          obligation hereunder.

                    Section 10.13.  Actions by Certificateholders. 
          (a)  Wherever in any Pooling and Servicing Agreement a provision
          is made that an action may be taken or a notice, demand or
          instruction given by Investor Certificateholders, such action,
          notice or instruction may be taken or given by any Investor
          Certificateholders of any Series, unless such provision requires


          
                                            -89-
          
<PAGE>

          a specific percentage of Investor Certificateholders of a certain
          Series or all Series.

                    (b)  Any request, demand, authorization, direction,
          notice, consent, waiver or other act by a Certificateholder shall
          bind such Certificateholder and every subsequent holder of such
          Certificate issued upon the registration of transfer thereof or
          in exchange therefor or in lieu thereof in respect of anything
          done or omitted to be done by the Trustee, the Company or the
          Master Servicer in reliance thereon, whether or not notation of
          such action is made upon such Certificate.

                    Section 10.14.  Merger and Integration.  Except as
          specifically stated otherwise herein, this Agreement sets forth
          the entire understanding of the parties relating to the subject
          matter hereof, and all prior understandings, written or oral, are
          superseded by this Agreement.  This Agreement may not be
          modified, amended, waived, or supplemented except as provided
          herein.

                    Section 10.15.  Headings.  The headings herein are for
          purposes of reference only and shall not otherwise affect the
          meaning or interpretation of any provision hereof.

                    Section 10.16.  Construction of Agreement.  (a)  The
          Company hereby grants to the Trustee a security interest in all
          of the Company's right, title and interest in, to and under the
          Receivables and the other Trust Assets now existing and hereafter
          created, all monies due or to become due and all amounts received
          with respect thereto and all "proceeds" thereof (including
          Recoveries), to secure all of the Company's and the Master
          Servicer's obligations hereunder, including, without limitation,
          the Company's obligation to sell or transfer Receivables
          hereafter created to the Trust.

                    (b)  This Agreement shall constitute a security
          agreement under applicable law.

                    Section 10.17.  No Set-Off.  Except as expressly
          provided in this Agreement, the Trustee agrees that it shall have
          no right of set-off or banker's lien against, and no right to
          otherwise deduct from, any funds held in the Collection Accounts
          for any amount owed to it by the Company, the Master Servicer or
          any Certificateholder.

                    Section 10.18.  No Bankruptcy Petition.  Each of the
          Trustee and the Master Servicer hereby covenant and agree that,
          prior to the date which is one year and one day after the date of
          the end of the Amortization Period with respect to all
          Outstanding Series, it will not institute against, or join any
          other Person in instituting against, the Company any bankruptcy,
          reorganization, arrangement, insolvency or liquidation

          
                                            -90-
          
<PAGE>

          proceedings, or other proceedings under any federal or state
          bankruptcy or similar law.

                    Section 10.19.  Limitation of Liability.  It is
          expressly understood and agreed by the parties hereto that
          (a) each Pooling and Servicing Agreement is executed and
          delivered by Chemical Bank, not individually or personally but
          solely as Trustee of the Trust, in the exercise of the powers and
          authority conferred and vested in it, (b) except with respect to
          Section 8.15 hereof the representations, undertakings and
          agreements herein made on the part of the Trust are made and
          intended not as personal representations, undertakings and
          agreements by Chemical Bank, but are made and intended for the
          purpose of binding only the Trust, (c) nothing herein contained
          shall be construed as creating any liability on Chemical Bank,
          individually or personally, to perform any covenant either
          expressed or implied contained herein, all such liability, if
          any, being expressly waived by the parties who are signatories to
          this Agreement and by any Person claiming by, through or under
          such parties; provided, however, Chemical Bank shall be liable in
          its individual capacity for its own willful misconduct or
          negligence and for any tax assessed against Chemical Bank based
          on or measured by any fees, commission or compensation received
          by it for acting as Trustee and (d) under no circumstances shall
          Chemical Bank be personally liable for the payment of any
          indebtedness or expenses of the Trust or be liable for the breach
          or failure of any obligation, representation, warranty or
          covenant made or undertaken by the Trust under any Pooling and
          Servicing Agreement.

                    The Company hereby agrees to indemnify and hold
          harmless the Trustee for the benefit of the Certificateholders
          (each, an "indemnified person") from and against any loss,
          liability, expense, damage or injury suffered or sustained by
          reason of any acts, omissions or alleged acts or omissions
          arising out of, or relating to, activities of the Company
          pursuant to any Pooling and Servicing Agreement to which it is a
          party, including but not limited to any judgment, award,
          settlement, reasonable attorneys' fees and other reasonable costs
          or expenses incurred in connection with the defense of any actual
          or threatened action, proceeding or claim, except to the extent
          such loss, liability, expense, damage or injury resulted from the
          negligence, bad faith or willful misconduct of an indemnified
          person.

                    Section 10.20.  Canadian Taxes.  The Company represents
          and warrants to the Trustee for the benefit of the
          Certificateholders that it has not assumed in any manner
          whatsoever any obligation of the Canadian Seller to make
          collections and remittances in respect of any Canadian goods and
          services tax and Canadian provincial sales taxes and to file any
          returns in respect of such taxes with Canadian tax authorities

          
                                            -91-
          
<PAGE>

          and that it was not contemplated by the Canadian Seller and the
          Company that such obligation was to be assumed by the Company. 
          The parties hereto agree that the Trust does not assume in any
          manner whatsoever any obligation of the Canadian Seller to
          collect such taxes, make such remittances and file such returns,
          and that it is not contemplated by the parties hereto that any
          such obligation is hereby assumed by the Trust or the Trustee. 
          The Company hereby indemnifies the Trustee for the benefit of the
          Certificateholders and holds it harmless from and against any
          assessments, claims or other demands for payment of such taxes by
          Canadian tax authorities, as well as interest and penalties.  It
          is understood that all of the Canadian Seller's invoices in
          respect of its Receivables will bear the Canadian Seller's GST
          registration number.

                    Section 10.21.  Payments by Company.  Whenever any
          provision in the Transaction Documents permits or obligates the
          Company to make a payment in cash, failure to make such payment
          shall not constitute a breach by the Company giving rise to any
          actionable claim against the Company to the extent that the
          Company has insufficient funds to make such payments from amounts
          properly distributed to the Company pursuant to this Agreement
          and any Supplement.  The foregoing sentence shall not in any
          manner limit the ability of the Company to increase the principal
          amounts outstanding under the Subordinated Notes and the Parent
          Note in accordance with the terms of the Receivables Sale
          Agreement.

                    Section 10.22.  Certain Information.  The Master
          Servicer and the Company shall promptly provide to the Trustee
          such information in computer tape, hard copy or other form
          regarding the Receivables as the Trustee may reasonably request
          to perform its obligations hereunder.




















          
                                            -92-
          
<PAGE>

                    IN WITNESS WHEREOF, the Company, the Master Servicer
          and the Trustee have caused this Agreement to be duly executed by
          their respective officers as of the day and year first above
          written.


                                        CARCORP, INC., as Company


                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President,
                                                  Secretary
                                                  and Treasurer


                                        COLLINS & AIKMAN PRODUCTS CO., as
                                          Master Servicer

                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President,
                                                  Controller,
                                                  Acting Chief Financial
                                                  Officer and Assistant
                                                  Treasurer


                                        CHEMICAL BANK,
                                          not in its individual capacity
                                          but solely as Trustee 


                                        By: Charles E. Dooley
                                           Title: Vice President

























          
                                            -93-
          
<PAGE>

                                                                 Schedule 1


                                     Receivables

















































          

                 
<PAGE>

                                                                 Schedule 2


                           Identification of Trust Accounts

          The U.S. Dollar Collection Account has been established by and at
          Chemical Bank, account number 323-334466.

          The U.S. Dollar Collection Account is for the account of Chemical
          Bank, as trustee for the C&A Master Trust.

          The Canada/U.S. Dollar Collection Account has been established by
          and at Canadian Imperial Bank of Commerce, account number 04-
          46718.

          The Canada/U.S. Dollar Collection Account is for the account of
          Chemical Bank, as trustee for the C&A Master Trust.

          The Canada/Canadian Dollar Collection Account has been
          established by and at Canadian Imperial Bank of Commerce, account
          number 22-43318.

          The Canada/Canadian Dollar Collection Account is for the account
          of Chemical Bank, as trustee for the C&A Master Trust.





























          

                 
<PAGE>

                                                                 Schedule 3


                                   Special Obligors


               Special Obligor               Special Obligor Limit

          General Motors Corporation                   7.0%
          and its Subsidiaries

          Ford Motor Company and                       10.0%
          its Subsidiaries

          Chrysler Corporation                         7.0%
          and its Subsidiaries

          Honda Motor Co., Ltd.,                       7.0%
          American Honda Motor Co.
          and their respective
          Subsidiaries

          Toyota Motor Company,                        14.0%
          Toyota Tsusho Corp.
          and their respective
          Subsidiaries



Notwithstanding the foregoing, if after March 30, 1995 the rating assigned 
to a Special Obligor is changed by either Standard & Poor's Rating Group
or Duff & Phelps Credit Rating Co., the following Special Obligor Limit 
shall apply to such Special Obligor (in case of a split rating, the Special 
Obligor Limit shall be the lower of the two):

       Minimum Rating
Standard & Poor's         Duff & Phelps       Special Obligor Limit
A-1                       AAA-                14.0%
A-2                        AA-                10.0%
A-3                         A-                 7.0%
- --                        BBB-                 5.0%
Non-Investment            Less than            2.5%
  Grade/Unrated           BBB- and unrated























          

                 
<PAGE>

                                                                 Schedule 4


                  Locations of Chief Executive Office of the Company

                                Bank of America Plaza
                                      Suite 1100
                               300 South Fourth Street
                               Las Vegas, Nevada  89101












































          

                 
<PAGE>

                                                                 Schedule 5


                               Contractual Obligations


               1.   Service Agreement, dated as of December 16, 1994,
                    between Nevada Holding Services, Inc. ("NHS") and the
                    Company, as amended.

               2.   Sublease, dated as of December 16, 1994, between NHS,
                    as Sublessor, and the Company, as Sublessee.

               3.   Agreement, dated as of December 16, 1994, between the
                    Company and Monte L. Miller.

               4.   Payroll Services Agreement, dated December 22, 1994,
                    between the Company and Computing Resources, Inc.





                                                             EXECUTION COPY




                                                                         
                                    CARCORP, INC.,


                            COLLINS & AIKMAN PRODUCTS CO.,
                                  as Master Servicer

                                          and

                                    CHEMICAL BANK,
                                      as Trustee


                                                             

                               SERIES 1995-1 SUPPLEMENT

                              Dated as of March 30, 1995

                                          to

                                   POOLING AGREEMENT

                              Dated as of March 30, 1995

                                                             



                                   C&A MASTER TRUST


<PAGE>

                                   TABLE OF CONTENTS

                                                                       Page


                                       ARTICLE I

                                      DEFINITIONS  . . . . . . . . . .    1
                SECTION 1.1.  Definitions  . . . . . . . . . . . . . .    1

                                      ARTICLE II

                    DESIGNATION OF CERTIFICATES; PURCHASE AND SALE
                               OF THE TERM CERTIFICATES  . . . . . . .   24
                SECTION 2.1.  Designation  . . . . . . . . . . . . . .   24
                SECTION 2.2.  The Series 1 Certificates  . . . . . . .   25
                SECTION 2.3.  Delivery . . . . . . . . . . . . . . . .   25
                SECTION 2.4.  Tender of Exchangeable Company
                                Certificate  . . . . . . . . . . . . .   26
                SECTION 2.5.  Restrictions on Transfer.  . . . . . . .   27
                SECTION 2.6.  Application of Proceeds. . . . . . . . .   28
                SECTION 2.7.  Procedure for Decreasing the Invested
                                Amount . . . . . . . . . . . . . . . .   29

                                      ARTICLE III

                             ARTICLE III OF THE AGREEMENT  . . . . . .   30
                SECTION 3A.2.  Establishment of Trust Accounts.  . . .   30
                SECTION 3A.3.  Daily Allocations.  . . . . . . . . . .   32
                SECTION 3A.4.  Determination of Interest . . . . . . .   34
                SECTION 3A.5.  Determination of Series 1 Monthly
                                 Principal Payment . . . . . . . . . .   35
                SECTION 3A.6.  Applications  . . . . . . . . . . . . .   35

                                      ARTICLE IV

                               DISTRIBUTIONS AND REPORTS . . . . . . .   37
                SECTION 4A.1.  Distributions . . . . . . . . . . . . .   37
                SECTION 4A.2.  Statements and Notices  . . . . . . . .   38
                Section 4A.3.  Notices . . . . . . . . . . . . . . . .   39

                                       ARTICLE V

                         ADDITIONAL EARLY AMORTIZATION EVENTS  . . . .   39
                SECTION 5.1.  Additional Early Amortization Events . .   39

                                                 -i-
<PAGE>


                                                                       Page


                                      ARTICLE VI

                                     SERVICING FEE . . . . . . . . . .   41
                SECTION 6.1.  Servicing Compensation . . . . . . . . .   41

                                      ARTICLE VII

                       COVENANTS, REPRESENTATIONS AND WARRANTIES . . .   42
                SECTION 7.1.  Representations and Warranties
                                of the Company and the Master
                                Servicer . . . . . . . . . . . . . . .   42
                SECTION 7.2.  Covenants of the Company . . . . . . . .   42
                SECTION 7.3.  Covenants of the Master Servicer . . . .   42

                                     ARTICLE VIII

                                     MISCELLANEOUS . . . . . . . . . .   42
                SECTION 8.1.  Ratification of Agreement  . . . . . . .   42
                SECTION 8.2.  Governing Law  . . . . . . . . . . . . .   43
                SECTION 8.3.  Further Assurances . . . . . . . . . . .   43
                SECTION 8.4.  No Waiver; Cumulative Remedies . . . . .   43
                SECTION 8.5.  Amendments . . . . . . . . . . . . . . .   43
                SECTION 8.6.  Notices  . . . . . . . . . . . . . . . .   43
                SECTION 8.7.  Counterparts . . . . . . . . . . . . . .   44

                                      ARTICLE IX

                                  FINAL DISTRIBUTIONS  . . . . . . . .   44
                SECTION 9.1.  Certain Distributions  . . . . . . . . .   44

                                                 -ii-
<PAGE>



           EXHIBITS

             Exhibit A         Form of Class A Certificate, Series 1995-1
             Exhibit B         Form of Class B Certificate, Series 1995-1
             Exhibit C         Form of Subordinated Company Certificate,
                                    Series 1995-1
             Exhibit D         [Reserved]
             Exhibit E         Form of Daily Report
             Exhibit F         Form of Monthly Settlement Statement


           SCHEDULES

             Schedule 1        Trust Accounts

                                                -iii-
<PAGE>


                    SERIES 1995-1 SUPPLEMENT, dated as of March 30, 1995
           (this "Supplement"), among Carcorp, Inc., a Delaware corporation
           (the "Company"), Collins & Aikman Products Co. ("C&A Products"),
           a Delaware corporation, as master servicer (the "Master
           Servicer"), and Chemical Bank, a New York banking corporation,
           in its capacity as Trustee (the "Trustee") under the Agreement
           (as hereinafter defined).


                                 W I T N E S S E T H :


                    WHEREAS, the parties hereto entered into a Pooling
           Agreement, dated as of March 30, 1995 (the "Agreement");

                    WHEREAS, the Agreement provides, among other things,
           that the Company, the Master Servicer and the Trustee may at any
           time and from time to time enter into supplements to the
           Agreement for the purpose of authorizing the issuance on behalf
           of the Trust by the Company for execution and redelivery to the
           Trustee for authentication of one or more Series of Investor
           Certificates; and

                    WHEREAS, the Company, the Master Servicer and the
           Trustee wish to supplement the Agreement as hereinafter set
           forth;

                    NOW, THEREFORE, in consideration of the premises and of
           the mutual covenants herein contained, and other good and
           valuable consideration, the receipt and sufficiency of which are
           hereby expressly acknowledged, the parties hereto agree as
           follows:


                                       ARTICLE I

                                      DEFINITIONS

                    SECTION 1.1.  Definitions.  (a)  The following words
           and phrases shall have the following meanings with respect to
           Series 1 and the definitions of such terms are applicable to the
           singular as well as the plural form of such terms and to the
           masculine as well as the feminine and neuter genders of such
           terms:

                    "Accrued Expense Amount" shall mean, for each Business
               Day during an Accrual Period, the sum of (i) the Series 1
               Daily Interest Expense for such Business Day, (ii) one-tenth
               of the Series 1 Certificates pro rata portion of the
               Servicing Fee (up to the Series 1 Certificates pro rata
               portion of the amount thereof due and payable on the
               succeeding Distribution Date and zero on each Business Day

<PAGE>

               thereafter until the succeeding Distribution Date) and
               (iii) all Program Costs which have accrued since such
               preceding Business Day; provided, however, that if by the
               tenth Business Day of an Accrual Period, the entire amount
               of (A) the Series 1 Monthly Interest, (B) the Series 1
               Certificates pro rata portion of the Servicing Fee and (C)
               all Program Costs, in each case for such Accrual Period,
               shall not have been transferred to the applicable Account,
               the Accrued Expense Amount for such tenth Business Day (and
               each Business Day thereafter until paid) shall also include
               the amount of such shortfall.  For purposes of clause (ii),
               the Servicing Fee shall be allocated among each Outstanding
               Series pro rata based upon the proportion that the Invested
               Amount for such Series (or, in the case of the Series 2
               Certificates, the Aggregate Commitment Amount) bears to the
               sum of (i) the Invested Amounts for all Outstanding Series
               (other than Series 2) and (ii) the Aggregate Commitment
               Amount.

                    "Additional Series Primary Auto Receivables Percentage"
               shall mean, as of any date of determination, the percentage,
               if any, set forth in, or calculated pursuant to the
               provisions of, the Supplement relating to a Series of
               Certificates issued after the Issuance Date and having an
               interest in PAR Pool II; provided, however, that such
               percentage shall not exceed, on any date of determination,
               the fraction (expressed as a percentage) the numerator of
               which equals the Principal Amount of PAR Pool II allocated
               to such Series and the denominator of which equals the
               Principal Amount of PAR Pool II.

                    "Additional Series 2 Receivables" shall mean those
               Receivables, if any, originated by a Seller added to
               Schedule 1 to the Receivables Sale Agreement after the
               Issuance Date, which Seller's Receivables shall be
               designated as Additional Series 2 Receivables.

                    "Aged Receivables Ratio" shall mean, as of the last day
               of each Settlement Period, the percentage equivalent of a
               fraction, the numerator of which shall be the sum of (a) the
               aggregate unpaid balance of Receivables originated by the
               Sellers that were 61-90 days past due and (b) the aggregate
               amount of Receivables of such Seller which were charged off
               as uncollectible prior to the day which is 91 days after its
               original due date during the Settlement Period, and the
               denominator of which shall be the aggregate Principal Amount
               of Receivables originated by the Sellers during the fourth
               prior Settlement Period (including the current Settlement
               Period).

                    "Aggregate Commitment Amount" shall have the meaning
               set forth in Section 1.1 of the Series 2 Supplement.

           
                                -2-
           
<PAGE>

                    "Aggregate Non-Series 1 Primary Auto Receivables
               Amount" shall mean, on any day, the sum of (A) the Principal
               Amount of the Excess Primary Auto Receivables and (B) the
               lesser of (i) the excess, if any, of the Aggregate Series 1
               Receivables Amount over the Series 1 Target Receivables
               Amount and (ii) the aggregate Principal Amount of Eligible
               Primary Auto Receivables (other than Excess Primary Auto
               Receivables). 

                    "Aggregate Series 1 Receivables Amount" shall mean, as
               of any day, the aggregate Principal Amount of Eligible
               Receivables minus (i) the Principal Amount of Excess Primary
               Auto Receivables, (ii) the Overconcentration Amounts with
               respect to the Receivables of other Eligible Obligors and
               (iii) the Principal Amount of any Additional Series 2
               Receivables.

                    "Aggregate Series 2 Receivables Amount" shall mean, on
               any day, the sum of the Aggregate Non-Series 1 Primary Auto
               Receivables Amount and the aggregate Principal Amount of any
               Additional Series 2 Receivables; provided, however, that the
               Aggregate Series 2 Receivables Amount shall not include (i)
               the excess, if any, of (a) the aggregate Principal Amount of
               all Primary Auto Receivables payable in Canadian Dollars
               over (b) 25% of the aggregate Principal Amount of all
               Eligible Primary Auto Receivables in the Trust at the end of
               the Business Day immediately preceding such date and (ii) if
               the senior unsecured credit rating of a Primary Auto Obligor
               (or, if such Primary Auto Obligor is a Subsidiary, its
               parent) shall be reduced below BBB- by S&P, or Baa3 by
               Moody's Investors Service, Inc., the Principal Amount of
               Receivables of such Primary Auto Obligor.

                    "Aggregate Series 2 Receivables Amount Deficiency"
               shall be deemed to occur on any Business Day when, if after
               giving effect to all allocations and distributions to be
               made on such day (based upon the VFC Percentage as
               calculated for such day) the VFC Target Receivables Amount
               would exceed the Aggregate Series 2 Receivables Amount.

                    "Agreement" shall mean the Pooling Agreement, dated as
               of March 30, 1995, among the Company, the Master Servicer
               and the Trustee, as amended, supplemented or otherwise
               modified from time to time.

                    "Carrying Cost Reserve Ratio" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) equal to (a) the product of (i) 2.0 times Days
               Sales Outstanding as of such day and (ii) 1.50 times the
               Discount Rate as of such day divided by (b) 360.


           
                                    -3-
           
<PAGE>


                    "Class A Additional Interest" shall have the meaning
               assigned in subsection 3A.4(b)(i).

                    "Class A Adjusted Invested Amount" shall mean, on any
               date of determination, the Class A Invested Amount minus the
               amount on deposit in the Series 1 Principal Collection Sub-
               subaccount.

                    "Class A Certificate" shall mean a Class A Certificate,
               Series 1995-1, executed by the Company and authenticated by
               or on behalf of the Trustee, substantially in the form of
               Exhibit A.

                    "Class A Certificateholder" shall mean each holder of a
               Class A Certificate.

                    "Class A Certificate Rate" shall mean, with respect to
               (i) the initial Accrual Period, 6.455% per annum, and (ii)
               any Accrual Period thereafter, One-Month LIBOR for such
               Accrual Period plus 0.33% per annum.

                    "Class A Dilution Reserve Ratio I" shall mean, as of
               any Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    DRR = [(c * d) + [(e-d) * (e/d)]] * f

               Where:

                    DRR = Class A Dilution Reserve Ratio I;

                    c =  the Class A Ratings Multiple;

                    d =  the average of the Dilution Ratio during the
                         period of twelve consecutive Settlement Periods
                         ending prior to such earlier Settlement Report
                         Date;

                    e =  the highest Dilution Ratio for any Settlement
                         Period during the period of twelve consecutive
                         Settlement Periods ending prior to such earlier
                         Settlement Report Date; and

                    f =  the quotient of (i) the product of (A) the
                         aggregate Principal Amount of Receivables which
                         were originated by the Sellers during the
                         immediately preceding Settlement Period and (B)
                         the Dilution Horizon Factor and (ii) the
                         difference between (A) the aggregate outstanding
                         Principal Amount of all Receivables and (B) the
                         aggregate outstanding Principal Amount of all

           
                                             -4-
           
<PAGE>


                         Delinquent Receivables and Defaulted Receivables,
                         in each case, as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date.

                    "Class A Dilution Reserve Ratio II" shall mean, as of
               any Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    DRR = [(c * d) + e] * f

               Where:

                    DRR = Class A Dilution Reserve Ratio II;

                    c =  the Class A Ratings Multiple;

                    d =  the average of the Dilution Ratio during the
                         period of twelve consecutive Settlement Periods
                         ending prior to such earlier Settlement Report
                         Date;

                    e =  the product of (i) the twelve-month sample
                         standard deviation of the Dilution Ratio as of the
                         end of each of the twelve consecutive Settlement
                         Periods immediately preceding such earlier
                         Settlement Report Date and (ii) the Class A Z
                         Value; and

                    f =  the quotient of (i) the product of (A) the
                         aggregate Principal Amount of Receivables which
                         were originated by the Sellers during the
                         immediately preceding Settlement Period and (B)
                         the Dilution Horizon Factor and (ii) the
                         difference between (A) the aggregate outstanding
                         Principal Amount of all Receivables and (B) the
                         aggregate outstanding Principal Amount of all
                         Delinquent Receivables and Defaulted Receivables,
                         in each case, as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date.

                    "Class A Initial Invested Amount" shall mean
               $100,000,000.00.

                    "Class A Interest Shortfall" shall have the meaning
               assigned in subsection 3A.4(b)(i).

                    "Class A Invested Amount" shall mean, with respect to
               any date of determination, an amount equal to the Class A
               Initial Invested Amount (plus the Initial Invested Amount of

           
                                          -5-
           
<PAGE>

               any Class A Certificate issued subsequent to the Issuance
               Date) minus the aggregate amount of distributions to the
               Class A Certificateholders (including the holders of any
               such subsequently issued Class A Certificates) made in
               respect of principal on or prior to such date.

                    "Class A Loss Reserve Ratio I" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    LRR =  [(a * b)/c] * d * e

               Where:

                    LRR = Class A Loss Reserve Ratio I;

                    a =  the sum of the aggregate Principal Amount of
                         Receivables originated by the Sellers during the
                         three and one-half Settlement Periods immediately
                         preceding such earlier Settlement Report Date;

                    b =  the highest three-month rolling average of the
                         Aged Receivables Ratio that occurred during the
                         period of twelve consecutive Settlement Periods
                         preceding such earlier Settlement Report Date;

                    c =  the difference between (i) the aggregate
                         outstanding Principal Amount of all Receivables
                         and (ii) the aggregate outstanding Principal
                         Amount of all Delinquent Receivables and Defaulted
                         Receivables, in each case, originated by the
                         Sellers as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date;

                    d =  the Class A Ratings Multiple; and

                    e =  the Payment Terms Factor.

                    "Class A Loss Reserve Ratio II" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    LRR =  [(a * b)/c] * d * e + f

               Where:

                    LRR = Class A Loss Reserve Ratio II;



            
                                      -6-
           
<PAGE>

                    a =  the aggregate Principal Amount of Receivables
                         originated by the Sellers during the three and
                         one-half Settlement Periods immediately preceding
                         such earlier Settlement Report Date;

                    b =  the highest two-month rolling average of the Aged
                         Receivables Ratio that occurred during the period
                         of twelve consecutive Settlement Periods preceding
                         such earlier Settlement Report Date;

                    c =  the difference between (i) the aggregate
                         outstanding Principal Amount of all Receivables
                         and (ii) the aggregate outstanding Principal
                         Amount of all Delinquent Receivables and Defaulted
                         Receivables, in each case, originated by the
                         Sellers as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date; 

                    d =  the Class A Ratings Multiple;

                    e =  the Payment Terms Factor; and

                    f =  the product of (i) the twelve-month sample
                         standard deviation of the Aged Receivables Ratio
                         as of the end of each of the twelve consecutive
                         Settlement Periods preceding such earlier
                         Settlement Report Date and (ii) the Class A Z
                         Value.

                    "Class A Monthly Interest" shall have the meaning
               assigned in subsection 3A.4(a)(i).

                    "Class A Ratings Multiple" shall mean 2.5.

                    "Class A Ratios" shall mean, on any date of
               determination, the greater of (i) the sum of the Class A
               Loss Reserve Ratio I and the Class A Dilution Reserve Ratio
               I, (ii) the sum of the Class A Loss Reserve Ratio II and the
               Class A Dilution Reserve Ratio II and (iii) the Minimum
               Class A Ratio.

                    "Class A Z Value" shall mean 2.58.

                    "Class B Additional Interest" shall have the meaning
               assigned in subsection 3A.4(b)(ii).

                    "Class B Adjusted Invested Amount" shall mean, on any
               date of determination, the Class B Invested Amount minus the
               excess, if any, of the amount on deposit on such date in the
               Series 1 Principal Collection Sub-subaccount over the Class
               A Invested Amount.

           
                                           -7-
           
<PAGE>


                    "Class B Certificate" shall mean a Class B Certificate,
               Series 1995-1, executed by the Company and authenticated by
               or on behalf of the Trustee, substantially in the form of
               Exhibit B.

                    "Class B Certificateholder" shall mean each holder of a
               Class B Certificate.

                    "Class B Certificate Rate" shall mean, with respect to
               (i) the initial Accrual Period, 6.625% per annum, and (ii)
               any Accrual Period thereafter, One-Month LIBOR for such
               Accrual Period plus 0.50% per annum.

                    "Class B Dilution Reserve Ratio I" shall mean, as of
               any Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    DRR = [(c * d) + [(e-d) * (e/d)]] * f

               Where:

                    DRR = Class B Dilution Reserve Ratio I;

                    c =  the Class B Ratings Multiple;

                    d =  the average of the Dilution Ratio during the
                         period of twelve consecutive Settlement Periods
                         ending prior to such earlier Settlement Report
                         Date;

                    e =  the highest Dilution Ratio for any Settlement
                         Period during the period of twelve consecutive
                         Settlement Periods ending prior to such earlier
                         Settlement Report Date; and

                    f =  the quotient of (i) the product of (A) the
                         aggregate Principal Amount of Receivables which
                         were originated by the Sellers during the
                         immediately preceding Settlement Period and (B)
                         the Dilution Horizon Factor and (ii) the
                         difference between (A) the aggregate outstanding
                         Principal Amount of all Receivables and (B) the
                         aggregate outstanding Principal Amount of all
                         Delinquent Receivables and Defaulted Receivables,
                         in each case, as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date.

                    "Class B Dilution Reserve Ratio II" shall mean, as of
               any Settlement Report Date and continuing until the next


           
                                          -8-
           
<PAGE>

               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    DRR = [(c * d) + e] * f

               Where:

                    DRR = Class B Dilution Reserve Ratio II;

                    c =  the Class B Ratings Multiple;

                    d =  the average of the Dilution Ratio during the
                         period of twelve consecutive Settlement Periods
                         ending prior to such earlier Settlement Report
                         Date;

                    e =  the product of (i) the twelve-month sample
                         standard deviation of the Dilution Ratio as of the
                         end of each of the twelve consecutive Settlement
                         Periods immediately preceding such earlier
                         Settlement Report Date and (ii) the Class B Z
                         Value; and

                    f =  the quotient of (i) the product of (A) the
                         aggregate Principal Amount of Receivables which
                         were originated by the Sellers during the
                         immediately preceding Settlement Period and (B)
                         the Dilution Horizon Factor and (ii) the
                         difference between (A) the aggregate outstanding
                         Principal Amount of all Receivables and (B) the
                         aggregate outstanding Principal Amount of all
                         Delinquent Receivables and Defaulted Receivables,
                         in each case, as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date.

                    "Class B Initial Invested Amount" shall mean
               $10,000,000.00.

                    "Class B Interest Shortfall" shall have the meaning
               assigned in subsection 3A.4(b)(ii).

                    "Class B Invested Amount" shall mean, with respect to
               any date of determination, an amount equal to the Class B
               Initial Invested Amount (plus the Initial Invested Amount of
               any Class B Certificates issued subsequent to the Issuance
               Date) minus the aggregate amount of distributions to the
               Class B Certificateholders (including the holders of any
               such subsequently issued Class B Certificates) made in
               respect of principal on or prior to such date.



           
                                        -9-
           
<PAGE>

                    "Class B Loss Reserve Ratio I" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    LRR =  [(a * b)/c] * d * e

               Where:

                    LRR = Class B Loss Reserve Ratio I;

                    a =  the aggregate Principal Amount of Receivables
                         originated by the Sellers during the three and
                         one-half Settlement Periods immediately preceding
                         such earlier Settlement Report Date;

                    b =  the highest three-month rolling average of the
                         Aged Receivables Ratio that occurred during the
                         period of twelve consecutive Settlement Periods
                         preceding such earlier Settlement Report Date;

                    c =  the difference between (i) the aggregate
                         outstanding Principal Amount of all Receivables
                         and (ii) the aggregate outstanding Principal
                         Amount of all Delinquent Receivables and Defaulted
                         Receivables, in each case, originated by the
                         Sellers as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date; 

                    d =  the Class B Ratings Multiple; and

                    e =  the Payment Terms Factor.

                    "Class B Loss Reserve Ratio II" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    LRR =  [(a * b)/c] * d * e + f

               Where:

                    LRR = Class B Loss Reserve Ratio II;

                    a =  the aggregate Principal Amount of Receivables
                         originated by the Sellers during the three and
                         one-half Settlement Periods immediately preceding
                         such earlier Settlement Report Date;

                    b =  the highest two-month rolling average of the Aged
                         Receivables Ratio that occurred during the period

           
                                     -10-
           
<PAGE>

                         of twelve consecutive Settlement Periods preceding
                         such earlier Settlement Report Date;

                    c =  the difference between (i) the aggregate
                         outstanding Principal Amount of all Receivables
                         and (ii) the aggregate outstanding Principal
                         Amount of all Delinquent Receivables and Defaulted
                         Receivables, in each case, originated by the
                         Sellers as of the last day of the Settlement
                         Period preceding such earlier Settlement Report
                         Date; 

                    d =  the Class B Ratings Multiple;

                    e =  the Payment Terms Factor; and

                    f =  the product of (i) the twelve-month sample
                         standard deviation of the Aged Receivables Ratio
                         as of the end of each of the twelve consecutive
                         Settlement Periods preceding such earlier
                         Settlement Report Date and (ii) the Class B Z
                         Value.

                    "Class B Monthly Interest" shall have the meaning
               assigned in subsection 3A.4(a)(ii).

                    "Class B Ratings Multiple" shall mean 2.0.

                    "Class B Ratios" shall mean, on any date of
               determination, the greater of (i) the sum of the Class B
               Loss Reserve Ratio I and the Class B Dilution Reserve Ratio
               I, (ii) the sum of the Class B Loss Reserve Ratio II and the
               Class B Dilution Reserve Ratio II and (iii) the Minimum
               Class B Ratio.

                    "Class B Z Value" shall mean 1.96.

                    "Company Exchange" shall have the meaning specified in
               subsection 2.4(b).

                    "Daily Report" shall mean a report prepared by the
               Master Servicer on each Business Day for the period
               specified therein, in substantially the form of Exhibit E.

                    "Days Sales Outstanding" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, the number of days equal to the
               product of (a) 91 and (b) the amount obtained by dividing
               (i) the difference between (A) the aggregate Principal
               Amount of Receivables and (B) the aggregate bad debt reserve
               of the Sellers, in each case as at the last day of the
               Settlement Period immediately preceding such earlier

           
                                         -11-
           
<PAGE>


               Settlement Report Date, by (ii) aggregate Principal Amount
               of Receivables generated by the Sellers for the three
               Settlement Periods immediately preceding such earlier
               Settlement Report Date.

                    "Depository" shall mean The Depository Trust Company,
               the nominee of which is Cede & Co., or any successor
               thereto.

                    "Depository Agreement" shall have the meaning specified
               in subsection 2.1(b).

                    "Depository Participant" shall mean a broker, dealer,
               bank, other financial institution or other Person for whom
               from time to time the Depository effects book-entry
               transfers and pledges of securities deposited with the
               Depository.

                    "Dilution Horizon" shall mean the number of days from
               the invoice date with respect to a Receivable until a
               Dilutive Credit with respect to such Receivable is issued by
               the related Servicing Party in accordance with its Policies.

                    "Dilution Horizon Factor" shall mean a fraction, the
               numerator of which is the weighted average (based upon the
               Principal Amount of the Receivables) Dilution Horizon of the
               Sellers on the last Business Day of the most recent first
               and third fiscal quarters and the denominator of which is
               30; provided, however, that the numerator shall not be less
               than 55 unless the calculation of the numerator is based
               upon the average of the weighted average (based upon the
               Principal Amount of the Receivables) Dilution Horizon
               calculated for the immediately preceding first and third
               fiscal quarters.

                    "Dilution Ratio" shall mean, as of the last day of each
               Settlement Period, an amount (expressed as a percentage)
               equal to the aggregate amount of Dilution Adjustments made
               during such Settlement Period divided by the aggregate
               Principal Amount of Receivables which were originated by the
               Sellers during the immediately preceding Settlement Period.

                    "Discount Rate" shall mean, as of any date of
               determination, the sum of (a) the weighted average interest
               rate in effect with respect to the outstanding Class A and
               Class B Certificates as of the end of the Settlement Period
               immediately preceding the most recent Settlement Report Date
               and (b) an amount equal to (i) the aggregate amount of fees
               (other than the Servicing Fee) accrued with respect to the
               outstanding Term Certificates during the Settlement Period
               immediately preceding the most recent Settlement Report Date


           
                                    -12-
           
<PAGE>

               divided by (ii) the average daily Term Certificates Invested
               Amount during such Settlement Period.

                    "D&P" shall mean Duff & Phelps Credit Rating Co. and
               its successors in interest.

                    "Early Amortization Event" shall have the meanings
               assigned in Section 5.1 of this Supplement and Section 7.1
               of the Agreement.

                    "ERISA Entity" shall mean (i) an employee benefit plan,
               retirement arrangement, individual retirement account or
               Keogh plan subject to either Title I of ERISA or Section
               4975 of the Internal Revenue Code, or (ii) an entity whose
               source of funds to be used for the purchase of a Certificate
               includes the assets of any such plan, arrangement or
               account.

                    "Exchange Date" shall have the meaning, with respect to
               any Class A and Class B Certificates issued pursuant to a
               Company Exchange, specified in Section 2.4(b).

                    "Exchange Notice" shall have the meaning, with respect
               to any Class A and Class B Certificates issued pursuant to a
               Company Exchange, specified in Section 2.4(b).

                    "Initial Purchasers" shall mean the institutional
               "accredited investors" (as defined in Rule 501(a)(1)-(3)
               promulgated under the Securities Act) who are purchasing the
               Term Certificates on the Issuance Date pursuant to a
               Purchase Agreement.

                    "Initial Sale" shall mean the sale on the Issuance Date
               of the Term Certificates to the Initial Purchasers pursuant
               to a Purchase Agreement.

                    "Invested Percentage" shall mean, with respect to any
               Business Day (i) during the Series 1 Revolving Period, the
               percentage equivalent of a fraction, the numerator of which
               is the Series 1 Allocated Receivables Amount as of the end
               of the immediately preceding Business Day and the
               denominator of which is the Aggregate Series 1 Receivables
               Amount as of the end of the immediately preceding Business
               Day and (ii) during the Series 1 Amortization Period, the
               percentage equivalent (but not greater than 100%) of a
               fraction, the numerator of which is the Series 1 Allocated
               Receivables Amount as of the end of the last Business Day of
               the Series 1 Revolving Period and the denominator of which
               is the Aggregate Series 1 Receivables Amount as of the end
               of the immediately preceding Business Day.

                    "Issuance Date" shall mean March 31, 1995.

           
                                          -13-
           
<PAGE>

                    "LIBOR Business Day" shall mean a day that is both a
               Business Day and a day on which banking institutions in the
               City of London, England are not required or authorized by
               law to be closed.

                    "LIBOR Determination Date" shall mean for each given
               Accrual Period after the initial Accrual Period, the second
               LIBOR Business Day prior to the commencement of each
               applicable Accrual Period.

                    "Majority Term Certificateholders" shall mean, on any
               day, Term Certificateholders having, in the aggregate, more
               than 50% of the Invested Amount. 

                    "Minimum Class A Ratio" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    MR =  a + (b * c)

               Where:

                    MR =  Minimum Class A Ratio;

                    a =  21%;

                    b =  the average of the Dilution Ratio during the
                         period of the twelve consecutive Settlement
                         Periods ending prior to such earlier Settlement
                         Report Date; and

                    c =  the quotient of (i) the product of (A) the
                         aggregate Principal Amount of Receivables which
                         were originated by the Sellers during the
                         immediately preceding Settlement Period and (B)
                         the Dilution Horizon Factor and (ii) the
                         difference between (A) the aggregate outstanding
                         Principal Amount of all Receivables originated by
                         the Sellers and (B) the aggregate outstanding
                         Principal Amount of all Delinquent Receivables and
                         Defaulted Receivables, in each case, as of the
                         last day of the Settlement Period preceding such
                         earlier Settlement Report Date.

                    "Minimum Class B Ratio" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:

                    MR =  a + (b * c)


           
                                      -14-
           
<PAGE>

               Where:

                    MR =  Minimum Class B Ratio;

                    a =  15%;

                    b =  the average of the Dilution Ratio during the
                         period of the twelve consecutive Settlement
                         Periods ending prior to such earlier Settlement
                         Report Date; and

                    c =  the quotient of (i) the product of (A) the
                         aggregate Principal Amount of Receivables which
                         were originated by the Sellers during the
                         immediately preceding Settlement Period and (B)
                         the Dilution Horizon Factor and (ii) the
                         difference between (A) the aggregate outstanding
                         Principal Amount of all Receivables originated by
                         the Sellers and (B) the aggregate outstanding
                         Principal Amount of all Delinquent Receivables and
                         Defaulted Receivables, in each case, as of the
                         last day of the Settlement Period preceding such
                         earlier Settlement Report Date.

                    "One-Month LIBOR" shall mean for any Accrual Period
               after the initial Accrual Period, the offered rate for U.S.
               Dollar deposits for one month commencing on the related
               LIBOR Determination Date which appears on Telerate Page 3750
               as of 11:00 a.m., London time, on such LIBOR Determination
               Date.  If on any LIBOR Determination Date the offered rate
               does not appear on Telerate Page 3750, the Trustee will
               request each of the Reference Banks to provide the Trustee
               with its offered quotation for U.S. Dollar deposits for one
               month to prime banks in the London interbank market as of
               11:00 a.m., London time, on such date.  If at least two
               Reference Banks provide the Trustee with such offered
               quotations, One-Month LIBOR on such date shall be the
               arithmetic mean (rounded upwards, if necessary, to the
               nearest one-sixteenth of one percent) of all such
               quotations.  If on such date fewer than two of the Reference
               Banks provide the Trustee with such offered quotations, One-
               Month LIBOR on such date shall be the Reserve Interest Rate. 
               The "Reserve Interest Rate" shall be the arithmetic mean
               (rounded upwards, if necessary, to the nearest one-sixteenth
               of one percent) of the offered per annum rates that one or
               more leading banks in New York City selected by the Trustee
               are quoting as of 11:00 a.m., New York City time, on such
               date to leading European banks for U.S. Dollar deposits for
               one month; provided, however, that if the banks selected as
               aforesaid are not quoting as mentioned in this sentence,
               One-Month LIBOR in effect for the applicable Accrual Period
               will be One-Month LIBOR in effect for the previous Accrual

           
                                          -15-
           
<PAGE>



               Period.  If on the April 21, 1995 LIBOR Determination Date,
               the Trustee is required but unable to determine One-Month
               LIBOR in the manner provided in the preceding sentence, One-
               Month LIBOR shall be 6.125%.  Until the Term Certificates
               Invested Amount has been repaid in full, the Trustee will at
               all times retain at least four Reference Banks for the
               purpose of determining One-Month LIBOR with respect to each
               LIBOR Determination Date.  Each Reference Bank shall (i) be
               a leading bank engaged in transactions in Eurodollar
               deposits in the international Eurocurrency market, (ii) have
               an established place of business in London and (iii) whose
               quotes appear on the Reuters Screen LIBO Page.  The
               Reference Banks initially are Barclays Bank PLC, Bank of
               Tokyo, Bankers Trust Company and National Westminster Bank,
               PLC.  If any Reference Bank designated by the Trustee should
               be removed from the Reuters Screen LIBO Page or in any other
               way fails to meet the qualifications of a Reference Bank,
               the Trustee will use its best efforts to designate an
               alternative Reference Bank. The Trustee shall not have any
               liability or responsibility to any Person for (i) the
               selection of any Reference Bank for purposes of determining
               One-Month LIBOR or (ii) any inability to retain at least
               four Reference Banks which is caused by circumstances beyond
               its reasonable control.  In determining One-Month LIBOR, the
               Class A Certificate Rate and the Class B Certificate Rate,
               the Trustee may conclusively rely and shall be protected in
               relying upon the offered quotations (whether written, oral
               or on the Reuters Screen LIBO Page) from the Reference Banks
               or the New York City banks as to One-Month LIBOR or the
               Reserve Interest Rate, respectively, in effect from time to
               time.  The Trustee shall not have any liability or
               responsibility to any Person for the Trustee's inability,
               following a good-faith reasonable effort, to obtain such
               quotations from the Reference Banks or the New York City
               banks as provided for in this definition.  The establishment
               of One-Month LIBOR on each LIBOR Determination Date by the
               Trustee and the Trustee's calculation of the rates of
               interest applicable to the Term Certificates for the related
               Accrual Period shall (in the absence of manifest error) be
               final and binding. 

                    "Optional Repurchase Percentage" shall mean 10% of the
               Term Certificates Initial Invested Amount.

                    "Optional Termination Date" shall have the meaning
               assigned in subsection 2.7(b).

                    "Optional Termination Notice" shall have the meaning
               assigned in subsection 2.7(b).

                    "PAR Pool I" shall mean the pool of Primary Auto
               Receivables constituting part of the Trust Assets on the

           
                                  -16-
           
<PAGE>

               Business Day preceding the commencement of a Separate VFC
               Amortization Event.

                    "PAR Pool II" shall mean the pool of Primary Auto
               Receivables conveyed to the Trust after the commencement of
               a Separate VFC Amortization Event.

                    "Payment Terms Factor" shall mean a fraction the
               numerator of which is the weighted average (based upon the
               Principal Amount of the Receivables) payment terms of the
               Sellers on the last business day of the immediately
               preceding fiscal quarter and the denominator of which is 45;
               provided, however, that the numerator shall not be less than
               45 unless the calculation of the numerator is based upon the
               average of the weighted average (based upon the Principal
               Amount of the Receivables) payment terms for the immediately
               preceding four fiscal quarters.

                    "Principal Terms" shall have the meaning, with respect
               to any newly issued Class A and Class B Certificates issued
               pursuant to a Company Exchange, specified in Section 2.4. 

                    "Program Costs" shall mean, for any Business Day, the
               sum of (a) product of (i) the sum of (A) all unpaid fees and
               expenses due and payable to counsel to, and independent
               auditors of, the Company (other than fees and expenses
               payable on or in connection with the closing of the issuance
               of the Term Certificates) and any corporate income or
               franchise taxes due and payable by the Company, in each case
               on such Business Day and (B) all unpaid Trustee's expenses,
               and (ii) a fraction, the numerator of which is the Series 1
               Invested Amount on such Business Day and the denominator of
               which is, except as otherwise set forth in a Supplement, the
               sum of (A) the Invested Amounts on such Business Day for
               each Outstanding Series (other than Series 2) and (B) the
               Aggregate Commitment Amount for Series 2 on such Business
               Day and (b) all unpaid fees and expenses due and payable to
               Rating Agencies rating the Term Certificates; provided,
               however, that Program Costs shall not exceed $50,000 in the
               aggregate in any fiscal year of the Master Servicer.

                    "Purchase Agreement" shall mean each agreement to be
               entered into on the Issuance Date between the Company and
               the Initial Purchaser named therein pursuant to which the
               Company agrees to sell, and such Initial Purchaser agrees to
               purchase, the principal amount and Class of Term
               Certificates set forth therein.

                    "Qualified Institutional Buyer" has the meaning
               ascribed to such term in Rule 144A under the Securities Act.



           
                                     -17-
           
<PAGE>


                    "Rating Agency" shall mean, with respect to Series 1,
               the collective reference to D&P and S&P. 

                    "Record Date" shall mean, with respect to any
               Distribution Date, the last Business Day of the immediately
               preceding Settlement Period.

                    "Reduction" shall have the meaning assigned in
               subsection 2.7(a).

                    "Reduction Amount" shall have the meaning assigned in
               subsection 2.7(a).

                    "Reduction Threshold" shall mean, at any date of
               determination, $10,000,000.

                    "Reference Bank" shall mean, at any time, each of the
               banks acting as a Reference Bank pursuant to the definition
               of One-Month LIBOR.

                    "Required Reserves" shall mean, as of any date of
               determination, an amount equal to the sum of (a) the greater
               of (i) (A) the product of (1) the Class A Adjusted Invested
               Amount on such day and (2) the Class A Ratios minus (B) the
               Class B Adjusted Invested Amount and (ii) the product of (A)
               the Class A Adjusted Invested Amount and (B) the Class B
               Ratios, (b) the product of (i) the Class B Adjusted Invested
               Amount and (ii) the Class B Ratios, (c) the product of (i)
               the Term Certificates Invested Amount and (ii) the Carrying
               Cost Reserve Ratio, (d) the product of (i) the Principal
               Amount of Receivables in the Trust on such day, (ii) the
               Term Certificates Adjusted Invested Amount divided by the
               Aggregate Adjusted Invested Amount and (iii) the Servicing
               Reserve Ratio, and (e) the amount of any Accrued Expense
               Amount in respect of which sufficient Aggregate Daily
               Collections have not been transferred to the Series 1 Non-
               Principal Collection Sub-subaccount.

                    "Reuters Screen LIBO Page" shall mean the display
               designated as page "LIBO" on the Reuters Monitor Money Rates
               Service (or such other page as may replace the LIBO page on
               that service for the purpose of displaying London interbank
               offered quotations of major banks).

                    "Scheduled Termination Date" shall mean the last day of
               the December 1999 Settlement Period.

                    "Separate VFC Amortization Event" shall mean the
               occurrence and continuation of an Early Amortization Event
               with respect to the VFC Certificates prior to the Series 1
               Amortization Period.  


           
                                     -18-
           
<PAGE>

                    "Series 1" shall mean Series 1995-1, the Principal
               Terms of which are set forth in this Supplement.

                    "Series 1 Accrued Interest Sub-subaccount" shall have
               the meaning assigned in subsection 3A.2(a).

                    "Series 1 Allocated Receivables Amount" shall mean, on
               any date of determination, the lower of (i) the Series 1
               Target Receivables Amount on such day and (ii) the Aggregate
               Series 1 Receivables Amount on such day.

                    "Series 1 Amortization Period" shall mean the period
               following the Series 1 Revolving Period and ending on the
               earlier of (i) the date when the Term Certificates Invested
               Amount shall have been reduced to zero and all accrued
               interest on the Term Certificates shall have been paid and
               (ii) the Series 1 Termination Date.

                    "Series 1 Canada/Canadian Dollar Collection Subaccount"
               shall have the meaning assigned in subsection 3A.2(a).

                    "Series 1 Canada/U.S. Dollar Collection Subaccount"
               shall have the meaning assigned in subsection 3A.2(a).

                    "Series 1 Certificates" shall mean, collectively, those
               Certificates designated as the Class A Certificates, the
               Class B Certificates and the Series 1 Subordinated
               Certificate.

                    "Series 1 Certificateholders' Interest" shall have the
               meaning assigned in subsection 2.2(a).

                    "Series 1 Collection Subaccount" shall have the meaning
               assigned in subsection 3A.2(a).

                    "Series 1 Daily Interest Expense" shall mean, with
               respect to any Business Day during an Accrual Period, the
               sum of (a) one-tenth of the Series 1 Monthly Interest to be
               distributed on the next succeeding Distribution Date (up to
               but not exceeding the full amount thereof) for each day
               since the preceding Business Day, (b) the aggregate amount
               of all previously accrued and unpaid Series 1 Daily Interest
               Expense and (c) the aggregate amount of all accrued and
               unpaid Class A Additional Interest and Class B Additional
               Interest for each day since the preceding Business Day.

                    "Series 1 Invested Amount" shall mean, with respect to
               any date of determination, the Term Certificates Invested
               Amount.


                                                      -19-
           
<PAGE>

                    "Series 1 Monthly Interest" shall mean, collectively,
               the Class A Monthly Interest and the Class B Monthly
               Interest.

                    "Series 1 Monthly Principal Payment" shall have the
               meaning assigned in Section 3A.5.

                    "Series 1 Monthly Servicing Fee" shall have the meaning
               assigned in subsection 6.1.

                    "Series 1 Non-Principal Collection Sub-subaccount"
               shall have the meaning assigned in subsection 3A.2(a).

                    "Series 1 Percentage" shall mean, on any Business Day
               (i) prior to the occurrence of a Separate VFC Amortization
               Event, one minus the VFC Percentage, and (ii) after the
               occurrence of a Separate VFC Amortization Event, (A) with
               respect to PAR Pool I, one minus the VFC Percentage and
               (B) with respect to PAR Pool II, one minus the Additional
               Series Primary Auto Receivables Percentage, if any.

                    "Series 1 Principal Collection Sub-subaccount" shall
               have the meaning assigned in subsection 3A.2(a).

                    "Series 1 Required Reserves Ratio" shall mean, as of
               any date of determination, the quotient of (i) Required
               Reserves on such day and (ii) the Term Certificates Adjusted
               Invested Amount on such day.

                    "Series 1 Required Subordinated Amount" shall mean, on
               any date of determination, the product of (i) the Term
               Certificates Adjusted Invested Amount and (ii) the
               percentage equivalent of (A) the excess of a fraction the
               numerator of which is one and the denominator of which is
               one minus the Series 1 Required Reserves Ratio minus (B)
               one.

                    "Series 1 Revolving Period" shall mean the period
               commencing on the Issuance Date and terminating on the
               earliest to occur of the close of business on (i) the date
               on which an Early Amortization Event is declared or
               automatically occurs, (ii) the Optional Termination Date and
               (iii) the Scheduled Termination Date.

                    "Series 1 Subordinated Certificate" shall mean the
               Subordinated Company Certificate, Series 1995-1, executed by
               the Company and authenticated by or on behalf of the
               Trustee, substantially in the form of Exhibit C.

                    "Series 1 Subordinated Certificate Amount" shall mean,
               for any date of determination, an amount equal to the Series


           
                                            -20-
           
<PAGE>

               1 Allocated Receivables Amount on such date minus the Term
               Certificates Adjusted Invested Amount on such date.

                    "Series 1 Target Receivables Amount" shall mean, on any
               date of determination, the sum of (i) the Term Certificates
               Adjusted Invested Amount on such day and (ii) the Series 1
               Required Subordinated Amount on such day.

                    "Series 1 Termination Date" shall mean the Distribution
               Date that occurs in December 2000.

                    "Series 2" shall mean Series 1995-2, the Principal
               Terms of which are set forth in the Series 2 Supplement.

                    "Series 2 Allocated Receivables Account" shall mean, on
               any date of determination, the lower of (i) the VFC Target
               Receivables Amount on such day and (ii) the Aggregate
               Series 2 Receivables Amount on such day.

                    "Series 2 Certificates" shall mean, collectively, those
               Certificates issued pursuant to the Series 2 Supplement and
               designated as the VFC Certificates and the VFC Subordinated
               Certificate.

                    "Series 2 Principal Collection Sub-subaccount" shall
               mean the Series Principal Collection Sub-subaccount
               established by the Trustee for the benefit of the holders of
               the Series 2 Certificates pursuant to the Series 2
               Supplement.

                    "Series 2 Supplement" shall mean the Series 1995-2
               Supplement, dated as of March 30, 1995, among the Company,
               the Master Servicer, Societe Generale, as Agent, and the
               Trustee, as amended, supplemented or otherwise modified from
               time to time.

                    "Servicer Default" shall have the meaning specified in
               Section 6.1 of the Servicing Agreement.

                    "Servicing Reserve Ratio" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) equal to (i) the product of (A) 1.0% and (B) 2.0
               times Days Sales Outstanding as of such earlier Settlement
               Report Date divided by (ii) 360.

                    "Special Distribution Date" shall have the meaning
               assigned in subsection 2.7(a).

                    "Subordinated Interest" shall have the meaning
               specified in subsection 2.2(b).


                               -21-
           
<PAGE>

                    "Telerate Page 3750" shall mean the display page so
               designated on the Dow Jones Telerate Service (or such other
               page as may replace that page on that service, or such other
               service as may be nominated as the information vender, for
               the purpose of displaying comparable rates or prices).

                    "Term Certificateholders" shall mean, collectively, the
               Class A Certificateholders and Class B Certificateholders.

                    "Term Certificates" shall mean, collectively, those
               Certificates designated as the Class A Certificates and
               Class B Certificates.

                    "Term Certificates Adjusted Invested Amount" shall
               mean, as of any date of determination, (i) the Term
               Certificates Invested Amount on such date, minus (ii) the
               amount on deposit in the Series 1 Principal Collection Sub-
               subaccount on such date.

                    "Term Certificates Initial Invested Amount" shall mean,
               collectively, the Class A Initial Invested Amount and the
               Class B Initial Invested Amount.

                    "Term Certificates Invested Amount" shall mean,
               collectively, the Class A Invested Amount and the Class B
               Invested Amount.

                    "Trust Accounts" shall have the meaning assigned in
               subsection 3A.2(a).

                    "VFC Adjusted Invested Amount"  shall mean, as of any
               date of determination, (i) the Aggregate VFC Invested Amount
               (as defined in Section 1.1 of the Series 2 Supplement) minus
               (ii) the amount on deposit in the Series 2 Principal
               Collection Sub-subaccount.

                    "VFC Certificate" shall mean a VFC Certificate, Series
               1995-2, executed by the Company and authenticated by or on
               behalf of the Trustee, substantially in the form of Exhibit
               A to the Series 2 Supplement.

                    "VFC Percentage" shall mean (i) on any Business Day
               during the Revolving Period for the VFC Certificates, the
               percentage equivalent of a fraction, the numerator of which
               is equal to (A) the Series 2 Allocated Receivables Amount as
               of the end of such Business Day and the denominator of which
               is equal to (B) the Aggregate Primary Auto Receivables
               Amount as of the end of such Business Day; provided that if
               on any Business Day, if after giving effect to all
               allocations and distributions to be made on such day (based
               upon the VFC Percentage as calculated for such day), an
               Aggregate Series 2 Receivables Amount Deficiency would

           
                                                 -22-
           
<PAGE>

               exist, the VFC Percentage will not change (and shall be
               equal to the VFC Percentage as calculated at the close of
               business on the Business Day immediately preceding the
               occurrence of such Aggregate VFC Receivables Amount
               Deficiency) until such Aggregate Series 2 Receivables Amount
               Deficiency would no longer exist, and (ii) on any Business
               Day during the Amortization Period for the VFC Certificates,
               the VFC Percentage on the last day of the Revolving Period
               for the VFC Certificates; provided that such percentage
               shall only be applied with respect to PAR Pool I.  Further,
               the VFC Percentage with respect to any Receivables other
               than Primary Auto Receivables (and Additional Series 2
               Receivables, if any) shall be 0.

                    "VFC Required Subordinated Amount" shall have the
               meaning set forth in Section 1.1 of the Series 2 Supplement.

                    "VFC Subordinated Certificate" shall mean the
               Subordinated Company Certificate, Series 1995-2, executed by
               the Company and authenticated by or on behalf of the
               Trustee, substantially in the form of Exhibit B to the
               Series 2 Supplement.

                    "VFC Target Receivables Amount" shall mean, on any date
               of determination, the sum of (i) the VFC Adjusted Invested
               Amount on such date and (ii) the VFC Required Subordinated
               Amount for such day.

                    (b)  If any term or provision contained herein
          conflicts with or is inconsistent with any term or provision
          contained in the Agreement, the terms and provisions of this
          Supplement shall govern.  All capitalized terms not otherwise
          defined herein are defined in the Agreement.  All Article,
          Section or subsection references herein shall mean Article,
          Section or subsections of this Supplement, except as otherwise
          provided herein.  Unless otherwise stated herein, as the context
          otherwise requires or if such term is otherwise defined in the
          Agreement, each capitalized term used or defined herein shall
          relate only to the Series 1 Certificates and no other Series of
          Investor Certificates issued by the Trust.

                    (c)  Unless the contest requires otherwise, any
          reference contained herein to Series 2 or VFC shall include any
          other Outstanding Series of Investor Certificates which have an
          interest in Collections on the Receivables not otherwise
          allocated to the Series 1 Certificates.

                                                 -23-
           
<PAGE>


                                      ARTICLE II

                    DESIGNATION OF CERTIFICATES; PURCHASE AND SALE
                               OF THE TERM CERTIFICATES

                    SECTION 2.1.  Designation. (a) The Certificates created
          and authorized pursuant to the Agreement and this Supplement
          shall be divided into three classes, which shall be designated
          respectively as (i) the "Class A Certificates, Series 1995-1,"
          (ii) the "Class B Certificates, Series 1995-1" and (iii) the
          "Subordinated Company Certificate, Series 1995-1".

                    (b)  The Depository, the Company and the Trustee have
          entered into a Depository Agreement dated as of March 30, 1995
          (the "Depository Agreement").  Each Class of the Term
          Certificates shall be issued in the form of one typewritten
          Certificate, representing the Book-Entry Certificate, to be
          delivered to the Depository.  Except as provided in Section 5.13
          of the Agreement, the Term Certificates shall at all times remain
          registered in the name of the Depository or its nominee and at
          all times:  (i) registration of the Term Certificates may not be
          transferred by the Trustee except to a successor to the
          Depository; (ii) ownership and transfers of registration of the
          Term Certificates on the books of the Depository shall be
          governed by applicable rules established by the Depository; (iii)
          the Depository may collect its usual and customary fees, charges
          and expenses from its Depository Participants; (iv) the Trustee
          shall deal with the Depository, Depository Participants and
          indirect participating firms as representatives of such
          Certificate Book-Entry Holders of the respective Class of Term
          Certificates for purposes of exercising the rights of the Term
          Certificateholders under the Agreement and this Supplement, and
          requests and directions for and votes of such representatives
          shall not be deemed to be inconsistent if they are made with
          respect to different Certificate Book-Entry Holders; and (v) the
          Trustee may rely and shall be fully protected in relying upon
          information furnished by the Depository with respect to its
          Depository Participants and furnished by the Depository
          Participants with respect to indirect participating firms and
          Persons shown on the books of such indirect participating firms
          as direct or indirect Certificate Book-Entry Holders.  The
          Depository Agreement provides that the Depository shall maintain
          book-entry records with respect to the Certificate Book-Entry
          Holders and with respect to ownership and transfers of each such
          Class of Term Certificates.

                    All transfers by Certificate Book-Entry Holders of such
          respective Classes of Term Certificates shall be made in
          accordance with the procedures established by the Depository
          Participant or brokerage firm representing such Book-Entry 
          Certificate Holders.  Each Depository Participant shall only
          transfer Term Certificates of Certificate Book-Entry Holders it

           
                                            -24-
           
<PAGE>

          represents or of brokerage firms for which it acts as agent in
          accordance with the Depository's normal procedures.  

                    SECTION 2.2.  The Series 1 Certificates.  (a)  The Term
          Certificates shall represent fractional undivided interests in
          the Trust, consisting of the right to receive (1) the Invested
          Percentage (expressed as a decimal) of (i) Collections received
          with respect to the Receivables (other than the Primary Auto
          Receivables) and (ii) all other funds on deposit in the
          Collection Accounts and in any subaccounts thereof (other than
          those relating to Primary Auto Receivables) and (2) the product
          of the Series 1 Percentage and the Invested Percentage (expressed
          as a decimal) of (i) Collections received with respect to the
          Primary Auto Receivables and (ii) all other funds relating to the
          Primary Auto Receivables on deposit in the Collection Accounts
          and in any subaccounts thereof (collectively, the "Series 1
          Certificateholders' Interest").  

                    (b)  The Series 1 Subordinated Certificate shall
          represent a fractional undivided interest in the Trust,
          consisting of the right to receive Collections with respect to
          the Receivables allocated to the Series 1 Certificateholders'
          Interest and not required to be distributed to or for the benefit
          of the Term Certificateholders (the "Subordinated Interest"). 
          The Exchangeable Company Certificate and any other Series of
          Investor Certificates outstanding shall represent the ownership
          interest in the remainder of the Trust not allocated pursuant
          hereto to the Series 1 Certificateholders' Interest or the
          Subordinated Interest.

                    (c)  The Class A Certificates, the Class B Certificates
          and the Series 1 Subordinated Certificate shall be issued in
          registered form in substantially the forms of Exhibits A, B and
          C, respectively, and shall, upon issue, be executed and delivered
          by the Company to the Trustee for authentication and redelivery
          as provided in Section 2.3 hereof and Section 5.2 of the
          Agreement.

                    SECTION 2.3.  Delivery.  On the Issuance Date, the
          Company shall sign on behalf of the Trust and shall direct in
          writing pursuant to Section 5.2 of the Agreement the Trustee to
          duly authenticate, and the Trustee, upon receiving such
          direction, shall so authenticate (a) the Class A Certificates in
          authorized denominations equal to the Initial Class A Invested
          Amount, (b) the Class B Certificates in authorized denominations
          equal to the Initial Class B Invested Amount and (c) a Series 1
          Subordinated Certificate in a denomination equal to the Series 1
          Subordinated Certificate Amount from time to time.  The Term
          Certificates shall be issued in minimum denominations of $500,000
          and integral multiples of $100,000 in excess thereof.



                                                  -25-
           
<PAGE>


                    SECTION 2.4.  Tender of Exchangeable Company
          Certificate.  (a)  Upon any Company Exchange, the Trustee shall
          issue to the Company under Section 5.1 of the Agreement for
          execution and redelivery to the Trustee for authentication under
          Section 5.2 of the Agreement one or more newly issued Class A and
          Class B Certificates.  

                    (b)  The Company may tender the Exchangeable Company
          Certificate to the Trustee in exchange for (i) one or more newly
          issued Class A and Class B Certificates and (ii) a reissued
          Exchangeable Company Certificate (any such tender a "Company
          Exchange").  The Company may perform a Company Exchange by
          notifying the Trustee, in writing at least three days in advance
          (an "Exchange Notice") of the date upon which the Company
          Exchange is to occur (an "Exchange Date").  Any Exchange Notice
          shall state:  (a) the Initial Invested Amount (or the method for
          calculating such Initial Invested Amount) of each newly issued
          Class A and Class B Certificate, which, in the aggregate,
          together with any increase in the Series 1 Subordinated
          Certificate Amount, at any time, may not be greater than the
          current principal amount of the Exchangeable Company Certificate,
          if any, at such time and (b) its Certificate Rate (or formula for
          the determination thereof).  On the Exchange Date, the Trustee
          shall only authenticate and deliver any such Certificates upon
          delivery to it of the following:  (a) a Supplement executed by
          the Company and specifying the Principal Terms of such Class A
          Certificates and Class B Certificates, (b) a Tax Opinion, (c) a
          General Opinion, (d) written confirmation from each Rating Agency
          that the Company Exchange will not result in the Rating Agency's
          reducing or withdrawing its rating on any then outstanding Class
          A and Class B Certificates rated by it and (e) the existing
          Exchangeable Company Certificate.  Such Supplement shall contain
          provisions reasonably acceptable to the Trustee concerning the
          payment of the Trustee's reasonable fees and expenses and shall
          contain administrative provisions which are reasonably acceptable
          to the Trustee.  Upon the delivery of the items listed in clauses
          (a) through (e) above, the Trustee shall cancel the existing
          Exchangeable Company Certificate, and issue, as provided above,
          such Class A Certificates and Class B Certificates and a new
          Exchangeable Company Certificate, dated the Exchange Date and
          increase the Series 1 Subordinated Certificate Amount.  There is
          no limit to the number of Company Exchanges that the Company may
          perform under this Supplement.  If the Company shall, on any
          Exchange Date, retain any Class A Certificates or Class B
          Certificates issued on such Exchange Date, it shall, prior to
          transferring any such Certificates to another Person, obtain a
          Tax Opinion with respect to such Certificates.

                    (c)  In conjunction with a Company Exchange, the
          parties hereto shall execute a Supplement, which shall define,
          with respect to any newly issued Class A and Class B
          Certificates:  (i) their Initial Invested Amounts and (ii) their

           
                                           -26-
           
<PAGE>

          Certificate Rates (or formula for the determination thereof) (all
          such terms, the "Principal Terms" of such Certificates).  All
          other terms of such newly issued Class A and Class B Certificates
          shall be identical in all other respects to the terms of the then
          outstanding Class A and Class B Certificates.  The Initial
          Invested Amounts of any newly issued Class A and Class B
          Certificates shall be in the same proportions as the Initial
          Class A Invested Amount and the Initial Class B Invested Amount.

                    (d)  In addition, during the Series 1 Amortization
          Period, the Company may tender the Exchangeable Company
          Certificate to the Trustee in exchange for (i) one or more
          additional Series of Investor Certificates, (ii) one or more
          Subordinated Company Certificates and (iii) a reissued
          Exchangeable Company Certificate.  An exchange pursuant to this
          subsection 2.4(d) shall only be made upon (i) receipt of written
          notice by the Trustee that the Rating Agency Condition has been
          satisfied in connection with such exchange and (ii) compliance
          with the other conditions set forth in Section 5.10 of the
          Agreement.

                    SECTION 2.5.  Restrictions on Transfer.  On the
          Issuance Date, the Company shall sell the Term Certificates to
          the Initial Purchasers pursuant to the Purchase Agreements. 
          Thereafter, the Term Certificates may not be transferred except
          (a) to Qualified Institutional Buyers in reliance on the
          exemption from the registration requirements of the Securities
          Act provided by Rule 144A thereunder or (b) pursuant to a
          transaction exempt from registration under the Securities Act. 
          The Trustee shall have no obligations or duties with respect to
          determining whether any transfers of Term Certificates in book-
          entry form are made in accordance with the Securities Act.  With
          respect to Definitive Certificates, the Trustee shall enforce
          such transfer restrictions in accordance with the terms set forth
          on the related Certificate.

               Each purchaser of the Term Certificates (other than the
          Initial Purchasers) will be deemed to have represented and agreed
          as follows:

                    (i)  It is (a) a Qualified Institutional Buyer as
          defined in Rule 144A promulgated under the Securities Act and is
          acquiring the Term Certificates for its own institutional account
          or for the account of a Qualified Institutional Buyer or (b)
          buying the Term Certificates pursuant to a transaction exempt
          from registration under the Securities Act.

                   (ii)  It is not an ERISA Entity.

                  (iii)  It understands that the Term Certificates are
          being transferred to it in a transaction not involving any public
          offering within the meaning of the Securities Act, and that, if

           
                                                  -27-
           
<PAGE>

          in the future it decides to resell, pledge or otherwise transfer
          any Term Certificates, such Term Certificates may be resold,
          pledged or transferred only (a) to a person who the seller
          reasonably believes is a Qualified Institutional Buyer that
          purchases for its own account or for the account of a Qualified
          Institutional Buyer to whom notice is given that the resale,
          pledge or transfer is being made in reliance on Rule 144A or
          (b) pursuant to a transaction otherwise exempt from registration
          under the Securities Act.

                   (iv)  It understands that each Term Certificate will
          bear a legend substantially to the following effect:

          "UNLESS THIS TERM CERTIFICATE IS PRESENTED BY AN AUTHORIZED
          REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY, A NEW YORK
          CORPORATION ("DTC"), TO THE ISSUER (AS DEFINED BELOW) OR ITS
          AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT, AND ANY
          CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
          SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE
          OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER
          ENTITY AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC),
          ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE
          BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER
          HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

          THIS TERM CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE
          SECURITIES ACT OF 1933, AS AMENDED (THE "ACT").  THE HOLDER
          HEREOF, BY PURCHASING THIS TERM CERTIFICATE, AGREES THAT THIS
          TERM CERTIFICATE MAY BE RESOLD, PLEDGED OR OTHERWISE TRANSFERRED
          ONLY IN ACCORDANCE WITH ANY APPLICABLE STATE SECURITIES LAWS AND
          (1) TO A PERSON WHO THE SELLER REASONABLY BELIEVES IS A QUALIFIED
          INSTITUTIONAL BUYER THAT PURCHASES FOR ITS OWN ACCOUNT OR FOR THE
          ACCOUNT OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE IS
          GIVEN THAT THE RESALE, PLEDGE OR OTHER TRANSFER IS BEING MADE IN
          RELIANCE ON RULE 144A, OR (2) IN A TRANSACTION OTHERWISE EXEMPT
          FROM REGISTRATION UNDER THE ACT.

          THIS TERM CERTIFICATE MAY NOT BE TRANSFERRED DIRECTLY OR
          INDIRECTLY TO (1) EMPLOYEE BENEFIT PLANS, RETIREMENT
          ARRANGEMENTS, INDIVIDUAL RETIREMENT ACCOUNTS OR KEOGH PLANS
          SUBJECT TO EITHER TITLE I OF THE EMPLOYEE RETIREMENT INCOME
          SECURITY ACT OF 1974, AS AMENDED, OR SECTION 4975 OF THE INTERNAL
          REVENUE CODE OF 1986, AS AMENDED (EACH, A "PLAN"), OR (2)
          ENTITIES WHOSE SOURCE OF FUNDS TO BE USED FOR THE PURCHASE OF A
          CERTIFICATE CONSISTS OF ASSETS OF ANY SUCH PLAN OR ACCOUNT.

          THIS TERM CERTIFICATE IS NOT GUARANTEED OR INSURED BY ANY
          GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY ANY OTHER PERSON."

                    SECTION 2.6.  Application of Proceeds.  On the Issuance
          Date, the Trustee shall remit to the Company the cash proceeds
          received by it upon the issuance of the Term Certificates.

           
                                             -28-
           
<PAGE>


                    SECTION 2.7.  Procedure for Decreasing the Invested
          Amount.  (a)  If (i) as of the last day of any period of three
          consecutive Settlement Periods the daily average excess during
          such period of the Term Certificates Invested Amount over the
          Term Certificates Adjusted Invested Amount equals or exceeds the
          Reduction Threshold, or (ii) following the termination of any
          Seller pursuant to Section 9.15 of the Receivables Sale
          Agreement, as of the last day of any Settlement Period, the
          Company shall, in the case of clause (i) above, or the Company
          may, in the case of clause (ii) above, reduce the Class A
          Invested Amount and the Class B Invested Amount (a "Reduction"),
          by distributing to the Term Certificateholders an amount (the
          "Reduction Amount") at least equal to such Reduction Threshold,
          provided that in no event shall a Reduction cause the Term
          Certificates Invested Amount be reduced below $50,000,000.  The
          distribution of the Reduction Amount shall be made to the Term
          Certificateholders pro rata based on the Initial Invested Amount
          of each Class, from the funds on deposit in the Series 1
          Principal Collection Sub-subaccount on the immediately succeeding
          Distribution Date (a "Special Distribution Date"); provided that
          no Early Amortization Event or Potential Early Amortization Event
          (other than pursuant to clauses (c), (d) and (f) of Section 5.1
          hereof) has occurred and is continuing and the Company shall have
          given the Trustee and the Master Servicer written notice (or, if
          such Reduction is mandatory, the Master Servicer shall have given
          such notice on behalf of the Company) of such Reduction and the
          related Reduction Amount (which amount shall not exceed the
          available funds on deposit in the Series 1 Principal Collection
          Account (including amounts to be transferred thereto from the
          Series 1 Canada/U.S. Dollar Collection Subaccount and the
          Series 1 Canada/Canadian Dollar Collection Subaccount pursuant to
          Section 3.1(e)(vii) of the Agreement) as of the date of such
          notice) at least five days prior to the related Special
          Distribution Date setting forth the amount of such Reduction and,
          in the case of such notice to the Trustee, instructions to not
          distribute to the Company any amounts pursuant to subsection
          3A.3(c)(i) until the condition set forth in the second proviso in
          such subsection is satisfied.  If the Company elects to cause a
          Reduction pursuant to clause (ii) above as a result of a sale or
          other disposition of a Seller and, after giving effect to such
          sale or disposition, the amount by which the Term Certificates
          Invested Amount exceeds the Term Certificates Adjusted Invested
          Amount is less than the Reduction Threshold, the Company may
          direct the Trustee to retain Collections on deposit in the
          Series 1 Principal Collection Sub-subaccount (including amounts
          to be transferred from the Series 1 Canada/U.S. Collection
          Subaccount or the Series 1 Canada/Canadian Dollar Collection
          Subaccount pursuant to Section 3.1(e)(vii) of the Agreement)
          until such date as the amount on deposit therein at least equals
          $10,000,000 and, on the Distribution Date next succeeding such
          date, a Reduction shall be effected.  The Trustee shall give


           
                                     -29-
           
<PAGE>


          prompt written notice of any proposed Reduction to the Term
          Certificateholders and each Rating Agency.

                    (b)  (i) On any Business Day to occur following the
          second anniversary of the Issuance Date and prior to the
          occurrence of the Scheduled Termination Date or an Early
          Amortization Event, the Company shall have the right to deliver
          an irrevocable notice (an "Optional Termination Notice") to the
          Trustee and the Master Servicer in which the Company declares
          that the Series 1 Revolving Period shall terminate on the date
          (the "Optional Termination Date") set forth in such notice (which
          date, in any event, shall not be less than 10 days from the date
          on which such notice is delivered).

                (ii)  From and after the Optional Termination Date, the
          Series 1 Amortization Period shall commence for all purposes
          under this Agreement and the other Transaction Documents.  The
          Trustee shall give prompt written notice of its receipt of an
          Optional Termination Notice to the Term Certificateholders and
          each Rating Agency.


                                     ARTICLE III

                             ARTICLE III OF THE AGREEMENT

                    Section 3.1 of the Agreement shall be read in its
          entirety as provided in the Agreement.  Article III of the
          Agreement (except for Section 3.1 thereof and any portion thereof
          relating to another Series) shall read in its entirety as follows
          and shall be exclusively applicable to the Series 1 Certificates:

                    SECTION 3A.2.  Establishment of Trust Accounts.
          (a)  The Trustee shall cause to be established and maintained in
          the name of the Trustee, on behalf of the Trust, (i) (A) for the
          benefit of the Class A Certificateholders, (B) for the benefit,
          subject to the prior interest of the Class A Certificateholders,
          of the Class B Certificateholders and (C) for the benefit,
          subject to the prior interest of the Term Certificateholders, of
          the holder of the Series 1 Subordinated Certificate, a subaccount
          of the U.S. Dollar Collection Account (the "Series 1 Collection
          Subaccount"), which subaccount is the Series Collection
          Subaccount with respect to Series 1, bearing a designation
          clearly indicating that the funds deposited therein are held (A)
          for the benefit of the Class A Certificateholders, (B) for the
          benefit, subject to the prior interest of the Class A
          Certificate-holders, of the Class B Certificateholders and (C)
          for the benefit, subject to the prior interest of the Term
          Certificateholders, of the holder of the Series 1 Subordinated
          Certificate; (ii) (A) for the benefit of the Class A
          Certificateholders, (B) for the benefit, subject to the prior
          interest of the Class A Certificateholders, of the Class B

           
                                            -30-
           
<PAGE>
          Certificateholders and (C) for the benefit, subject to the prior
          interest of the Term Certificateholders, of the holder of the
          Series 1 Subordinated Certificate, two subaccounts of the Series
          1 Collection Subaccount: the Series 1 Principal Collection Sub-
          subaccount and the Series 1 Non-Principal Collection
          Sub-subaccount (respectively, the "Series 1 Principal Collection
          Sub-subaccount" and the "Series 1 Non-Principal Collection Sub-
          subaccount"), each bearing a designation clearly indicating that
          the funds deposited therein are held (A) for the benefit of the
          Class A Certificateholders, (B) for the benefit, subject to the
          prior interest of the Class A Certificateholders, of the Class B
          Certificateholders and (C) for the benefit, subject to the prior
          interest of the Term Certificateholders, of the holder of the
          Series 1 Subordinated Certificate; (iii) for the benefit of the
          Class A Certificateholders and for the benefit, subject to the
          prior interest of the Class A Certificateholders, of the Class B
          Certificateholders, a subaccount of the Series 1 Non-Principal
          Collection Sub-subaccount (the "Series 1 Accrued Interest Sub-
          subaccount"; and (iv)(A) for the benefit of the Class A
          Certificateholders, (B) for the benefit, subject to the prior
          interest of the Class A Certificateholders, of the Class B
          Certificateholders and (C) for the benefit, subject to the prior
          interest of the Term Certificateholders, of the holder of the
          Series 1 Subordinated Certificate, one subaccount of the
          Canada/U.S. Dollar Collection Account (the "Series 1 Canada/U.S.
          Dollar Collection Subaccount") and one subaccount of the
          Canada/Canadian Dollar Collection Account (the "Series 1
          Canada/Canadian Dollar Collection Subaccount"); all accounts
          established pursuant to this subsection 3A.2(a) and listed on
          Schedule 1, collectively, the "Trust Accounts").  The Trustee
          shall possess all right, title and interest in all funds from
          time to time on deposit in, and all Eligible Investments credited
          to, the Trust Accounts and in all proceeds thereof.  The Trust
          Accounts shall be under the sole dominion and control of the
          Trustee for the exclusive benefit of (i) the Class A
          Certificateholders, (ii) subject to the prior interest of the
          Class A Certificateholders, the Class B Certificateholders, and
          (iii) to the extent applicable, subject to the prior interest of
          the Term Certificateholders, the holder of the Series 1
          Subordinated Certificate.

                    (b)  All Eligible Investments in the Trust Accounts
          shall be held by the Trustee for the exclusive benefit of (i) the
          Class A Certificateholders, (ii) subject to the prior interest of
          the Class A Certificateholders, the Class B Certificateholders,
          and (iii) subject to the prior interest of the Term Certificate-
          holders, the holder of the Series 1 Subordinated Certificate;
          provided, however, that funds on deposit in a Trust Account which
          is a Sub-subaccount of the a Collection Account may, at the
          direction of the Master Servicer, be invested together with funds
          held in other Sub-subaccounts of a Collection Account.  After
          giving effect to any distribution to the Company pursuant to

           
                                            -31-
           
<PAGE>

          subsection 3A.3(d), amounts on deposit and available for
          investment in the Series 1 Principal Collection Sub-subaccount
          shall be invested by the Trustee at the written direction of the
          Company in Eligible Investments that mature, or that are payable
          or redeemable upon demand of the holder thereof, (i) in the case
          of any such investment made during the Revolving Period, on or
          prior to the next Business Day and (ii) in the case of any such
          investment made during the Amortization Period, on or prior to
          the Business Day immediately preceding the next Distribution
          Date.  Amounts on deposit and available for investment in the
          Series 1 Non-Principal Collection Sub-subaccount and the Series 1
          Accrued Interest Sub-subaccount shall be invested by the Trustee
          at the written direction of the Company in Eligible Investments
          that mature, or that are payable or redeemable upon demand of the
          holder thereof, on or prior to the subsequent Determination Date. 
          As of the Determination Date, all interest and other investment
          earnings (net of losses and investment expenses) on funds
          deposited in the Series 1 Accrued Interest Sub-subaccount shall
          be deposited in the Series 1 Non-Principal Collection Sub-
          subaccount.  All interest and investment earnings (net of losses
          and investment expenses) on funds deposited in the Series 1
          Principal Collection Sub-subaccount shall be deposited in the
          Series 1 Non-Principal Collection Sub-subaccount.

                    SECTION 3A.3.  Daily Allocations.  (a)  The portion of
          Aggregate Daily Collections allocated to the Series 1
          Certificates pursuant to Article III of the Agreement shall be
          allocated and distributed as set forth in this Article III by the
          Trustee based on the information provided to it by the Master
          Servicer in the Daily Report.

                    (b)(i)  On each Business Day, an amount equal to the
          Accrued Expense Amount for such day (or such greater amount as
          the Company may request) shall be transferred from the Series 1
          Collection Subaccount (or, if necessary, from the Series 1
          Canada/U.S. Dollar Collection Subaccount and the Series 1
          Canada/Canadian Dollar Collection Subaccount pursuant to
          Section 3.1(e)(vii) of the Agreement) to the Series 1 Non-
          Principal Collection Sub-subaccount.

                    (ii)  Following the transfers pursuant to
          clause (i) above, any remaining funds on deposit in the Series 1
          Collection Subaccount shall be transferred to the Series 1
          Principal Collection Sub-subaccount. 

                    (c)(i)  On each Business Day during the Series 1
          Revolving Period (including Distribution Dates), after giving
          effect to all allocations of Aggregate Daily Collections on such
          Business Day, amounts on deposit in the Series 1 Principal
          Collection Sub-subaccount and amounts, if any, remaining on
          deposit in the Series 1 Canada/U.S. Dollar Collection Subaccount
          and the Series 1 Canada/Canadian Dollar Collection Subaccount

           
                                           -32-
           
<PAGE>

          shall (but only to the extent that the Trustee has received a
          Daily Report which reflects the receipt of the Collections on
          deposit therein), at the election of the Company, either (A) be
          distributed by the Trustee to the Company or (B) transferred to
          the Series 2 Principal Collection Sub-subaccount, all as
          indicated on the Daily Report; provided that such distributions
          or transfers, as the case may be, shall be made only if no Early
          Amortization Event or Potential Early Amortization Event (other
          than pursuant to clauses (c), (d) and (f) of Section 5.1 hereof)
          shall be continuing and only to the extent that, if after giving
          effect to such distributions or transfers, the Series 1 Target
          Receivables Amount would not exceed the Series 1 Allocated
          Receivables Amount and no Aggregate Series 2 Receivables Amount
          Deficiency exists; provided further that if the Company (or the
          Master Servicer, on behalf of the Company) shall have given a
          notice of a Reduction to the Trustee and the Master Servicer
          pursuant to subsection 2.7(a), the Trustee shall retain, until
          the related Special Distribution Date, aggregate amounts on
          deposit in the Series 1 Principal Collection Sub-subaccount
          (including any amounts transferred thereto from the Series 1
          Canada/U.S. Dollar Collection Subaccount and the Series 1
          Canada/Canadian Dollar Collection Subaccount pursuant to Section
          3.1(e)(vii) of the Agreement) equal to the sum of the Reduction
          Amount in respect thereof; and provided further that such
          distribution shall not, in any event, be made if an Early
          Amortization Event or Potential Early Amortization Event (other
          than pursuant to clauses (c), (d) and (f) of Section 5.1 hereof)
          has occurred.  Amounts distributed to the Company hereunder shall
          be deemed to be paid first from Collections received directly by
          any Servicing Party and second from Collections received in the
          Lockboxes.
           
                   (ii)  On each Business Day during the Series 1
          Amortization Period, amounts on deposit in the Series 1
          Canada/U.S. Dollar Collection Subaccount and, subject to
          subsection 3.1(j) of the Agreement, the Series 1 Canada/Canadian
          Dollar Collection Subaccount shall be transferred to the Series 1
          Collection Subaccount and allocated as set forth in Article III
          of the Agreement and this Section 3A.3.

                  (iii)  On each Business Day during the Series 1
          Amortization Period (including Distribution Dates), funds
          deposited in the Series 1 Principal Collection Sub-subaccount
          (including, without limitation, funds transferred pursuant to
          clause (b)(ii) above) shall be invested in Eligible Investments
          that mature on or prior to the next Determination Date and shall
          be distributed on such Distribution Date in accordance with
          subsection 3A.6(c).  No amounts on deposit in the Series 1
          Principal Collection Sub-subaccount shall be distributed by the
          Trustee to the Company during the Series 1 Amortization Period.  



                              -33-
           
<PAGE>

                    (d)  On each Business Day an amount equal to the Series
          1 Daily Interest Expense for such day shall be transferred from
          the Series 1 Non-Principal Collection Sub-subaccount to the
          Series 1 Accrued Interest Sub-subaccount.

                    (e)  The allocations to be made pursuant to this
          Section 3A.3 are subject to the provisions of Sections 2.6, 7.2
          and 9.1 of the Agreement.

                    SECTION 3A.4.  Determination of Interest.  (a)  The
          amount of interest distributable with respect to the Term
          Certificates on each Distribution Date shall be as determined by
          the Master Servicer as follows:

                     (i) for the Class A Certificates, an amount (the
               "Class A Monthly Interest") equal to the product of (A) the
               Class A Certificate Rate for such Accrual Period; (B) the
               Class A Invested Amount on the first day of such Accrual
               Period (after giving effect to any distributions of
               principal on such date); and (C) the actual number of days
               in such Accrual Period divided by 360; and

                    (ii) for the Class B Certificates, an amount (the
               "Class B Monthly Interest") equal to the product of (A) the
               Class B Certificate Rate for such Accrual Period; (B) the
               Class B Invested Amount on the first day of such Accrual
               Period (after giving effect to any distributions of
               principal on such date); and (C) the actual number of days
               in such Accrual Period divided by 360.

                    (b)  (i) On each Distribution Date, the Master Servicer
               shall determine the excess, if any (the "Class A Interest
               Shortfall"), of (A) the Class A Monthly Interest for the
               Accrual Period ending on such Distribution Date over (B) the
               amount which will be available to be distributed to the
               Class A Certificateholders on such Distribution Date in
               respect thereof pursuant to this Supplement.  If the Class A
               Interest Shortfall with respect to any Distribution Date is
               greater than zero, an additional amount ("Class A Additional
               Interest") equal to the product, for such Accrual Period
               until such Class A Interest Shortfall is repaid, of (A) the
               Class A Certificate Rate for such Accrual Period (B) such
               Class A Interest Shortfall (or the portion thereof which has
               not been paid to the Class A Certificateholders) and (C) the
               actual number of days in such Accrual Period divided by 360,
               shall be payable as provided herein with respect to the
               Class A Certificates on each Distribution Date following
               such Distribution Date to and including, the Distribution
               Date on which such Class A Interest Shortfall is paid in
               full to the Class A Certificateholders.  



           
                                   -34-
           
<PAGE>

                    (ii) On each Distribution Date, the Master Servicer
               shall determine the excess, if any (the "Class B Interest
               Shortfall"), of (A) the Class B Monthly Interest for the
               Accrual Period ending on such Distribution Date over (B) the
               amount which will be available to be distributed to the
               Class B Certificateholders on such Distribution Date in
               respect thereof pursuant to this Supplement.  If the Class B
               Interest Shortfall with respect to any Distribution Date is
               greater than zero, an additional amount ("Class B Additional
               Interest") equal to the product, for such Accrual Period (or
               portion thereof) until such Class B Interest Shortfall is
               repaid, of (A) the Class B Certificate Rate for such Accrual
               Period (B) such Class B Interest Shortfall (or the portion
               thereof which has not been paid to the Class B
               Certificateholders) and (C) the actual number of days in
               such Accrual Period divided by 360, shall be payable as
               provided herein with respect to the Class B Certificates on
               each Distribution Date following such Distribution Date to
               and including, the Distribution Date on which such Class B
               Interest Shortfall is paid in full to the Class B
               Certificateholders.  

                    SECTION 3A.5.  Determination of Series 1 Monthly
          Principal Payment.  The amount (the "Series 1 Monthly Principal
          Payment") distributable from the Series 1 Principal Collection
          Sub-subaccount on each Distribution Date during the Series 1
          Amortization Period shall be equal to the amount on deposit in
          such account on such Distribution Date as determined by the
          Master Servicer; provided, that the Series 1 Monthly Principal
          Payment on any Distribution Date shall not exceed the Term
          Certificates Invested Amount on such Distribution Date.

                    SECTION 3A.6.  Applications.  (a)  The Master Servicer
          shall direct the Trustee to distribute, on each Distribution
          Date, from amounts on deposit in the Series 1 Accrued Interest
          Sub-subaccount in the following order of priority to the extent
          funds are available:

                    (i)  an amount equal to the Class A Monthly Interest
               payable on such Distribution Date, plus the amount of any
               Class A Monthly Interest previously due but not distributed
               to the Class A Certificateholders on a prior Distribution
               Date, plus the amount of any Class A Additional Interest for
               such Distribution Date and any Class A Additional Interest
               previously due but not distributed to the Class A
               Certificateholders on a prior Distribution Date, to the
               Class A Certificateholders; provided, however, that during
               the Series 1 Amortization Period, no Class A Additional
               Interest will be paid until repayment in full of the Term
               Certificates Invested Amount and all Class A and Class B
               Monthly Interest has been paid; 


           
                              -35-
           
<PAGE>

                   (ii)  an amount equal to the Class B Monthly Interest
               payable on such Distribution Date, plus the amount of any
               Class B Monthly Interest previously due but not distributed
               to the Class B Certificateholders on a prior Distribution
               Date, plus the amount of any Class B Additional Interest for
               such Distribution Date and any Class B Additional Interest
               previously due but not distributed to the Class B
               Certificateholders on a prior Distribution Date, to the
               Class B Certificateholders; provided, however, that during
               the Series 1 Amortization Period, no Class B Additional
               Interest will be paid until repayment in full of the Term
               Certificates Invested Amount and all Class A and Class B
               Monthly Interest has been paid.

                    (b)  On each Distribution Date, the Master Servicer
          shall direct the Trustee to apply funds on deposit in the Series
          1 Non-Principal Collection Sub-subaccount (after taking into
          consideration the distribution to the Term Certificateholders
          from the Series 1 Non-Principal Collection Sub-subaccount
          pursuant to subsection 3A.6(a)) in the following order of
          priority to the extent funds are available:

                   (i)   an amount equal to the Series 1 Monthly Servicing
               Fee for the Accrual Period ending on such Distribution Date
               shall be withdrawn from the Series 1 Non-Principal
               Collection Sub-subaccount by the Trustee and paid to the
               Master Servicer, provided that if an Early Amortization
               Event shall have occurred and C&A Products or any Affiliate
               thereof is the Master Servicer, the Trustee shall deposit
               the Series 1 Monthly Servicing Fee into the Expense Account
               up to the amount of the Expense Account Limit, or if C&A
               Products or any Affiliate thereof is not the Master
               Servicer, the Series 1 Monthly Servicing Fee shall be paid
               to such Person acting as Successor Servicer; and

                  (ii)   an amount equal to any Program Costs due and
               payable shall be withdrawn from the Series 1 Non-Principal
               Collection Sub-subaccount by the Trustee and paid to the
               Persons owed such amounts.

          Any remaining amount on deposit in the Series 1 Non-Principal
          Collection Sub-subaccount not allocated pursuant to clauses (i)
          and (ii) above shall be paid to the holder of the Series 1
          Subordinated Certificate; provided, however, that during the
          Series 1 Amortization Period, such remaining amounts shall be
          deposited in the Series 1 Principal Collection Sub-subaccount for
          distribution in accordance with subsection 3A.6(c).

                    (c)  During the Series 1 Amortization Period, the
          Master Servicer shall direct the Trustee to apply, on each
          Distribution Date, amounts on deposit in the Series 1 Principal
          Collection Sub-subaccount in the following order of priority:

           
                               -36-
           
<PAGE>

                    (i)  an amount equal to the Series 1 Monthly Principal
               Payment for such Distribution Date (rounded down to the
               nearest $1,000,000 unless such payment is less than
               $1,000,000) shall be distributed from the Series 1 Principal
               Collection Sub-subaccount:

                         (A)  first, pro rata to the Class A
                    Certificateholders until the repayment in full of the
                    Class A Invested Amount on such date; and 

                         (B)  second, pro rata to the Class B
                    Certificateholders until the repayment in full of the
                    Class B Invested Amount on such date;

                   (ii)  if, following the repayment in full of the
               Invested Amount, any amounts are owed to the Trustee or any
               other Person, on account of its expenses incurred in respect
               of the performance of its responsibilities hereunder or as
               Successor Servicer, such amounts shall be transferred from
               the Series 1 Principal Collection Sub-subaccount and paid to
               the Trustee or such other Person; and

                  (iii)  if, following the repayment of all of the amounts
               set forth in clauses (i) and (ii) above, the remaining
               amount on deposit in the Series 1 Principal Collection Sub-
               subaccount on such Distribution Date, if any, shall be
               distributed to the holder of the Series 1 Subordinated
               Certificate.

                    (d)  On each Special Distribution Date occurring in
          respect of a Reduction hereunder, the Master Servicer shall cause
          the Trustee to distribute to the Term Certificateholders on such
          Special Distribution Date from amounts on deposit in the Series 1
          Principal Collection Sub-subaccount (including amounts
          transferred from the Series 1 Canada/U.S. Dollar Collection
          Subaccount and the Series 1 Canada/Canadian Dollar Collection
          Subaccount) amounts equal to the Reduction Amount to be made on
          such Special Distribution Date, pro rata based on the Initial
          Invested Amount of each Class, to the Term Certificateholders.


                                      ARTICLE IV

                              DISTRIBUTIONS AND REPORTS

                    Article IV of the Agreement (except for any portion
          thereof relating to another Series) shall read in its entirety as
          follows and the following shall be exclusively applicable to the
          Term Certificates:

                    SECTION 4A.1.  Distributions.  (a)  The final
          distribution of principal in respect of the Term Certificates

                                               -37-
           
<PAGE>

          will be made after due notice by the Trustee of the pendency of
          such distribution (subject to at least five Business Days prior
          written notice from the Master Servicer to the Trustee containing
          all information required for the Trustee's notice) and only upon
          presentation and surrender of such Term Certificates at the
          office of the Paying Agent or at the Corporate Trust Office of
          the Trustee, by check drawn on, or by transfer to an account
          maintained by the holder with, a bank in New York City.  Any
          other distribution of principal in respect of the Term
          Certificates or on account of interest or fees on the Term
          Certificates on each Distribution Date will be made or caused to
          be made by the Paying Agent or the Trustee to the persons in
          whose name the Term Certificates are registered at the close of
          business on the related Record Date.  Such payment will be made
          by a check mailed to the Term Certificateholders at such Term
          Certificateholders' registered addresses or, upon application by
          any Term Certificateholder of at least $3,000,000 in original
          principal amount thereof to the Trustee not later than five
          Business Days prior to the related Distribution Date, by transfer
          to an account maintained by the Term Certificateholder with a
          bank in New York City.

                    (b)  All allocations and distributions hereunder shall
          be in accordance with the Monthly Settlement Statement and
          subject to Section 3.1(h) of the Agreement.

                    SECTION 4A.2.  Statements and Notices.  (a)  Monthly
          Settlement Statements.  On each Settlement Report Date the Master
          Servicer shall deliver to the Trustee and each Rating Agency a
          Monthly Settlement Statement setting forth, among other things,
          the Class A Loss Reserve Ratio I, the Class A Loss Reserve Ratio
          II, the Class B Loss Reserve Ratio I, the Class B Loss Reserve
          Ratio II, the Class A Dilution Reserve Ratio I, the Class A
          Dilution Reserve Ratio II, the Class B Dilution Reserve Ratio I,
          the Class B Dilution Reserve Ratio II, the Minimum Class A Ratio,
          the Minimum Class B Ratio, the Carrying Cost Reserve Ratio and
          the Servicing Reserve Ratio, each as recalculated for the next
          succeeding Settlement Period.  The Trustee shall forward a copy
          of each Monthly Settlement Statement to any Term
          Certificateholder upon request by such Term Certificateholder.

                    (b)  Annual Certificateholders' Tax Statement.  On or
          before April 1 of each calendar year (or such earlier date as
          required by applicable law), beginning with calendar year 1996,
          the Company on behalf of the Trustee shall furnish, or cause to
          be furnished, to each Person who at any time during the preceding
          calendar year was a Term Certificateholder, a statement prepared
          by the Company containing the aggregate amount distributed to
          such Person for such calendar year or the applicable portion
          thereof during which such Person was a Term Certificateholder,
          together with such other information as is required to be
          provided by an issuer of indebtedness under the Internal Revenue

           
                          -38-
           
<PAGE>

          Code and such other customary information as the Company deems
          necessary or desirable to enable the Term Certificateholders to
          prepare their tax returns.  Such obligation of the Company shall
          be deemed to have been satisfied to the extent that substantially
          comparable information shall have been provided by the Trustee
          pursuant to any requirements of the Internal Revenue Code as from
          time to time in effect.

                    (c)  Early Amortization Event Notices.  Promptly after
          its receipt of notice of the occurrence of an Early Amortization
          Event with respect to Series 1, the Trustee shall give notice of
          such occurrence to (i) each Rating Agency (which notice shall in
          any event be given (by telephone or otherwise) not later than the
          second Business Day after such receipt) and (ii) each Term
          Certificateholder.

                    Section 4A.3.  Notices.  Notices required to be given
          to the Term Certificateholders hereunder will be given by first
          class mail to the address of such holders as they appear in the
          Certificate Register. 


                                      ARTICLE V

                         ADDITIONAL EARLY AMORTIZATION EVENTS

                    SECTION 5.1.  Additional Early Amortization Events.  If
          any one of the events specified in Section 7.1 of the Agreement
          (after any grace periods or consents applicable thereto) or any
          one of the following events shall occur during the Revolving
          Period with respect to the Series 1 Certificates:

                    (a)  failure on the part of the Company to make any
               payment (i) in respect of interest owing on any Term
               Certificates within two Business Days of the date such
               interest is due or (ii) in respect of any other amounts
               owing by the Company under any Pooling and Servicing
               Agreement to or for the benefit of the Term
               Certificateholders within five Business Days of the date
               such other amount is due;

                    (b)  the Trustee shall be appointed, pursuant to
               Section 6.2 of the Servicing Agreement, as Master Servicer
               to liquidate the Receivables and the Related Property;

                    (c)  failure on the part of the Company duly to observe
               or perform in any material respect any covenants or
               agreements of the Company set forth in any Pooling and
               Servicing Agreement which has a material adverse effect on
               the Term Certificateholders which continues unremedied until
               30 days after the date on which written notice of such
               failure, requiring the same to be remedied, shall have been

           
                                           -39-
           
<PAGE>

               given to the Company by the Trustee, or the Company and the
               Trustee by holders of the Term Certificates evidencing 25%
               or more of the Term Certificates Invested Amount; 

                    (d)  any representation or warranty made by the Company
               in any Pooling and Servicing Agreement to or for the benefit
               of the Term Certificateholders shall prove to have been
               incorrect in any material respect when made or when deemed
               made which continues to be incorrect until 30 days after the
               date on which notice of such failure, requiring the same to
               be remedied, shall have been given by the Trustee to the
               Company or the Company and the Trustee by holders of the
               Term Certificates evidencing 25% or more of the Term
               Certificates Invested Amount and as a result of such
               incorrectness, the interests of the Term Certificateholders
               have been materially and adversely affected; provided,
               however, that no event under Section 5.1 herein or
               Section 7.1 of the Agreement with respect to the Series 1
               Certificates shall not be deemed to have occurred under this
               paragraph if the incorrectness of such representation or
               warranty gives rise to an obligation to repurchase the
               related Receivables and the Company has repurchased the
               related Receivable or all such Receivables, if applicable,
               in accordance with the provisions of the Pooling and
               Servicing Agreement within ten Business Days of when the
               Company was obligated to do so;

                    (e)  the Series 1 Allocated Receivables Amount shall be
               less than the Series 1 Target Receivables Amount for a
               period of five consecutive Business Days;

                    (f)  a Servicer Default with respect to the Master
               Servicer shall have occurred and be continuing; 

                    (g)  any of the Agreement, the Servicing Agreement,
               this Supplement or the Receivables Sale Agreement shall
               cease, for any reason, to be in full force and effect, or
               the Company shall so assert in writing; or

                    (h)  the Internal Revenue Service shall file a notice
               of lien with regard to the assets of Collins & Aikman
               Corporation or any of the Sellers and 40 days shall have
               elapsed without such notice having been effectively
               withdrawn or such lien having been released or discharged;

          then, in the case of any event described above, after the
          applicable grace period (if any) set forth in such subsections,
          the Trustee may, and at the written direction of Term
          Certificateholders evidencing 51% or more of the Term
          Certificates Invested Amount voting as a single class shall, by
          written notice then given to the Company and the Master Servicer,
          declare that an early amortization event (an "Early Amortization

           
                                         -40-
           
<PAGE>

          Event") has occurred and the Series 1 Amortization Period has
          commenced as of the date of such notice with respect to Series 1; 
          provided, however, that in the case of the event described in
          clause (e) above, if an Early Amortization Event has not been
          declared within ten Business Days from the occurrence of such
          event, then an Early Amortization Event shall occur automatically
          unless, (i) prior to the end of such ten Business Day period, the
          Series 1 Allocated Receivables Amount shall no longer be less
          than the Series 1 Target Receivables Amount and (ii) so long as
          the Series 1 Allocated Receivables Amount is equal to or greater
          than the Series 1 Target Receivables Amount, within fifteen
          Business Days from the end of such ten Business Day period, Term
          Certificateholders evidencing 51% or more of the Term
          Certificates Invested Amount voting as a single class shall have
          waived the occurrence of such event.

                    Notwithstanding the foregoing, a delay in or failure in
          performance referred to in clause (a) above for a period of
          five Business Days after the applicable grace period, or in
          clause (c) above for a period of 30 Business Days after the
          applicable grace period, will not constitute an Early
          Amortization Event if such delay or failure could not have been
          prevented by the exercise of reasonable diligence by the Company
          and such delay or failure was caused by an act of God or the
          public enemy, riots, acts of war, acts of terrorism, epidemics,
          flood, embargoes, weather, landslides, fire, earthquakes or
          similar causes.  The Company will nevertheless be required to use
          its best efforts to perform its obligations in a timely manner in
          accordance with the terms of the Transaction Documents, and the
          Company shall promptly give the Trustee an Officer's Certificate
          notifying it of such failure or delay by it.


                                      ARTICLE VI

                                    SERVICING FEE

                    SECTION 6.1.  Servicing Compensation.  A monthly
          servicing fee (the "Series 1 Monthly Servicing Fee") shall be
          payable to the Master Servicer, on behalf of the Servicing
          Parties, on each Distribution Date for the Accrual Period then
          ending, in an amount equal to the product of (a) the Servicing
          Fee and (b) a fraction the numerator of which is the daily
          average Term Certificates Invested Amount for such Accrual Period
          and the denominator of which is the sum of (i) the daily average
          of the Invested Amounts for each Outstanding Series (other than
          Series 2) for such Accrual Period and (ii) the daily average of
          the Aggregate Commitment Amount with respect to the Series 2
          Certificates for such Accrual Period; provided, however, that if
          an Early Amortization Event has occurred and C&A Products or any
          Affiliate thereof is acting as Master Servicer, (i) the Series 1
          Monthly Servicing Fee shall be deposited into the Expense Account

           
                               -41-
           
<PAGE>

          up to the amount of the Expense Account Limit for application in
          accordance with Section 7.3 of the Agreement and (ii) thereafter,
          the Series 1 Monthly Servicing Fee shall be deferred until the
          Term Certificates Invested Amount has been paid in full.  


                                     ARTICLE VII

                      COVENANTS, REPRESENTATIONS AND WARRANTIES

                    SECTION 7.1.  Representations and Warranties of the
          Company and the Master Servicer.  The Company and the Master
          Servicer hereby represent and warrant to the Trustee and each of
          the Term Certificateholders that each and all of their respective
          representations and warranties contained in each Pooling and
          Servicing Agreement is true and correct in all material respects
          as of the Issuance Date.

                    SECTION 7.2.  Covenants of the Company.  The Company
          hereby agrees that:

                    (a)  it shall observe each and all of its respective
               covenants (both affirmative and negative) contained in each
               Pooling and Servicing Agreement in all material respects;
            
                    (b)  it shall not terminate the Agreement unless in
               strict compliance with the terms of the Agreement; and

                    (c)  within 60 days of the date hereof, it will (i)
               deliver to the Trustee executed copies of software licenses
               or sublicenses, in a form reasonably acceptable to the
               Trustee, which grant to the Trustee the right to utilize any
               of the software owned or licensed by the Servicers that is
               necessary to perform the collection and administrative
               functions to be performed by the Trustee under the
               Transaction Documents, and (ii) have taken all necessary
               actions in connection with, and to ensure completion of,
               each of the Servicer Site Review and the Standby Liquidation
               System. 

                    SECTION 7.3.  Covenants of the Master Servicer.  The
          Master Servicer hereby agrees that it shall observe each and all
          of its covenants (both affirmative and negative) contained in
          each Pooling and Servicing Agreement in all material respects.


                                     ARTICLE VIII

                                    MISCELLANEOUS

                    SECTION 8.1.  Ratification of Agreement.  As
          supplemented by this Supplement, the Agreement is in all respects

           
                                      -42-
           
<PAGE>
          ratified and confirmed and the Agreement as so supplemented by
          this Supplement shall be read, taken and construed as one and the
          same instrument.

                    SECTION 8.2.  Governing Law.  THIS SUPPLEMENT SHALL BE
          CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF NEW YORK,
          WITHOUT GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF LAW, AND THE
          OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL
          BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                    SECTION 8.3.  Further Assurances.  Each of the Company
          and the Trustee agrees, from time to time, to do and perform any
          and all acts and to execute any and all further instruments
          required or reasonably requested by the other more fully to
          effect the purposes of this Supplement and the sale of the Term
          Certificates hereunder, including, without limitation, in the
          case of the Company, the execution of any financing or
          registration statements or continuation statements relating to
          the Receivables and the other Trust Assets for filing under the
          provisions of the UCC or similar legislation of any applicable
          jurisdiction.  

                    SECTION 8.4.  No Waiver; Cumulative Remedies.  No
          failure to exercise and no delay in exercising, on the part of
          the Trustee or any Term Certificateholder, any right, remedy,
          power or privilege hereunder, shall operate as a waiver thereof;
          nor shall any single or partial exercise of any right, remedy,
          power or privilege hereunder preclude any other or further
          exercise thereof or the exercise of any other right, remedy,
          power or privilege.  The rights, remedies, powers and privileges
          herein provided are cumulative and not exhaustive of any rights,
          remedies, powers and privileges provided by law.

                    SECTION 8.5.  Amendments.  This Supplement may only be
          amended, supplemented or otherwise modified from time to time if
          such amendment, supplement or modification is effected in
          accordance with the provisions of Section 10.1 of the Pooling
          Agreement.

                    SECTION 8.6.  Notices.  All notices, requests and
          demands to or upon any party hereto to be effective shall be
          given in the manner set forth, in the case of the Company, the
          Master Servicer and the Trustee, in Section 10.5 of the Pooling
          Agreement, and in the case of any other party, in writing
          (including a confirmed transmission by telecopy), and, unless
          otherwise expressly provided herein, shall be deemed to have been
          duly given or made when delivered by hand, or three days after
          being deposited in the mail, postage prepaid, or, in the case of
          telecopy notice, when received, addressed as follows in the case
          of the Rating Agencies or to such other address as may be
          hereafter notified by the respective parties hereto:


           
                             -43-
           
<PAGE>

                         D&P:           Duff & Phelps Credit Rating Co.
                                        55 East Monroe Street
                                        Chicago, Illinois  60603
                                        Attention: Asset-Backed Research
                                          and Monitoring Group
                                        Telecopier: (312) 263-2852


                         S&P:           Standard & Poor's Ratings Group
                                        25 Broadway
                                        New York, New York  10004
                                        Attention: Asset-Backed
                                          Surveillance Group
                                        Telecopier: (212) 412-0225

          Any notice required or permitted to be mailed to a Term
          Certificateholder shall be given as provided in Section 4A.3.

                    SECTION 8.7.  Counterparts.  This Supplement may be
          executed in any number of counterparts and by the different
          parties hereto in separate counterparts, each of which when so
          executed shall be deemed to be an original, and all of which
          taken together shall constitute one and the same agreement.


                                      ARTICLE IX

                                 FINAL DISTRIBUTIONS

                    SECTION 9.1.  Certain Distributions.  (a)  Not later
          than 2:00 p.m., New York City time, on the Distribution Date
          following the date on which the proceeds from the disposition of
          the Receivables are deposited into the Series 1 Non-Principal
          Collection Sub-subaccount and the Series 1 Principal Collection
          Sub-subaccount pursuant to subsection 7.2(b) of the Agreement,
          the Trustee shall distribute such amounts pursuant to Article III
          of this Supplement.

                    (b)  Notwithstanding anything to the contrary in this
          Supplement or the Agreement, any distribution made pursuant to
          this Section shall be deemed to be a final distribution pursuant
          to Section 9.3 of the Agreement with respect to the Term
          Certificates.

           
                                 -44-
           
<PAGE>

                    IN WITNESS WHEREOF, the Company, the Master Servicer
          and the Trustee have caused this Series 1 Supplement to be duly
          executed by their respective officers as of the day and year
          first above written.


                                        CARCORP, INC. 
                                         

                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President, Secretary
                                                  and Treasurer



                                        COLLINS & AIKMAN PRODUCTS CO.,
                                         as Master Servicer


                                        By: Anthony Hardwick
                                           Name: Anthony Hardwick
                                           Title: Vice President, Controller,
                                                  Acting Chief Financial Officer
                                                  and Assistant Treasurer




                                        CHEMICAL BANK, not in its 
                                          individual capacity but solely as
                                          Trustee

                                        By: Charles E. Dooley
                                           Title: Vice President

     
                              -45-
           
<PAGE>

                                                                 Schedule 1



                                    Trust Accounts

                    The U.S. Dollar Collection Account has been established
          by and at Chemical Bank, account number 323-334466.


                    The U.S. Dollar Collection Account is for the account
          of Chemical Bank, as trustee for the C&A Master Trust.


                    The Canada/U.S. Dollar Collection Account has been
          established by and at Canadian Imperial Bank of Commerce, account
          number 04-46718.


                    The Canada/U.S. Dollar Collection Account is for the
          account of Chemical Bank, as trustee for the C&A Master Trust.


                    The Canada/Canadian Dollar Collection Account has been
          established by and at Canadian Imperial Bank of Commerce, account
          number 22-43318


                    The Canada/Canadian Dollar Collection Account is for
          the account of Chemical Bank, as trustee for the C&A Master
          Trust.
           

<PAGE>




                                                             EXECUTION COPY

                                                                           




                                    CARCORP, INC.,


                            COLLINS & AIKMAN PRODUCTS CO.,
                                 as Master Servicer,


                                  SOCIETE GENERALE,
                                       as Agent

                                         and

                                    CHEMICAL BANK,
                                      as Trustee


                                                            

                               SERIES 1995-2 SUPPLEMENT

                              Dated as of March 30, 1995

                                          to

                                  POOLING AGREEMENT

                              Dated as of March 30, 1995

                                                             



                                   C&A MASTER TRUST


<PAGE>



                                  TABLE OF CONTENTS


                                                                       Page

                                      ARTICLE I

                                     DEFINITIONS  . . . . . . . . . . .   1
               SECTION 1.1.  Definitions  . . . . . . . . . . . . . . .   1


                                      ARTICLE II

                   DESIGNATION OF CERTIFICATES; PURCHASE AND SALE 
                               OF THE VFC CERTIFICATES  . . . . . . . .  17
               SECTION 2.1.  Designation  . . . . . . . . . . . . . . .  17
               SECTION 2.2.  The Series 2 Certificates  . . . . . . . .  17
               SECTION 2.3.  Purchases of Interests in the VFC
                               Certificates . . . . . . . . . . . . . .  18
               SECTION 2.4.  Delivery . . . . . . . . . . . . . . . . .  18
               SECTION 2.5.  Procedure for Initial Issuance and for
                               Increasing the VFC Invested Amount . . .  19
               SECTION 2.6.  Procedure for Decreasing the VFC
                               Invested Amount  . . . . . . . . . . . .  20
               SECTION 2.7.  Reductions of the Commitments  . . . . . .  21
               SECTION 2.8.  Interest; Commitment Fee . . . . . . . . .  22
               SECTION 2.9.  Purchase of VFC Certificateholders'
                               Interest in the VFC Certificates . . . .  22
               SECTION 2.10.  Indemnification by Company and the
                                 Master Servicer  . . . . . . . . . . .  23


                                     ARTICLE III

                             ARTICLE III OF THE AGREEMENT . . . . . . .  25
               SECTION 3A.2.  Establishment of Trust Accounts . . . . .  25
               SECTION 3A.3.  Daily Allocations.  . . . . . . . . . . .  27
               SECTION 3A.4.  Determination of Interest . . . . . . . .  29
               SECTION 3A.5.  Determination of Series 2 Monthly
                                 Principal Payment During a
                                 VFC Amortization Period  . . . . . . .  31
               SECTION 3A.6.  Applications  . . . . . . . . . . . . . .  31

                                      ARTICLE IV

                              DISTRIBUTIONS AND REPORTS . . . . . . . .  33
               SECTION 4A.1.  Distributions . . . . . . . . . . . . . .  33
               SECTION 4A.2.  Daily Reports . . . . . . . . . . . . . .  33
               SECTION 4A.3.  Statements and Notices  . . . . . . . . .  33


                                                -i-
<PAGE>
                                                                       Page


                                      ARTICLE V

                         ADDITIONAL EARLY AMORTIZATION EVENTS . . . . .  34
               SECTION 5.1.  Additional Early Amortization Events . . .  34


                                      ARTICLE VI

                                    SERVICING FEE . . . . . . . . . . .  37
               SECTION 6.1.  Servicing Compensation . . . . . . . . . .  37


                                     ARTICLE VII

                               CHANGE IN CIRCUMSTANCES  . . . . . . . .  38
               SECTION 7.1.  Illegality . . . . . . . . . . . . . . . .  38
               SECTION 7.2.  Requirements of Law  . . . . . . . . . . .  38
               SECTION 7.3.  Taxes  . . . . . . . . . . . . . . . . . .  40
               SECTION 7.4.  Indemnity  . . . . . . . . . . . . . . . .  42
               SECTION 7.5.  Limitation . . . . . . . . . . . . . . . .  43


                                     ARTICLE VIII

                      COVENANTS, REPRESENTATIONS AND WARRANTIES . . . .  43
               SECTION 8.1.  Representations and Warranties of the
                               Company and the Master Servicer  . . . .  43
               SECTION 8.2.  Covenants of the Company . . . . . . . . .  43
               SECTION 8.3.  Covenants of the Master Servicer . . . . .  44
               SECTION 8.4.  Obligations Unaffected . . . . . . . . . .  45
               SECTION 8.5.  Representations and Warranties of the
                               Initial Purchasers . . . . . . . . . . .  45


                                      ARTICLE IX

                                 CONDITIONS PRECEDENT . . . . . . . . .  46
               SECTION 9.1.  Conditions Precedent to Effectiveness
                               of Supplement  . . . . . . . . . . . . .  46


                                      ARTICLE X

                                      THE AGENT . . . . . . . . . . . .  49
               SECTION 10.1.  Appointment, Rights and Duties of
                                 the Agent  . . . . . . . . . . . . . .  49
               SECTION 10.2.  Consultation with Experts . . . . . . . .  50
               SECTION 10.3.  Liability of the Agent  . . . . . . . . .  50
               SECTION 10.4.  Indemnification . . . . . . . . . . . . .  50
               SECTION 10.5.  Credit Decision . . . . . . . . . . . . .  50

                                                -ii-
<PAGE>
                                                                       Page


               SECTION 10.6.  Reliance by the Agent . . . . . . . . . .  51
               SECTION 10.7.  Notice of Servicer Default or Early
                                 Amortization Event . . . . . . . . . .  51
               SECTION 10.8.  The Agent in its Individual
                                Capacity  . . . . . . . . . . . . . . .  52
               SECTION 10.9.  Successor Agent . . . . . . . . . . . . .  52


                                      ARTICLE XI

                                    MISCELLANEOUS . . . . . . . . . . .  53
               SECTION 11.1.   Ratification of Agreement  . . . . . . .  53
               SECTION 11.2.   Governing Law  . . . . . . . . . . . . .  53
               SECTION 11.3.   Further Assurances . . . . . . . . . . .  53
               SECTION 11.4.   Payments . . . . . . . . . . . . . . . .  53
               SECTION 11.5.   Costs and Expenses . . . . . . . . . . .  53
               SECTION 11.6.   No Waiver; Cumulative Remedies . . . . .  54
               SECTION 11.7.   Amendments . . . . . . . . . . . . . . .  54
               SECTION 11.8.   Severability . . . . . . . . . . . . . .  55
               SECTION 11.9.   Notices  . . . . . . . . . . . . . . . .  55
               SECTION 11.10.  Successors and Assigns . . . . . . . . .  55
               SECTION 11.11.  Counterparts; Effectiveness  . . . . . .  58
               SECTION 11.12.  Adjustments; Set-off . . . . . . . . . .  58
               SECTION 11.13.  Repurchase by Master Servicer  . . . . .  59
               SECTION 11.14.  Repurchase by Company  . . . . . . . . .  59
               SECTION 11.15.  Limitation of Liability  . . . . . . . .  59
               SECTION 11.16.  Limitation of Payments By Company  . . .  60
               SECTION 11.17.  Certain Payments . . . . . . . . . . . .  60
               SECTION 11.18.  No Bankruptcy Petition . . . . . . . . .  61


                                     ARTICLE XII

                                 FINAL DISTRIBUTIONS  . . . . . . . . .  61
               SECTION 12.1.  Certain Distributions . . . . . . . . . .  61


                                               -iii-
<PAGE>



          EXHIBITS

               Exhibit A         Form of VFC Certificate, Series 1995-2
               Exhibit B         Form of Subordinated Company Certificate,
                                 Series 1995-2
               Exhibit C         [Reserved]
               Exhibit D         Form of Commitment Transfer Supplement
               Exhibit E         Form of Daily Report
               Exhibit F         Form of Monthly Settlement Statement
               Exhibit G         Form of Notice of Increase


          SCHEDULES

               Schedule 1      Commitments
               Schedule 2      Trust Accounts

                                                -iv-
<PAGE>
                    SERIES 1995-2 SUPPLEMENT, dated as of March 30, 1995
          (this "Supplement"), among Carcorp, Inc., a Delaware corporation
          (the "Company"), Collins & Aikman Products Co., a Delaware
          corporation ("C&A Products"), as master servicer (the "Master
          Servicer"), the several banks parties to this Supplement as of
          the Issuance Date (collectively, the "Initial Purchasers" and,
          individually, an "Initial Purchaser"), the other financial
          institutions from time to time parties hereto as purchasers
          pursuant to Section 11.10, Societe Generale, a banking
          corporation organized under the laws of France acting through its
          Southwest Agency, as agent (the "Agent") for the Purchasers (as
          hereinafter defined) and as an Initial Purchaser, and Chemical
          Bank, a New York banking corporation, in its capacity as Trustee
          (the "Trustee") under the Agreement (as hereinafter defined).


                                W I T N E S S E T H :

                    WHEREAS, the Company, the Master Servicer and the
          Trustee entered into a Pooling Agreement, dated as of March 30,
          1995 (the "Agreement");

                    WHEREAS, the Agreement provides, among other things,
          that the Company, the Master Servicer and the Trustee may at any
          time and from time to time enter into supplements to the
          Agreement for the purpose of authorizing the issuance on behalf
          of the Trust by the Company for execution and redelivery to the
          Trustee for authentication of one or more Series of Investor
          Certificates; and

                    WHEREAS, the Company, the Master Servicer, the Trustee
          and the Initial Purchasers wish to supplement the Agreement as
          hereinafter set forth;  

                    NOW, THEREFORE, in consideration of the premises and of
          the mutual covenants herein contained, and other good and
          valuable consideration, the receipt and sufficiency of which are
          hereby expressly acknowledged, the parties hereto agree as
          follows:


                                      ARTICLE I

                                     DEFINITIONS

                    SECTION 1.1.  Definitions.  (a) The following words and
          phrases shall have the following meanings with respect to
          Series 2 and the definitions of such terms are applicable to the
          singular as well as the plural form of such terms and to the
          masculine as well as the feminine and neuter genders of such
          terms:

<PAGE>

                    "Accrued Expense Amount" shall mean, for each Business
               Day during an Accrual Period, the sum, without duplication,
               of (i) the Daily Interest Deposit for such Business Day,
               (ii) one-tenth of the Commitment Fee (up to the amount
               thereof due and payable on the succeeding Distribution Date
               and zero on each Business Day thereafter until the
               succeeding Distribution Date) payable to the VFC
               Certificateholders on the next succeeding Distribution Date,
               (iii) one-tenth of the Series 2 Certificates pro rata
               portion of the Servicing Fee (up to the Series 2
               Certificates' pro rata portion of the amount thereof due and
               payable on such succeeding Distribution Date and zero on
               each Business Day thereafter until the succeeding
               Distribution Date) and (iv) all Program Costs which have
               accrued since such preceding Business Day.  For purposes of
               clause (iii) above, the Servicing Fee shall be allocated
               among each Outstanding Series pro rata based upon the
               proportion that the Invested Amount for each such Series
               (or, with respect to Series 2, the Aggregate Commitment
               Amount) bears to the sum of (i) the Invested Amounts for all
               Outstanding Series (other than Series 2) and (ii) the
               Aggregate Commitment Amount.

                    "Acquiring Purchaser" shall have the meaning assigned
               in subsection 11.10(c).

                    "Additional Interest" shall have the meaning assigned
               in subsection 3A.4(b).

                    "Additional Series 2 Receivables" shall mean those
               Receivables, if any, originated by a Seller added to
               Schedule 1 to the Receivables Sale Agreement after the
               Issuance Date, which Seller's Receivables, as evidenced by
               an amendment to this Supplement and consented to by each
               Purchaser (in its sole and absolute discretion), shall be
               designated as Additional Series 2 Receivables.

                    "Agent" shall have the meaning specified in the
               recitals hereto.

                    "Aggregate Commitment Amount" shall mean, with respect
               to any Business Day, the aggregate amount of the Commitments
               of all Purchasers on such date, as reduced from time to time
               pursuant to Section 2.6.

                    "Aggregate Series 1 Receivables Amount" shall mean, of
               any day, the aggregate Principal Amount of Eligible
               Receivables minus (i) the Principal Amount of Excess Primary
               Auto Receivables, (ii) the Overconcentration Amounts with
               respect to Receivables of other Eligible Obligors and
               (iii) the Principal Amount of any Additional Series 2
               Receivables.

          
                                                       -2-
          
<PAGE>
                    "Aggregate Series 2 Primary Auto Receivables Amount" 
               shall mean, on any day, the sum of (A) the Principal Amount
               of the Excess Primary Auto Receivables and (B) the lesser of
               (i) the excess, if any, of the Aggregate Series 1
               Receivables Amount over the Series 1 Target Receivables
               Amount and (ii) the aggregate Principal Amount of Eligible
               Primary Auto Receivables (other than Excess Primary Auto
               Receivables).

                    "Aggregate Series 2 Receivables Amount" shall mean, on
               any day, the sum of the Aggregate Series 2 Primary Auto
               Receivables Amount and the aggregate Principal Amount of any
               Additional Series 2 Receivables; provided, however, that the
               Aggregate Series 2 Receivables Amount shall not include (i)
               the excess, if any, of (a) the aggregate Principal Amount of
               all Primary Auto Receivables payable in Canadian Dollars
               over (b) 25% of the aggregate Principal Amount of all
               Eligible Primary Auto Receivables in the Trust at the end of
               the Business Day immediately preceding such date and (ii) if
               the senior unsecured credit rating of a Primary Auto Obligor
               (or, if such Primary Auto Obligor is a Subsidiary, its
               parent) shall be reduced below BBB- by S&P, or Baa3 by
               Moody's Investors Service, Inc., the Principal Amount of
               Receivables of such Primary Auto Obligor.

                    "Aggregate Series 2 Receivables Amount Deficiency"
               shall be deemed to occur on any Business Day when, if after
               giving effect to all allocations and distributions to be
               made on such day (based upon the VFC Percentage as
               calculated for such day) the VFC Target Receivables Amount
               would exceed the Aggregate Series 2 Receivables Amount.

                    "Aggregate VFC Invested Amount" shall mean, as of any
               date of determination, the sum of the VFC Invested Amounts
               of all Purchasers on such date.

                    "Agreement" shall mean the Pooling Agreement, dated as
               of March 30, 1995, among the Company, the Master Servicer
               and the Trustee, as amended, supplemented or otherwise
               modified from time to time.

                    "Alternate Base Rate" shall mean, for any day, a rate
               per annum (rounded upwards, if necessary, to the next 1/16th
               of 1%) equal to the greater of (a) the Prime Rate in effect
               on such day and (b) the Federal Funds Effective Rate in
               effect on such day plus 1/2 of 1%.  If the Agent shall have
               determined (which determination shall be conclusive absent
               manifest error) that it is unable to ascertain the Federal
               Funds Effective Rate for any reason, including the inability
               or failure of the Agent to obtain sufficient quotations in
               accordance with the terms thereof, the Alternate Base Rate
               shall be determined without regard to clause (b) of the

          
                                                       -3-
          
<PAGE>
               preceding sentence until the circumstances giving rise to
               such inability no longer exist.  Any change in the Alternate
               Base Rate due to a change in the Prime Rate or the Federal
               Funds Effective Rate shall be effective on the effective day
               of such change in the Prime Rate or the Federal Funds
               Effective Rate, respectively.

                    "Applicable Margin" shall mean, at any date of
               determination, for each Eurodollar Tranche 0.40%, and for
               the Floating Tranche 0.0%; provided, however, if the senior
               unsecured credit rating of a Primary Auto Obligor (or, if
               such Primary Auto Obligor is a Subsidiary, its parent) shall
               be reduced below BBB by S&P, or Baa2 by Moody's Investors
               Service, Inc., the Applicable Margin for each Eurodollar
               Tranche and each Floating Tranche shall increase by 0.10%
               per annum commencing with the date the Master Servicer
               receives notice that such rating has been reduced and
               continuing until the date the Master Servicer receives
               notice that such rating has been upgraded to at least BBB or
               Baa2, as the case may be, or such other date as the Trust no
               longer owns Receivables of such Primary Auto Obligor.

                    "Article VII Costs" shall mean any amounts due pursuant
               to Article VII.

                    "Assessment Rate" shall mean, for any date, the annual
               rate (rounded upwards, if necessary, to the next 1/100 of
               1%) most recently estimated by the Agent as the then current
               net annual assessment rate that will be employed in
               determining amounts payable by the Agent to the Federal
               Deposit Insurance Corporation (or any successor) for
               insurance by such Corporation (or such successor) of time
               deposits made in U.S. Dollars at the Agent's domestic
               offices.

                    "Available Commitment" shall mean, with respect to any
               Business Day, the (i) Aggregate Commitment Amount on such
               Business Day minus (ii) the Aggregate VFC Invested Amount.

                    "Available Pricing Amount" shall mean, on any Business
               Day, the sum of (i) the Unallocated Balance plus (ii) the
               Increase, if any, on such date.

                    "Benefitted Purchaser" shall have the meaning assigned
               in Section 11.12.

                    "Board" shall mean the Board of Governors of the
               Federal Reserve System or any successor thereto.

                    "Certificate Rate" shall mean on any date of
               determination, the average, weighted based on the respective
               amounts of the Floating Tranche and each Eurodollar Tranche,

          
                                                  -4-
          
<PAGE>
               of the Alternate Base Rate in effect on such day and the
               Eurodollar Rates in effect on such day plus, in each case,
               the Applicable Margin; provided, however, during the
               continuation of an Early Amortization Event, the
               "Certificate Rate" shall be equal to the greater of (i) such
               average or (ii) the Alternate Base Rate plus 2.0%.

                    "Commitment" shall mean, as to any Purchaser, its
               obligation to maintain and, subject to certain conditions,
               increase, its VFC Invested Amount, in an aggregate amount
               not to exceed at any one time outstanding the amount set
               forth opposite such Purchaser's name on Schedule 1 under the
               caption "Commitment", as such amount may be reduced from
               time to time as provided herein; collectively, as to all
               Purchasers, the "Commitments".

                    "Commitment Fee" shall have the meaning assigned in
               subsection 2.8(b).

                    "Commitment Percentage" shall mean, as to any Purchaser
               and as of any date, the percentage equivalent of a fraction,
               the numerator of which is such Purchaser's Commitment as set
               forth on Schedule 1 and the denominator of which is the
               Aggregate Commitment Amount as of such date.

                    "Commitment Period" shall mean the period commencing on
               the Issuance Date and terminating on the date which is the
               earlier of (i) the Commitment Termination Date and (ii) the
               date on which an VFC Amortization Period commences.

                    "Commitment Reduction" shall have the meaning assigned
               in subsection 2.7(a).

                    "Commitment Termination Date" shall mean the last day
               of the December 1999 Settlement Period.

                    "Commitment Transfer Supplement" shall have the meaning
               assigned in subsection 11.10(c).

                    "Daily Interest Deposit" shall mean, for any Business
               Day, an amount equal to (i) the amount of accrued and unpaid
               Daily Interest Expense in respect of such day plus (ii) the
               aggregate amount of all previously accrued and unpaid Daily
               Interest Expense plus (iii) the aggregate amount of all
               accrued and unpaid Additional Interest.

                    "Daily Interest Expense" for any day in any Accrual
               Period, shall mean the sum of (A) the product of (i) the
               Aggregate VFC Invested Amount allocable to the Floating
               Tranche on such day divided by 365 and (ii) the Alternate
               Base Rate plus the Applicable Margin in effect on such day,
               and (B) the product of (i) the Aggregate VFC Invested Amount

          
                                             -5-
          
<PAGE>
               allocable to Eurodollar Tranches on such day divided by 360
               and (ii) the weighted average Eurodollar Rate plus the
               Applicable Margin in effect with respect thereto; provided,
               however, that for any such day during the continuation of an
               Early Amortization Event, the "Daily Interest Expense" for
               such day shall be equal to the greater of (i) the sum of the
               amounts calculated pursuant to clauses (A) and (B) above and
               (ii) the product of (x) the Aggregate VFC Invested Amount on
               such day divided by 365 and (y) the Alternate Base Rate in
               effect on such day plus 2.0%.

                    "Daily Report" shall mean a report prepared by the
               Master Servicer on each Business Day for the period
               specified therein, in substantially the form of Exhibit E or
               in such other form as may be approved by the Agent and the
               Master Servicer.

                    "Days Sales Outstanding" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, the number of days equal to the
               product of (a) 91 and (b) the amount obtained by dividing
               (i) the difference between (A) the aggregate Principal
               Amount of the Primary Auto Receivables and Additional
               Series 2 Receivables and (B) the aggregate bad debt reserve
               of the Sellers, in each case as at the last day of the
               Settlement Period immediately preceding such earlier
               Settlement Report Date, by (ii) aggregate Principal Amount
               of Primary Auto Receivables and Additional Series 2
               Receivables generated by the Sellers for the three
               Settlement Periods immediately preceding such earlier
               Settlement Report Date.

                    "Decrease" shall have the meaning assigned in
               Section 2.6.

                    "Dilution Ratio" shall mean, as of the last day of each
               Settlement Period, the ratio (expressed as a percentage)
               equal to the aggregate amount of Dilution Adjustments made
               with respect to the Primary Auto Receivables and Additional
               Series 2 Receivables during such Settlement Period divided
               by the aggregate Principal Amount of the Primary Auto
               Receivables and Additional Series 2 Receivables which were
               originated by the Sellers during such Settlement Period.

                    "Dilution Reserve Multiple" shall mean 1.50.

                    "Dilution Reserve Ratio" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) which is calculated as follows:



                                                -6-
          
<PAGE>
                    DRR = c*d*e

                    Where:

                    DRR =     Dilution Reserve Ratio;

                    c   =     the Dilution Reserve Multiple;

                    d   =     the greater of (i) the average of the
                              Dilution Ratio during the period of twelve
                              consecutive Settlement Periods ending prior
                              to such Settlement Report Date and (ii) the
                              average of the Dilution Ratio during the
                              period of three consecutive Settlement
                              Periods ending prior to such Settlement
                              Report Date; and

                    e   =     the quotient of (i) the aggregate Principal
                              Amount of Primary Auto Receivables and
                              Additional Series 2 Receivables which were
                              originated by the Sellers during the two
                              Settlement Periods immediately preceding such
                              earlier Settlement Report Date and (ii) the
                              difference between (A) the aggregate
                              outstanding Principal Amount of the
                              outstanding Primary Auto Receivables and
                              Additional Series 2 Receivables and (B) the
                              aggregate outstanding Principal Amount of all
                              Primary Auto Receivables and Additional
                              Series 2 Receivables which are Delinquent
                              Receivables and Defaulted Receivables, in
                              each case, as of the last day of the
                              Settlement Period immediately preceding such
                              earlier Settlement Report Date.

                    "Discount Rate" shall mean, as of any date of
               determination, the sum of (a) the weighted average interest
               rate in effect with respect to the VFC Certificates as of
               the end of the Settlement Period immediately preceding the
               most recent Settlement Report Date and (b) an amount equal
               to (i) the aggregate amount of fees (other than the
               Servicing Fee) accrued with respect to the VFC Certificates
               during the Settlement Period immediately preceding the most
               recent Settlement Report Date divided by (ii) the average
               daily VFC Invested Amount during such Settlement Period.

                    "Early Amortization Event" shall have the meaning
               assigned in Section 5.1 of this Supplement and Section 7.1
               of the Agreement.

                    "Effective Date" shall have the meaning assigned in
               Section 9.1.

          
                                       -7-
          
<PAGE>
                    "Eurodollar Base Rate" shall mean, with respect to each
               day during each Eurodollar Period pertaining to a Eurodollar
               Tranche:

                         (a)  if at least two offered rates for deposits in
                    U.S. Dollars for a period comparable to the applicable
                    Eurodollar Period appears on Telerate Page 3750 as of
                    11:00 a.m., London time, on the day that is two
                    Eurodollar Business Days prior to the first day of such
                    Eurodollar Period, the arithmetic mean of all such
                    offered rates; and

                         (b)  if fewer than two such offered rates so
                    appear on Telerate Page 3750, the rate (rounded
                    upwards, if necessary, to the nearest 1/16th of 1%) at
                    which U.S. Dollar deposits approximately equal to the
                    amount of such Eurodollar Tranche and for a period
                    comparable to the applicable Eurodollar Period are
                    offered to the Agent's office in which the relevant
                    eurodollar operations are being conducted in
                    immediately available funds in the eurodollar market at
                    approximately 11:00 a.m., New York City time, on the
                    day that is two Eurodollar Business Days prior to the
                    first day of such Eurodollar Period.

                    "Eurodollar Business Day" shall mean a day that is both
               a Business Day and a day on which banking institutions in
               the City of London, England are not required or authorized
               by law to be closed.

                    "Eurodollar Period" shall mean, with respect to any
               Eurodollar Tranche:

                         (a)  initially, the period commencing on the
                    Issuance Date or conversion date, as the case may be,
                    with respect to such Eurodollar Tranche and ending one,
                    two or three months thereafter, as selected by the
                    Company in its notice of Issuance Date or notice of
                    conversion, as the case may be, given with respect
                    thereto; and

                         (b)  thereafter, each period commencing on the
                    last day of the next preceding Eurodollar Period
                    applicable to such Eurodollar Tranche and ending one,
                    two or three months thereafter, as selected by the
                    Company by irrevocable notice to the Agent not less
                    than three Eurodollar Business Days prior to the last
                    day of the then current Eurodollar Period with respect
                    thereto;

               provided that, all of the foregoing provisions relating to
               Eurodollar Periods are subject to the following:

          
                                                  -8-
          
<PAGE>
                         (1)  if any Eurodollar Period would otherwise end
                    on a day that is not a Eurodollar Business Day, such
                    Eurodollar Period shall be extended to the next
                    succeeding Eurodollar Business Day unless the result of
                    such extension would be to carry such Eurodollar Period
                    into another calendar month in which event such
                    Eurodollar Period shall end on the immediately
                    preceding Eurodollar Business Day;

                         (2)  any Eurodollar Period that would otherwise
                    extend beyond the Scheduled Termination Date shall end
                    on the Scheduled Termination Date; and

                         (3)  any Eurodollar Period that begins on the last
                    Eurodollar Business Day of a calendar month (or on a
                    day for which there is no numerically corresponding day
                    in the calendar month at the end of such Eurodollar
                    Period) shall end on the last Eurodollar Business Day
                    of a calendar month.

                    "Eurodollar Rate" shall mean, with respect to each day
               during each Eurodollar Period pertaining to a portion of the
               VFC Invested Amount allocated to a Eurodollar Tranche, a
               rate per annum (rounded upwards, if necessary, to the
               nearest 1/16th of 1%) equal to the product of (a) the
               Eurodollar Base Rate in effect for such Eurodollar Period
               and (b) Statutory Reserves.

                    "Eurodollar Tranche" shall mean a portion of the
               Aggregate VFC Invested Amount for which the Series 2 Monthly
               Interest is calculated by reference to a Eurodollar Rate
               determined by reference to a particular Eurodollar Period.

                    "Federal Funds Effective Rate" shall mean, for any day,
               the weighted average of the rates on overnight federal funds
               transactions with members of the Federal Reserve System
               arranged by federal funds brokers, as published on the next
               succeeding Business Day by the Federal Reserve Bank of New
               York, or, if such rate is not so published for any day which
               is a Business Day, the average of the quotations for the day
               of such transactions received by the Agent from three
               federal funds brokers of recognized standing selected by it.

                    "Floating Tranche" shall mean that portion of the
               Aggregate VFC Invested Amount not allocated to a Eurodollar
               Tranche for which the Series 2 Monthly Interest is
               calculated by reference to the Alternative Base Rate.
             
                    "Increase" shall have the meaning assigned in
               subsection 2.5(a).



                                                    -9-
          
<PAGE>
                    "Increase Amount" shall have the meaning assigned in
               subsection 2.5(a).

                    "Increase Date" shall have the meaning assigned in
               subsection 2.5(a).

                    "Indemnified Amounts" shall have the meaning assigned
               in subsection 2.10(a).

                    "Indemnitee" shall have the meaning assigned in
               subsection 2.10(a).

                    "Initial Purchasers" shall have the meaning specified
               in the recitals hereto.

                    "Initial VFC Invested Amount" shall mean $12,000,000.

                    "Initial VFC Subordinated Certificate Amount" shall
               mean the VFC Subordinated Certificate Increase Amount in
               respect of the Issuance Date.

                    "Interest Shortfall" shall have the meaning assigned in
               subsection 3A.4(b).

                    "Invested Percentage" shall not be applicable to
               Series 2.

                    "Issuance Date" shall mean March 31, 1995.

                    "Majority Purchasers" shall mean, on any day,
               Purchasers having, in the aggregate, more than 50% of the
               Aggregate Commitment Amount.

                    "Maximum Commitment Amount" shall mean $75,000,000.

                    "Monthly Interest Payment" shall have the meaning
               assigned in subsection 3A.6(a). 

                    "Monthly Settlement Statement" shall mean a report
               prepared by the Master Servicer with respect to each
               Distribution Date for the immediately preceding Settlement
               Period, in substantially the form of Exhibit F or in such
               other form as may be approved by the Agent and the Master
               Servicer.

                    "Non-Excluded Taxes" shall have the meaning assigned in
               subsection 7.3(a).

                    "Optional Repurchase Percentage" shall mean 10% of the
               Aggregate VFC Invested Amount on the close of business of
               the last day of the VFC Revolving Period.


          
                                       -10-
          
<PAGE>
                    "Participants" shall have the meaning assigned in
               subsection 11.10(b).

                    "PAR Pool I" shall mean the pool of Primary Auto
               Receivables constituting part of the Trust Assets on the
               Business Day preceding the occurrence of a Separate VFC
               Amortization Event.

                    "PAR Pool II" shall mean the pool of Primary Auto
               Receivables conveyed to the Trust after the occurrence of a
               Separate VFC Amortization Event.

                    "Prime Rate" shall mean the rate of interest per annum
               publicly announced (or, if not announced publicly, quoted
               internally) from time to time by the Agent as its prime rate
               in effect at its principal office in New York City for
               short-term commercial loans in U.S. Dollars to domestic
               corporate borrowers (each change in the Prime Rate to be
               effective on the date such change is publicly announced (or
               quoted internally) as being effective), which rate, it is
               hereby acknowledged, is not necessarily the Agent's lowest
               rate.

                    "Program Costs" shall mean, for any Business Day,
               (i) all expenses, indemnities and other amounts due and
               payable to the Purchasers and the Agent under the Agreement
               or this Supplement (including, without limitation, any
               Article VII Costs), plus (ii) the product of (a) the sum (x)
               of all unpaid fees and expenses due and payable to counsel
               to, and independent auditors of, the Company (other than
               fees and expenses payable on or in connection with the
               closing of the issuance of the Series 2 Certificates) and
               any corporate income or franchise taxes due and payable by
               the Company, in each case on such Business Day and (y) all
               unpaid Trustee's expenses, and (b) a fraction, the numerator
               of which is the Aggregate Commitment Amount on such Business
               Day and the denominator of which is the sum of (i) the
               Invested Amounts on such Business Day of each Outstanding
               Series (other than Series 2) and (ii) the Aggregate
               Commitment Amount on such Business Day.

                    "Purchaser" shall mean each purchaser of a VFC
               Certificate, including each Initial Purchaser and each
               Acquiring Purchaser.

                    "Rating Agency" shall not be applicable to Series 2. 

                    "Record Date" shall mean, for any Distribution Date or
               other date on which a distribution is to be made on a Series
               2 Certificate, the Business Day immediately preceding such
               date.


                                                 -11-
          
<PAGE>
                    "Register" shall mean a register maintained by the
               Agent for recording transfers of the VFC Certificates.

                    "Required Purchasers" shall mean, on any day,
               Purchasers having, in the aggregate, more than 50% of the
               Aggregate Commitment Amount.

                    "Scheduled Termination Date" shall mean the earlier of
               (a) the Commitment Termination Date and (b) the date on
               which the Commitments are terminated in whole pursuant to
               Section 2.7.

                    "Separate VFC Amortization Event" shall have the
               meaning assigned in Section 5.1.

                    "Series 1 Required Subordinated Amount" shall have the
               meaning set forth in Section 1.1 of the Series 1 Supplement.

                    "Series 1 Supplement" shall mean the Series 1995-1
               Supplement, dated as of March 30, 1995, among the Company,
               the Master Servicer and the Trustee, as amended,
               supplemented or otherwise modified from time to time.

                    "Series 1 Target Receivables Amount" shall mean, on any
               date of determination, the sum of (i) the Term Certificate
               Adjusted Invested Amount on such day and (ii) the Series 1
               Required Subordinated Amount on such day.

                    "Series 2" shall mean Series 1995-2, the Principal
               Terms of which are set forth in this Supplement.

                    "Series 2 Accrued Interest Sub-subaccount" shall have
               the meaning assigned in subsection 3A.2(a).

                    "Series 2 Allocated Receivables Amount" shall mean, on
               any date of determination, the lower of (i) the VFC Target
               Receivables Amount on such day and (ii) the Aggregate Series
               2 Receivables Amount on such day.

                    "Series 2 Canada/Canadian Dollar Collection Subaccount"
               shall have the meaning assigned in subsection 3A.2(a).

                    "Series 2 Canada/U.S. Dollar Collection Subaccount"
               shall have the meaning assigned in subsection 3A.2(a).

                    "Series 2 Certificates" shall mean, collectively, those
               Certificates designated as the VFC Certificates and the VFC
               Subordinated Certificate.

                    "Series 2 Collection Subaccount" shall have the meaning
               assigned in subsection 3A.2(a).


          
                                           -12-
          
<PAGE>
                    "Series 2 Invested Amount" shall mean, with respect to
               any date of determination, the Aggregate VFC Invested
               Amount.

                    "Series 2 Monthly Interest" shall have the meaning
               assigned in subsection 3A.4(a).

                    "Series 2 Monthly Principal Payment" shall have the
               meaning assigned in Section 3A.5.

                    "Series 2 Monthly Servicing Fee" shall have the meaning
               assigned in Section 6.1.

                    "Series 2 Non-Principal Collection Sub-subaccount"
               shall have the meaning assigned in subsection 3A.2(a).

                    "Series 2 Percentage" shall mean the VFC Percentage.

                    "Series 2 Principal Collection Sub-subaccount" shall
               have the meaning assigned in subsection 3A.2(a).

                    "Series 2 Termination Date" shall mean the date which
               is nine (9) months after the last day of the VFC Revolving
               Period.

                    "Servicing Reserve Ratio" shall mean, as of any
               Settlement Report Date and continuing until the next
               Settlement Report Date, an amount (expressed as a
               percentage) equal to (a) the product of (i) 1.0% and (ii)
               2.0 times (b) Days Sales Outstanding as of such day divided
               by (c) 365.

                    "Statutory Reserves" shall mean a fraction (expressed
               as a decimal), the numerator of which is one and the
               denominator of which is one minus the aggregate of the
               maximum reserve percentages (including, without limitation,
               basic, supplemental, marginal, special, emergency or
               supplemental reserves) expressed as a decimal established by
               the Board and any other banking authority to which the Agent
               is subject with respect to the Eurodollar Rate, for
               "Eurocurrency Liabilities" (as defined in Regulation D of
               the Board).  Such reserve percentages shall include those
               imposed pursuant to such Regulation D.  Eurodollar Tranches
               shall be deemed to constitute Eurocurrency Liabilities and
               to be subject to such reserve requirements without the
               benefit of or credit for proration, exemptions or offsets
               which may be available from time to time to any Purchaser
               under such Regulation D.  Statutory Reserves shall be
               adjusted automatically on and as of the effective date of
               any change in any reserve percentage.



          
                                         -13-
          
<PAGE>
                    "Telerate Page 3750" shall mean the display page so
               designated on the Dow Jones Telerate Service (or such other
               page as may replace that page on that service, or such other
               service as may be nominated as the information vender, for
               the purpose of displaying comparable rates or prices).

                    "Term Certificates Adjusted Invested Amount" shall have
               the meaning set forth in Section 1.1 of the Series 1
               Supplement.

                    "Transfer Issuance Date" shall mean the date on which a
               Commitment Transfer Supplement becomes effective pursuant to
               the terms of such Commitment Transfer Supplement.

                    "Transferee" shall have the meaning assigned in
               subsection 11.10(f).

                    "Trust Accounts" shall have the meaning assigned in
               subsection 3A.2(a).

                    "Unallocated Balance" shall mean, as of any Business
               Day, the sum of (i) the portion of the Aggregate VFC
               Invested Amount for which interest is then being calculated
               by reference to the Alternate Base Rate, and (ii) the
               portion of the Aggregate VFC Invested Amount allocated to
               any Eurodollar Tranche that expires on such Business Day.

                    "VFC Adjusted Invested Amount" shall mean, as of any
               date of determination, (i) the Aggregate VFC Invested Amount
               on such date, minus (ii) the amount on deposit in the Series
               2 Principal Collection Sub-subaccount on such date.

                    "VFC Amortization Period" shall mean the period
               following the VFC Revolving Period and ending on the date
               when (i) the Aggregate VFC Invested Amount shall have been
               reduced to zero and all accrued interest and other amounts
               owing on the VFC Certificates and to the Agent and the
               Purchasers hereunder shall have been paid, or (ii) all
               Primary Auto Receivables and all Additional Series 2
               Receivables, if any, or, in the case of a the VFC
               Amortization Period commencing as a result of a Separate VFC
               Amortization Event, all PAR Pool I Receivables, have been
               collected or written off as uncollectible in accordance with
               the Policies and, in the case of write-offs, 90 days has
               past since the last write-off.

                    "VFC Certificate" shall mean a VFC Certificate,
               Series 1995-2, executed by the Company and authenticated by
               or on behalf of the Trustee, substantially in the form of
               Exhibit A.

                    "VFC Certificateholders" shall mean the Purchasers.

          
                                               -14-
          
<PAGE>
                    "VFC Certificateholders' Interest" shall have the
               meaning assigned in subsection 2.1(a).

                    "VFC Invested Amount" shall mean, with respect to any
               Purchaser on the Issuance Date, an amount equal to the
               product of such Purchaser's Commitment Percentage on such
               date and the Initial VFC Invested Amount, and with respect
               to such Purchaser on any date of determination thereafter,
               an amount equal to (a) such Purchaser's VFC Invested Amount
               on the immediately preceding Business Day (or, with respect
               to the day as of which such Purchaser becomes a party to
               this Supplement, whether by executing a counterpart hereof,
               a Commitment Transfer Supplement or otherwise, (i) the
               product of such Purchaser's Commitment Percentage and the
               Initial VFC Invested Amount or (ii) the portion of the
               transferor's VFC Invested Amount being purchased, in the
               case of an Acquiring Purchaser), plus (b) the amount of any
               increases in such Purchaser's VFC Invested Amount pursuant
               to Section 2.5 made on such day, minus (c) the amount of any
               distributions to such Purchaser pursuant to Section 2.6 on
               such day.

                    "VFC Percentage" shall mean (i) on any Business Day
               during the VFC Revolving Period, the percentage equivalent
               of a fraction, the numerator of which is equal to (A) the
               Series 2 Allocated Receivables Amount as of the end such
               Business Day and the denominator of which is equal to (B)
               the Aggregate Primary Auto Receivables Amount as of the end
               of such Business Day; provided that if on any Business Day,
               if after giving effect to all allocations and distributions
               to be made on such day (based upon the VFC Percentage as
               calculated for such day), an Aggregate Series 2 Receivables
               Amount Deficiency would exist, the VFC Percentage will not
               change (and shall be equal to the VFC Percentage as
               calculated at the close of business on the Business Day
               immediately preceding the occurrence of such Aggregate VFC
               Receivables Deficiency) until such Aggregate Series 2
               Receivables Amount Deficiency would no longer exist, and
               (ii) on any Business Day during the VFC Amortization Period,
               the VFC Percentage on the last day of the VFC Revolving
               Period; provided that such percentage shall only be applied
               with respect to PAR Pool I.  Further, the VFC Percentage
               with respect to any Receivables other than Primary Auto
               Receivables (and Additional Series 2 Receivables, if any)
               shall be 0.

                    "VFC Required Reserves Ratio" shall mean, as of any
               date of determination, the sum of (a) the Dilution Reserve
               Ratio on such date and (b) the Yield Reserve Ratio on such
               date.



          
                                -15-
          
<PAGE>
                    "VFC Required Subordinated Amount" shall mean, on any
               date of determination, the greater of (1) the product of (x)
               4% and (y) the VFC Adjusted Invested Amount on such date and
               (2) the sum of (x) the product of (i) the VFC Adjusted
               Invested Amount on such date and (ii) the VFC Required
               Subordinated Percentage on such date, (y) the product of (i)
               the Servicing Reserve Ratio on such date and (ii) the VFC
               Invested Amount on such date, and (z) the aggregate amount
               of Daily Interest Expense for all Accrual Periods not set
               aside and transferred as of such day to the Series 2 Non-
               Principal Collection Account.

                    "VFC Required Subordinated Percentage" shall mean, as
               of any date of determination, the VFC Required Reserves
               Ratio (expressed as a percentage) for such date.

                    "VFC Revolving Period" shall mean the period commencing
               on the Issuance Date and terminating on the earlier to occur
               of (i) the close of business on the date on which an Early
               Amortization Event occurs and (ii) the Scheduled Termination
               Date.

                    "VFC Subordinated Certificate" shall mean the
               Subordinated Company Certificate, Series 1995-2, executed by
               the Company and authenticated by or on behalf of the
               Trustee, substantially in the form of Exhibit B.

                    "VFC Subordinated Certificate Amount" shall mean, for
               any date of determination, an amount equal to (i) the Series
               2 Allocated Receivables Amount minus (ii) the VFC Adjusted
               Invested Amount.

                    "VFC Subordinated Certificate Increase Amount" shall
               have the meaning assigned in subsection 2.5(a).

                    "VFC Subordinated Certificate Reduction Amount" shall
               have the meaning assigned in subsection 2.6(b).

                    "VFC Target Receivables Amount" shall mean, on any date
               of determination, the sum of (i) the VFC Adjusted Invested
               Amount on such day and (ii) the VFC Required Subordinated
               Amount for such day.

                    "Yield Reserve Ratio" shall mean, as of any date of any
               Settlement Period Date and continuing until the next
               Settlement Report Date, a ratio (expressed as a percentage)
               equal to (a) the product of(i) 2.0 times Days Sales
               Outstanding as of such day and (ii) 1.50 times the Discount
               Rate as of such day divided by (b) 360.

                    (b)  If any term or provision contained herein
          conflicts with or is inconsistent with any term or provision

          
                                 -16-
          
<PAGE>
          contained in the Agreement, the terms and provisions of this
          Supplement shall govern.  All capitalized terms not otherwise
          defined herein are defined in the Agreement.  All Article,
          Section or subsection references herein shall mean Article,
          Section or subsections of this Supplement, except as otherwise
          provided herein.  Unless otherwise stated herein, as the context
          otherwise requires or if such term is otherwise defined in the
          Agreement, each capitalized term used or defined herein shall
          relate only to the Series 2 Certificates and no other Series of
          Investor Certificates issued by the Trust.


                                      ARTICLE II

                   DESIGNATION OF CERTIFICATES; PURCHASE AND SALE 
                               OF THE VFC CERTIFICATES

                    SECTION 2.1.  Designation.  The Certificates created
          and authorized pursuant to the Agreement and this Supplement
          shall be divided into two Classes, which shall be designated
          respectively as (i) the "VFC Certificates, Series 1995-2" and
          (ii) the "Subordinated Company Certificate, Series 1995-2."

                    SECTION 2.2.  The Series 2 Certificates.  (a)  The VFC
          Certificates shall represent fractional undivided interests in
          the Trust, consisting of the right to receive (i) the VFC
          Percentage (expressed as a decimal) of (A) Collections received
          with respect to the Primary Auto Receivables (other than PAR Pool
          II) and (B) all other funds relating to Primary Auto Receivables
          (other than PAR Pool II) on deposit in the Collection Accounts
          and in any subaccounts thereof and (ii)(A) Collections received
          with respect to Additional Series 2 Receivables, if any, and (B)
          all other funds relating to Additional Series 2 Receivables, if
          any, on deposit in the Collection Accounts and in any subaccounts
          thereof (collectively, the "VFC Certificateholders' Interest").  

                    (b)  The VFC Subordinated Certificate shall represent a
          fractional undivided interest in the Trust, consisting of the
          right to receive (A) Collections received with respect to the
          Primary Auto Receivables (other than PAR Pool II) and (B) all
          other funds relating to Primary Auto Receivables (other than PAR
          Pool II) on deposit in the Collection Accounts and in any
          subaccounts thereof and (ii)(A) Collections received with respect
          to Additional Series 2 Receivables, if any, and (B) all other
          funds relating to Additional Series 2 Receivables, if any, on
          deposit in the Collection Accounts and in any subaccounts thereof
          allocated to the VFC Certificateholders' Interest and not
          required to be distributed to or for the benefit of the
          Purchasers (the "VFC Subordinated Interest").  The Exchangeable
          Company Certificate and any other Series of Investor Certificates
          outstanding shall represent the ownership interest in the


                                                   -17-
          
<PAGE>
          remainder of the Trust not allocated pursuant hereto to the VFC
          Certificateholders' Interest or the VFC Subordinated Interest.

                    (c)  The VFC Certificates and the VFC Subordinated
          Certificate shall be substantially in the forms of Exhibits A and
          B, respectively, and shall, upon issue, be executed and delivered
          by the Company to the Trustee for authentication and redelivery
          as provided in Section 2.4 hereof and Section 5.2 of the
          Agreement.

                    (d)  Except as otherwise provided herein or in the
          Pooling Agreement, the Series 2 Certificates shall have no right
          to receive payments with respect to Receivables other than (i)
          the VFC Percentage of the Primary Auto Receivables and (ii) the
          Additional Series 2 Receivables, if any.

                    SECTION 2.3.  Purchases of Interests in the VFC
          Certificates.  (a)  Initial Purchase.  Subject to the terms and
          conditions of this Supplement, including delivery of notice in
          accordance with Section 2.4,(i) each Initial Purchaser hereby
          severally agrees (A) to purchase from the Trust on the Issuance
          Date a VFC Certificate in an amount equal to such Initial
          Purchaser's Commitment Percentage of the Initial VFC Invested
          Amount and (B) to maintain its VFC Certificate, subject to
          increase or decrease during the VFC Revolving Period, in
          accordance with the provisions of this Supplement and (ii) the
          Company hereby agrees (A) to purchase from the Trust on the
          Issuance Date the VFC Subordinated Certificate in an amount equal
          to the Initial VFC Subordinated Certificate Amount and (B) to
          maintain such interest in the VFC Subordinated Certificate,
          subject to increase or decrease during the VFC Revolving Period,
          in accordance with the provisions of this Supplement.  Payments
          by the Initial Purchasers in respect of the VFC Certificates
          shall be made in immediately available funds on the Issuance Date
          to the Agent for payment to the Company.

                    (b)  Subsequent Purchases.  Subject to the terms and
          conditions of this Supplement, each Acquiring Purchaser hereby
          severally agrees to maintain its VFC Certificate, subject to
          increase or decrease during the VFC Revolving Period, in
          accordance with the provisions of this Supplement.

                    (c)  Maximum VFC Invested Amount.  Notwithstanding
          anything to the contrary contained in this Supplement, at no time
          shall the VFC Invested Amount of any Purchaser exceed such
          Purchaser's Commitment at such time.

                    SECTION 2.4.  Delivery.  On the Issuance Date, the
          Company shall sign on behalf of the Trust and shall direct in
          writing pursuant to Section 5.2 of the Agreement the Trustee to
          duly authenticate, and the Trustee, upon receiving such
          direction, shall so authenticate (i) the VFC Certificates in

          
                                             -18-
          
<PAGE>
          denominations equal in the aggregate to the Maximum Commitment
          Amount, and (ii) a VFC Subordinated Certificate in a denomination
          equal to the Initial VFC Subordinated Certificate Amount.  The
          VFC Certificates shall be issued in minimum denominations of
          $1,000,000 and in integral multiples of $100,000 in excess
          thereof.  The Trustee shall mark on its books the actual VFC
          Invested Amount and VFC Subordinated Certificate Amount
          outstanding on any date of determination, which, absent manifest
          error, shall constitute prima facie evidence of the outstanding
          VFC Invested Amount and VFC Subordinated Certificate Amount from
          time to time.

                    SECTION 2.5.  Procedure for Initial Issuance and for
          Increasing the VFC Invested Amount.  (a)  Subject to
          subsection 2.5(b), on any Business Day during the Commitment
          Period, each Purchaser agrees that the Aggregate VFC Invested
          Amount may be increased by increasing each Purchaser's VFC
          Invested Amount (an "Increase"), up to an amount not exceeding
          each Purchaser's Commitment, upon the request of the Master
          Servicer or the Company on behalf of the Trust (each date on
          which an increase in the Aggregate VFC Invested Amount occurs
          hereunder being herein referred to as the "Increase Date"
          applicable to such Increase); provided, however, that the Master
          Servicer or the Company, as the case may be, shall have given the
          Agent irrevocable oral notice, followed promptly, but in no event
          later than the next Business Day, by a written notice,
          substantially in the form of Exhibit G hereto, of such request no
          later than (i) if the Initial VFC Invested Amount or Increase
          Amount is to be priced solely with reference to the Alternate
          Base Rate, on or prior to 11:00 a.m., New York City time, one day
          prior to the Issuance Date or on such Increase Date, as the case
          may be, or (ii) if all or a portion of the Initial VFC Invested
          Amount or Increase Amount is to be allocated to a Eurodollar
          Tranche, 11:00 a.m., New York City time, three Eurodollar
          Business Days prior to the Issuance Date or such Increase Date,
          as the case may be; provided, further, that the provisions of
          this subsection shall not restrict the allocations of Collections
          pursuant to Article III.  Such notice shall state (x) the
          Issuance Date or the Increase Date, as the case may be; (y) the
          Initial VFC Invested Amount or the proposed amount of such
          Increase (the "Increase Amount"), as the case may be; (y) what
          portions thereof will be allocated to a Eurodollar Tranche and
          the Floating Tranche; and (z) if any portions thereof are to be
          allocated to a Eurodollar Tranche, the length of the Eurodollar
          Period with respect thereto.  No Purchaser shall be obligated to
          fund any such Increase, unless concurrently with any such
          Increase in the Aggregate VFC Invested Amount, the VFC
          Subordinated Certificate Amount shall be increased by an amount
          such that after giving effect to such increase, the VFC Adjusted
          Invested Amount plus the VFC Subordinated Certificate Amount
          equals the VFC Target Receivables Amount (the "VFC Subordinated
          Certificate Increase Amount").

          
                                         -19-
          
<PAGE>
               Notwithstanding the foregoing, neither the Agent nor any
          Purchaser shall be required to fund the Initial VFC Invested
          Amount if the VFC Target Receivables Amount would exceed the
          Series 2 Allocated Receivables Amount on the Issuance Date after
          giving effect to such funding.

                    (b)  The Purchasers shall not be required to increase
          their respective VFC Invested Amounts on any Increase Date
          hereunder unless:

                    (i)  the related aggregate Increase Amount is equal to
               (A) in the case of a Floating Tranche, $1,000,000 or an
               integral multiple of $1,000,000 in excess thereof and (B) in
               the case of a Eurodollar Tranche, $5,000,000 or an integral
               multiple of $1,000,000 in excess thereof;

                   (ii)  after giving effect to the Increase, (A) the
               Aggregate VFC Invested Amount would not exceed the Maximum
               Commitment Amount on such Increase Date or (B) the Series 2
               Allocated Receivables Amount would equal or exceed the VFC
               Target Receivables Amount on such Increase Date; or

                  (iii)  no Early Amortization Event with respect to any
               Outstanding Series or an event which, with the passage of
               time or the giving of notice, would constitute an Early
               Amortization Event with respect to any such Series shall
               have occurred and be continuing.

                    (c)  After receipt by the Agent of the notice required
          by subsection 2.4(a) from the Master Servicer or the Company on
          behalf of the Trust, the Agent shall, so long as the conditions
          set forth in subsections 2.5(a) and (b) are satisfied, promptly
          provide telephonic notice to each Purchaser of the Increase Date
          and of the portion of the Increase Amount allocable to such
          Purchaser (which shall equal such Purchaser's Commitment
          Percentage of the Increase Amount).  The Master Servicer shall
          promptly notify the Company of the Increase Date and the amount
          of the VFC Subordinated Certificate Increase Amount.  Each
          Purchaser agrees to pay in immediately available funds such
          Purchaser's Commitment Percentage of each Increase on the related
          Increase Date to the Agent for payment to the Trust.

                    SECTION 2.6.  Procedure for Decreasing the VFC Invested
          Amount.  (a)  On any Business Day during the VFC Revolving Period
          or the VFC Amortization Period (except for Distribution Dates
          during the VFC Amortization Period (which shall be governed by
          subsection 3A.6(c))), upon request of the Master Servicer on
          behalf of the Trust, the Aggregate VFC Invested Amount may be
          reduced (a "Decrease") by the distribution to the Agent for the
          pro rata benefit of the Purchasers in accordance with their
          Commitment Percentages of some or all of the funds on deposit in
          the Series 2 Principal Collection Sub-subaccount on such day;

          
                                       -20-
          
<PAGE>
          provided that the Master Servicer shall have given the Agent oral
          notice, followed promptly in writing, prior to 12:00 noon, New
          York City time, on the date prior to such Decrease and which
          notice shall state the amount of such Decrease; provided,
          further, that such Decrease shall be in an amount equal to
          $1,000,000 and integral multiples of $1,000,000 in excess
          thereof.  Each such Decrease shall be subject to the payment of
          any amounts required by Section 7.4 resulting from a payment of a
          Eurodollar Tranche prior to the termination of the Eurodollar
          Period for such Eurodollar Tranche.

                    (b)  Simultaneously with any such Decrease during the
          VFC Revolving Period, the VFC Subordinated Certificate Amount
          shall be reduced by an amount (the "VFC Subordinated Certificate
          Reduction Amount") such that the VFC Subordinated Certificate
          Amount shall equal the VFC Required Subordinated Amount after
          giving effect to such Decrease.  During the VFC Revolving Period,
          after the distribution described in subsection (a) above has been
          made, and the VFC Subordinated Certificate Amount shall have been
          reduced by the VFC Subordinated Certificate Reduction Amount, a
          distribution shall be made to the holder of the VFC Subordinated
          Certificate out of remaining funds on deposit in the Series 2
          Principal Collection Sub-subaccount (including amounts
          transferred from any Series Canada/U.S. Dollar Collection
          Subaccount and any Series Canada/Canadian Dollar Collection
          Subaccount) in an amount equal to the lesser of (x) the VFC
          Subordinated Certificate Reduction Amount and (y) the amount of
          such remaining funds on deposit in the Series 2 Principal
          Collection Sub-subaccount (including amounts transferred from any
          Series Canada/U.S. Dollar Collection Subaccount and any Series
          Canada/Canadian Dollar Collection Subaccount).   

                    SECTION 2.7.  Reductions of the Commitments.  (a)  On
          any Business Day during the VFC Revolving Period, the Company, on
          behalf of the Trust, may, upon three Eurodollar Business Days'
          prior written notice (effective upon receipt) reduce or terminate
          the Commitments (a "Commitment Reduction") in an aggregate amount
          equal to $5,000,000 or a whole multiple of $5,000,000 in excess
          thereof; provided that no such termination or reduction shall be
          permitted if, after giving effect thereto and to any reduction in
          the Aggregate VFC Invested Amount on such date, the Aggregate VFC
          Invested Amount would exceed the Aggregate Commitment Amount then
          in effect.  Each Purchaser's Commitment shall be reduced by such
          Purchaser's Commitment Percentage of the amount of such
          Commitment Reduction.

                    (b)  Once reduced, the Commitments may not be
          subsequently reinstated.  Upon effectiveness of any such
          reduction, the Agent shall prepare a revised Schedule 1 to
          reflect the reduced Commitment of each Purchaser and Schedule 1
          of this Supplement shall be deemed to be automatically superseded
          by such revised Schedule 1.  The Agent shall distribute such

                                               -21-
          
<PAGE>
          revised Schedule 1 to the Company, the Master Servicer, the
          Trustee and each Purchaser.

                    SECTION 2.8.  Interest; Commitment Fee.  (a)  Interest
          shall be payable on the VFC Certificates on each Distribution
          Date pursuant to subsection 3A.6(a).

                    (b)  The Company shall direct the Trustee in writing to
          pay to the Agent, for the pro rata account of the Purchasers in
          accordance with their Commitment Percentages, on each
          Distribution Date, a commitment fee with respect to each Accrual
          Period or portion thereof ending on such date (the "Commitment
          Fee") during the VFC Revolving Period at a rate equal to 0.25%
          per annum of the average daily excess of the Aggregate Commitment
          Amount over the average Aggregate VFC Invested Amount during such
          Accrual Period.  The Commitment Fee shall be payable (a) monthly
          in arrears on each Distribution Date, (b) immediately upon any
          termination of any Commitment and (c) on the Scheduled
          Termination Date.  To the extent that funds on deposit in the
          Series 2 Accrued Interest Sub-subaccount and the Series 2 Non-
          Principal Collection Sub-subaccount at any such date are
          insufficient to pay the Commitment Fee due on such date, the
          Trustee shall so notify the Master Servicer and the Master
          Servicer shall immediately pay the Agent the amount of any such
          deficiency.

                    (c)  Calculations of per annum rates and fees under
          this Supplement shall be made on the basis of a 365-day year with
          respect to Commitment Fees, other fees, and, except with respect
          to Eurodollar Tranches, interest rates.  Each determination of
          the Eurodollar Rate by the Agent shall be conclusive and binding
          upon each of the parties hereto in the absence of manifest error.

                    SECTION 2.9.  Purchase of VFC Certificateholders'
          Interest in the VFC Certificates.  In the event of any breach of
          any of the representations and warranties set forth in Section
          2.3 of the Agreement, which breach has a material adverse effect
          on the interests of the Purchasers, then the Majority Purchasers,
          by notice then given in writing to the Company, the Trustee and
          the Master Servicer, may direct the Company to purchase the VFC
          Certificates and the Company shall be obligated to make such
          purchase on the next Distribution Date occurring at least five
          Business Days after receipt of such notice on the terms and
          conditions set forth below; provided, however, that no such
          purchase shall be required to be made if, by such Distribution
          Date, the representations and warranties contained in Section 2.3
          of the Agreement shall be satisfied in all material respects, or
          any material adverse effect on the Purchasers caused thereby
          shall have been cured to the satisfaction of the Majority
          Purchasers.



          
                              -22-
          
<PAGE>
                    The Company shall deposit in the U.S. Dollar Collection
          Account for credit to the Series 2 Principal Collection Sub-
          subaccount, on the Business Day preceding such Distribution Date,
          amounts equal to the purchase price (as described in the next
          succeeding sentence) for each of the VFC Certificateholders'
          Interests on such day.  The purchase price for each such purchase
          will be equal to the Aggregate VFC Invested Amount on the
          Distribution Date on which the purchase is scheduled to be made,
          plus (i) with respect to the VFC Certificateholders' Interest, an
          amount equal to all interest accrued but unpaid on such
          Distribution Date and all prior Distribution Dates, plus (ii) all
          Article VII Costs plus (iii) all other amounts payable to the
          Agent and the Purchasers hereunder.  Payment of such purchase
          price into the Series 2 Principal Collection Sub-subaccount in
          immediately available funds shall be considered a distribution of
          the entire amount required to be distributed to the VFC
          Certificateholders.  Notwithstanding anything to the contrary in
          this Supplement or the Agreement, the entire amount of the
          purchase price deposited in each such account shall be
          distributed to the VFC Certificateholders on such Distribution
          Date.  If the Majority Purchasers give notice directing the
          Company to purchase the Receivables as provided above, the
          obligation of the Company to purchase the VFC Certificateholders'
          Interest pursuant to this Section 2.9 shall constitute the sole
          remedy respecting an event of the type specified in the first
          sentence of this Section 2.9 available to the Purchasers.

                    SECTION 2.10.  Indemnification by Company and the
          Master Servicer.  (a) The Company, subject to Section 11.16, and
          the Master Servicer hereby agree, jointly and severally, to pay,
          and to indemnify and hold harmless, the Agent, each Purchaser and
          each of their respective officers, directors, agents and
          employees (each such person being called an "Indemnitee") from
          and against all claims, liabilities, damages, penalties and
          losses, including without limitation (but subject to
          Section 2.10(b)), reasonable attorneys' fees and expenses and
          disbursements of counsel (all of the foregoing being referred to
          collectively as "Indemnified Amounts") arising out of or
          resulting from the Transaction Documents or the transactions
          contemplated thereby, including Indemnified Amounts related to or
          resulting from (i) the use by the Company of the proceeds from
          the sale of any Certificates, (ii) a breach of any representation
          or warranty made or deemed made by the Company or the Master
          Servicer (or any of their respective officers) under or in
          connection with any Transaction Document, (iii) the failure by
          the Company or the Master Servicer to comply with any applicable
          law, rule or regulation, (iv) any dispute, claim, offset or
          defense (other than discharge in bankruptcy of the Obligor or as
          a result of a Charge-Off of a Receivable) of the Obligor to the
          payment of any Receivable (including, without limitation, a
          defense based on such Receivable or the related contract not
          being a legal, valid and binding obligation of such Obligor

                                  -23-
          
<PAGE>
          enforceable against it in accordance with its terms, or any other
          claim resulting from the sale of the merchandise or services
          related to such Receivable or the furnishing or failure to
          furnish such merchandise or services or relating to collection
          activities with respect to such Receivable), (v) any failure of
          the Company or the Master Servicer to perform its covenants,
          agreements, duties or obligations required to be performed or
          observed by it, in accordance with the provisions of the Pooling
          Agreement, the Servicing Agreement or the other Transaction
          Documents, (vi) any products liability or other claim arising out
          of or in connection with merchandise or service which are the
          subject of any Receivable, (vii) the commingling of Collections
          of Receivables at any time with other funds, or (viii) the
          failure to maintain vested in the Trustee a first priority
          ownership or security interest in the Trust Assets; provided,
          however, that such indemnity shall not, as to any Indemnitee, be
          available to the extent that such Indemnified Amounts are
          determined by a court of competent jurisdiction to have resulted
          from the gross negligence or willful misconduct of such
          Indemnitee (treating, for this purpose only, any Person and its
          respective directors, officers, employees and agents as a single
          Indemnitee).

                    (b)  If any action, suit, proceeding or investigation
          is commenced as to which an Indemnitee proposes to demand
          indemnification, it shall promptly so notify the Company and the
          Master Servicer.  The Indemnitee shall have the right to retain
          counsel of its own choice to represent it (which choice of
          counsel shall be reasonably satisfactory to the Company and the
          Master Servicer (it being understood that it would not be
          reasonable for the Company or the Master Servicer to object to
          the Indemnitee's choice of law firm solely on the basis of the
          location of such firm's principal office or the size of such
          firm)), and the Company and the Master Servicer shall pay the
          reasonable fees, expenses and disbursements of such counsel; and
          such counsel shall, to the extent consistent with its
          professional responsibilities, cooperate with the Company, the
          Master Servicer and any counsel designated by the Company or the
          Master Servicer.  In no event shall the Company or the Master
          Servicer be liable for the fees, expenses and disbursements of
          more than one counsel representing all Indemnitees that are
          parties to the same action, suit, proceeding or investigation. 
          The Company and the Master Servicer shall be liable for any
          settlement of any action, suit, proceeding or investigation
          against an Indemnitee made with the Company's and the Master
          Servicer's written consent, which consent shall not be
          unreasonably withheld.  The Company and the Master Servicer may,
          without the consent of an Indemnitee, settle or compromise any
          action, suit, proceeding or investigation, or permit a default or
          consent to the entry of any judgment in respect thereof, if such
          settlement, compromise or consent includes the giving by the
          claimant to such Indemnitee a release from all liability in

                                 -24-
          
<PAGE>
          respect of such action, suit, proceeding or investigation.  In
          the event of any dispute between any Indemnitee, on the one hand,
          and the Company or the Master Servicer, on the other hand, as to
          whether the Company or the Master Servicer is acting reasonably
          in objecting to any proposed settlement, compromise, default or
          consent, such dispute shall be resolved through arbitration in
          New York City in accordance with the commercial arbitration rules
          of the American Arbitration Association.  There shall be a single
          arbitrator to be selected by mutual agreement of the Indemnitee,
          the Company and the Master Servicer (or, if such parties cannot
          agree on an arbitrator, by an arbitrator selected by a federal or
          state court located in the City of New York).  Any such
          arbitration must be commenced not later than 30 days after the
          date such dispute arose.  In any such arbitration, each party
          shall be responsible for and pay its costs and expenses
          (including attorneys' fees), and the parties shall share equally
          in the cost of the arbitration.

                    (c)  Notwithstanding anything to the contrary in this
          Section 2.10, this Section 2.10 shall not apply to taxes, it
          being understood that the Company's and the Master Servicer's
          only obligations with respect to taxes shall arise under Section
          7.3.


                                     ARTICLE III

                             ARTICLE III OF THE AGREEMENT

                    Section 3.1 of the Agreement shall be read in its
          entirety as provided in the Agreement.  Article III of the
          Agreement (except for Section 3.1 thereof and any portion thereof
          relating to another Series) shall read in its entirety as follows
          and shall be exclusively applicable to the Series 2 Certificates:

                    SECTION 3A.2.  Establishment of Trust Accounts.
          (a)  The Trustee shall cause to be established and maintained in
          the name of the Trustee, on behalf of the Trust, (i) for the
          benefit of the Purchasers and for the benefit, subject to the
          prior interest of the Purchasers, of the holder of the VFC
          Subordinated Certificate, a subaccount of the U.S. Dollar
          Collection Account (the "Series 2 Collection Subaccount"), which
          subaccount is the Series Collection Subaccount with respect to
          Series 2, bearing a designation clearly indicating that the funds
          deposited therein are held for the benefit of the Purchasers and
          for the benefit, subject to the prior interest of the Purchasers,
          of the holder of the VFC Subordinated Certificate; (ii) for the
          benefit of the Purchasers and for the benefit, subject to the
          prior interest of the Purchasers, of the holder of the VFC
          Subordinated Certificate, two subaccounts of the Series 2
          Collection Subaccount: the Series 2 Principal Collection Sub-
          subaccount and the Series 2 Non-Principal Collection

          
                                         -25-
          
<PAGE>
          Sub-subaccount (respectively, the "Series 2 Principal Collection
          Sub-subaccount" and the "Series 2 Non-Principal Collection Sub-
          subaccount"), each bearing a designation clearly indicating that
          the funds deposited therein are held for the benefit of the
          Purchasers and for the benefit, subject to the prior interest of
          the Purchasers, of the holder of the VFC Subordinated
          Certificate; (iii) for the benefit of the Purchasers, a
          subaccount of the Series 2 Non-Principal Collection
          Sub-subaccount (the "Series 2 Accrued Interest Sub-subaccount";
          and (iv) for the benefit of the Purchasers, one subaccount of the
          Canada/U.S. Dollar Collection Account (the "Series 2 Canada/U.S.
          Dollar Collection Subaccount") and one subaccount of the
          Canada/Canadian Dollar Collection Account (the "Series 2
          Canada/Canadian Dollar Collection Subaccount"); all accounts
          established pursuant to this subsection 3A.2(a) and listed on
          Schedule 2, collectively, the "Trust Accounts").  The Trustee
          shall possess all right, title and interest in all funds from
          time to time on deposit in, and all Eligible Investments credited
          to, the Trust Accounts and in all proceeds thereof.  The Trust
          Accounts shall be under the sole dominion and control of the
          Trustee for the exclusive benefit of the Purchasers and to the
          extent applicable, subject to the prior interest of the
          Purchasers, to the holder of the VFC Subordinated Certificate. 

                    (b)  All Eligible Investments in the Trust Accounts
          shall be held by the Trustee for the exclusive benefit of the
          Purchasers and, subject to the prior interest of the Purchasers,
          of the holder of the VFC Subordinated Certificate; provided,
          however, that funds on deposit in a Trust Account which is a Sub-
          subaccount of a Collection Account may, at the direction of the
          Master Servicer, be invested together with funds held in other
          Sub-subaccounts of a Collection Account.  After giving effect to
          any distribution to the Company pursuant to subsection 3A.3(c),
          amounts on deposit and available for investment in the Series 2
          Principal Collection Sub-subaccount shall be invested by the
          Trustee at the written direction of the Company in Eligible
          Investments that mature, or that are payable or redeemable upon
          demand of the holder thereof, on or prior to the next Business
          Day.  Amounts on deposit and available for investment in the
          Series 2 Accrued Interest Sub-subaccount shall be invested by the
          Trustee at the written direction of the Company in Eligible
          Investments that mature, or that are payable or redeemable upon
          demand of the holder thereof, on or prior to the subsequent
          Distribution Date.  All interest and other investment earnings
          (net of losses and investment expenses) on funds deposited in the
          Series 2 Accrued Interest Sub-subaccount shall be deposited in
          the Series 2 Non-Principal Collection Sub-subaccount.  All
          interest and investment earnings (net of losses and investment
          expenses) on funds deposited in the Series 2 Principal Collection
          Sub-subaccount shall be deposited in the Series 2 Non-Principal
          Collection Sub-subaccount.


          
                                             -26-
          
<PAGE>
                    SECTION 3A.3.  Daily Allocations.  (a)  The portion of
          the Aggregate Daily Collections allocated to the Series 2
          Certificates pursuant to Article III of the Agreement shall be
          allocated and distributed as set forth in this Article III.  In
          accordance with subsection 3.1(e) of the Agreement, the Master
          Servicer shall direct the Trustee to transfer the following
          amounts:

                    (i)  on each Business Day, an amount equal to the
               Accrued Expense Amount for such day (or such greater amount
               as the Company may request) shall be transferred from the
               Series 2 Collection Subaccount (or, if necessary, from the
               Series 2 Canada/U.S. Dollar Collection Subaccount and the
               Series 2 Canada/Canadian Dollar Collection Subaccount
               pursuant to Section 3.1(e)(vii) of the Agreement) to the
               Series 2 Non-Principal Collection Sub-subaccount; provided,
               however, if on any Business Day, after giving effect to any
               transfers to be made on such Business Day, the VFC Invested
               Amount would be less than $10,000,000, the Master Servicer
               shall direct the Trustee to transfer from the Series 2
               Collection Subaccount (or, if necessary, from the Series 2
               Canada/U.S. Dollar Collection Subaccount and the Series 2
               Canada/Canadian Dollar Collection Subaccount pursuant to
               Section 3.1(e)(vii) of the Agreement) to the Series 2 Non-
               Principal Collection Sub-subaccount an amount equal to the
               excess, if any, of (A) the sum of (1) the Commitment Fee
               (assuming the daily average available Commitment would be
               equal to the Maximum Commitment) payable to the Purchasers
               on the next succeeding Distribution Date and (2) the Series
               2 Certificates pro rata portion of the Servicing Fee due and
               payable on the next succeeding Distribution Date over (B)
               the amount transferred to and on deposit in the Series 2
               Non-Principal Sub-subaccount prior to such Business Day
               pursuant to clauses (ii) and (iii) of the definition of
               Accrued Expense Amount; and

                    (ii)  following the transfers pursuant to
               clause (i) above, any remaining funds on deposit in the
               Series 2 Collection Subaccount shall be transferred to the
               Series 2 Principal Collection Sub-subaccount. 

                    (b)  (i)  On each Business Day during the VFC Revolving
          Period (including Distribution Dates), after giving effect to all
          allocations of Aggregate Daily Collections on such Business Day,
          amounts on deposit in the Series 2 Principal Collection Sub-
          subaccount (together with any amounts transferred thereto
          pursuant to subsection 3A.3(c) of the Series 1 Supplement), and
          amounts, if any, remaining on deposit in the Series 2 Canada/U.S.
          Dollar Collection Subaccount and the Series 2 Canada/Canadian
          Dollar Collection Subaccount shall be distributed by the Trustee
          to the Company (but only to the extent that the Trustee has
          received a Daily Report which reflects the receipt of the

                                       -27-
          
<PAGE>
          Collections on deposit therein); provided that such distribution
          shall be made only if no Early Amortization Event shall be
          continuing and only to the extent that, if after giving effect to
          such distribution, the VFC Target Receivables Amount would not
          exceed the Aggregate Series 2 Receivables Amount; provided
          further that if the Company or the Master Servicer shall have
          given the Agent irrevocable notice (effective upon receipt) at
          least one Eurodollar Business Day prior to such day (or, in the
          case of the Floating Tranche, notice may be given on such day),
          the Company or the Master Servicer may instruct the Trustee to
          withdraw all or a portion of such amounts on deposit in the
          Series 2 Principal Collection Sub-subaccount (together with any
          amounts transferred thereto pursuant to subsection 3A.3(c) of the
          Series 1 Supplement and any amounts to be transferred thereto
          from the Series 2 Canada/U.S. Dollar Collection Sub-subaccount
          and the Series 2 Canada/Canadian Dollar Collection Sub-
          subaccount) and apply such withdrawn amounts toward the reduction
          of the Aggregate VFC Invested Amount and the VFC Subordinated
          Certificate Amount in accordance with Section 2.6; provided
          further, that, if on any Business Day during the VFC Revolving
          Period, after giving effect to all allocations of Aggregate Daily
          Collections on such Business Day, the VFC Target Receivables
          Amount would exceed the Aggregate Series 2 Receivables Amount,
          the Master Servicer shall direct the Trustee to transfer to the
          Series 2 Principal Collection Sub-subaccount, first, from amounts
          on deposit in the Series 2 Canada/U.S. Dollar Collection
          Subaccount and second, from amounts on deposit in the Series 2
          Canada/Canadian Dollar Subaccount (after exchanging such amounts
          into U.S. Dollars in accordance with subsection 3.1(j) of the
          Agreement), an amount equal to such shortfall.  Amounts
          distributed to the Company hereunder shall be deemed to be paid
          first from Collections received directly by any Servicing Party
          and second from Collections received in the Lockboxes.

                  (ii)   On each Business Day during the VFC Amortization
          Period, amounts on deposit in the Series 2 Canada/U.S. Dollar
          Collection Subaccount and, subject to subsection 3.1(j) of the
          Agreement, the Series 2 Canada/Canadian Dollar Collection
          Subaccount shall be transferred to the Series 2 Collection
          Subaccount and allocated as set forth in Article III of the
          Agreement and this Section 3A.3.

                  (iii)  On each Business Day during the VFC Amortization
          Period (including Distribution Dates), funds deposited in the
          Series 2 Principal Collection Sub-subaccount (including, without
          limitation, funds transferred pursuant to clause (b)(ii) above)
          shall be invested in Eligible Investments that mature on or prior
          to the next Determination Date and shall be distributed on such
          Distribution Date in accordance with subsection 3A.6(c).  No
          amounts on deposit in the Series 2 Principal Collection
          Sub-subaccount shall be distributed by the Trustee to the Company


          
                                              -28-
          
<PAGE>
          or the holder of the VFC Subordinated Certificate during a VFC
          Amortization Period.  

                    (c)  On each Business Day, an amount equal to the Daily
          Interest Deposit for such day shall be transferred from the
          Series 2 Non-Principal Sub-subaccount to the Series 2 Accrued
          Interest Sub-subaccount.

                    (d)  The allocations to be made pursuant to this
          Section 3A.3 are subject to the provisions of Sections 2.6, 7.2
          and 9.1 of the Agreement.

                    SECTION 3A.4.  Determination of Interest.  (a) (i) The
          amount of interest distributable with respect to the VFC
          Certificates ("Series 2 Monthly Interest") on each Distribution
          Date shall be determined by the Master Servicer and shall be (A)
          with respect to that portion of the Aggregate VFC Invested Amount
          allocated to each Eurodollar Tranche on such day, an amount equal
          to the product of (1) the number of days in the preceding Accrual
          Period divided by 360, (2) the weighted average portion of the
          Aggregate VFC Invested Amount allocable to such Eurodollar
          Tranche since the close of business on the preceding Distribution
          Date and (3) the Eurodollar Rate applicable to such Eurodollar
          Tranche for the Accrual Period ending on such Distribution Date
          plus the Applicable Margin, and (B) with respect to that portion
          of the Aggregate VFC Invested Amount allocated to the Floating
          Tranche on such day, an amount equal to the sum of the portion of
          the Daily Interest Expense accrued pursuant to clause (A) of the
          definition thereof determined for each day of the Accrual Period
          ended on such Distribution Date; provided, however, that during
          the continuance of an Early Amortization Event, the "Series 2
          Monthly Interest" on such Distribution Date shall be equal to the
          greater of (x) the sum of the amounts calculated pursuant to
          clauses (A) and (B) above and (y) the sum of the Daily Interest
          Expense accrued pursuant to clause (ii) of the proviso to the
          definition thereof determined for each day of the Accrual Period
          relating to such Distribution Date.

                    (ii)  Following any change in the amount of any
          Eurodollar Tranche or Floating Tranche during an Accrual Period,
          the Series 2 Monthly Interest shall be calculated with respect to
          such changed amount for the number of days in the Accrual Period
          during which such changed amount is outstanding.

                    (iii)  If the Certificate Rate changes during any
          Accrual Period, the Master Servicer and the Agent shall cooperate
          in amending the Monthly Settlement Statement to reflect the
          adjustment in the Series 2 Monthly Interest for such Accrual
          Period caused by such change and any consequent adjustments,
          including, without limitation, adjustment to the Series 2
          Deficiency Amount, if any, and the Master Servicer shall also
          provide notification to the Trustee of any such change in the

          
                                  -29-
          
<PAGE>
          Certificate Rate.  Any amendment to the Monthly Settlement
          Statement pursuant to this subsection 3A.4(a)(ii), including,
          without limitation, any adjustment to the Series 2 Deficiency
          Amount, shall be completed by 10:00 a.m. on the day preceding the
          next Settlement Report Date.

                    (b)  On each Distribution Date, the Master Servicer
          shall determine the excess, if any (the "Interest Shortfall"), of
          (i) the aggregate Series 2 Monthly Interest for the Accrual
          Period ending on such Distribution Date over (ii) the amount
          which will be available to be distributed to the Purchasers on
          such Distribution Date in respect thereof pursuant to this
          Supplement.  If the Interest Shortfall with respect to any
          Distribution Date is greater than zero, an additional amount
          ("Additional Interest") equal to the product of (A) the number of
          days until such Interest Shortfall shall be repaid divided by
          365, (B) the Alternate Base Rate plus 2.0% and (C) such Interest
          Shortfall (or the portion thereof which has not been paid to the
          Purchasers) shall be payable as provided herein with respect to
          the VFC Certificates on each Distribution Date following such
          Distribution Date to and including, the Distribution Date on
          which such Interest Shortfall is paid to the VFC
          Certificateholders.

                    (c)  On any Eurodollar Business Day, the Company may,
          subject to subsection 3A.4(e), elect to allocate all or any
          portion of the Available Pricing Amount to one or more Eurodollar
          Tranches with Eurodollar Periods commencing on such Eurodollar
          Business Day by giving the Agent irrevocable written or
          telephonic (confirmed in writing) notice thereof, which notice
          must be received by the Agent prior to 12:00 noon, New York City
          time, three Eurodollar Business Days prior to such Eurodollar
          Business Day.  Such notice shall specify (i) the applicable
          Eurodollar Business Day, (ii) the Eurodollar Period for each
          Eurodollar Tranche to which a portion of the Available Pricing
          Amount is to be allocated and (iii) the portion of the Available
          Pricing Amount being allocated to each such Eurodollar Tranche. 
          Promptly upon receipt of each such notice the Agent shall notify
          each Purchaser of the contents thereof.  If the Agent shall not
          have received timely notice as aforesaid with respect to all or
          any portion of the Available Pricing Amount, the Monthly Interest
          Payment on such amount shall be calculated by reference to the
          Alternate Base Rate.

                    (d)  Any reduction in the VFC Invested Amount on any
          Business Day shall be allocated in the following order of
          priority:

                    First, to reduce the Available Pricing Amount, as
                    appropriate; and 



          
                                            -30-
          
<PAGE>
                    Second, to reduce the portion of the Aggregate VFC
                    Invested Amount allocated to Eurodollar Tranches in
                    such order as the Company may select in order to
                    minimize costs payable pursuant to Section 7.4.

                    (e)  Notwithstanding anything to the contrary contained
          in this Section 3A.4, (i) the portion of the Aggregate VFC
          Invested Amount allocable to each Eurodollar Tranche must be in
          an amount equal to $5,000,000 or an integral multiple of
          $1,000,000 in excess thereof; (ii) no more than five Eurodollar
          Tranches shall be outstanding at any one time; (iii) after the
          occurrence and during the continuance of any Early Amortization
          Event, the Company may not elect to allocate any portion of the
          Available Pricing Amount to a Eurodollar Tranche; and (iv) after
          the end of the VFC Revolving Period, the Company may not select
          any Eurodollar Period that exceeds one month or that does not end
          on or prior to the next succeeding Distribution Date.

                    SECTION 3A.5.  Determination of Series 2 Monthly
          Principal Payment During a VFC Amortization Period.  The amount
          (the "Series 2 Monthly Principal Payment") distributable from the
          Series 2 Principal Collection Sub-subaccount on each Distribution
          Date during the VFC Amortization Period shall be equal to the
          amount on deposit in such account on the immediately preceding
          Determination Date; provided, however, that Series 2 Monthly
          Principal Payment on any Distribution Date shall not exceed the
          Aggregate VFC Invested Amount on such Distribution Date. 
          Further, on any other Business Day during the VFC Amortization
          Period, funds may be distributed from the Series 2 Principal
          Collection Sub-subaccount to the Purchasers in accordance with
          Section 2.6 of this Supplement.

                    SECTION 3A.6.  Applications.  (a)  The Master Servicer
          shall direct the Trustee to distribute, on each Distribution
          Date, from amounts on deposit in the Series 2 Accrued Interest
          Sub-subaccount, an amount equal to the Series 2 Monthly Interest
          payable on such Distribution Date (such amount, the "Monthly
          Interest Payment"), plus the amount of any Monthly Interest
          Payment previously due but not distributed to the Purchasers on a
          prior Distribution Date, plus the amount of any Additional
          Interest for such Distribution Date and any Additional Interest
          previously due but not distributed to the Purchasers on a prior
          Distribution Date, to the Purchasers.

                    (b) On each Distribution Date, the Master Servicer
          shall direct the Trustee to apply funds on deposit in the Series
          2 Non-Principal Collection Sub-subaccount (after taking into
          consideration the distribution to the Purchasers from the Series
          2 Non-Principal Collection Sub-subaccount pursuant to subsection
          3A.6(a)) in the following order of priority to the extent funds
          are available:


          
                                       -31-
          
<PAGE>
                    (i)  an amount equal to the Series 2 Monthly Servicing
               Fee for the Accrual Period ending on such Distribution Date
               shall be withdrawn from the Series 2 Non-Principal
               Collection Sub-subaccount by the Trustee and paid to the
               Master Servicer, provided that if an Early Amortization
               Event shall have occurred and C&A Products or any Affiliate
               thereof is the Master Servicer, the Trustee shall deposit
               the Series 2 Monthly Servicing Fee into the Expense Account
               up to the amount of the Expense Account Limit, or if C&A
               Products or any Affiliate thereof is not the Master
               Servicer, the Series 2 Monthly Servicing Fee shall be paid
               to such Person acting as Successor Servicer; and

                   (ii)  an amount equal to any Program Costs due and
               payable shall be withdrawn from the Series 2 Non-Principal
               Collection Sub-subaccount by the Trustee and paid to the
               Persons owed such amounts.

          Any remaining amounts on deposit in the Series 2 Non-Principal
          Collection Sub-subaccount (in excess of the Accrued Expense
          Amount as of such day) not allocated pursuant to clauses (i) and
          (ii) above shall be paid to the holder of the VFC Subordinated
          Certificate; provided, however, that during the VFC Amortization
          Period, such remaining amounts shall be deposited in the Series 2
          Principal Collection Sub-subaccount for distribution in
          accordance with subsection 3A.6(c).

                    (c)  During a VFC Amortization Period, the Master
          Servicer shall direct the Trustee to apply, on each Distribution
          Date, amounts on deposit in the Series 2 Principal Collection
          Sub-subaccount in the following order of priority:

                    (i)  an amount equal to the Series 2 Monthly Principal
               Payment for such Distribution Date shall be distributed from
               the Series 2 Principal Collection Sub-subaccount to the
               Purchasers; and

                   (ii)  if, following the repayment in full of the VFC
               Invested Amount, any amounts are owed to the Trustee or any
               other Person, on account of its expenses incurred in respect
               of the performance of its responsibilities hereunder or as
               Successor Servicer, such amounts shall be transferred from
               the Series 2 Principal Collection Sub-subaccount and paid to
               the Trustee or such other Person; and

                  (iii)  if, following the repayment of all of the amounts
               set forth in clauses (i) and (ii) above, the remaining
               amount on deposit in the Series 2 Principal Collection Sub-
               subaccount on such Distribution Date, if any, shall be
               distributed to the holder of the VFC Subordinated
               Certificate.


          
                                         -32-
          
<PAGE>
                                      ARTICLE IV

                              DISTRIBUTIONS AND REPORTS

                    Article IV of the Agreement (except for any portion
          thereof relating to another Series) shall read in its entirety as
          follows and the following shall be exclusively applicable to the
          VFC Certificates:

                    SECTION 4A.1.  Distributions.  (a)  On each
          Distribution Date, the Trustee shall distribute to each Purchaser
          an amount equal to the product of (i) the amount to be
          distributed to the Purchasers pursuant to Article III and (ii)
          such Purchaser's Commitment Percentage.

                    (b)  All allocations and distributions hereunder shall
          be in accordance with the Monthly Settlement Statement and shall
          be made in accordance with the provisions of Section 11.4 hereof
          and subject to Section 3.1(h) of the Agreement.

                    SECTION 4A.2.  Daily Reports.  The Master Servicer
          shall provide the Agent and the Trustee with a Daily Report in
          accordance with subsection 4.2(a) of the Servicing Agreement. 
          The Agent shall make copies of the Daily Report available to the
          Purchasers at their reasonable request at the Agent's office in
          The City of New York.

                    SECTION 4A.3.  Statements and Notices.  (a) Monthly
          Settlement Statements.  On each Settlement Report Date, the
          Master Servicer shall deliver to the Trustee and the Agent a
          Monthly Settlement Statement.  The Agent shall forward a copy of
          each Monthly Settlement Statement to any Purchaser upon request
          by such Purchaser.

                    (b)  Annual Certificateholders' Tax Statement.  On or
          before April 1 of each calendar year (or such earlier date as
          required by applicable law), beginning with calendar year 1996,
          the Company on behalf of the Trustee shall furnish, or cause to
          be furnished, to each Person who at any time during the preceding
          calendar year was a Purchaser, a statement prepared by the
          Company containing the aggregate amount distributed to such
          Person for such calendar year or the applicable portion thereof
          during which such Person was a Purchaser, together with such
          other information as is required to be provided by an issuer of
          indebtedness under the Internal Revenue Code and such other
          customary information as the Company deems necessary or desirable
          to enable the Purchasers to prepare their tax returns.  Such
          obligation of the Company shall be deemed to have been satisfied
          to the extent that substantially comparable information shall
          have been provided by the Trustee or the Agent pursuant to any
          requirements of the Internal Revenue Code as from time to time in
          effect.

          
                                      -33-
          
<PAGE>
                    (c)  Early Amortization Event Notices.  Upon the
          occurrence of an Early Amortization Event with respect to Series
          2, the Company or the Master Servicer, as the case may be, shall
          give prompt written notice thereof to the Trustee and the Agent. 
          The Agent shall give notice to each Purchaser.  In addition, on
          the Business Day preceding each day on which a distribution of
          principal is to be made during the VFC Amortization Period, the
          Master Servicer shall direct the Agent to send notice to each
          Purchaser, which notice shall set forth the amount of principal
          to be distributed on the related date to the Purchasers with
          respect to the outstanding VFC Certificates.


                                      ARTICLE V

                         ADDITIONAL EARLY AMORTIZATION EVENTS

                    SECTION 5.1.  Additional Early Amortization Events.  If
          an "Early Amortization Event" shall occur with respect to the
          Series 1 Certificates under the Series 1 Supplement during the
          VFC Revolving Period, an "Early Amortization Event" also shall be
          deemed to have occurred hereunder with respect to the Series 2
          Certificates.  In addition, if any one of the events specified in
          Section 7.1 of the Agreement (after any grace periods or consents
          applicable thereto) or any one of the following events shall
          occur during the VFC Revolving Period:

                    (a)  failure on the part of the Company to make any
               payment (i) in respect of interest owing on any VFC
               Certificates or the Commitment Fee within two Business Days
               of the date such interest or Commitment Fee is due or (ii)
               in respect of any other amounts owing by the Company under
               any Pooling and Servicing Agreement to or for the benefit of
               the Purchasers within five Business Days of the date such
               other amount is due;

                    (b)  failure on the part of the Company duly to observe
               or perform in any material respect any covenants or
               agreements of the Company set forth in any Pooling and
               Servicing Agreement or the other Transaction Documents which
               continues unremedied until 30 days after the earlier of (i)
               the date any Responsible Officer of the Company obtains
               actual knowledge of such failure and (ii) the date on which
               written notice of such failure, requiring the same to be
               remedied, shall have been given to the Company by the
               Trustee, or the Company and the Trustee by the Agent or
               Purchasers evidencing 25% or more of the VFC Invested
               Amount; 

                    (c)  any representation or warranty made by the Company
               in any Pooling and Servicing Agreement shall prove to have
               been incorrect in any material respect when made or when

          
                                        -34-
          
<PAGE>
               deemed made which continues to be incorrect until 30 days
               after the date on which notice of such failure, requiring
               the same to be remedied, shall have been given by the
               Trustee to the Company or the Company and the Trustee by
               Purchasers evidencing 25% or more of the VFC Invested Amount
               and as a result of such incorrectness, the interests, rights
               or remedies of the Purchasers have been materially and
               adversely affected; provided, however, that no event under
               Section 5.1 herein or Section 7.1 of the Agreement with
               respect to the Series 2 Certificates shall not be deemed to
               have occurred under this paragraph if the incorrectness of
               such representation or warranty gives rise to an obligation
               to repurchase the related Receivables and the Company has
               repurchased the related Receivable or all such Receivables,
               if applicable, in accordance with the provisions of the
               Pooling and Servicing Agreements within ten Business Days of
               when the Company was obligated to do so;

                    (d)  as of the end of any Settlement Period, the three
               month rolling average of the Dilution Ratio shall exceed
               5.0%;

                    (e)  as of the end of any Settlement Period, the three
               month rolling average of the ratio, expressed as a
               percentage, for each such Settlement Period of (i) the
               Principal Amount of the Primary Auto Receivables and
               Additional Series 2 Receivables that are between 61-90 days
               past due as of the last day of such Settlement Period to
               (ii) the aggregate Principal Amount of the outstanding
               Primary Auto Receivables and Additional Series 2 Receivables
               on such day, shall exceed 3.0%;

                    (f)  as of the end of any Settlement Period, the three
               month rolling average of the ratio, expressed as a
               percentage, for each such Settlement Period of (i) the
               Principal Amount of the Primary Auto Receivables and
               Additional Series 2 Receivables that have become 91-120 days
               past due as of the last day of such Settlement Period to
               (ii) the aggregate Principal Amount of the outstanding
               Primary Auto Receivables and Additional Series 2 Receivables
               on such day, shall exceed 2.25%;

                    (g)  an Event of Default (as defined in the Credit
               Agreement) shall have occurred pursuant to Article VII of
               the Credit Agreement and the effect of which Event of
               Default is to cause the Loans (as defined in the Credit
               Agreement) then outstanding to be due and payable prior to
               their stated maturity;

                    (h)  an Event of Default (as defined in the Credit
               Agreement) shall have occurred (i) pursuant to clause (b) or
               (c) of Article VII of the Credit Agreement or (ii) as a

          
                                      -35-
          
<PAGE>
               result of the failure by Holdings, any Restricted Subsidiary
               or any Significant Subsidiary (each as defined in the Credit
               Agreement as in effect on the date hereof) to pay any
               principal or interest due in respect of (A) all indebtedness
               of such person for borrowed money or for the deferred
               purchase price of property or services (other than current
               trade liabilities incurred in the ordinary course of
               business), (B) any other indebtedness of such person which
               is evidenced by a note, bond, debenture or similar
               instrument or (C) all obligations of such person in respect
               of bankers' acceptances issued or created for the account of
               such person, having (in the case of (A), (B) or (C)) an
               aggregate principal or notional amount of $15,000,000 or
               more, when and as the same shall become due and payable,
               after giving effect to any applicable grace period;

                    (i)  the Trustee shall be appointed, pursuant to
               Section 6.2 of the Servicing Agreement, as Master Servicer
               to liquidate the Receivables and the Related Property;

                    (j)  the Series 2 Allocated Receivables Amount shall be
               less than the VFC Target Receivables Amount for a period of
               five consecutive Business Days;

                    (k)  a Servicer Default with respect to the Master
               Servicer shall have occurred and be continuing;

                    (l)  any of the Agreement, the Servicing Agreement,
               this Supplement, the Series 1 Supplement or the Receivables
               Sale Agreement shall cease, for any reason, to be in full
               force and effect, or the Company, a Seller or the Master
               Servicer shall so assert in writing; or

                    (m)  failure on the part of the Company to make any
               payment in respect of interest owing on any Series 1
               Certificate or in respect of any other amounts owing by the
               Company under any Pooling and Servicing Agreement to or for
               the benefit of the holders of the Series 1 Certificates,
               which failure continues unremedied for a period of 60 days,
               and an "Early Amortization Event" with respect to Series 1
               has not been declared by the Trustee; or

                    (n)  the Internal Revenue Service or the Pension
               Benefit Guaranty Corporation shall file a notice of lien
               with regard to the assets of Collins & Aikman Corporation,
               the Company, the Trust or any of the Sellers and 30 days
               shall have elapsed without such notice having been
               effectively withdrawn or such lien having been released or
               discharged;

          then, in the case of any event described above, after the
          applicable grace periods (if any) set forth in such subsections,

          
                                           -36-
          
<PAGE>
          the Trustee may, and at the written direction of the Majority
          Purchasers shall, by written notice then given to the Company and
          the Master Servicer, declare that a "Separate VFC Amortization
          Event" has occurred with respect to the Series 2 Certificates as
          of the date of such notice and that the VFC Amortization Period
          has commenced.  A Separate VFC Amortization Event also shall
          constitute an Early Amortization Event with respect to Series 2.

                    Notwithstanding the foregoing, a delay in or failure in
          performance referred to in clause (a) above for a period of
          five Business Days after the applicable grace period, or in
          clause (b) above for a period of 30 Business Days after the
          applicable grace period, will not constitute an Early
          Amortization Event if such delay or failure could not have been
          prevented by the exercise of reasonable diligence by the Company
          and such delay or failure was caused by an act of God or the
          public enemy, riots, acts of war, acts of terrorism, epidemics,
          flood, embargoes, weather, landslides, fire, earthquakes or
          similar causes.  The Company will nevertheless be required to use
          its best efforts to perform its obligations in a timely manner in
          accordance with the terms of the Transaction Documents, and the
          Company shall promptly give the Trustee an Officer's Certificate
          notifying it of such failure or delay by it.


                                      ARTICLE VI

                                    SERVICING FEE

                    SECTION 6.1.  Servicing Compensation.  A monthly
          servicing fee (the "Series 2 Monthly Servicing Fee") shall be
          payable to the Master Servicer, on behalf of the Servicing
          Parties, on each Distribution Date for the Accrual Period then
          ending, in an amount equal to the product of (a) the Servicing
          Fee and (b) a fraction the numerator of which is the daily
          average Aggregate Commitment Amount for such Accrual Period and
          the denominator of which is the sum of (i) the daily average of
          the Invested Amounts for each Outstanding Series (other than
          Series 2) such Accrual Period and (ii) the daily average of the
          Aggregate Commitment Amount for such Accrual Period; provided,
          however, that if an Early Amortization Event has occurred and is
          continuing and C&A Products or any Affiliate thereof is acting as
          Master Servicer, (i) the Series 2 Monthly Servicing Fee shall be
          deposited into the Expense Account up to the amount of the
          Expense Account Limit for application in accordance with Section
          7.3 of the Agreement and (ii) thereafter, the Series 2 Monthly
          Servicing Fee shall be deferred until the VFC Invested Amount has
          been paid in full.

          
                                       -37-
          
<PAGE>
                                     ARTICLE VII

                               CHANGE IN CIRCUMSTANCES

                    SECTION 7.1.  Illegality.  (a)   Notwithstanding any
          other provision herein, if, after the Issuance Date, the adoption
          of or any change in any Requirement of Law or in the
          interpretation or administration thereof by any Governmental
          Authority charged with the interpretation or administration
          thereof shall make it unlawful for any Purchaser to make or
          maintain its portion of the VFC Certificateholders' Interest in
          any Eurodollar Tranche and such Purchaser shall notify the Agent,
          the Trustee and the Company, then the portion of each Eurodollar
          Tranche applicable to such Purchaser shall thereafter be
          calculated by reference to the Alternate Base Rate.  If any such
          change in the method of calculating interest occurs on a day
          which is not the last day of the Eurodollar Period with respect
          to any Eurodollar Tranche, the Company shall pay to the Agent for
          the account of such Purchaser the amounts, if any, as may be
          required pursuant to Section 7.4.

                    (b)  For purposes of this Section 7.1, a notice to the
          Company by any Purchaser shall be effective as to each Eurodollar
          Tranche, if lawful, on the last day of the Eurodollar Period
          currently applicable to such Eurodollar Tranche; in all other
          cases such notice shall be effective on the date of receipt by
          the Company.

                    SECTION 7.2.  Requirements of Law.  (a) 
          Notwithstanding any other provision herein, if after the Issuance
          Date any change in any Requirement of Law or in the
          interpretation or administration thereof by any Governmental
          Authority charged with the administration thereof (whether or not
          having the force of law) shall change the basis of taxation of
          payments to any Purchaser in respect of such Purchaser's portion
          of the VFC Certificateholders' Interest (other than (i) any Non-
          Excluded Taxes described in Section 7.3 and (ii) changes in
          respect of taxes imposed on the overall net income of such
          Purchaser by the jurisdiction in which such Purchaser has its
          principal office or by any political subdivision or taxing
          authority therein), or shall impose, modify or deem applicable
          any reserve, special deposit or similar requirement against
          assets or deposits with or for the account of or credit extended
          by such Purchaser (except any such reserve requirement which is
          reflected in the Eurodollar Base Rate), or shall impose on any
          Purchaser any other condition affecting this Supplement or such
          Purchaser's Commitment hereunder, and the result of any of the
          foregoing is to increase the cost to such Purchaser of purchasing
          or maintaining its portion of the VFC Certificateholders'
          Interest by an amount which such Purchaser deems to be material,
          then the Company will pay to such Purchaser upon demand such


                                -38-
          
<PAGE>
          additional amount or amounts as will compensate such Purchaser
          for such additional costs incurred or reduction suffered.

                    (b)  If any Purchaser shall have determined that the
          adoption of or any change in any Requirement of Law regarding
          capital adequacy or in the interpretation or administration
          thereof by any Governmental Authority, central bank or comparable
          agency charged with the interpretation or administration thereof,
          or compliance by such Purchaser (or any purchasing office of such
          Purchaser) or any Purchaser's holding company with any request or
          directive regarding capital adequacy (whether or not having the
          force of law) made or issued after the Issuance Date by any such
          Governmental Authority, central bank or comparable agency, has or
          would have the effect of reducing the rate of return on such
          Purchaser's capital or on the capital of such Purchaser's holding
          company, if any, as a consequence of its obligations hereunder to
          a level below that which such Purchaser or such Purchaser's
          holding company would have achieved but for such adoption, change
          or compliance (taking into consideration such Purchaser's
          policies and the policies of such Purchaser's holding company
          with respect to capital adequacy) by an amount deemed by such
          Purchaser to be material, then from time to time, the Company
          shall promptly pay to such Purchaser such additional amount or
          amounts as will compensate such Purchaser for any such reduction
          suffered.

                    (c)  A certificate of each Purchaser setting forth such
          amount or amounts as shall be necessary to compensate such
          Purchaser or its holding company as specified in subsections
          7.2(a) and (b) above, as the case may be, shall be delivered to
          the Company and the Master Servicer through the Agent and shall
          be conclusive absent manifest error.  The Company shall pay each
          Purchaser the amount shown as due on any such certificate
          delivered by it on the Distribution Date subsequent to such
          notification.

                    (d)  In the event any Purchaser delivers a notice
          pursuant to subsection 7.2(e) below, the Company may require, at
          the Company's expense and subject to Section 7.4, such Purchaser
          to assign, upon payment of such Purchaser's VFC Invested Amount
          plus accrued interest and fees payable hereunder, without
          recourse (in accordance with Section 11.10), all of its
          interests, rights and obligations hereunder (including all of its
          Commitment and the VFC Certificateholders' Interest at the time
          held by it) to a financial institution specified by the Company,
          provided that (i) such assignment shall not conflict with or
          violate any Requirement of Law of any court or other Governmental
          Authority, (ii) the Company shall have received the written
          consent of the Agent, which consent shall not unreasonably be
          withheld, to such assignment and (iii) the Company shall have
          paid to the assigning Purchaser all monies accrued and owing
          hereunder to it (including pursuant to this Section 7.2).

          
                                    -39-
          
<PAGE>
                    (e)  Promptly after any Purchaser has determined, in
          its sole judgment, that it will make a request for increased
          compensation pursuant to this Section 7.2, such Purchaser will
          notify the Company thereof.  Failure on the part of any Purchaser
          so to notify the Company or to demand compensation for any
          increased costs or reduction in amounts received or receivable or
          reduction in return on capital with respect to any period shall
          not constitute a waiver of such Purchaser's right to demand
          compensation with respect to such period or any other period;
          provided that the Company shall not be under any obligation under
          subsections 7.2(a) or (b) with respect to any increased costs or
          reductions with respect to any period prior to the date that is
          six months prior to such request if such Purchaser knew or could
          reasonably have been expected to be aware of circumstances giving
          rise to such increased costs or reductions and of the fact that
          such circumstances would in fact result in such increased costs
          or reduction; provided, further, that, the foregoing limitation
          shall not apply to any increased costs or reductions arising out
          of the retroactive application of any law, regulation, rule,
          guideline or directive as aforesaid within such six month period. 
          The protection of this Section 7.2 shall be available to each
          Purchaser regardless of any possible contention of the invalidity
          or inapplicability of the law, rule, regulation, guideline or
          other change or condition which shall have occurred or been
          imposed.

                    SECTION 7.3.  Taxes.  (a)  All payments made by the
          Company under this Supplement shall be made free and clear of,
          and without deduction or withholding for or on account of, any
          present or future income, stamp or other taxes, levies, imposts,
          duties, charges, fees, deductions or withholdings, now or
          hereafter imposed, levied, collected, withheld or assessed by any
          Governmental Authority, excluding (i) net income taxes and
          franchise taxes (imposed in lieu of net income taxes) imposed on
          the Agent or any Purchaser as a result of a present or former
          connection between the Agent or such Purchaser and the
          jurisdiction of the Governmental Authority imposing such tax or
          any political subdivision or taxing authority thereof or therein
          (other than any such connection arising solely from the Agent or
          such Purchaser having executed, delivered or performed its
          obligations or received a payment under, or enforced, this
          Supplement) and (ii) any United States withholding taxes payable
          with respect to payments under this Supplement under laws
          (including, without limitation, any statute, treaty, ruling,
          determination or regulation) in effect on the date such Purchaser
          or a Participant became a party to this Supplement.  If any such
          non-excluded taxes, levies, imposts, duties, charges, fees
          deductions or withholdings ("Non-Excluded Taxes") are required to
          be withheld from any amounts payable to the Agent or any
          Purchaser hereunder, the amounts so payable to the Agent or such
          Purchaser shall be increased to the extent necessary to yield to
          the Agent or such Purchaser (after payment of all Non-Excluded

                                             -40-
          
<PAGE>
          Taxes) interest or any such other amounts payable hereunder at
          the rates or in the amounts specified in this Supplement;
          provided, however, that the Company shall not be required to
          increase any such amounts payable to any Purchaser that is not
          organized under the laws of the United States of America or a
          state thereof if such Purchaser fails to comply with the
          requirements of subsection 7.3(b).  Whenever any Non-Excluded
          Taxes are payable by the Company, as promptly as possible
          thereafter the Company shall send to the Agent for its own
          account or for the account of such Purchaser, as the case may be,
          a certified copy of an original official receipt received by the
          Company showing payment thereof.  If the Company fails to pay any
          Non-Excluded Taxes when due to the appropriate taxing authority
          or fails to remit to the Agent the required receipts or other
          required documentary evidence, the Company shall indemnify the
          Agent and the Purchasers for any incremental taxes, interest or
          penalties that may become payable by the Agent or any Purchaser
          as a result of any such failure.

                    (b)  Each Purchaser that is not incorporated under the
          laws of the United States of America or a state thereof agrees
          that prior to the Issuance Date (or if such Purchaser is not an
          Initial Purchaser, prior to or at the time such Purchaser becomes
          a "Purchaser" hereunder) it shall:

                         (i)  deliver to the Company and the Agent (A) two
               duly completed copies of United States Internal Revenue
               Service Form 1001 or 4224, or successor applicable form, as
               the case may be, and (B) an Internal Revenue Service Form
               W-8 or W-9, or successor applicable form, as the case may
               be;

                        (ii)  deliver to the Company and the Agent two
               further copies of any such form or certification on or
               before the date that any such form or certification expires
               or becomes obsolete and after the occurrence of any event
               requiring a change in the most recent form previously
               delivered by it to the Company; and

                       (iii)  obtain such extensions of time for filing and
               complete such forms or certifications as may reasonably be
               requested by the Company or the Agent;

          unless in any such case an event (including, without limitation,
          any change in treaty, law or regulation) has occurred prior to
          the date on which any such delivery would otherwise be required
          which renders all such forms inapplicable or which would prevent
          such Purchaser from duly completing and delivering any such form
          with respect to it and such Purchaser so advises the Company and
          the Agent.  Such Purchaser shall certify (to the extent permitted
          by law) (i) in the case of a Form 1001 or 4224, that it is
          entitled to receive payments under this Supplement without

          
                                        -41-
          
<PAGE>
          deduction or withholding of any United States federal income
          taxes and (ii) in the case of a Form W-8 or W-9, that it is
          entitled to an exemption from United States backup withholding
          tax.  Each Person that shall become a Purchaser or a Participant
          pursuant to Section 11.10 shall, upon the effectiveness of the
          related transfer, be required to provide all of the forms and
          statements required pursuant to this subsection, provided that in
          the case of a Participant such Participant shall furnish all such
          required forms and statements to the Purchaser from which the
          related participation shall have been purchased.

                    (c)  No increased amount on account of Non-Excluded
          Taxes shall be payable pursuant to this Section 7.3 to any
          Purchaser to the extent such Non-Excluded Taxes would not have
          been payable if such Purchaser had furnished a form (properly and
          accurately completed in all material respects) which it was
          otherwise required to furnish in accordance with subsection
          7.3(b).

                    (d)  Each Purchaser shall furnish the Agent, and the
          Agent shall furnish the Company (to the extent received from the
          Purchasers), with information necessary to enable the Company to
          comply with United States federal income tax information
          reporting requirements regarding payments of interest received by
          Purchasers under this Supplement.

                    (e)  Upon the occurrence of any event requiring Non-
          Excluded Taxes to be withheld from any amounts payable to any
          Purchaser hereunder, each Purchaser whose Commitment hereunder is
          affected by such event shall transfer its Commitment to another
          branch office (or, if such Purchaser so elects, to an Affiliate)
          of such Purchaser; provided that such transfer shall be made only
          if such Purchaser shall have determined in good faith (which
          determination shall, absent manifest error, be final, conclusive
          and binding upon all parties) that, on the basis of existing
          circumstances, such transfer will avoid or reduce the amount of
          Non-Excluded Taxes withheld resulting from such event and will
          not result in any additional costs, liabilities or expenses to
          such Purchaser (unless the Company agrees to pay such additional
          costs, liabilities or expenses of such Purchaser).

                    SECTION 7.4.  Indemnity.  The Company and the Master
          Servicer jointly and severally agree to indemnify each Purchaser
          and to hold each Purchaser harmless from any loss or expense
          which such Purchaser may sustain or incur as a consequence of (a)
          default by the Company in making a borrowing of, conversion into
          or continuation of a Eurodollar Tranche after the Company has
          given irrevocable notice requesting the same in accordance with
          the provisions of this Supplement, (b) default by the Company in
          making any prepayment after the Company has given irrevocable
          notice thereof in accordance with the provisions of this
          Supplement or (c) the making of a prepayment of a Eurodollar

          
                                         -42-
          
<PAGE>
          Tranche prior to the termination of the Eurodollar Period for
          such Eurodollar Tranche.  Such indemnification may include an
          amount equal to the excess, if any, of (i) the amount of interest
          which would have accrued on the amount so prepaid, or not so
          borrowed, converted or continued, for the period from the date of
          such prepayment or of such failure to borrow, convert or continue
          to the last day of such Eurodollar Period (or, in the case of a
          failure to borrow, convert or continue, the Eurodollar Period
          that would have commenced on the date of such failure) in each
          case at the applicable rate of interest for such Eurodollar
          Tranche provided for herein (excluding, however, the Applicable
          Margin included therein, if any) over (ii) the amount of interest
          (as reasonably determined by such Purchaser) which would have
          accrued to such Purchaser on such amount by placing such amount
          on deposit for a comparable period with leading banks in the
          interbank eurodollar market.  A certificate as to any additional
          amounts payable pursuant to the foregoing sentence submitted by
          any Purchaser to the Company and the Master Servicer shall be
          conclusive absent manifest error.

                    SECTION 7.5.  Limitation.  The obligations of the
          Company under this Article VII shall be limited by Section 11.16.


                                     ARTICLE VIII

                      COVENANTS, REPRESENTATIONS AND WARRANTIES

                    SECTION 8.1.  Representations and Warranties of the
          Company and the Master Servicer.  The Company and the Master
          Servicer each hereby represents and warrants to the Trustee, the
          Agent and each of the Purchasers that each and every of their
          respective representations and warranties contained in the
          Agreement is true and correct in all material respects as of the
          Issuance Date and as of the date of each Increase.

                    SECTION 8.2.  Covenants of the Company.  The Company
          hereby agrees that:

                    (a)  it shall observe in all material respects each and
               every of its respective covenants (both affirmative and
               negative) contained in the Agreement, the Servicing
               Agreement, this Supplement and all other Transaction
               Documents to which it is a party;
            
                    (b)  it shall not terminate the Agreement unless in
               strict compliance with the terms of the Agreement; and

                    (c)  it shall afford the Agent or any representative of
               the Agent access to all records relating to the Receivables
               at any reasonable time during regular business hours, upon
               reasonable prior notice, for purposes of inspection and

          
                                           -43-
          
<PAGE>
               shall permit the Agent or any representative of the Agent to
               visit any of its offices or properties during regular
               business hours and as often as may reasonably be desired
               according to the Company's normal security and
               confidentiality requirements and to discuss the business,
               operations, properties, financial and other conditions of
               the Company with its officers and employees and with its
               independent certified public accountants; provided that the
               Agent shall notify the Company prior to any contact with
               such accountants and shall give the Company the opportunity
               to participate in such discussions.

                    SECTION 8.3.  Covenants of the Master Servicer.  The
          Master Servicer hereby agrees that:

                    (a)  it shall observe in all material respects
               each and every of its respective covenants (both
               affirmative and negative) contained in the Agreement,
               the Servicing Agreement, this Supplement and all other
               Transaction Documents to which it is a party;

                    (b)  subject to any applicable limitation under the
               related Supplement of any other Outstanding Series, it shall
               not (i) amend, supplement or otherwise modify any Receivable
               which will result in a material adverse effect on the
               interest of the Purchasers in the Receivables transferred to
               the Trust and in the Collections in respect thereof without
               the consent of the Majority Purchasers or (ii) terminate the
               Agreement unless in strict compliance with the terms of the
               Agreement; 

                    (c)  it shall provide to the Agent, simultaneously with
               delivery to the Trustee or the Rating Agencies, all reports,
               notices, certificates, statements and other documents
               required to be delivered to the Trustee or the Rating
               Agencies pursuant to the Agreement, the Servicing Agreement
               and the other Transaction Documents and furnish to the Agent
               promptly after receipt thereof a copy of each material
               notice, material demand or other material communication
               (excluding routine communications) received by or on behalf
               of the Company or the Master Servicer with respect to the
               Transaction Documents;

                    (d)  it shall afford the Agent or any representative of
               the Agent access to all records relating to the Receivables
               at any reasonable time during regular business hours, upon
               reasonable prior notice, for purposes of inspection and
               shall permit the Agent or any representative of the Agent to
               visit any of its offices or properties during regular
               business hours and as often as may reasonably be desired
               according to the Master Servicer's normal security and
               confidentiality requirements and to discuss the business,

          
                                           -44-
          
<PAGE>
               operations, properties, financial and other conditions of
               the Master Servicer with its officers and employees and with
               its independent certified public accountants; provided that
               the Agent shall notify the Master Servicer prior to any
               contact with such accountants and shall give the Master
               Servicer (if C&A Products) the opportunity to participate in
               such discussions; and

                    (e)  it shall provide notice to the Agent of the
               appointment of a Successor Servicer pursuant to Section 6.2
               of the Servicing Agreement.

                    SECTION 8.4.  Obligations Unaffected.  The obligations
          of the Company and the Master Servicer to the Agent and the
          Purchasers under this Supplement shall not be affected by reason
          of any invalidity, illegality or irregularity of any of the
          Receivables or any sale of any of the Receivables.

                    SECTION 8.5.  Representations and Warranties of the
          Initial Purchasers. Each Initial Purchaser represents, warrants
          and covenants to the Company, as of the Issuance Date, that:

                    (a)  Such Initial Purchaser acknowledges that the VFC
          Certificates have not been and will not be registered under the
          Securities Act in reliance upon the exemption provided in Section
          4(2) of the Securities Act, and have not and will not be
          registered or qualified under the securities or "blue sky" laws
          of any jurisdiction, and may not be resold or otherwise
          transferred unless so registered or qualified or unless any
          exemption from such requirements is available.

                    (b)  Such Initial Purchaser is purchasing the VFC
          Certificates in the ordinary course of its business and for
          investment only solely for its own account or accounts for which
          it exercises sole investment discretion and not as nominee or
          agent for any other Person and not with a view to, or for offer
          or sale in connection with, any distribution thereof (within the
          meaning of the Securities Act) that would be in violation of the
          securities laws of the United States of America or any state
          thereof.

                    (c)  Such Initial Purchaser is an institutional
          investor that is an "Accredited Investor" (as defined under Rule
          501(a) of the Securities Act) or, if the VFC Certificates are to
          be purchased for one or more institutional accounts ("investor
          accounts) for which it is acting as a fiduciary or agent, each
          such investor account is an institutional investor that is an
          Accredited Investor.

                    (d)  Such Initial Purchaser invests in or has such
          knowledge and experience in business and financial matters and
          with respect to investments in securities so as to enable it to

          
                                 -45-
          
<PAGE>
          understand and evaluate the risks of such investments and form an
          investment decision with respect thereto and is able to bear the
          risk of such investment for an indefinite period and to afford a
          complete loss thereof.

                    (e)  Such Initial Purchaser has been afforded access to
          information (including the financial condition) about the
          Company, C&A Products and the Sellers to enable such Initial
          Purchaser to evaluate its investment in the VFC Certificates and
          acknowledges that it has been afforded the opportunity (i) to ask
          such questions as it has deemed necessary of, and to receive
          answers from, representatives of the Company, C&A Products or
          Persons acting on its behalf concerning the terms and conditions
          of the offering of the VFC Certificates and the merits and risks
          of investing in the VFC Certificates, (ii) to obtain such
          additional information which the Company possesses or can acquire
          without unreasonable effort or expense that is necessary to
          verify the accuracy and completeness of the Information and (iii)
          to review the filings of Collins & Aikman Corporation with the
          Securities and Exchange Commission and all of the public
          disclosure of Collins & Aikman Corporation.

                    (f)  Such Initial Purchaser acknowledges that it is the
          expressed intent of the Company that the VFC Certificates are
          being issued only in transactions not involving any public
          offering within the meaning of the Securities Act and that the
          Certificates will bear a legend substantially as set forth in the
          form of the VFC Certificates included in this Supplement and will
          be subject to certain limitations on transfer and exchange
          specified in the Pooling Agreement, this Supplement and the other
          Transaction Documents.


                                      ARTICLE IX

                                 CONDITIONS PRECEDENT

                    SECTION 9.1.  Conditions Precedent to Effectiveness of
          Supplement.  This Supplement will become effective on the date
          (the "Effective Date") on which the following conditions
          precedent have been satisfied:

                    (a)  Documents.  The Agent shall have received an
               original executed copy for each Purchaser, each executed and
               delivered in form and substance satisfactory to the Agent,
               of (i) the Agreement executed by a duly authorized officer
               of each of the Company, the Master Servicer and the Trustee,
               (ii) this Supplement executed by a duly authorized officer
               of each of the Company, the Master Servicer, the Trustee,
               the Agent and the Initial Purchasers and (iii) the other
               Transaction Documents duly executed by the parties thereto.
           

          
                                           -46-
          
<PAGE>
                    (b)  Corporate Documents; Corporate Proceedings of the
               Company and Master Servicer.  The Agent shall have received,
               with a copy for each Purchaser, from the Company, each
               Seller and the Master Servicer

                         (i)  a copy of the certificate or articles of
                    incorporation or the articles of amalgamation, as the
                    case may be, including all amendments thereto, and all
                    other constituting documents (if any), of such Person,
                    certified as of a recent date by the Secretary of State
                    or other appropriate authority of the state of
                    incorporation or jurisdiction of amalgamation thereof,
                    as the case may be, and a certificate of compliance, of
                    status or of good standing, as and to the extent
                    applicable, of each such Person as of a recent date,
                    from the Secretary of State or other appropriate
                    authority of such jurisdiction;

                        (ii)  a certificate of the Secretary or Assistant
                    Secretary of such Person dated the Effective Date and
                    certifying (A) that attached thereto is a true and
                    complete copy of the by-laws of such Person, as in
                    effect on the Effective Date and at all times since a
                    date prior to the date of the resolutions described in
                    clause (B) below, (B) that attached thereto is a true
                    and complete copy of the resolutions in form and
                    substance reasonably satisfactory to the Agent, of the
                    Board of Directors of such Person authorizing the
                    execution, delivery and performance of the Transaction
                    Documents to which it is a party and the transactions
                    contemplated thereby, and that such resolutions have
                    not been amended, modified, revoked or rescinded and
                    are in full force and effect, (C) that the certificate
                    or articles of incorporation or the articles of
                    amalgamation, as the case may be, of such Person has
                    not been amended since the date of the last amendment
                    thereto shown on the certificate of good standing (or
                    its equivalent) furnished pursuant to clause (i) above
                    and (D) as to the incumbency and specimen signature of
                    each officer executing any Transaction Documents or any
                    other document delivered in connection herewith or
                    therewith on behalf of such Person; and 

                       (iii)  a certificate of another officer as the
                    incumbency and specimen signature of the Secretary or
                    Assistant Secretary executing the certificate pursuant
                    to clause (ii) above.

                    (c)  Good Standing Certificates.  The Agent shall have
               received copies of certificates of compliance, of status or
               of good standing, dated as of a recent date from the
               Secretary of State or other appropriate authority of such

          
                                                -47-
          
<PAGE>
               jurisdiction, with respect to the Company, the Master
               Servicer and each Seller, in each State and Province where
               the ownership, lease or operation of property or the conduct
               of business requires it to qualify as a foreign corporation,
               except where the failure to so qualify would not have a
               material adverse effect on the business, operations,
               properties or condition (financial or otherwise) of the
               Company, the Master Servicer or a Seller, as the case may
               be, and with respect to each Seller the Obligors of which
               are located in Canada, of each Province in which an Obligor
               is situated if such Seller's registration as an extra-
               provincial corporation in such Province is required as a
               condition precedent to the effectiveness or enforceability
               of the Company's ownership interest in the Receivables or
               Related Property sold pursuant to the Receivables Sale
               Agreement.

                    (d)  Consents, Licenses, Approvals, Etc.  The Agent
               shall have received, with a counterpart for each Purchaser,
               certificates dated the date hereof of the President, Vice
               Chairman, Chief Financial Officer or any Vice President of
               the Company, the Master Servicer and each Seller either
               (i) attaching copies of all material consents, licenses and
               approvals required in connection with the execution,
               delivery and performance by the Company, the Master Servicer
               or any Seller, as the case may be, of this Supplement or the
               Receivables Sale Agreement, as the case may be, and the
               validity and enforceability of this Supplement and the
               Agreement against the Company and the Master Servicer and
               the Receivables Sale Agreement against such Seller, and such
               consents, licenses and approvals shall be in full force and
               effect or (ii) stating that no such consents, licenses or
               approvals are so required, except those that may be required
               under state securities or "blue sky" laws.

                    (e)  Filings, Registrations and Recordings.  Any
               documents (including, without limitation, financing
               statements) required to be filed in order (i) to perfect the
               sale of the Receivables by any Seller to the Company
               pursuant to the Receivables Sale Agreement and (ii) to
               create, in favor of the Trustee, a perfected
               ownership/security interest in the Trust Assets under the
               Agreement with respect to which an ownership/security
               interest may be perfected by a filing under the UCC or other
               comparable statute shall, in each case, have been properly
               prepared and executed for immediate filing in each office in
               each jurisdiction listed in the Agreement or the Receivables
               Sale Agreement, as the case may be, and such filings are the
               only filings required in order to perfect the sale of the
               Receivables to the Company under the Receivables Sale
               Agreement or to the Trust, under the Agreement, as the case
               may be, in the jurisdictions listed therein, except with

          
                                    -48-
          
<PAGE>
               respect to the Canadian Seller which shall make all such
               necessary filings not later than ten Business Days after the
               date hereof.  The Agent shall have received evidence
               reasonably satisfactory to it of each such filing,
               registration or recordation and satisfactory evidence of the
               payment of any necessary fee, tax or expense relating
               thereto.

                    (f)  Lien Searches.  The Agent shall have received the
               results of a recent search by a Person satisfactory to the
               Agent, of UCC and other filings with respect to the Company
               and such other parties as it deems necessary.

                    (g)  Legal Opinions.  The Agent shall have received,
               (i) with a counterpart for each Purchaser and the Trustee,
               legal opinions of Stroock & Stroock & Lavan, special counsel
               to the Company and the Master Servicer, and Stikeman,
               Elliott, special Canadian counsel to the Company and the
               Master Servicer, dated the Issuance Date, as to corporate,
               tax, bankruptcy, perfection and other matters in form and
               substance acceptable to the Agent and its counsel and (ii)
               with a counterpart for each Purchaser and the Company, a
               legal opinion of counsel acceptable to the Agent and its
               counsel in each jurisdiction where the chief executive
               office of any Seller is located, dated the Issuance Date, in
               form and substance satisfactory to the Agent.

                    (h)  Interest Rate Certificate.  The Trustee shall have
               received from the Agent a certificate stating the Alternate
               Base Rate in effect on the Issuance Date.


                                      ARTICLE X

                                      THE AGENT

                    SECTION 10.1.  Appointment, Rights and Duties of the
          Agent.  Each Purchaser hereby irrevocably designates and appoints
          the Agent as the agent of such Purchaser under this Supplement
          and each such Purchaser hereby irrevocably authorizes the Agent,
          as the agent for such Purchaser, to take such action on its
          behalf under the provisions of this Supplement and to exercise
          such powers and perform such duties as are expressly delegated to
          such Agent by the terms of this Supplement, together with such
          other powers as are reasonably incidental thereto including, but
          not limited to, the signing by the Agent as agent for the
          Purchasers of any financing statements related to the
          Receivables.  Notwithstanding any provision to the contrary in
          this Supplement, the Agent shall not have any duties or
          responsibilities, except those expressly set forth in this
          Supplement, nor any fiduciary relationship with any Purchaser
          (except as Agent), the Company or the Master Servicer, and no

          
                                      -49-
          
<PAGE>
          implied covenants, functions, responsibilities, duties,
          obligations or liabilities shall be read into this Supplement or
          otherwise be deemed to exist against the Agent.  
           
                    SECTION 10.2.  Consultation with Experts.  The Agent
          may consult with legal counsel (who may be counsel for the
          Company or the Master Servicer), independent public accountants
          and other experts selected by it and shall not be liable for any
          action taken or omitted to be taken by it in good faith in
          accordance with the advice of such counsel, accountants or
          experts.

                    SECTION 10.3.  Liability of the Agent.  Neither the
          Agent nor any of its directors, officers, agents or employees
          shall be liable for any action taken or not taken by it in
          connection herewith (a) with the consent or at the request of the
          Required Purchasers or (b) in the absence of its own negligence
          or willful misconduct.  Neither the Agent nor any of its
          directors, officers, agents or employees shall be responsible for
          or have any duty to ascertain, inquire into or verify (i) any
          statement, warranty or representation made in connection with the
          Agreement or this Supplement; (ii) the performance or observance
          of any of the covenants or agreements of the Company or the
          Master Servicer; (iii) the satisfaction of any condition
          specified in Article IX, except receipt of items required to be
          delivered to the Agent; or (iv) the validity, effectiveness or
          genuineness of this Supplement, the Agreement or any other
          instrument or writing furnished in connection herewith.  The
          Agent shall not incur any liability by acting in reliance upon
          any notice, consent, certificate, statement, or other writing
          (which may be a bank wire, telex or similar writing) believed by
          it to be genuine or to be signed by the proper party or parties. 
           
                    SECTION 10.4.  Indemnification.  Each Purchaser shall,
          ratably in accordance with its VFC Invested Amount, indemnify the
          Agent (to the extent not reimbursed by the Company or the Master
          Servicer, but without limiting the obligations of the Company and
          the Master Servicer under Section 2.10 hereof) against any cost,
          expense (including counsel fees and disbursements), claim,
          demand, action, loss or liability (except such as result from the
          Agent's gross negligence or willful misconduct) that the Agent
          may suffer or incur in connection with this Supplement or any
          action taken or omitted by the Agent hereunder. 

                    SECTION 10.5.  Credit Decision.  Each Purchaser
          acknowledges that it has, independently and without reliance upon
          the Agent and based on such documents and information as it has
          deemed appropriate, made its own credit analysis and decision to
          enter into this Supplement.  Each Purchaser also acknowledges
          that it will, independently and without reliance upon the Agent,
          and based on such documents and information as it shall deem
          appropriate at the time, continue to make its own credit

          
                                            -50-
          
<PAGE>
          decisions in taking or not taking any action under this
          Supplement.

                    SECTION 10.6.  Reliance by the Agent.  The Agent shall
          be entitled to rely, and shall be fully protected in relying,
          upon any writing, resolution, notice, consent, certificate,
          affidavit, letter, cablegram, telegram, telecopy, telex or
          teletype message, statement, order or other document or
          conversation believed by it to be genuine and correct and to have
          been signed, sent or made by the proper Person or Persons and
          upon advice and statements of legal counsel (including, without
          limitation, counsel to any of the Purchasers and counsel to the
          Company or the Master Servicer), independent accountants and
          other experts selected by such Agent, as the case may be.  The
          obligations of the Agent are only those expressly set forth
          herein.  The Agent shall be fully justified in failing or
          refusing to take any action under this Supplement unless it shall
          first receive such advice or concurrence of the Required
          Purchasers as it deems appropriate or it shall first be
          indemnified to its satisfaction by the Purchasers against any and
          all liability and expense (other than such liability or expense
          arising from such Agent's own gross negligence or willful
          misconduct) which may be incurred by it by reason of taking or
          continuing to take any such action.  The Agent shall in all cases
          be fully protected in acting, or in refraining from acting, under
          this Agreement in accordance with a request of the Required
          Purchasers, and such request and any action taken or failure to
          act pursuant thereto shall be binding upon all the Purchasers and
          all successors and assigns of the Purchasers.  

                    SECTION 10.7.  Notice of Servicer Default or Early
          Amortization Event.  The Agent shall not be deemed to have
          knowledge or notice of the occurrence of any Servicer Default
          with respect to the Master Servicer or any Early Amortization
          Event hereunder unless the Agent has received notice from a
          Purchaser, the Company or the Master Servicer referring to the
          Agreement or this Supplement, describing such Servicer Default or
          Early Amortization Event and stating that such notice is a
          "notice of a Servicer Default with respect to the Master
          Servicer" or a "notice of an Early Amortization Event", as the
          case may be.  In the event that the Agent receives such a notice,
          the Agent shall give notice thereof to the Purchasers, the
          Trustee, the Company and the Master Servicer.  The Agent shall
          take such action with respect to such Servicer Default or Early
          Amortization Event as shall be reasonably directed by the
          Required Purchasers, provided that unless and until the Agent
          shall have received such directions, the Agent may (but shall not
          be obligated to) take such action, or refrain from taking such
          action, with respect to such Servicer Default or Early
          Amortization Event as it shall deem advisable in the best
          interests of the Purchasers.  


          
                                         -51-
          
<PAGE>
                    SECTION 10.8.  The Agent in its Individual Capacity.
          The Agent and its Affiliates may make loans to, accept deposits
          from and generally engage in any kind of business with the
          Company, the Master Servicer or any of their Affiliates as though
          such Agent were not an Agent.  With respect to any VFC
          Certificate, the Agent may from time to time hold the same and
          the Agent shall have the same rights and powers under this
          Supplement as any Purchaser and may exercise the same as if it
          were not the Agent, and the term "Purchaser" and "Purchasers"
          shall include the Agent in its individual capacity.  

                    SECTION 10.9.  Successor Agent.  (a)  Societe Generale
          may assign all or a portion of its rights and obligations as
          Agent at any time to an Affiliate of Societe Generale or an
          Eligible Institution acceptable to the Company and the Master
          Servicer.  Any such assignee shall be entitled to all the
          benefits and protection afforded the Agent pursuant to this
          Article X.  Any such assignment shall become effective upon
          Societe Generale's giving notice of such assignment to the
          Company, the Master Servicer and the Purchasers.

                    (b)  The Agent may resign as Agent upon 10 days' notice
          to the Purchasers and the Trustee and pursuant to the following
          sentence.  The Agent's resignation shall not become effective
          until a successor is approved pursuant hereto.  If the Agent
          shall give notice to the Purchasers, Trustee and the Company of
          its intention to resign as Agent under this Agreement, then the
          Required Purchasers shall appoint a successor agent for the
          Purchasers which successor agent shall be approved by the Company
          and the Master Servicer, which approval shall not be unreasonably
          withheld; provided that if the Required Purchasers shall not have
          appointed, or the Required Purchasers shall have appointed but
          the Company and the Master Servicer shall not have approved, any
          such successor agent within 60 days of the original notice given
          by the Agent of its intention to resign, then the Agent may
          appoint a successor agent for the Purchasers, subject to the
          approval of the Required Purchasers and, provided that no Early
          Amortization Event has occurred and is continuing, the Company
          and the Master Servicer, which approval shall not be unreasonably
          withheld.  Notwithstanding the foregoing, if the Required
          Purchasers, the Company and the Master Servicer determine in good
          faith that the Agent has carried out its duties in a manner
          characterized by gross negligence or willful misconduct, then the
          Required Purchasers, the Company and the Master Servicer may
          appoint a successor agent.  Upon any appointment pursuant to the
          two preceding sentences, such successor agent shall succeed to
          the rights, powers and duties of the Agent, and the term "Agent"
          shall mean such successor agent effective upon its appointment,
          and the former Agent's rights, powers and duties as Agent shall
          be terminated, without any other or further act or deed on the
          part of such former Agent or any of the parties to this
  

          
                                            -52-
          
<PAGE>          Supplement or any of their successors and assigns.  After any
          retiring Agent's resignation or dismissal hereunder as Agent, the
          provisions of this Section 10.9 shall inure to its benefit as to
          any actions taken or omitted to be taken by it while it was Agent
          under this Supplement.


                                      ARTICLE XI

                                    MISCELLANEOUS

                    SECTION 11.1.  Ratification of Agreement.  As
          supplemented by this Supplement, the Agreement is in all respects
          ratified and confirmed and the Agreement as so supplemented by
          this Supplement shall be read, taken and construed as one and the
          same instrument.

                    SECTION 11.2.  Governing Law. THIS SUPPLEMENT SHALL BE
          CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK,
          WITHOUT GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF LAW, AND THE
          OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL
          BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                    SECTION 11.3.  Further Assurances.  Each of the
          Company, the Master Servicer and the Trustee agrees, from time to
          time, to do and perform any and all acts and to execute any and
          all further instruments required or reasonably requested by the
          Agent or Required Purchasers more fully to effect the purposes of
          this Supplement and the sale of the VFC Certificates hereunder,
          including, without limitation, in the case of the Company and the
          Master Servicer, the execution of any financing or registration
          statements or similar documents or notices or continuation
          statements relating to the Receivables and the other Trust Assets
          for filing or registration under the provisions of the UCC or
          other comparable statute of any applicable jurisdiction or under
          the laws of any province of Canada.

                    SECTION 11.4.  Payments.  Each payment to be made
          hereunder shall be made on the required payment date in lawful
          money of the United States and in immediately available funds, if
          to the Purchasers, at the office of the Agent set forth below its
          signature hereto.  On each Distribution Date, the Agent shall
          remit in like funds to each Purchaser its applicable pro rata
          share (based on each such Purchaser's VFC Invested Amount) of
          each such payment received by the Agent for the account of the
          Purchasers.

                    SECTION 11.5.  Costs and Expenses.  The Company and the
          Master Servicer jointly and severally agree to pay all reasonable
          out-of-pocket costs and expenses of the Agent (including, without
          limitation, reasonable fees and disbursements of one counsel to
          the Agent) in connection with (i) the preparation, execution and


          
                                   -53-
          
<PAGE>          delivery of this Supplement, the Agreement and the other
          Transaction Documents and amendments or waivers of any such
          documents and (ii) the enforcement by the Agent of the
          obligations and liabilities of the Company and the Master
          Servicer under the Agreement, this Supplement or any related
          document.

                    SECTION 11.6.  No Waiver; Cumulative Remedies.  No
          failure to exercise and no delay in exercising, on the part of
          the Trustee, the Agent or any Purchaser, any right, remedy, power
          or privilege hereunder, shall operate as a waiver thereof; nor
          shall any single or partial exercise of any right, remedy, power
          or privilege hereunder preclude any other or further exercise
          thereof or the exercise of any other right, remedy, power or
          privilege.  The rights, remedies, powers and privileges herein
          provided are cumulative and not exhaustive of any rights,
          remedies, powers and privileges provided by law.  

                    SECTION 11.7.  Amendments. (a) Subject to subsection
          (c) of this Section 11.7, this Supplement may be amended in
          writing from time to time by the Master Servicer, the Company and
          the Trustee, with the consent of the Agent but without the
          consent of any holder of any outstanding VFC Certificate, to cure
          any ambiguity, to correct or supplement any provisions herein or
          therein which may be inconsistent with any other provisions
          herein or therein or to add any other provisions to or changing
          in any manner or eliminating any of the provisions with respect
          to matters or questions raised under this Supplement which shall
          not be inconsistent with the provisions of any Pooling and
          Servicing Agreement; provided, however, that such action shall
          not, as evidenced by an Opinion of Counsel delivered to the
          Trustee, adversely affect in any material respect the interests
          of any VFC Certificateholder.  The Trustee may, but shall not be
          obligated to, enter into any such amendment pursuant to this
          paragraph or paragraph (b) below which affects the Trustee's
          rights, duties or immunities under any Pooling and Servicing
          Agreement or otherwise.

                    (b)  Subject to subsection (c) of this Section 11.7,
          this Supplement may also be amended in writing from time to time
          by the Master Servicer, the Company and the Trustee with the
          written consent of the Required Purchasers for the purpose of
          adding any provisions to or changing in any manner or eliminating
          any of the provisions of this Supplement or of modifying in any
          manner the rights of the VFC Certificateholders; provided,
          however, that no such amendment shall, unless signed or consented
          to in writing by all Purchasers, (i) extend the time for payment,
          or reduce the amount, of any amount of money payable to or for
          the account of any Purchaser under any provision of this
          Supplement (including, without limitation, Articles II, III and
          VII), (ii) subject any Purchaser to any additional obligation
          (including, without limitation, any change in the determination


          
                                -54-
          
<PAGE>          of any amount payable by any Purchaser) or (iii) change the
          Aggregate Commitment Amount or the number of Purchasers which
          shall be required for any action under this subsection or any
          other provision of this Supplement.

                    (c)  Any amendment hereof can be effected without the
          Agent being a party thereto; provided, however, that no such
          amendment, modification or waiver of this Supplement that affects
          rights or duties of the Agent shall be effective unless the Agent
          shall have given its prior written consent thereto.

                    (d)  Notwithstanding the foregoing, no amendment to
          subsection 2.2(d) or Sections 11.16 or 11.18 or the definition of
          VFC Percentage of this Supplement may be effected without
          satisfying the Rating Agency Condition.

                    SECTION 11.8.  Severability.  If any provision hereof
          is void or unenforceable in any jurisdiction, such voidness or
          unenforceability shall not affect the validity or enforceability
          of (i) such provision in any other jurisdiction or (ii) any other
          provision hereof in such or any other jurisdiction. 

                    SECTION 11.9.  Notices.  All notices, requests and
          demands to or upon any party hereto to be effective shall be
          given in the manner set forth, in the case of the Company, the
          Master Servicer and the Trustee, in Section 10.5 of the Pooling
          Agreement, and in the case of any other party, in writing
          delivered by hand or by facsimile and shall be deemed to have
          been duly given, in the case of notice by facsimile, when
          telecopied to the number set forth below its signature hereto,
          or, in the case of notice by hand, if personally delivered at its
          address set forth below its signature hereto or to such other
          telecopier number or address as may be hereafter notified by it
          to the other parties hereto.  

                    SECTION 11.10.  Successors and Assigns.  (a) This
          Supplement shall be binding upon and inure to the benefit of the
          parties hereto and their respective successors and assigns,
          except that the Company may not assign or transfer any of its
          rights under this Supplement without the prior written consent of
          the Purchasers.
                    
                    (b)  Any Purchaser may, upon the satisfaction of all
          applicable requirements under Section 5.3 of the Agreement, in
          the ordinary course of its business and in accordance with
          applicable law, at any time sell to one or more financial
          institutions or other entities ("Participants") participations in
          its VFC Certificate and its rights hereunder pursuant to
          documentation in form and substance satisfactory to such
          Purchaser and the Participant.  In the event of any such sale by
          a Purchaser to a Participant, such Purchaser's obligations under
          this Supplement shall remain unchanged and such Purchaser shall


          
                                        -55-
          
<PAGE>          remain solely responsible for the performance thereof.  The
          Company agrees that each Purchaser is entitled, in its own name,
          to enforce for the benefit of, or as agent for, any Participant
          any and all rights, claims and interest of such Participant in
          respect of the Trust and the Company's obligations under this
          Supplement.  A Participant shall have the right to receive
          Article VII Costs but only to the extent that the related selling
          Purchaser would have had such right absent the sale of the
          related participation.

                    (c)  Any Purchaser may, in the ordinary course of its
          business and in accordance with applicable law, at any time sell
          or assign all or any part of its rights and obligations under
          this Supplement and the VFC Certificate to (i) its Affiliates and
          to any other Purchaser and, (ii) upon prior written notice to the
          Agent, one or more banks or other entities (an "Acquiring
          Purchaser"), in each case pursuant to a commitment transfer
          supplement, substantially in the form of Exhibit D, (the
          "Commitment Transfer Supplement"), executed by such Acquiring
          Purchaser, such assigning Purchaser and the Agent (and, in the
          case of an Acquiring Purchaser that is not then an existing
          Purchaser or an Affiliate thereof, by the Company and the Master
          Servicer), and delivered to the Agent for its acceptance and
          recording in the Register.  Notwithstanding the foregoing, no
          Purchaser shall so sell its rights hereunder without the prior
          written consent of the Company, which consent will not be
          unreasonably withheld.  Upon such execution, delivery, acceptance
          and recording, from and after the Transfer Issuance Date
          determined pursuant to such Commitment Transfer Supplement, (x)
          the Acquiring Purchaser thereunder shall be a party hereto and,
          to the extent provided in such Commitment Transfer Supplement,
          have the rights and obligations of a Purchaser hereunder with a
          Commitment as set forth therein and (y) the transferor Purchaser
          thereunder shall, to the extent provided in such Commitment
          Transfer Supplement, be released from its obligations under this
          Supplement.  Such Commitment Transfer Supplement shall be deemed
          to amend this Supplement (including the Schedules attached
          hereto) to the extent, and only to the extent, necessary to
          reflect the addition of such Acquiring Purchaser as a "Purchaser"
          and the resulting adjustment of Commitment percentages arising
          from the purchase by such Acquiring Purchaser of all or a portion
          of the rights and obligations of such transferor Purchaser under
          this Supplement and the VFC Certificates.

                    (d)  The Agent shall maintain at its address referred
          to in Section 11.9 a copy of each Commitment Transfer Supplement
          delivered to it.

                    (e)  Upon its receipt of a Commitment Transfer
          Supplement executed by a transferor Purchaser and an Acquiring
          Purchaser (and, in the case of a Transferee that is not then an
          existing Purchaser or an affiliate thereof, by the Company and


          
                                      -56-
          
<PAGE>
          the Master Servicer), the Agent shall (i) promptly accept such
          Commitment Transfer Supplement and (ii) on the Transfer Issuance
          Date determined pursuant thereto record the information contained
          therein in the Register and give notice of such acceptance and
          recordation to the Purchasers, the Master Servicer and the
          Company.

                    (f)  The Company and the Master Servicer each
          authorizes each Purchaser to disclose to any Participant or
          Acquiring Purchaser (each, a "Transferee") and any prospective
          Transferee any and all financial information in such Purchaser's
          possession concerning the Company, the Master Servicer or the
          Receivables which has been delivered to such Purchaser by the
          Company or the Master Servicer pursuant to this Supplement or
          which has been delivered to such Purchaser by or on behalf of the
          Company in connection with such Purchaser's credit evaluation of
          the Company, the Master Servicer, the Trust and the Trust Assets
          prior to becoming a party to this Supplement; provided, however,
          if any such information is subject to a confidentiality agreement
          between such Purchaser and the Company or the Master Servicer,
          the Transferee or prospective Transferee shall have agreed to be
          bound by the terms and conditions of such confidentiality
          agreement.

                    (g)  If, pursuant to this subsection, any interest in
          this Supplement or the VFC Certificates is transferred to any
          Transferee which is organized under the laws of any jurisdiction
          other than the United States or any State thereof, the transferor
          Purchaser shall cause such Transferee, concurrently with the
          effectiveness of such transfer, (i) to represent to the
          transferor Purchaser (for the benefit of the transferor
          Purchaser, the Agent, the Company and the Master Servicer) that
          under applicable law and treaties no taxes will be required to be
          withheld by the Agent, the Company, the Master Servicer or the
          transferor Purchaser with respect to any payments to be made to
          such Transferee in respect of the VFC Certificates, (ii) to
          furnish to the transferor Purchaser (and, in the case of any
          Acquiring Purchaser not registered in the Register, the Agent and
          the Company) either U.S. Internal Revenue Service Form 4224 or
          U.S. Internal Revenue Service Form 1001 (wherein such Transferee
          claims entitlement to complete exemption from U.S. federal
          withholding tax on all interest payments hereunder) and (iii) to
          agree (for the benefit of the transferor Purchaser, the Agent,
          the Company and the Master Servicer) to provide the transferor
          Purchaser (and, in the case of any Acquiring Purchaser not
          registered in the Register, the Agent, the Company and the Master
          Servicer) a new Form 4224 or Form 1001 upon the expiration or
          obsolescence of any previously delivered form and comparable
          statements in accordance with applicable U.S. laws and
          regulations and amendments duly executed and completed by such
          Transferee, and to comply from time to time with all applicable

          
                                           -57-
<PAGE>
          
          U.S. laws and regulations with regard to such withholding tax
          exemption.  

                    (h)  Notwithstanding any other provisions herein, no
          transfer or assignment of any interests or obligations of any
          Purchaser hereunder or any grant of participations therein shall
          be permitted if such transfer, assignment or grant would result
          in a prohibited transaction under Section 4975 of the Internal
          Revenue Code or Section 406 of ERISA or cause the Trust Assets to
          be regarded as plan assets pursuant to 29 C.F.R. (section mark) 
          2510.3-101, or require the Company or any Seller to file a 
          registration statement with the Securities and Exchange Commission
          or to qualify the VFC Certificates under the "blue sky" laws of any
          state.

                    SECTION 11.11.  Counterparts; Effectiveness.  This
          Supplement may be executed in any number of counterparts and by
          the different parties hereto in separate counterparts, each of
          which when so executed shall be deemed to be an original, and all
          of which taken together shall constitute one and the same
          agreement.

                    SECTION 11.12.  Adjustments; Set-off.  (a)  If any
          Purchaser (a "Benefitted Purchaser") shall at any time receive in
          respect of its VFC Invested Amount any distribution of principal,
          interest, Commitment Fees or other fees, or any interest thereon,
          or receive any collateral in respect thereof (whether voluntarily
          or involuntarily, by set-off, or otherwise) in a greater
          proportion than any such distribution received by any other
          Purchaser, if any, in respect of such other Purchaser's VFC
          Invested Amount, or interest thereon, such Benefitted Purchaser
          shall purchase for cash from the other Purchasers such portion of
          each such other Purchaser's interest in the VFC Certificates, or
          shall provide such other Purchasers with the benefits of any such
          collateral, or the proceeds thereof, as shall be necessary to
          cause such Benefitted Purchaser to share the excess payment or
          benefits of such collateral or proceeds ratably with each of the
          Purchasers; provided, however, that if all or any portion of such
          excess payment or benefits is thereafter recovered from such
          Benefitted Purchaser, such purchase shall be rescinded, and the
          purchase price and benefits returned, to the extent of such
          recovery, but without interest.  The Company agrees that each
          Purchaser so purchasing a portion of the VFC Certificateholders'
          Interest may exercise all rights of payment (including, without
          limitation, rights of set-off) with respect to such portion as
          fully as if such Purchaser were the direct holder of such
          portion.

                    (b)  In addition to any rights and remedies of the
          Purchasers provided by law, each Purchaser shall have the right,
          without prior notice to the Company, any such notice being
          expressly waived by the Company to the extent permitted by

          
                                 -58-
          
<PAGE>          applicable law, upon any amount becoming due and payable by the
          Company hereunder or under the VFC Certificates to set-off and
          appropriate and apply against any and all deposits (general or
          special, time or demand, provisional or final), in any currency,
          and any other credits, indebtedness or claims, in any currency,
          in each case whether direct or indirect, absolute or contingent,
          matured or unmatured, at any time held or owing by such Purchaser
          to or for the credit or the account of the Company.  Each
          Purchaser agrees promptly to notify the Company and the Agent
          after any such set-off and application made by such Purchaser;
          provided that the failure to give such notice shall not affect
          the validity of such set-off and application.

                    SECTION 11.13.  Repurchase by Master Servicer.  Upon
          any repurchase of the VFC Certificates by the Master Servicer
          pursuant to Section 9.1 of the Agreement, the Master Servicer
          shall pay, in addition to the amounts set forth in Section 9.1 of
          the Agreement, any accrued and unpaid Article VII Costs and any
          accrued and unpaid Commitment Fees.

                    SECTION 11.14.  Repurchase by Company.  Upon any
          repurchase of the VFC Certificates by the Company pursuant to
          Section 2.6 or subsection 9.2(a), as the case may be, of the
          Agreement, the Company shall pay, in addition to the amounts set
          forth in Section 2.6 or subsection 9.2(a), as the case may be, of
          the Agreement, any accrued and unpaid Article VII Costs and any
          accrued and unpaid Commitment Fees.

                    SECTION 11.15.  Limitation of Liability.  It is
          expressly understood and agreed by the parties hereto that
          (a) this Supplement is executed and delivered by the trust
          department of Chemical Bank, in its capacity as Trustee, not
          individually or personally but solely as Trustee of the Trust, in
          the exercise of the powers and authority conferred and vested in
          it, (b) the representations, undertakings and agreements herein
          made on the part of the Trust are made and intended not as
          personal representations, undertakings and agreements by Chemical
          Bank, but are made and intended for the purpose of binding only
          the Trust, (c) nothing herein contained shall be construed as
          creating any liability of Chemical Bank, as Trustee, individually
          or personally, to perform any covenant either expressed or
          implied contained herein, all such liability, if any, being
          expressly waived by the parties who are signatories to this
          Supplement and by any Person claiming by, through or under such
          parties; provided, however, that Chemical Bank, as Trustee, shall
          be liable in its individual capacity for its own willful
          misconduct or negligence and for any tax assessed against
          Chemical Bank, based on or measured by any fees, commission or
          compensation received by it for acting as Trustee and (d) under
          no circumstances shall Chemical Bank be personally liable for the
          payment of any indebtedness or expenses of the Trust or be liable
          for the breach or failure of any obligation, representation,


          
                                 -59-
<PAGE>
          
          warranty or covenant made or undertaken by the Trust under this
          Supplement.

                    SECTION 11.16.  Limitation of Payments By Company. 
          Whenever any provision in the Transaction Documents permits or
          obligates the Company to make a payment in cash, failure to make
          such payment shall not constitute a breach by the Company giving
          rise to any actionable claim against the Company to the extent
          that the Company has insufficient funds to make such payments
          from amounts properly distributed to the Company pursuant to the
          Pooling Agreement and any Supplement.  The foregoing sentence
          shall not in any manner limit the ability of the Company to
          increase the principal amounts outstanding under the Subordinated
          Notes and the Parent Note in accordance with the terms of the
          Receivables Sale Agreement. If the Company is required to make a
          payment under this Supplement but does not have sufficient
          amounts to make such a payment, C&A Products hereby agrees that
          it shall make all such payments. 

                    SECTION 11.17.  Certain Payments.  To the extent that
          the Trustee, the Master Servicer or the Company makes a payment
          to the Agent or the Purchasers, or the Agent or the Purchasers
          receive any payment or proceeds with respect to any amount
          payable in connection with this Supplement, which payment or
          proceeds or any part thereof are subsequently invalidated,
          declared to be fraudulent or preferential, set aside or required
          to be repaid to a trustee, receiver or any other party under any
          bankruptcy law, state or federal law, common law or equitable
          cause, then, to the extent such payment or proceeds are set
          aside, the amount payable in connection with this Agreement or
          part or parts thereof intended to be satisfied shall be revived
          and continue in full force and effect, as if such payment or
          proceeds had not been received by the Agent or the Purchasers.



                                 -60-
          
<PAGE>
                    SECTION 11.18.  No Bankruptcy Petition.  Each Purchaser
          hereby covenants and agrees that, prior to the date which is one
          year and one day after the later of (i) the last day of the VFC
          Amortization Period and (ii) the last day of the Series 1
          Amortization Period, it will not institute against, or join any
          other Person in instituting against, the Company any bankruptcy,
          reorganization, arrangement, insolvency or liquidation
          proceedings, or other similar proceedings under any federal or
          state bankruptcy or similar law.


                                     ARTICLE XII

                                 FINAL DISTRIBUTIONS

                    SECTION 12.1.  Certain Distributions.  (a)  Not later
          than 2:00 p.m., New York City time, on the Distribution Date
          following the date on which the proceeds from the disposition of
          the Receivables are deposited into the Series 2 Non-Principal
          Collection Sub-subaccount and the Series 2 Principal Collection
          Sub-subaccount pursuant to subsection 7.2(b) of the Agreement,
          the Trustee shall distribute such amounts pursuant to Article III
          of this Supplement.

                    (b)  Notwithstanding anything to the contrary in this
          Supplement or the Agreement, any distribution made pursuant to
          this Section shall be deemed to be a final distribution pursuant
          to Section 9.3 of the Agreement with respect to the VFC
          Certificates.


                               -61-
          
<PAGE>
                    IN WITNESS WHEREOF, the Company, the Master Servicer,
          the Trustee, the Agent and the Initial Purchasers have caused
          this Series 2 Supplement to be duly executed by their respective
          officers as of the day and year first above written.

                                        CARCORP, INC. 
                                         

                                        By: Anthony Hardwick
                                           ________________________________
                                           Name:  Anthony Hardwick
                                           Title: Vice President, Secretary
                                                  and Treasurer


                                        COLLINS & AIKMAN PRODUCTS CO.,
                                         as Master Servicer


                                        By: Anthony Hardwick
                                           __________________________________
                                           Name:  Anthony Hardwick
                                           Title: Vice President, Controller,
                                                  Acting Chief Financial
                                                  Officer and Assistant
                                                  Treasurer


                                        SOCIETE GENERALE, as Agent


                                        By: Martin J. Finan
                                           _______________________________
                                           Title:   Vice President
                                           Address: 303 Peachtree Street NE
                                                    Atlanta, Georgia  30308
                                           Telecopier: (404) 865-7419


                                        CHEMICAL BANK, not in its 
                                          individual capacity but solely as
                                          Trustee

                                        By: Charles E. Dooley
                                           ________________________________
                                           Title:   Vice President


                                        SOCIETE GENERALE, as Initial Purchaser

                                        By: Martin J. Finan
                                           _______________________________
                                           Title:   Vice President
                                           Address: 303 Peachtree Street NE
                                                    Atlanta, Georgia  30308
                                           Telecopier: (404) 865-7419


          
                                        -62-
          
<PAGE>



                                                                 Schedule 1



                                     Commitments

          

              Purchaser                                     Commitment

          Societe Generale                                  $75,000,000 


<PAGE>


                                                                 Schedule 2



                                    Trust Accounts

                    The U.S. Dollar Collection Account has been established
          by and at Chemical Bank, account number 323-334466.


                    The U.S. Dollar Collection Account is for the account
          of Chemical Bank, as trustee for the C&A Master Trust.


                    The Canada/U.S. Dollar Collection Account has been
          established by and at Canadian Imperial Bank of Commerce, account
          number 04-46718.


                    The Canada/U.S. Dollar Collection Account is for the
          account of Chemical Bank, as trustee for the C&A Master Trust.


                    The Canada/Canadian Dollar Collection Account has been
          established by and at Canadian Imperial Bank of Commerce, account
          number 22-43318.


                    The Canada/Canadian Dollar Collection Account is for
          the account of Chemical Bank, as trustee for the C&A Master
          Trust.

<PAGE>


<PAGE>
                       EMPLOYMENT AGREEMENT


     AGREEMENT, dated as of April 6, 1995 between COLLINS &
AIKMAN PRODUCTS CO. (the "Company") and J. MICHAEL STEPP
("Employee").

     WHEREAS, the Company desires to employ Employee and to enter
into an agreement embodying the terms of such employment; and

     WHEREAS, Employee desires to a accept such employment and to
enter into such agreement;

     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.   Term of Employment.  The Company hereby agrees to
employ Employee and Employee hereby accepts employment for a
period of three (3) years, commencing April 6, 1995 and ending
April 5, 1998 subject to the terms and conditions of this
Agreement.

     2.   Position of Employment.  During the term of this
Agreement, Employee shall be employed in the position of not less
than Executive Vice President and Chief Financial Officer of the
Company and shall perform such services for the Company and its
subsidiaries as may be assigned to him from time to time by the
Board of Directors of the Company.  Employee shall devote his
full time and attention to the affairs of the Company and his
duties in such positions.

     3.   Salary, Bonus Plan and Stock Options

     3.1  Salary.  The Company shall pay Employee a base salary
at an annual rate of not less than $240,000 during the term of
his employment hereunder.  Such amount shall be reviewed with the
salaries of the other members of the Company Operating Committee,
from time to time, by the Board of Directors of the Company or an
appropriate committee thereof (the Company's Board of Directors
or such committee being referred to herein as the "Compensation
Board") and may be increased in the sole discretion of the
Compensation Board.

     3.2  Bonus Plan.  Employee shall be eligible to participate
in the Company's annual Executive Incentive Compensation Plan
(the "EIC Plan") in accordance with the applicable provisions of
the Plan; however, in no event for the first year of Employee's
participation in the EIC Plan shall Employee receive a cash bonus
of less than $92,000.


     3.3  Stock Options.  Employee shall be eligible to
participate in the Collins & Aikman Holdings Corporation 1994
Employee Stock Option Plan (the "Option Plan") and shall be
granted the option to purchase up to 100,000 shares, in
accordance with the applicable terms and conditions of the Option
Plan and the Option Agreement 


                                 1
<PAGE>

between Collins & Aikman Holdings Corporation and Employee.  

     4.   Benefits.  Employee shall be entitled to such fringe
benefits and perquisites, and to participate in such pension,
profit sharing and benefit plans as are generally made available
to executives of the Company and such other fringe benefits as
may be determined by the Company during the term hereof,
including major medical, extended medical and disability
insurance, group term life insurance and appropriate annual
holidays, sick days and annual vacation time.

     5.   Reimbursement of Expenses.  The Company shall reimburse
Employee for all reasonable travel, entertainment and other
reasonable business expenses reasonably incurred by Employee in
connection with the performance of his duties hereunder, provided
that Employee furnishes to the Company adequate records or other
evidence respecting such expenditures.

     6.   Perquisites.  Employee shall be entitled to use of a
Company car (Buick Park Avenue or comparable vehicle) and
reimbursement of reasonable expenses related thereto incurred by
Employee.  Such Company car use shall be subject to applicable
terms and policies of the Company.  Employee also shall be
entitled to reimbursement of the initiation fee (not to exceed
$15,000), monthly dues and reasonable business related expenses
incurred by Employee at a local country club of Employee's
choice.

     7.   Termination of Employment

     7.1  Voluntary Termination.  Employees may terminate his
employment with the Company at any time.  In the event Employee
terminates such employment voluntarily, upon such termination the
Company shall pay Employee his unpaid base salary under Section
3.1 accrued to the date on which his employment terminates (the
"Termination Date").

     7.2  Involuntary Termination.

     (a)  Employee's employment with the Company shall
automatically terminate upon Employee's death or, unless the
Board of Directors of the Company in its sole discretion shall
otherwise elect, Employee's physical or mental disability for any
consecutive six-month period (measured from the first date on
which Employee is absent from work due to such disability to the
same date in the sixth succeeding calendar month, or, if there is
no such date or such date is not a business day, the next
succeeding business day).  In the event Employee's employment
with the Company is terminated due to Employee's death or
physical or mental disability, the Company shall pay to Employee
or, if applicable, his estate or legal representative his unpaid
base salary under Section 3.1 accrued to the Termination Date,
but in no event less than an amount equal to one year's base
salary.  The amount due to Employee 


                                2

<PAGE>

pursuant to this paragraph (a) shall be paid, at the sole election 
of Employee or, if applicable, his estate or legal representative, 
at the time of termination, either in a lump sum or in a number of 
equal annual installments to be specified by Employee or, if applicable,
Employee's estate or legal representative at the Termination
Date.  

    (b)  In the event Employee's employment with the Company is
involuntarily terminated for any other reason, other than
termination for Cause (as hereinafter defined), prior to the
expiration of the term of employment then in effect under Section
1, upon such termination the Company shall be obligated to pay
Employee an amount equal to his base salary under Section 3.1 for
the entire remaining portion of such term of employment then in
effect under Section 1; or if longer, for a one year period
following the Termination Date.  The amount due to Employee
pursuant to this paragraph (b) shall be paid, at the sole
discretion of the Compensation Board at the Termination Date,
either in a lump sum or on a periodic basis in accordance with
normal pay practice.  Employee shall receive the same letter
agreement as all other members of the Company Operating Committee
regarding termination relating to a change of control.

     (c)  The Company may at any time without notice terminate
Employee's employment with the Company for Cause.  In the event
Employee's employment with the Company is terminated for Cause,
Employee shall receive the same amount that would be payable
under Section 7.1 if such termination were voluntary.  

     (d)  As used herein, the term "Cause" means (i) fraud or
misappropriation with respect to the business of the Company or
intentional material damage to the property or business of the
Company, (ii) willful failure by Employee to perform his duties
and responsibilities and to carry out his authority, (iii)
willful malfeasance or misfeasance or breach of fiduciary duty or
representation to the Company or its stockholder, (iv) willful
failure to act in accordance with any specific lawful
instructions of a majority of the Board of Directors of the
Company, or (v) conviction of Employee of a felony.

     8.   Representations and Covenants of Employee.

     8.1  No Violation.  Employee represents and warrants that he
has not disclosed and will not disclose any confidential
information or trade secrets concerning his former employer to
the Company or its subsidiaries or any directors or officers
thereof, and that he can perform his duties for the Company
without disclosing or using any such confidential information or
trade secrets.  Employee covenants and agrees that he will not
use any confidential information or trade secrets concerning any
former employer or its subsidiaries in violation of any
obligations to such former employer during the term of his
employment by the 


                                      3

<PAGE>

Company.

     8.2  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, including, without limitation, any
noncompetition agreement for the benefit of any former employer.

     8.3  Conduct.  Employee will at all times refrain from
taking any action or making any statements, written or oral,
which are intended to and do disparage the goodwill or reputation
of the Company or any of its subsidiaries or affiliates or any
directors or officers thereof or which could adversely affect the
morale of employees of the Company and its subsidiaries.

     8.4  Performance of Duties.  In consideration of the
payments to be made hereunder, Employee agrees that during the
term of his employment under this Agreement, he shall devote
substantially his entire business time and attention to the
performance of his duties hereunder, serve the Company diligently
and to the best of his abilities and shall not compete with the
Company in any way whatsoever.  Without limiting the generality
of the foregoing, Employee shall not, during such term, directly
or indirectly (whether for compensation or otherwise), alone or
as an agent, principal, partner, officer, employee, trustee,
director, shareholder or in any other capacity, own, manage,
operate, join, control or participate in the ownership,
management, operation or control of, or furnish any capital to,
or be connected in any manner with or provide any services as a
consultant for any business which competes with the business of
the Company, its parent company or their subsidiaries or
affiliates as it may be conducted from time to time, provided,
however, that notwithstanding the foregoing, nothing contained in
the Employment Agreement shall be deemed to preclude Employee
from owning not more than 5% of the publicly traded securities of
any entity which is in competition with the business of the
Company, its parent company or their subsidiaries or affiliates.  

     8.5  Company Information.  Employee agrees that so long as
he is employed by the Company and following any termination of
this employment Employee will keep confidential all confidential
information and trade secrets of the Company or any of its
subsidiaries or affiliates and will not disclose such information
to any person without the prior approval of the Board of
Directors of the Company or use such information for any purpose
other than in the course of fulfilling his duties of employment
with the Company pursuant to this Agreement.  It is understood
that for purposes of this Agreement the term "confidential
information" is to be construed broadly to include all material
nonpublic or proprietary information.

     9.   Release.  In consideration of the compensation


                                4

<PAGE>


continuance available in certain events pursuant to this
Agreement, Employee unconditionally releases and covenants not to
sue the Company and its subsidiaries and affiliates and
directors, officers, employees and stockholders 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 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.

     10.  Governing law.  The validity, interpretation and
performance of this Agreement shall be governed by the laws of
North Carolina, regardless of the laws that might be applied
under applicable principles of conflicts of laws. 

    11.   Entire Agreement and Survivorship.  This Agreement
constitutes the entire agreement and understanding between the
parties hereto with respect to the matters referred to herein and
supersedes all prior agreements and understandings between the
parties hereto with respect to the matters referred to herein. 
The representations, warranties and covenants of Employee
contained in all parts of Section 8, except 8.4, and the release
contained in Section 9 shall survive expiration, or termination
of this Agreement by either party.

    12.   Notice.  Any written notice required to be given by one
party to the other party hereunder shall be deemed effective if
mailed by certified or registered mail:

     To the Company:     Collins & Aikman Products Co.
                         701 McCullough Drive
                         Charlotte, North Carolina  28262
                         Attention:  Harold R. Sunday

     To Employee:        


                         Attention:  J. Michael Stepp

or such other address as may be stated in notice given under this
Section 12.

    13.   Severability.  The invalidity, illegality or
enforceability 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
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.  


                                 5

<PAGE>

    14.   Successors and Assigns.  This Agreement shall be
binding upon and inure to the benefit of the parties hereto and
their personal representatives, 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 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. 
Employees understands that the assignment of this Agreement or
any benefits hereof or obligations hereunder by the Company to
any subsidiary, or to any purchaser of all or a substantial
portion of the assets of the Company, and the employment of
Employee by such subsidiary or by any such purchaser or by any
successor of the Company in a merger or consolidation, shall not
be deemed a termination of Employee's employment for purposes of
Section 7.2 or otherwise.

    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.

     IN WITNESS WHEREOF, the parties hereto have executed this
Agreement as of the day and year first above written.

                              J. Michael Stepp
                              _______________________________
                              J. Michael Stepp


                              COLLINS & AIKMAN PRODUCTS CO.
                                
                                  Thomas E. Hannah
                              By: ___________________________
                                  Thomas E. Hannah, President

                                 6










                                 EXCESS BENEFIT PLAN
                                          OF
                             COLLINS & AIKMAN CORPORATION

                    (Amended And Restated as of November 7, 1986)

                                      ARTICLE I
                                Background and Purpose


               Effective as of February 29, 1976, the Collins & Aikman
          Corporation (the "Company") established the Excess Benefit Plan
          of Collins & Aikman Corporation (the "Plan").  The Plan is hereby
          amended and restated effective as of November 7, 1986.  The Plan
          is intended to provide benefits which would have accrued to any
          Company employee under the terms of the Company's Profit-Sharing
          Plan or Retirement Plan but for certain restrictions imposed by
          certain provisions of the Internal Revenue Code, including
          without limitation, Code sections 415 and 401(a)(17), upon the
          contributions for, or benefits of, Company employees
          participating in the Profit-Sharing Plan and the Retirement Plan.


                                      ARTICLE II

                                     Definitions


               The following terms whenever used in the Plan, including the
          Preamble, shall have the meanings set forth in this Article II.

               2.1  "Beneficiary" means the Participant's beneficiary under
          the Profit-Sharing Plan or Retirement Plan, as the case may be,
          or such other beneficiary as is designated in writing to the
          Committee by the Participant.

               2.2  "Board of Directors" means the Board of Directors of
          the Company as constituted from time to time.

               2.3  "Code" means the Internal Revenue Code of 1954, as
          amended, or, effective January 1, 1987, the Internal Revenue Code
          of 1986, as amended.
               2.4  "Committee" means the Pension Plan and Profit-Sharing
          Plan Committee appointed by the Board of Directors which shall be

<PAGE>

          responsible for the administration of the Plan in accordance with
          Article VI.

               2.5  "Company" means Collins & Aikman Corporation or any
          successor thereto.

               2.6  "Excess Profit-Sharing Account" means the bookkeeping
          account established to reflect a Participant's total excess
          profit-sharing benefit under the Plan as determined in accordance
          with Ssection 4.1.

              2.7   "Excess Retirement Benefit" means a Participant's
          retirement benefit under the Plan determined in accordance with

          Section 4.2.
               2.8  "Fund" or "Funds" means the fund or funds in which
          contributions to the Profit-Sharing Plan may be invested.
               2.9  "Participant" means a Participant in this Plan as
          defined in Article III.
               2.10 "Plan" means the Excess Benefit Plan of Collins &
          Aikman Corporation, as amended and restated as of November 7,
          1986.

               2.11 "Plan Year" means the 52 or 53 week period ending in
          each year on the Saturday nearest to or coinciding with the last
          day of February (or such other period as may be specified by the
          Committee).

               2.12 "Profit-Sharing Account" means the separate account or
          combination of accounts established and maintained for each
          Participant under the Profit-Sharing Plan.
               2.13 "Profit-Sharing Plan" means the Employees Profit-
          Sharing Plan of Collins & Aikman Corporation, as amended through
          March 2, 1986, and as may be amended from time to time
          thereafter.
               2.14 "Retirement Plan" means the Collins & Aikman
          Corporation Salaried Employees' Retirement Plan, as amended and
          restated effective March 3, 1985, and as may be amended from time
          to time thereafter.
               2.15 "Retirement Plan Benefit" means the annual retirement
          benefit payable to or on account of a Participant pursuant to the
          Retirement Plan.




                                          2
<PAGE>

               2.16 "Valuation Date" means the last business day of each
          Plan Year, and such other dates as the Committee under the
          Profit-Sharing Plan may from time to time designate as "valuation
          dates".


                                     ARTICLE III
                                     Participants


               Any salaried employee who is a participant in the Profit-
          Sharing Plan and/or in the Retirement Plan shall be a Participant
          in this Plan if the benefit payable to such Participant under the
          Profit-Sharing Plan or the Retirement Plan is limited as a result
          of restrictions imposed by Code provisions, including, without
          limitation, the limitations on contributions and benefits imposed
          by Section 415 of the Code, and the limitation on includible
          compensation under Section 401(a)(17) of the Code.


                                      ARTICLE IV
                                       Benefits


               4.1  Excess Profit-Sharing Account.

               A Participant's Excess Profit-Sharing Account shall be equal
          to the total amounts credited to such account as follows:

                    (a)  As of the last day of each Plan Year (commencing
               with the Plan Year ended February 29, 1976), each
               Participant's Excess Profit-Sharing Account shall be
               credited with an amount equal to the difference between (i)
               and (ii) (the "Excess Contributions") where (i) equals the
               contribution which would have been made to the Participant's
               Profit-Sharing Account for such Plan Year had the limitation
               imposed by Section 415 of the Code not been in effect, and
               had the amount of compensation used in calculating the
               contribution to the Participant's Profit-Sharing Account
               under the terms of the Profit-Sharing Plan not been
               curtailed by Section 401(a)(17) of the Code, and (ii) equals
               the actual contribution made to
                                          3

<PAGE>

               the Participant's Profit-Sharing Account as of the end of 
               such Plan Year; and
                    (b)  As of each Valuation Date, each Participant's
               Excess Profit-Sharing Account shall be credited or debited,
               as the case may be, with an amount equal to the income,
               dividend, expense, gain, loss or other appreciation or
               depreciation in value (the "Investment Credit") which would
               have been earned on the Participant's Excess Profit-Sharing
               Account as of such Valuation Date had such account been
               invested in such Funds and in such proportions in each Fund
               as elected by the Participant in accordance with
               subparagraph (c) hereof.
                    (c)  Each Participant may file a written election with
               the Committee prior to the last day of each Plan Year, in
               accordance with procedures established by the Committee, to
               have the Investment Credit allocable to his Excess
               Contributions for such Plan Year determined as if such
               Excess Contributions were invested in such Funds, and in
               such proportions in each Fund, as designated by the
               Participant.  A Participant's investment designation shall
               be applied to future Excess Contributions unless, prior to
               the end of any Plan Year for which Excess Contributions are
               credited to such Participant's Excess Profit-Sharing
               Account, the Participant files a new investment designation
               with respect to Excess Contributions for such Plan Year.  A
               Participant may change the investment designation as to
               existing amounts credited to his or her Excess Profit-
               Sharing Account on such dates and in accordance with such
               conditions as may be specified by the Committee.

                    If a Participant fails to file an investment
               designation with the Committee in accordance with this
               subparagraph (c), the election as to Fund investment filed
               by the Participant under the Profit-Sharing Plan shall be

               
               applied to his Excess Profit-Sharing Account, and any
               investment direction or transfer between Funds pursuant to a
               request which has been approved in accordance with the
               Profit-Sharing Plan shall be 


                                       4

<PAGE>         

               similarly applied to the Participant's Excess Profit-Sharing 
               Account.

               4.2  Excess Retirement Benefit
               A Participant's Excess Retirement Benefit shall be equal to
          the difference between (a) and (b) where
                    (a)  equals the benefit the Participant would have
               received under the Retirement Plan on a single life annuity
               basis (i) had the limitation imposed by Section 415 of the
               Code not been in effect, (ii) had the amount of compensation
               used in calculating the Participant's Retirement Plan
               Benefit under the terms of the Retirement Plan not been
               curtailed by Section 401(a)(17) of the Code, and (iii) in
               the case of Donald F. McCullough, had such Participant's
               Retirement Plan Benefit been computed without regard to any
               actuarial reduction by reason of his retirement prior to
               attaining age 65; and

                    (b)  equals the actual Retirement Plan Benefit on a
               single life annuity basis payable to the Participant.

               4.3  Vesting of Benefits
               A Participant shall become vested in his or her Excess
          Profit-Sharing Account and Excess Retirement Benefit in
          accordance with the same schedule and rules as are applicable in
          determining when he or she becomes vested in his or her Profit-
          Sharing Account or Retirement Plan Benefit, respectively.


                                      ARTICLE V

                                 Payment of Benefits


               5.1  Excess Profit Sharing Account
               A Participant's Excess Profit-Sharing Account shall be paid
          in the form of a lump-sum, at such time as the Participant would
          be entitled to receive a lump-sum payment under the Profit
          Sharing Plan.  Upon the death of a Participant, the balance in
          his Excess Profit Sharing Account shall be paid to his
          Beneficiary in a lump-

                                 5
<PAGE>

          sum as soon as practicable, and in any event no later than one 
          year, after a Participant's death.

               5.2  Payment of Excess Retirement Benefit
               A Participant's Excess Retirement Benefit shall be paid
          under the same circumstances, in the same form and at the same
          time as such Participant's benefits under the Retirement Plan,
          and shall cease when benefits under the Retirement Plan cease,
          unless a Participant elects otherwise in accordance with this
          Article V.  For purposes of determining such circumstances, form
          and time, all relevant provisions of the Retirement Plan shall be
          applied hereunder, including, without limitation, the provisions
          that relate to payments to the Participant's Beneficiary under
          such plan.  A Participant may elect in writing prior to
          commencement of benefits under the Plan to receive payment of his
          or her Excess Retirement Benefit in an alternative form of
          benefit payment provided under the Retirement Plan, regardless of
          the form in which benefits under such plan are paid.


                                      ARTICLE VI

                              Administration of the Plan


               6.1  Committee
               The Committee shall be responsible for the management,
          operation and administration of the Plan and shall have such
          implied powers and duties as may be necessary to carry out the
          provisions of the Plan, including the power to delegate any of
          its administrative responsibilities hereunder as well as any
          powers and duties granted to the administrative committees under
          the Profit-Sharing Plan and the Retirement Plan.

               6.2  Benefit Determination
               The Committee shall rely on the records of the Company in
          determining the form in which and time at which benefits are
          being paid under the Profit-Sharing Plan and the Retirement Plan
          and, pursuant to Article V of this Plan, shall pay benefits under
          this Plan accordingly.

                               6
<PAGE>

               6.3  Indemnification
               To the extent permitted by law, the Company shall indemnify
          the members of the Committee from all claims for liability, loss
          or damage (including payment of expenses in connection with
          defense against such claim) arising from any act or failure to
          act which constitutes a breach of such individual's fiduciary
          responsibilities under any applicable law.


                                     ARTICLE VII

                                    Miscellaneous


               7.1  Benefits Payable by Company
               All benefits payable under this Plan shall constitute an
          unfunded obligation of the Company.  Payments shall be made, as
          due, from the general funds of the Company.  The Company may, in
          its sole and absolute discretion, establish one or more accounts
          or funds to reflect its obligations under the Plan and may make
          such investments as it may deem desirable to assist it in meeting
          such obligations.  Any such accounts or funds shall be assets of
          the Company subject to claims of its general creditors.  No
          person eligible for a benefit under this Plan shall have any
          right, title or interest in any such investments.

               7.2  Inalienability of Benefits
               The right of any person to any benefit or payment under the
          Plan shall not be subject to voluntary or involuntary transfer,
          alienation or assignment, and, to the fullest extent permitted by
          law, shall not be subject to attachment, execution, garnishment,
          sequestration or other legal or equitable process.  In the event
          a person who is receiving or is entitled to receive benefits
          under the Plan attempts to assign, transfer or dispose of such
          right, or if an attempt is made to subject said right to such
          process, such assignment, transfer or disposition shall be null
          and void.

               7.3  Status of Employment
               Nothing herein contained shall be deemed (a) to give any
          Participant the right to be retained in the employ of the Company

                                   7
<PAGE>
          or any affiliate, (b) to affect the right of the Company to
          discipline, including (but not limited to), the right to
          discharge, any Participant at any time, (c) to give the Company
          or any affiliate the right to require any Participant to remain
          in its employ, or (d) to affect any Participant's right to
          terminate his or her employment at any time.

               7.4  Payments to Minors and Incompetents

               If a Participant or Beneficiary entitled to receive any
          benefits hereunder is a minor or is deemed by the Committee or is
          adjudged to be legally incapable of giving valid receipt and
          discharge for such benefits, they will be paid to the duly
          appointed guardian of such minor or incompetent or to such other
          legally appointed person as the Committee may designate.  Such
          payment shall, to the extent made, be deemed a complete discharge
          of any liability for such payment under the Plan.

               7.5  Amendment or Termination
               (a)  The Company reserves the right to amend, modify,
          restate or terminate the Plan; provided, however, that no such
          action by the Company shall reduce a Participant's Excess Profit-
          Sharing Account or Excess Retirement Benefit accrued as of the
          time thereof.

               (b)  If the Plan is terminated, a determination shall be
          made of each Participant's Excess Profit-Sharing Account and
          Excess Retirement Benefit as of the Plan termination date.  The
          amount of such account or benefits shall be payable to the
          Participant or Beneficiary at the time it would have been payable
          under Article V if the Plan had not been terminated.  Until fully
          paid, the accrued and undistributed balance of a Participant's
          Excess Profit-Sharing Account shall be credited or debited, as
          the case may be, as of the last day of each Plan Year, with an
          amount equal to the income, dividend, expense, gain, loss or
          other appreciation or depreciation in value on such balance as if
          it had been invested in such Funds and in such proportions in
          each Fund as the Participant's Profit-Sharing Account for such
          Plan Year.  No interest shall be credited on an Excess Retirement
          Benefit.

                                  8
<PAGE>
 
               7.6  Governing Law
               Except to the extent Pre-empted by federal law, the
          provisions of the Plan will be construed according to the laws of
          the State of New York.

               IN WITNESS WHEREOF, Collins & Aikman Corporation has caused
          this amended and restated Plan to be executed effective as of
          November 7, 1986.


                                             COLLINS & AIKMAN CORPORATION


                                             By:/s/ Alfred S. Crimmins     
                                                President
          ATTEST:

          /s/ Charles H. Scherer  
          Secretary
                            9
<PAGE>




                                                                  Exhibit 11

                                     Collins & Aikman Corporation
                                   Computation of Earnings Per Share
                                  In thousands, except per share data
                                              (Unaudited)

<TABLE>
<CAPTION>
                                                                  Fiscal Year Ended            
                                                        January 28,   January 29,   January 30,
                                                            1995          1994          1993   
     <S>                                                <C>          <C>            <C>
      Average shares outstanding during the period          51,338        28,164        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  . . . . . . . . .          1,567          (904)         (904)

          Total shares for EPS  . . . . . . . . . .         52,905        27,260        27,260 

      Loss applicable to common shareholders:

        Continuing operations (1)   . . . . . . . .     $  (20,684)   $ (197,048)   $  (64,189)
        Discontinued operations   . . . . . . . . .           -         (104,339)     (218,317)
        Extraordinary item  . . . . . . . . . . . .       (106,528)         -             -     

          Net loss  . . . . . . . . . . . . . . . .     $ (127,212)   $ (301,387)   $ (282,506) 

      Loss per common share:

        Continuing operations   . . . . . . . . . .     $     (.39)   $    (7.23)   $    (2.35)
        Discontinued operations   . . . . . . . . .            -           (3.83)        (8.01)
        Extraordinary item  . . . . . . . . . . . .          (2.01)          -             -   

          Net loss  . . . . . . . . . . . . . . . .     $    (2.40)   $   (11.06)   $   (10.36)
</TABLE>

Notes:

(1) Loss from continuing operations has been adjusted for dividends and 
    accretion requirements on redeemable preferred stock of $14,408, $23,723 
    and $18,848 for the fiscal years ended January 28, 1995, January 29, 1994 
    and January 30, 1993, respectively. In addition, loss from continuing 
    operations for the fiscal year ended January 28, 1995 has been adjusted 
    for the loss on redemption of preferred stock of $82,022.



<PAGE>

SELECTED FINANCIAL DATA
(in thousands, except per share data)

[CAPTION]
<TABLE>
<CAPTION>
                                                                                    Fiscal Year Ended
<S>                                                      <C>            <C>            <C>            <C>            <C>
                                                         JANUARY 28,    January 29,    January 30,    January 25,    January 26,
                                                                1995           1994        1993(1)           1992           1991
<S>                                                      <C>            <C>            <C>            <C>            <C>
STATEMENT OF OPERATIONS DATA:
Net sales                                                $ 1,536,002    $ 1,305,517    $ 1,277,500    $ 1,184,316    $ 1,232,403
Gross margin                                                 371,133        309,727        299,027        257,499        270,782
Selling, general and administrative expenses                 198,293        196,585        218,441        202,690        192,002
Management equity plan expense                                    --         26,736             --             --             --
Restructuring costs                                               --             --         10,000             --         17,275
Goodwill amortization and write-off                               --        132,630          3,702          3,702          3,798
<CAPTION>
<S>                                                      <C>            <C>            <C>            <C>            <C>
Operating income (loss)                                  $   172,840    $   (46,224)   $    66,884    $    51,107    $    57,707
Interest expense, net (2)                                     75,683        111,291        110,867        107,974        106,099
Income (loss) from continuing operations before income
  taxes                                                       87,283       (162,048)       (48,497)       (61,382)       (52,907)
Income (loss) from continuing operations                      75,746       (173,325)       (45,341)       (73,336)       (57,386)
Income (loss) before extraordinary items                      75,746       (277,664)      (263,658)       (89,701)       (86,983)
Net loss                                                     (30,782)      (277,664)      (263,658)      (133,810)       (57,908)
Loss from continuing operations per common share                (.39)         (7.23)         (2.35)         (3.27)         (2.63)
<CAPTION>
<S>                                                      <C>            <C>            <C>            <C>            <C>
BALANCE SHEET DATA:
Total assets                                             $   681,071    $   918,825    $ 1,141,434    $ 1,300,304    $ 1,412,790
Long-term debt, including current portion                    566,077        923,554        982,205        941,838        930,065
Redeemable preferred stock                                        --        122,368         98,602         79,754         69,240
Common stockholders' equity (deficit)                       (412,622)      (702,220)      (421,460)      (130,921)        18,821
<CAPTION>
<S>                                                      <C>            <C>            <C>            <C>            <C>
OTHER DATA (FROM CONTINUING OPERATIONS):
Capital expenditures                                     $    84,423    $    44,923    $    38,209    $    38,928    $    42,885
Depreciation                                                  43,882         42,232         45,463         43,899         42,532

<CAPTION>
</TABLE>
(1) 1992 was a 53-week year.
(2) Excludes amounts related to discontinued operations of $18,871 in 1993,
    $23,010 in 1992, $25,062 in 1991 and $33,040 in 1990.
16
 
<PAGE>
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 (the
"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 8.81 million shares of Common
Stock to affiliates of the Company's principal shareholders together with
proceeds under 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, certain of the Company's indebtedness was
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, Collins & Aikman Holdings II
Corporation, formerly the sole common stockholder of the Company, was merged
into the Company and the Company changed its name to Collins & Aikman
Corporation. Concurrently, Collins & Aikman Group, Inc. was merged into its
wholly-owned subsidiary which changed its name to Collins & Aikman Products Co.
For pro forma operating results see Note 2 to the consolidated financial
statements.

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 and commercial wallpaper in North America. The Company's net sales
in fiscal 1994 were $1,536 million, with approximately $905 million (59%) in
Automotive Products, $414 million (27%) in Interior Furnishings, and $217
million (14%) 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. Capitalized terms that are used in this
discussion and not defined herein have the meanings assigned to such terms in
the Notes to Consolidated Financial Statements.

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.
                                                                              17

<PAGE>

RESULTS OF OPERATIONS

[CAPTION]
<TABLE>
<CAPTION>
                                          Automotive Products                      Interior Furnishings             Wallcoverings
<S>                             <C>           <C>           <C>           <C>           <C>           <C>           <C>
                                                                                                                    Fiscal Year
                                           Fiscal Year Ended                         Fiscal Year Ended                 Ended
                                JANUARY 28,   January 29,   January 30,   JANUARY 28,   January 29,   January 30,   JANUARY 28,
                                       1995          1994          1993          1995          1994          1993          1995
<S>                             <C>           <C>           <C>           <C>           <C>           <C>           <C>
Net sales                         $ 904.9       $ 677.9       $ 643.8       $ 414.5       $ 407.2       $ 391.8       $ 216.6
Cost of goods sold                  730.1         555.4         532.1         287.1         294.7         282.5         147.7
Gross margin                        174.8         122.5         111.7         127.4         112.5         109.3          68.9
Selling, general and adminis-
  trative expenses                   51.5          54.9          57.1          70.0          68.0          70.8          61.9
Goodwill amortization, write
  off and other non-recurring
  charges (1)                          --          69.9           1.9            --          32.3           0.9            --
Segment operating income
  (loss) (2)                      $ 123.3       $  (2.3)      $  52.7       $  57.4       $  12.2       $  37.6       $   7.0
Gross margin percentages             19.3%         18.1%         17.3%         30.7%         27.6%         27.9%         31.8%
Operating margin percentages         13.6%          (.3)%         8.2%         13.8%          3.0%          9.6%          3.2%
<CAPTION>
<S>                             <C>           <C>
                                January 29,   January 30,
                                       1994          1993
<S>                             <C>           <C>
Net sales                         $ 220.4       $ 241.9
Cost of goods sold                  145.7         163.8
Gross margin                         74.7          78.1
Selling, general and adminis-
  trative expenses                   62.1          66.1
Goodwill amortization, write
  off and other non-recurring
  charges (1)                        30.5          10.9
Segment operating income
  (loss) (2)                      $ (17.9)      $   1.1
Gross margin percentages             33.9%         32.3%
Operating margin percentages         (8.1)%          .5%
</TABLE>
(1) Goodwill amortization and write-off and other non-recurring charges consist
of:
[CAPTION]
<TABLE>
<CAPTION>
                                          Automotive Products                        Interior Furnishings             Wallcoverings
<S>                             <C>            <C>           <C>           <C>            <C>           <C>           <C>
                                                                                                                      Fiscal Year
                                           Fiscal Year Ended                          Fiscal Year Ended                  Ended
                                 JANUARY 28,   January 29,   January 30,    JANUARY 28,   January 29,   January 30,    JANUARY 28,
                                        1995          1994          1993           1995          1994          1993           1995
<S>                             <C>            <C>           <C>           <C>            <C>           <C>           <C>
Goodwill amortization and
  write-off                     $       --        $69.9         $ 1.9      $       --        $32.3         $ 0.9      $       --
Restructuring charges                   --           --            --              --           --            --              --
Total                           $       --        $69.9         $ 1.9      $       --        $32.3         $ 0.9      $       --
<CAPTION>
<S>                             <C>           <C>
                                January 29,   January 30,
                                       1994          1993
<S>                             <C>           <C>
Goodwill amortization and
  write-off                        $30.5         $ 0.9
Restructuring charges                 --          10.0
Total                              $30.5         $10.9
</TABLE>
(2) Excludes $14.9 million, $38.3 million and $24.5 million of unallocated
    corporate expense in 1994, 1993 and 1992, respectively.
18
 
<PAGE>

1994 COMPARED TO 1993

A discussion of the results of operations for each of the Company's operating
segments follows:

AUTOMOTIVE PRODUCTS

NET SALES: Automotive Products' net sales increased 33.5% to approximately
$904.9 million in 1994, up $227.0 million over 1993. The increase is
attributable to increased sales volume, which reflects the impact of a 10.6%
increase in North American automobile and light truck build in 1994 from 1993.
Of the net sales increase, 53% related to automotive bodycloth, 20% related to
convertible top and topstack products and 16% related to molded floor carpet.
The remainder related to other automotive products.

The bodycloth increase was primarily due to the Company's jacquard velvets
product line, currently utilized in such high volume models as the General
Motors C/K Truck Line, and to other new placements including the Chevrolet Monte
Carlo, the Ford Contour/Mystique, Windstar and F-Series Trucks and the Chrysler
Cirrus/Stratus. Existing product placements which experienced significant
overall increases in volume over 1993 were the Pontiac Grand Am and Bonneville
and the Chrysler Minivans.

The molded floor carpet increase was due to a 17% increase in unit shipments
principally related to increased production of high volume models including
Cadillac Deville, Oldsmobile Aurora, General Motors C/K Truck Line, Chrysler
Minivans, Ford Mustang, Toyota Camry, and the Dodge T-300 and Dakota Trucks.

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

These factors resulted in the Company's average revenue per North
American-produced vehicle of approximately $53 for 1994 compared to
approximately $43 for 1993.

GROSS MARGIN: For 1994, gross margin was 19.3%, up from 18.1% in 1993. During
the third and fourth quarters, the Company incurred premium freight and
commission weaving costs related to capacity constraints for certain automotive
seat fabrics. The premium freight and commission weaving costs offset the
improvements in gross margin which resulted from spreading fixed costs over
higher production volume and from continued benefits of reducing costs of
nonconforming products. During 1995, the Company expects to continue to incur
commission weaving costs at a declining rate into the second quarter on certain
automotive seat fabric lines.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Automotive Products' selling,
general and administrative expenses decreased 6.3% or $3.5 million in 1994 as
compared to 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.

INTERIOR FURNISHINGS

NET SALES: Interior Furnishings' net sales increased 1.8% to $414.5 million in
1994, up $7.3 million over 1993. In Decorative Fabrics, sales declined $7.2
million to $306.5 million. This decline was 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 commencing in the third quarter, which was partially offset by
increased sales in the contract fabric lines. Management believes that the sales
decline experienced by Mastercraft in the second half of 1994 primarily reflects
increased competition from lower priced fabrics. In 1994, Floorcoverings net
sales increased $14.4 million over 1993. This increase is largely attributable
to a 16.3% increase in volume, primarily in six foot roll sales to the education
and corporate markets and in sales in the southern United States.

GROSS MARGIN: Interior Furnishings' gross margin rose to 30.7% of sales in 1994
from 27.6% in 1993. The increase reflects improvements in manufacturing
efficiencies in the Decorative Fabrics group resulting from Mastercraft's loom
modernization and cost improvement programs, as well as improved sales volumes
and product mix in Floorcoverings.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Interior Furnishings' selling,
general and administrative expenses increased 2.9% or $2.0 million in 1994 from
1993. The increase is primarily due to increased selling expenses related to
sales volume increases in Floorcoverings as well as the planned expansion of
that group's sales staff.

WALLCOVERINGS

NET SALES: Wallcoverings' net sales decreased 1.7% to $216.6 million in 1994,
down $3.8 million from 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 decrease in unit shipments to chain businesses
and by a planned reduction in sales to independent distributors. The Company
believes that the decrease in the chain business reflects increased price
competition from imports and delayed product replenishment by the chain stores.
                                                                              19

<PAGE>

GROSS MARGIN: Wallcoverings' gross margin dropped to 31.8% of sales in 1994 from
33.9% in 1993. The decrease in gross margin reflects manufacturing
inefficiencies in the third and fourth quarters 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 .3% to $61.9 million in 1994, down $.2
million over 1993. The decrease was due to lower administrative and selling
expenses offset by planned increases in sample and product development costs.

TOTAL COMPANY

NET SALES: Net sales increased 17.7% to $1,536.0 million in 1994, up $230.5
million over 1993. The overall net sales increase reflects continued increases
in the Company's Automotive Products and Interior Furnishings segments offset by
continued decreases in the Wallcoverings segment as discussed above.

GROSS MARGIN: Gross margin increased to $371.1 million in 1994 or 24.2% of
sales, up from $309.7 million or 23.7% of sales in 1993. The increase in the
gross margin in 1994 relates 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 and commission weaving 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 of $198.3 million in 1994 were $1.7 million higher than
in 1993. In 1994, unallocated corporate expenses of $14.9 million were $3.4
million higher than 1993 expenses. The overall increase in unallocated corporate
expenses relates to 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.

MANAGEMENT EQUITY PLAN: In 1993, the Company incurred a one-time charge of $26.7
million related to the Company's 1993 Employee Stock Option Plan (the "1993
Plan").

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 $2.8 million in 1993. No goodwill amortization was
recorded in 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 $6.4 million in 1994 and $4.4 million in 1993, decreased to
$75.7 million in 1994 from $111.3 million in 1993. In 1994, interest expense,
including amounts allocated to discontinued operations and excluding interest
income, decreased to $82.1 million from $135.1 million in 1993. The overall
decrease in interest expense was due to the Recapitalization, which reduced the
amount of outstanding indebtedness and replaced higher fixed rate indebtedness
with variable rate borrowings. No interest was allocated to discontinued
operations in 1994.

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 Bank. In connection with
the receivables sale, a loss of $7.6 million was incurred in 1994. Of this loss,
$1.3 million related to fees and expenses associated with the sale and $6.3
million related to discounts on the receivables sold.

INCOME TAXES: In 1994, the provision for income taxes was $11.5 million compared
with $11.3 million in 1993. In 1994 and 1993 income tax expense consisted of
foreign, state and franchise taxes.

DISCONTINUED OPERATIONS: The Company's loss from discontinued operations,
including loss on disposals, was $104.3 million in 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 (ii) to provide for employee severance and other costs and (iii) to
realize a previously unrecognized loss as a result of the decision to retain
Dura. The 1993 loss was partially offset by a $28.1 million gain on the sale of
Kayser-Roth. In 1994, discontinued operations did not result in any charges
against earnings.
20

<PAGE>

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. This 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 a net loss of $30.8
million in 1994 compared to a net loss of $277.7 million in 1993.

1993 COMPARED TO 1992

A discussion of the results of operations for each of the Company's operating
segments follows:

AUTOMOTIVE PRODUCTS

NET SALES: Automotive Products' net sales increased 5.3% in 1993 to $677.9
million. Net sales growth increased, primarily during the second half of 1993,
due to a number of factors. First, growth in the North American vehicle build
accelerated due in part to increased production by the transplants. Second, the
Company won placement of its products on a number of new and existing vehicle
lines in 1993. Third, the Company continued to benefit from increasing sales
content per vehicle. These factors were offset by decreased demand for product
for certain key models in the second quarter due to OEM production downtime
during model changeovers.

GROSS MARGIN: Automotive Products' gross margin increased to 18.1% in 1993 from
17.3% in 1992 as a result of improved product mix primarily due to new fabric
placements and as a result of improved absorption of fixed manufacturing costs
over a larger sales volume.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Selling, general and
administrative expenses as a percent of net sales decreased to 8.1% in 1993 from
8.9% in 1992. Of this 0.8% decrease, 0.5% was due to the absorption of fixed
costs over a greater sales volume with the remainder relating principally to
cost reductions from reduced product development activities.

INTERIOR FURNISHINGS

NET SALES: Interior Furnishings' net sales increased 3.9% in 1993 to $407.2
million. The increase in net sales was attributable to an industry-wide
strengthening of furniture sales in 1993 (somewhat offset by an industry-wide
decline in sales volume during the second quarter of 1993) and to increased
sales of the Company's patented Powerbond RS(Register mark) floorcovering
products. Net sales increased by 5.6% at both Mastercraft, which represents
66.0% of Interior Furnishings' sales, and Floorcoverings due largely to volume
increases.

GROSS MARGIN: Interior Furnishings' gross margin decreased to 27.6% in 1993 from
27.9% in 1992 due to price deterioration in the lower-end woven velvet product
line of the Decorative Fabrics group.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Selling, general and
administrative expenses as a percent of net sales decreased to 16.7% from 18.1%
primarily due to cost reduction initiatives aimed at streamlining marketing
efforts in the Greeff product line.

WALLCOVERINGS

NET SALES: Wallcoverings' net sales decreased 8.9% in 1993 to $220.4 million.
The decrease in sales was primarily due to the consolidation of certain product
distribution channels and to Wallcoverings' downsizing program. In the fourth
quarter, management responded to these reduced sales by aggressively rebuilding
dealer shelf space. As a result, sample book placements in the dealer market
increased.

GROSS MARGIN: Wallcoverings' gross margin increased to 33.9% in 1993 from 32.3%
in 1992 as a result of manufacturing cost reduction initiatives aimed at
improving product quality and streamlining production processes.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Selling, general and
administrative expenses were reduced by 1.8% of net sales due to the elimination
of outside information systems processing. An 8.9% reduction in net sales
resulted in an increase in selling, general, and administrative expenses as a
percent of net sales to 28.2% from 27.3%.

TOTAL COMPANY

NET SALES: Net sales increased 2.2% to $1,305.5 million in 1993 (a 52-week year)
from $1,277.5 million in 1992 (a 53-week year). The overall increase in net
sales reflected improvement in Automotive Products and Interior Furnishings
offset by a decrease in net sales at Wallcoverings.

GROSS MARGIN: Gross margin increased to $309.7 million or 23.7% of sales in
1993, up from $299.0 million or 23.4% of sales in 1992. The increase in the
gross margin in 1993 relates primarily to increased volume in the Company's
Automotive Products segment, which resulted in lower fixed costs per unit, and
cost reduction initiatives in the Wallcoverings segment offset partially by
price deterioration in the Interior Furnishings segment, as described above.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES: Selling, general and
administrative expenses of $196.6 million
                                                                              21
 
<PAGE>
were $21.9 million lower than in 1992. In 1993, unallocated corporate expenses
of $11.5 million were $12.9 million lower than 1992. The overall decrease in
unallocated corporate expenses relates to the reduction and relocation of
headquarters staff from California to North Carolina.

MANAGEMENT EQUITY PLAN: In 1993, the Company incurred a one-time charge of $26.7
million related to the 1993 Plan.

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 $2.8 million in 1993 and $3.7 million in 1992.

RESTRUCTURING CHARGES: In 1992, the Company reevaluated the distribution methods
as well as certain manufacturing and product lines in Wallcoverings. This
reevaluation resulted in a restructuring charge of $10.0 million for the closure
of certain manufacturing facilities. Of this amount, $2.7 million related to
asset write-downs and $7.3 million related to the consolidation of
Wallcoverings' operations.

INTEREST EXPENSE: Interest expense for continuing operations, net of interest
income of $4.4 million in 1993 and $4.0 million in 1992, increased to $111.3
million during 1993 compared to $110.9 million in 1992. Interest expense,
including amounts allocated to discontinued operations and excluding interest
income, decreased to $135.1 million during 1993 compared to $138.3 million in
1992. The decrease in interest expense was due to the additional week in 1992
and a reduction in the Company's weighted average cost of borrowings.

INCOME TAXES: In 1993, income taxes of $11.3 million consisted of foreign and
state taxes. This amount compared with a 1992 tax benefit of $3.2 million which
was comprised of a foreign and state tax provision of $3.5 million offset by a
Federal tax benefit of approximately $6.7 million.

DISCONTINUED OPERATIONS: The Company's loss from discontinued operations was
$104.3 million for 1993 and $218.3 million for 1992, including losses on
disposals of $99.6 million and $168.0 million, respectively.

The 1993 loss is primarily attributable to the $125.5 million additional charge
arising from the Company's determination as of the end of the second quarter of
1993 that it would be unable to sell Builders Emporium as an ongoing entity.
This was offset by a $28.1 million gain on the sale of Kayser-Roth. The 1992
loss reflected primarily the expected loss on the anticipated sale of Builders
Emporium.

NET INCOME: The combined effect of the foregoing resulted in a net loss of
$277.7 million in 1993 compared to a net loss of $263.7 million in the prior
year.

LIQUIDITY AND CAPITAL RESOURCES

The Company and its subsidiaries had cash and cash equivalents totaling $3.3
million and $81.4 million at January 28, 1995 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. 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's C&A Products subsidiary 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, having an aggregate principal amount of up to $150
million and a term of seven years and (iii) the Bridge Receivables Facility
having an aggregate face amount of up to $150 million and a term of seven years.
The New Credit Facilities contain restrictive covenants including maintenance of
EBITDA (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

22

<PAGE>

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 to make 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 March 31, 1995, C&A Products repaid and terminated the Bridge Receivables
Facility and entered, through a trust formed by its wholly-owned, bankruptcy
remote subsidiary ("Carcorp"), into a new receivables facility (the "Receivables
Facility") comprised of (i) term certificates, which were issued on March 31,
1995, in an aggregate face amount of $110 million and having a term of five
years and (ii) variable funding certificates, which represent revolving
commitments, of up to an aggregate of $75 million and having a term of five
years. Carcorp purchases on a revolving basis and transfers to the trust
virtually all trade receivables generated by C&A Products and certain of its
subsidiaries (the "Sellers"). The certificates represent the right to receive
payments generated by the receivables held by the trust.

Availability under the variable funding certificates at any time depends
primarily on the amount of receivables generated by the Sellers from sales to
the auto industry, the rate of collection on those receivables and other
characteristics of those receivables which affect their eligibility (such as
bankruptcy or downgrading below investment grade of the obligor, delinquency and
excessive concentration). Based on these criteria, at March 31, 1995
approximately $30 million was available under the variable funding certificates,
of which approximately $12 million was utilized.

The proceeds received by Carcorp from collections on receivables, after the
payment of expenses and amounts due on the certificates, are used to purchase
new receivables from the Sellers. Collections on receivables are required to
remain in the trust if at any time the trust does not contain sufficient
eligible receivables to support the outstanding certificates. The Receivables
Facility contains certain other restrictions on Carcorp (including maintenance
of $25 million net worth) and on the Sellers (including limitations on liens on
receivables, on modifications of the terms of receivables, and on changes in
credit and collection practices) customary for facilities of this type. The
commitments under the Receivables Facility will terminate prior to their term
upon the occurrence of certain events, including payment defaults, breach of
covenants, bankruptcy, insufficient eligible receivables to support the
outstanding certificates, default by C&A Products in servicing the receivables
and, in the case of the variable funding certificates, failure of the
receivables to satisfy certain performance criteria.

On September 30, 1994, the Company entered into a master lease agreement for a
maximum of $50 million of machinery and equipment. Under the master lease, the
Company during 1994 sold and leased back $30.4 million of machinery and
equipment utilized in the Automotive Products and Interior Furnishings segments.
At January 28, 1995, the Company had $19.6 million of potential availability
under this master lease for future machinery and equipment requirements of the
Company, subject to the lessors' approval.

The Company's principal sources of funds are cash generated from continuing
operations, borrowings under the Revolving Facility and the sale of receivables
under the Receivables Facility described above. Net cash provided by the
operating activities of the Company's continuing operations was $50.6 million
for the year ended January 28, 1995. Additionally, the Company generated $30.4
million of cash in the sale/leaseback transactions discussed above. The Company
had a total of $81.2 million of borrowing availability under its credit
arrangements as of January 28, 1995. The total was comprised of $67 million
under the Revolving Facility, $5 million under the Bridge Receivables Facility
and approximately $9.2 million under a bank demand line of credit in 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 January 28, 1995, the Company had total
outstanding indebtedness of $567.8 million (excluding approximately $13.0
million of outstanding letters of credit) at an average interest rate of 7.7%
per annum. Of the total outstanding indebtedness, $545 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
                                                                              23
 
<PAGE>

Revolving Facility at January 28, 1995 was 7.8%. In March 1995, the "ABR Margin"
was reduced to .50% and the "LIBOR Margin" was reduced to 1.50%. The purchases
by the Buyers of participating interests in the receivables under the Bridge
Receivables Facility were made at an initial interest equal to LIBOR plus .625%
per annum or ABR. The weighted average interest rate on the sold interests under
the Bridge Receivables Facility at January 28, 1995 was 6.6%. Under the
Receivables Facility, the term certificates bear interest at an average rate
equal to one-month LIBOR plus .34% per annum and the variable funding
certificates bear interest, at Carcorp's option, at LIBOR plus .40% per annum or
a prime rate. Cash interest paid during 1994 and 1993 was $77.9 million ($16.0
million of which was paid in connection with the Recapitalization) and $101.5
million, respectively.

Due to the variable interest rates associated with indebtedness under the New
Credit Facilities and the Receivables Facility, the Company is sensitive to
increases in interest rates. Accordingly, during September 1994, the Company
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 January 28, 1995, a .5% increase in LIBOR (6.3% at
January 28, 1995) would impact interest costs by approximately $2.7 million
annually on the Term Loan Facilities and the Revolving Facility and $.7 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 1995 and for 1996, 1997, 1998 and 1999 are
$18.1 million, $41.2 million, $61.5 million, $77.5 million and $83.6 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.

The Company makes capital expenditures on a recurring basis for replacements and
improvements. As of January 28, 1995, the Company had approximately $19.9
million in outstanding capital expenditure commitments. During 1994, capital
expenditures of continuing operations aggregated approximately $84.4 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 four year capital investment plan
that was initiated this year for the purpose of expanding production capacity to
accommodate anticipated growth. Secondarily, this increase is due to
expenditures of approximately $5.9 million on two new Automotive Products
facilities in Mexico, which are expected to be completed for a total of
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.
Due to the acceleration of certain capital projects the Company currently
expects that capital expenditures in 1995 will approximate $80 million, an
increase over its previous expectations.

The Company is sensitive to price movements in its raw material supply base.
During the last quarter of 1994 price trends for many materials began to
increase. The Company anticipates that announced price increases in its primary
raw materials could increase the cost of purchased materials by approximately
$20 million on an annualized basis. While the Company may not be able to pass on
future raw material price increases to its customers, it believes that a
significant portion of the increased cost can be offset by continued results of
its reengineering efforts and by continued reductions in the cost of
nonconformance.

During 1994, the Company began construction of two facilities in Mexico, to
supply automotive products to Mexican subsidiaries of U.S. based automobile
manufacturers. The Company believes that, based on the nature of its Mexican
operations, fluctuations in the Mexican peso will not have a material impact on
the Company's operations.

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 will be approximately $25.0 million
in 1995. However, because the requirements of the

24
 
<PAGE>


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 1995 and into 1996 by net cash provided by operating 
activities from continuing operations and by borrowings under existing bank
credit facilities.

TAX MATTERS

At January 28, 1995, the Company had outstanding NOLs (net operating loss
carryforwards) of approximately $391 million for Federal income tax purposes.
These NOLs expire over the period from 1996 to 2009. The Company also has unused
Federal tax credits of approximately $17.8 million, $10.7 million of which
expire during 1995 to 2003. The Company estimates that it will generate tax
deductions of approximately $65.0 million in connection with the ultimate
disposition of assets and liabilities of its discontinued businesses during the
period 1995 to 1997, which were previously accrued for financial reporting
purposes. The Company anticipates that utilization of these NOLs, tax credits
and deductions will result in minimal Federal income taxes until these NOLs and
tax credits are exhausted.

The Company's Federal income tax returns for fiscal 1988 through 1991 are
currently under examination by the IRS. The examination is at a preliminary
stage. The IRS has outstanding challenges to the availability or timing of the
utilization of $139 million of the Company's NOL's and other deductions. The
Company disputes the proposed adjustments. If the IRS were to maintain its
position and such position were to be upheld in litigation, the Company would
become liable for the payment of interest and would lose a material amount of
the NOL's and other deductions otherwise available to the Company in future
years.

Approximately $134.0 million of the Company's NOLs and $10.7 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 would 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.

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, data 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 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
                                                                              25
 
<PAGE>

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. As of January 28, 1995, 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 14 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 January 28, 1995,
the Company's estimate of its liability for these 25 sites is approximately
$29.6 million. As of January 28, 1995, the Company has established reserves of
approximately $31.7 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.
26
 
<PAGE>

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders of Collins & Aikman Corporation:

We have audited the accompanying consolidated balance sheets of Collins & Aikman
Corporation (formerly Collins & Aikman Holdings Corporation) (a Delaware
corporation) and subsidiaries as of January 28, 1995 and January 29, 1994, and
the related consolidated statements of operations, cash flows, and common
stockholders' deficit for each of the three fiscal years in the period ended
January 28, 1995. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Collins & Aikman
Corporation and subsidiaries as of January 28, 1995 and January 29, 1994, and
the results of their operations and their cash flows for each of the three
fiscal years in the period ended January 28, 1995, in conformity with generally
accepted accounting principles.

                                   (Arthur Andersen LLP signature appears here)

Charlotte, North Carolina,
March 23, 1995 (except with respect to the
  matter discussed in Note 23, as to which
  the date is March 31, 1995).
                                                                              27
 
<PAGE>

CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

[CAPTION]
<TABLE>
<CAPTION>
                                                                                                   Fiscal Year Ended
<S>                                                                                    <C>            <C>            <C>
                                                                                       JANUARY 28,    January 29,    January 30,
                                                                                              1995           1994           1993
<S>                                                                                    <C>            <C>            <C>
Net sales                                                                              $ 1,536,002    $ 1,305,517    $ 1,277,500
Cost of goods sold                                                                       1,164,869        995,790        978,473
Selling, general and administrative expenses                                               198,293        196,585        218,441
Management equity plan expense                                                                  --         26,736             --
Goodwill amortization and write-off                                                             --        132,630          3,702
Restructuring costs                                                                             --             --         10,000
                                                                                         1,363,162      1,351,741      1,210,616
Operating income (loss)                                                                    172,840        (46,224)        66,884
Interest expense, net of interest income of $6,441, $4,434 and $4,012                       75,683        111,291        110,867
Loss on sale of receivables                                                                  7,616             --             --
Dividends on preferred stock of subsidiary                                                   2,258          4,533          4,514
Income (loss) from continuing operations before income taxes                                87,283       (162,048)       (48,497)
Income tax expense (benefit)                                                                11,537         11,277         (3,156)
Income (loss) from continuing operations                                                    75,746       (173,325)       (45,341)
Discontinued operations:
  Loss from operations, net of income tax expense of $0, $584 and $5,700                        --         (4,775)       (50,317)
  Loss on disposals, net of income tax benefit of $0, $344 and $0                               --        (99,564)      (168,000)
Income (loss) before extraordinary loss                                                     75,746       (277,664)      (263,658)
Extraordinary loss, net of income tax expense of $0                                       (106,528)            --             --
Net loss                                                                               $   (30,782)   $  (277,664)   $  (263,658)
Dividends and accretion on preferred stock                                                 (14,408)       (23,723)       (18,848)
Excess of redemption cost over book value of preferred stock                               (82,022)            --             --
Loss applicable to common stockholders                                                 $  (127,212)   $  (301,387)   $  (282,506)
Per primary and fully diluted common share:
  Continuing operations                                                                $      (.39)   $     (7.23)   $     (2.35)
  Discontinued operations                                                                       --          (3.83)         (8.01)
  Extraordinary loss                                                                         (2.01)            --             --
Net loss                                                                               $     (2.40)   $    (11.06)   $    (10.36)
Average common shares outstanding                                                           52,905         27,260         27,260
</TABLE>
The Notes to Consolidated Financial Statements are
an integral part of these consolidated financial statements.
28
 
<PAGE>
CONSOLIDATED BALANCE SHEETS
(in thousands)
<TABLE>
<CAPTION>
                                                                                                       JANUARY 28,    January 29,
                                                                                                              1995           1994
<S>                                                                                                    <C>            <C>
ASSETS

Current Assets:
  Cash and cash equivalents                                                                             $   3,317     $    81,373
  Accounts and notes receivable, net of allowances of $6,400 and $7,071                                    92,082         200,368
  Inventories                                                                                             196,096         176,062
  Receivable from sale of business                                                                             --          70,000
  Other                                                                                                    38,184          48,397
    Total current assets                                                                                  329,679         576,200

Property, plant and equipment, at cost less accumulated depreciation
  and amortization of $269,808 and $240,514                                                               287,559         292,600
Other assets                                                                                               63,833          50,025
                                                                                                        $ 681,071     $   918,825
LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT

Current Liabilities:
  Notes payable                                                                                         $   1,723     $     3,789
  Current maturities of long-term debt                                                                     18,114          25,895
  Accounts payable                                                                                         97,726          85,591
  Accrued expenses                                                                                        144,566         145,022
    Total current liabilities                                                                             262,129         260,297

Long-term debt, net of current maturities                                                                 547,963         897,659
Deferred income taxes                                                                                       1,377             640
Other, including postretirement benefit obligation                                                        282,224         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 Stockholders' Deficit:
  Common stock (150,000 authorized; 70,521 and 28,164 shares issued and outstanding)                          705             282
  Other paid-in capital                                                                                   586,281         160,317
  Accumulated deficit                                                                                    (976,549)       (849,337)
  Foreign currency translation adjustments                                                                (13,655)         (5,735)
  Pension equity adjustment                                                                                (9,404)         (7,747)
    Total common stockholders' deficit                                                                   (412,622)       (702,220)
                                                                                                        $ 681,071     $   918,825
</TABLE>
The Notes to Consolidated Financial Statements are
an integral part of these consolidated financial statements.
                                                                              29
 
<PAGE>
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
[CAPTION]
<TABLE>
<CAPTION>
                                                                                                      Fiscal Year Ended
<S>                                                                                       <C>            <C>            <C>
                                                                                          JANUARY 28,    January 29,    January 30,
                                                                                                 1995           1994           1993
<S>                                                                                       <C>            <C>            <C>
OPERATING ACTIVITIES
Income (loss) from continuing operations                                                   $  75,746      $(173,325)     $ (45,341)
Adjustments to derive cash flow from continuing operating activities:
  Depreciation and leasehold amortization                                                     43,882         42,232         45,463
  Goodwill amortization and write-off                                                             --        132,630          3,702
  Restructuring costs                                                                             --             --         10,000
  Management equity plan expense                                                                  --         26,736             --
  Amortization of other assets and liabilities                                                 5,277         13,029         13,108
  Increase in accounts and notes receivable                                                  (36,714)       (32,982)          (149)
  Decrease (increase) in inventories                                                         (20,034)        (6,952)         4,308
  Increase (decrease) in interest and dividends payable                                      (14,485)        (4,865)         1,027
  Increase in accounts payable                                                                12,135         14,145            130
  Other, net                                                                                 (15,251)        11,975         (9,919)
    Net cash provided by continuing operating activities                                      50,556         22,623         22,329

Cash used in discontinued operations                                                         (30,974)       (67,417)       (13,458)

INVESTING ACTIVITIES
Additions to property, plant and equipment                                                   (84,423)       (56,278)       (54,181)
Sales of property, plant and equipment                                                           805         22,710         10,347
Proceeds from sale/leaseback arrangement                                                      30,365             --             --
Net proceeds from disposition of discontinued operations                                      68,861        148,743             --
Other, net                                                                                     1,915         44,271         11,659
    Net cash provided by (used in) investing activities                                       17,523        159,446        (32,175)

FINANCING ACTIVITIES

Issuance of common stock                                                                     232,436             --             --
Issuance of long-term debt                                                                   675,234         76,135         60,128
Proceeds from sales of a participating interest in
  accounts receivable, net of redemptions                                                    145,000             --             --
Redemption of preferred stock                                                               (219,110)            --             --
Repayment and defeasance of long-term debt                                                  (884,908)      (139,940)      (104,376)
Net borrowings (repayments) on revolving credit facilities,
  excluding the Recapitalization                                                             (60,000)       (40,000)        50,000
Net borrowings (repayments) on notes payable                                                  (2,066)        (5,899)         3,554
Other, net                                                                                    (1,747)        (7,263)        (2,918)
    Net cash provided by (used in) financing activities                                     (115,161)      (116,967)         6,388

Decrease in cash and cash equivalents                                                        (78,056)        (2,315)       (16,916)
Cash and cash equivalents at beginning of year                                                81,373         83,688        100,604
Cash and cash equivalents at end of year                                                   $   3,317      $  81,373      $  83,688
</TABLE>
The Notes to Consolidated Financial Statements are
an integral part of these consolidated financial statements.
30
 
<PAGE>
CONSOLIDATED STATEMENTS OF COMMON STOCKHOLDERS' DEFICIT
(in thousands)
<TABLE>
<CAPTION>
                                                                                           Foreign
                                                             Other                        Currency        Pension
                                                Common     Paid-in     Accumulated     Translation         Equity
                                                 Stock     Capital         Deficit     Adjustments     Adjustment        Total
<S>                                            <C>        <C>         <C>             <C>             <C>            <C>
Balance at January 25, 1992                     $ 282     $133,801     $ (265,444)      $    979        $  (539)     $(130,921)

Conversion of warrants into intermediate
  preferred stock                                  --         (220)            --             --             --           (220)
Net loss                                           --           --       (263,658)            --             --       (263,658)
Redeemable preferred stock dividends               --           --        (18,988)            --             --        (18,988)
Accretion of redeemable preferred stock            --           --            140             --             --            140
Foreign currency translation adjustment            --           --             --         (5,849)            --         (5,849)
Pension equity adjustment                          --           --             --             --         (1,964)        (1,964)
Balance at January 30, 1993                       282      133,581       (547,950)        (4,870)        (2,503)      (421,460)

1993 management equity plan expense                --       26,736             --             --             --         26,736
Net loss                                           --           --       (277,664)            --             --       (277,664)
Redeemable preferred stock dividends               --           --        (22,107)            --             --        (22,107)
Accretion of redeemable preferred stock            --           --         (1,616)            --             --         (1,616)
Foreign currency translation adjustment            --           --             --           (865)            --           (865)
Pension equity adjustment                          --           --             --             --         (5,244)        (5,244)

Balance at January 29, 1994                       282      160,317       (849,337)        (5,735)        (7,747)      (702,220)
ISSUANCE OF SHARES THROUGH THE
  RECAPITALIZATION                                423      426,759             --             --             --        427,182
COMPENSATION EXPENSE ADJUSTMENT                    --         (795)            --             --             --           (795)
NET LOSS                                           --           --        (30,782)            --             --        (30,782)
REDEEMABLE PREFERRED STOCK DIVIDENDS               --           --        (12,380)            --             --        (12,380)
ACCRETION OF REDEEMABLE PREFERRED STOCK            --           --         (2,028)            --             --         (2,028)
EXCESS OF REDEMPTION COST OVER BOOK VALUE OF
  REDEEMABLE PREFERRED STOCK                       --           --        (82,022)            --             --        (82,022)
FOREIGN CURRENCY TRANSLATION ADJUSTMENT            --           --             --         (7,920)            --         (7,920)
PENSION EQUITY ADJUSTMENT                          --           --             --             --         (1,657)        (1,657)

BALANCE AT JANUARY 28, 1995                     $ 705     $586,281     $ (976,549)      $(13,655)       $(9,404)     $(412,622)
</TABLE>
The Notes to Consolidated Financial Statements are
an integral part of these consolidated financial statements.
                                                                              31
 
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION:

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

Prior to the Recapitalization the Company was jointly owned by Blackstone
Capital Partners L.P. ("Blackstone Partners") and Wasserstein Perella Partners,
L.P. ("WP Partners") and their respective affiliates. As a result of the
Recapitalization, Blackstone Partners and WP Partners and their respective
affiliates collectively own approximately 76% of the common stock of the
Company.

The Company conducts all of its operating activities through its wholly-owned
C&A Products subsidiary.

2. RECAPITALIZATION:

On July 13, 1994, the Company completed an initial public offering (the
"Offering") of 15,000,000 shares of its common stock. The Offering provided net
proceeds to the Company of $145.4 million. In addition, the Company sold to its
principal shareholders, Blackstone Partners and WP Partners, and their
respective affiliates an additional 8,810,000 shares for $87 million. These
proceeds were combined with $720 million of proceeds from new credit facilities
(the "New Credit Facilities") and existing cash to redeem all outstanding shares
of preferred stock issued by the Company and Group as well as virtually all
their outstanding indebtedness. In a noncash transaction, approximately
18,500,000 shares were issued by the Company in exchange for outstanding
indebtedness in an amount of $194.7 million.

Set forth below are unaudited fiscal 1994 and 1993 pro forma results assuming
the Offering and Recapitalization had occurred as of the beginning of each
fiscal year.

<TABLE>
<CAPTION>
(in thousands, except per share data)                        1994        1993
<S>                                                     <C>         <C>
Operating income (loss)                                    $174,340    $(43,224)
Interest expense, net                                        37,922      25,582
Loss on the sale of receivables                               9,755       7,195
Income (loss) from continuing operations                    115,366     (86,798)
Net income (loss) per common share                             1.60       (1.25)
Average common shares outstanding                            72,166      69,617
</TABLE>
The computation of pro forma net income per share excludes all interest and
other charges related to the preferred stock and indebtedness redeemed.

For additional information regarding the New Credit Facilities see Note 9.
32
 
<PAGE>
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

BASIS OF PRESENTATION -- The consolidated financial statements include the
accounts of the Company and its subsidiaries. All significant intercompany items
have been eliminated in consolidation. Certain prior year items have been
reclassified to conform to the fiscal 1994 presentation.

FISCAL YEAR -- The fiscal year of the Company ends on the last Saturday of
January. Fiscal 1994 and fiscal 1993 were 52-week years which ended on January
28, 1995 and January 29, 1994, respectively. Fiscal 1992 was a 53-week year
which ended on January 30, 1993.

INCOME TAXES -- During fiscal 1992, the Company adopted the provisions of
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes" ("SFAS 109"). SFAS 109 supersedes Statement of Financial Accounting
Standards No. 96, of the same title, which the Company previously followed to
account for income taxes. The adoption of SFAS 109 did not impact the Company's
financial position or results of operations. See Note 17.

LOSS PER SHARE -- 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 stockholders.

FOREIGN CURRENCY TRANSLATION -- Foreign currency accounts are translated in
accordance with Statement of Financial Accounting Standards No. 52, "Foreign
Currency Translation" ("SFAS 52"). SFAS 52 generally provides that the assets
and liabilities of foreign operations be translated at the current exchange
rates as of the end of the accounting period and that revenues and expenses be
translated using average exchange rates. The resulting translation adjustment
arising from foreign currency translation is accumulated as a separate component
of stockholders' deficit. Translation adjustments during fiscal 1994, 1993 and
1992 were ($7.9) million, ($.9) million, and ($5.8) million, respectively.

CASH AND CASH EQUIVALENTS -- Cash and cash equivalents include all cash balances
and highly liquid investments with an original maturity of three months or less.
Included in cash and cash equivalents at January 28, 1995 is $2.4 million held
by C&A Products.

INVENTORIES -- Inventories are valued at the lower of cost or market, but not in
excess of net realizable value. Cost is determined on the first-in, first-out
basis.

INSURANCE DEPOSITS -- Other current assets at January 28, 1995 include $14.4
million which is on deposit with an Insurer to cover the self-insured portion of
the Company's workers compensation, automotive and general liabilities. The
Company's reserves for these claims are determined based upon actuarial analyses
and aggregated $29.4 million at January 28, 1995, $18.4 million of which is
classified in current liabilities.

PROPERTY, PLANT AND EQUIPMENT -- Property, plant and equipment are stated at
cost. Provisions for depreciation are primarily computed on a straight-line
basis over the estimated useful lives of the assets, presently ranging from 3 to
40 years. Leasehold improvements are amortized over the lesser of the lease term
or the estimated useful lives of the improvements.

GOODWILL -- Until the write-off of goodwill as of October 30, 1993, goodwill was
being amortized by the straight-line method over 40 years. Amortization
applicable to continuing operations was $2.8 million and $3.7 million for fiscal
1993 and 1992, respectively. Accumulated amortization was $16.3 million at
January 30, 1993. See Note 5.
                                                                              33
 
<PAGE>

ENVIRONMENTAL -- The Company records its best estimate when it believes it is
probable that an environmental liability has been incurred and the amount of
loss can be reasonably estimated. The Company also considers estimates of
certain reasonably possible environmental liabilities in determining the
aggregate amount of environmental reserves. Accruals for environmental
liabilities are generally included in the consolidated balance sheet as other
noncurrent liabilities at undiscounted amounts and exclude claims for recoveries
from insurance or other third parties. Accruals for insurance or other third
party recoveries for environmental liabilities are recorded when it is probable
that the claim will be realized.

4. 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. The strike price of these agreements
exceeded the current market levels at the time they were entered into and their
cost is included in interest expense ratably during the life of the agreements.
Payments to be received, if any, as a result of the agreements are accrued as a
reduction of interest expense. Unamortized costs of these agreements are
included in other assets. Under these agreements, the Company has limited its
exposure on notional principal amounts as follows (in thousands):

<TABLE>
<CAPTION>
Protection Period                   Notional Principal Amount         Average LIBOR Strike Price
<S>                                  <C>                               <C>
October 1994 thru October 1995                       $300,000                              6.92%
October 1995 thru October 1996                       $250,000                              7.50%
</TABLE>

Amortization of these agreements amounted to $.1 million during 1994.
Information regarding the fair value of these agreements is included in Note 18.

5. GOODWILL:

At October 30, 1993, before giving effect to the write-off described below, the
Company had $129.9 million of goodwill which arose as a result of the
acquisition of Group in December 1988. The substantial losses of Builders
Emporium home improvement chain ("Builders Emporium") and the inability to sell
Builders Emporium as an ongoing entity left the Company with materially higher
leverage and interest costs than previously anticipated. The inability of the
Company to sell its Dura Convertible Systems division ("Dura") at an acceptable
price along with the sale of Kayser-Roth Corporation ("Kayser-Roth") at a price
and on terms that were worse than management's prior expectations of value were
additional adverse factors. Prior to the end of the third quarter of fiscal
1993, management explored debt recapitalization alternatives and the possibility
of raising new equity capital. The indications from the financial community at
that time were that a debt recapitalization was not likely to significantly
reduce the Company's interest burden and that raising new equity capital to
deleverage the Company was not feasible 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, a deterioration of the
financial condition of the Company had occurred. As a result, the Company
forecasted its operating results forward 35 years, which approximated the
remaining amortization period of the Company's goodwill at October 30, 1993, to
determine whether cumulative net income would be sufficient to recover the
goodwill. At October 30, 1993, management believed that the projected future
results were the most likely scenario given the Company's capital structure at
that time. In spite of the fact that the results reflected in the forecasts
showed improvement over the historical results achieved during the past few
years, the result was a cumulative net loss. Accordingly, the Company wrote off
its remaining goodwill balance of $129.9 million during the third quarter ended
October 30, 1993.
34
 
<PAGE>

6. INVENTORIES:

Inventory balances are summarized below (in thousands):

<TABLE>
<CAPTION>
                         JANUARY 28,    January 29,
                             1995           1994
<S>                       <C>            <C>
Raw materials            $  81,669      $  70,762
Work in process             24,149         24,739
Finished goods              90,278         80,561
                         $ 196,096      $ 176,062
</TABLE>

7. PROPERTY, PLANT AND EQUIPMENT, NET:

Property, plant and equipment, net, are summarized below (in thousands):

<TABLE>
<CAPTION>
                                                JANUARY 28,    January 29,
                                                    1995           1994
<S>                                              <C>            <C>
Land and improvements                            $  21,992      $  28,347
Buildings                                          110,786        109,275
Machinery and equipment                            392,015        372,208
Leasehold improvements                               1,259          1,421
Construction in progress                            31,315         21,863
                                                   557,367        533,114
Less accumulated depreciation and amortization    (269,808)      (240,514)
                                                 $ 287,559      $ 292,600
</TABLE>
Depreciation and leasehold amortization of property, plant and equipment
applicable to continuing operations was $43.9 million, $42.2 million and $45.5
million for fiscal 1994, 1993 and 1992, respectively.

8. ACCRUED EXPENSES:

Accrued expenses are summarized below (in thousands):

<TABLE>
<CAPTION>
                                      JANUARY 28,    January 29,
                                         1995           1994
<S>                                  <C>            <C>
Payroll and employee benefits        $   40,857     $   42,063
Interest                                  5,886         19,242
Insurance                                25,462         15,152
Other                                    72,361         68,565
                                     $  144,566     $  145,022
</TABLE>
                                                                              35
 
<PAGE>

9. LONG-TERM DEBT:

Long-term debt is summarized below (in thousands):

<TABLE>
<CAPTION>
                                                                                            JANUARY 28,    January 29,
                                                                                              1995           1994
<S>                                                                                     <C>            <C>
Senior indebtedness:
  Mortgage notes                                                                          $       853    $     1,464
  Notes payable to banks                                                                           --          7,595
  Notes payable to others                                                                      12,425          8,266
  Credit facility, interest at LIBOR + 1.75%                                                       --        137,129
  Revolving Facility, interest at LIBOR + 1.75%                                                70,000             --
  Term Loan Facilities, interest at LIBOR + 1.75%                                             475,000             --
  Industrial revenue bonds due through 2006, interest rates from 5% to 7 5/8%                   7,799         11,648
  Debentures due 2005, interest rate 7 1/2% until January 31, 1994, and 10% thereafter             --        138,694
  Unamortized debt discount                                                                        --        (33,397)
                                                                                              566,077        271,399
Senior subordinated indebtedness:
  Senior subordinated debentures due 2001, interest rate 11 7/8%                                   --        347,414
  Unamortized debt discount                                                                        --        (46,532)
                                                                                                   --        300,882
Subordinated indebtedness:
  Subordinated notes due 1995, interest rate 15%                                                   --        137,359
  Subordinated debentures due 1997, interest rate 11 3/8%                                          --         24,500
  Unamortized debt discount                                                                        --         (2,446)
                                                                                                   --        159,413
Subordinated PIK bridge notes due December 2, 1996, interest rate 14%                              --        191,860
Total debt                                                                                    566,077        923,554
Less current maturities                                                                       (18,114)       (25,895)
                                                                                          $   547,963    $   897,659
</TABLE>

As part of the Recapitalization on July 13, 1994, the Company's C&A Products
subsidiary entered into the New Credit Facilities aggregating $775 million,
which together with proceeds from the Offering and available cash, were used to
effect a defeasance and redemption or repayment of all preferred stock and
virtually all outstanding indebtedness of the Company.

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 bridge receivables facility (See Note 10) in an aggregate face amount of
up to $150 million with a term of seven years (the "Bridge Receivables
Facility"). The New Credit Facilities contain
36
 
<PAGE>
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. See Note 15.

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.

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
Alternative 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 January 28,
1995 was 7.8%.

The Company had a total of $81.2 million of borrowing availability under its
credit arrangements as of January 28, 1995. The total was comprised of $67
million under the Revolving Facility, $5 million under the Bridge Receivables
Facility and approximately $9.2 million under an unsecured bank demand line of
credit in Canada. At January 28, 1995, the Company had approximately $13 million
outstanding in letters of credit.

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. In addition, the New
Credit Facilities provide for mandatory prepayments with certain excess cash
flow of the Company and net cash proceeds of certain asset sales or other
dispositions by the Company, certain sale/leaseback transactions and certain
issuances of debt obligations.

At January 28, 1995, the scheduled annual maturities of long-term debt are as
follows (in thousands):

<TABLE>
<CAPTION>
Fiscal Year Ending
<S>                     <C>
January 1996             $ 18,114
January 1997               41,227
January 1998               61,480
January 1999               77,479
January 2000               83,574
Later Years               284,203
                         $566,077
</TABLE>
                                                                              37
 
<PAGE>

As part of the Recapitalization, the Company defeased or redeemed the following
face value of indebtedness (in thousands):

<TABLE>
<CAPTION>
<S>                                                                    <C>
Credit facility                                                        $122,581
Debentures due 2005                                                     138,694
Senior subordinated debentures due 2001                                 347,414
Subordinated notes due 1995                                             137,359
Subordinated debentures due 1997                                         24,500
Subordinated PIK bridge notes due 1996                                    9,712
Subordinated PIK bridge notes due 1996 exchanged for common stock       194,745
Other                                                                     8,094
                                                                       $983,099
</TABLE>

The redemption of this indebtedness resulted in a loss of $106.5 million
consisting of premiums paid of $9.6 million, unamortized debt discounts and
deferred debt expenses of $79.7 million and $11.8 million, respectively, and
post-defeasance interest of $5.4 million.

On May 27, 1993, a subsidiary of C&A Products, Kayser-Roth Corporation
("Kayser-Roth") completed a $75 million credit facility (the "Kayser-Roth Credit
Agreement") with a group of banks to replace a $40 million credit agreement and,
on July 6, 1993, Kayser-Roth paid an additional dividend of $26.0 million to C&A
Products. C&A Products used approximately $41 million of the proceeds from the
original and the replacement Kayser-Roth credit facilities to redeem on July 7,
1993 all of its outstanding 12% Sinking Fund Debentures due January 31, 1994.
C&A Products repaid the outstanding borrowings under the Kayser-Roth Credit
Agreement of $66 million with a portion of the cash proceeds from the sale of
Kayser-Roth.

At January 29, 1994, Blackstone Partners and WP Partners were holders of the
Company's Subordinated PIK bridge notes with aggregate balances of approximately
$89.2 million and $93.5 million, respectively. The remainder of the Subordinated
PIK bridge notes outstanding aggregated approximately $9.2 million at January
29, 1994.

Total interest paid by the Company on all indebtedness was $77.9 million, $101.5
million and $105.0 million for fiscal 1994, 1993 and 1992, repectively.

10. RECEIVABLES FACILITY:

In connection with the Recapitalization, on July 13, 1994, C&A Products and
certain of its subsidiaries (the "Sellers") transferred approximately $190.0
million of customer trade receivables to Carcorp, a wholly-owned, bankruptcy
remote subsidiary of C&A Products 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 sales, a loss of $7.6 million was incurred in
1994. Of this loss, $1.3 million related to fees and expenses associated with
the sales and $6.3 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 Bridge Receivables Facility
terminates July 13, 2001 or earlier if a defined liquidation event occurs.
38
 
<PAGE>

As of January 28, 1995, Carcorp's total receivables pool was $228.5 million net
of allowances for doubtful accounts. As of January 28, 1995, the Buyers
possessed a $145 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. As of January 28, 1995, Carcorp owned a
subordinated interest in the receivables pool. For information regarding the
Receivables Facility, which replaced the Bridge Receivables Facility, see Note
23.

11. LEASE COMMITMENTS:

The Company is the lessee under various long-term operating leases for land and
buildings for periods up to forty years. The majority of these leases contain
renewal provisions. In addition, the Company leases transportation, operating
and administrative equipment for periods ranging from one to ten years.

On September 30, 1994, the Company entered into a master equipment lease
agreement. Pursuant to that agreement, during 1994, the Company 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 $29.8 million have been removed from the balance sheet and the gain
realized on the sale totaling $.6 million has been deferred and is being
recognized as an adjustment to rent expense over the lease term. The Company's
rental payments on the leased equipment amount to $4.0 million annually. 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 Company may sell and leaseback additional
equipment in the future under the same master lease agreement, subject to the
lessors' approval.

At January 28, 1995, future minimum lease payments under operating leases for
continuing operations are as follows (in thousands):

<TABLE>
<CAPTION>
Fiscal Year Ending
<S>                   <C>
January 1996          $18,193
January 1997           15,043
January 1998           12,079
January 1999           10,305
January 2000            8,577
Later years            22,326
                      $86,523
</TABLE>

Rental expense of continuing operations under operating leases was $20.1
million, $19.2 million and $19.0 million for fiscal 1994, 1993 and 1992,
respectively. Obligations under capital leases are not significant.

12. EMPLOYEE BENEFIT PLANS:

DEFINED BENEFIT PLANS

Subsidiaries of the Company have in effect defined benefit pension plans
covering substantially all employees who meet eligibility requirements. Plan
benefits are generally based on years of service and employees' compensation
during their years of employment. Funding of retirement costs for these plans
complies with the minimum funding requirements specified by the Employee
Retirement Income Security Act. Assets of the pension plans are held in a master
trust which invests primarily in equity and fixed income securities.
                                                                              39
 
<PAGE>

The net periodic pension cost of continuing operations for fiscal 1994, 1993 and
1992 includes the following components (in thousands):

[CAPTION]
<TABLE>
<CAPTION>
                                                                                                      Fiscal Year Ended
<S>                                                                                       <C>            <C>            <C>
                                                                                          JANUARY 28,    January 29,    January 30,
                                                                                                 1995           1994           1993
<S>                                                                                       <C>            <C>            <C>
Service cost                                                                              $     5,590    $     5,232    $     5,313
Interest cost on projected benefit obligation and service cost                                  7,577          6,843          6,220
Actual loss (gain) on assets                                                                    1,450         (6,334)           746
Net amortization and deferral                                                                  (8,412)        (1,836)        (9,298)
Net periodic pension cost                                                                 $     6,205    $     3,905    $     2,981
</TABLE>

The following table sets forth the plans' funded status and amounts recognized
in the Company's consolidated balance sheets at January 28, 1995 and January 29,
1994 (in thousands):

<TABLE>
<CAPTION>
                                                                            JANUARY 28, 1995              January 29, 1994
<S>                                                                    <C>            <C>            <C>            <C>
                                                                            PLANS FOR WHICH               Plans for Which
<CAPTION>
                                                                            ASSETS    ACCUMULATED         Assets    Accumulated
                                                                            EXCEED       BENEFITS         Exceed       Benefits
                                                                       ACCUMULATED         EXCEED    Accumulated         Exceed
                                                                          BENEFITS         ASSETS       Benefits         Assets
<S>                                                                    <C>            <C>            <C>            <C>
Actuarial present value of benefit obligations:
  Vested benefit obligation                                            $   (18,990)   $   (80,860)   $   (21,352)   $   (82,248)
  Accumulated benefit obligation                                       $   (19,591)   $   (86,546)   $   (22,214)   $   (86,450)
  Projected benefit obligation                                         $   (20,897)   $   (90,908)   $   (24,317)   $   (89,433)
Plan assets at fair value                                                   22,927         68,096         24,761         66,794
Projected benefit obligation less than (in excess of) plan assets            2,030        (22,812)           444        (22,639)
Unrecognized net loss                                                          666         19,505          1,855         20,431
Prior service cost not yet recognized in net periodic pension cost           1,042         (7,168)           416         (9,208)
Adjustment required to recognize minimum liability                              --         (9,541)            --         (7,841)
Pension asset (liability) recognized in the consolidated balance
  sheets                                                               $     3,738    $   (20,016)   $     2,715    $   (19,257)
</TABLE>

The discount rate used in determining the actuarial present value of the
projected benefit obligation was 8.5% and 7% at January 28, 1995 and January 29,
1994, respectively. The expected rate of increase in future compensation levels
was 5.5% and 4.75% and the expected long-term rate of return on plan assets was
9% in fiscal 1994 and 1993. The provisions of Statement of Financial Accounting
Standards No. 87, "Employers' Accounting for Pensions"("SFAS 87") require
companies with any plans that have an unfunded accumulated benefit obligation to
recognize an additional minimum pension liability, an offsetting intangible
pension asset and, in certain situations, a contra-equity balance. In accordance
with the provisions of SFAS 87, the consolidated balance sheets at January 28,
1995 and
40
 
<PAGE>
January 29, 1994 include an intangible pension asset of $.1 million and $.1
million; an additional minimum pension liability of $9.5 million and $7.8
million; and a contra-equity balance of $9.4 million and $7.7 million,
respectively.

DEFINED CONTRIBUTION PLANS

Subsidiaries of the Company sponsor defined contribution plans covering
employees who meet eligibility requirements. Subsidiary contributions are based
on a formula or are at the Company's discretion as specified in the plan
documents. Contributions related to continuing operations were $8.9 million,
$4.7 million and $4.0 million for fiscal 1994, 1993 and 1992, respectively.

POSTRETIREMENT BENEFIT PLANS

Subsidiaries of the Company have provided postretirement life and health
coverage for certain retirees under plans currently in effect. Many of the
subsidiaries' domestic employees may be eligible for coverage if they reach
retirement age while still employed by the Company.

The net periodic postretirement benefit cost of continuing operations,
determined on the accrual basis, includes the following components (in
thousands):

[CAPTION]
<TABLE>
<CAPTION>
                                                                                                      Fiscal Year Ended
<S>                                                                                       <C>            <C>            <C>
                                                                                          JANUARY 28,    January 29,    January 30,
                                                                                                 1995           1994           1993
<S>                                                                                       <C>            <C>            <C>
Service cost                                                                              $     1,389    $     2,131    $     2,168
Interest cost on accumulated postretirement benefit obligation                                  3,117          4,385          6,865
Net amortization                                                                               (1,897)          (200)            --
Net periodic postretirement benefit cost                                                  $     2,609    $     6,316    $     9,033
</TABLE>
The following table sets forth the amount of accumulated postretirement benefit
obligation included in the Company's consolidated balance sheets (in thousands):
<TABLE>
<CAPTION>
                                                                                                        JANUARY 28,    January 29,
                                                                                                               1995           1994
<S>                                                                                                     <C>            <C>
Retirees                                                                                                $    38,191    $    48,559
Fully eligible active plan participants                                                                      11,671         12,425
Other active plan participants                                                                               13,678         13,845
Unrecognized prior service gain from plan amendments                                                         26,866         23,764
Unrecognized net gain                                                                                        13,677          7,408
Accumulated postretirement benefit obligation                                                           $   104,083    $   106,001
</TABLE>

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 8.5% and 7% at January 28, 1995 and
January 29, 1994, respectively. The plans are unfunded.

For measurement purposes, a 12% annual rate of increase in the per capita cost
of covered health care benefits was assumed for fiscal 1995; the rate was
assumed to decrease 1% per year to 6% through fiscal 1998 and remain at that
level thereafter. The health care cost trend rate assumption has an impact on
the amounts reported; however, the Company's obligation is limited by certain
amended provisions of the various plans, as further described below. To
illustrate, increasing the assumed health care cost trend rates by 1 percentage
point in each year would increase the accumulated postretirement benefit
obligation as of January 28, 1995 by $1.2 million and the aggregate of the
                                                                              41
 
<PAGE>

service and interest cost components of net periodic postretirement benefit cost
for the year then ended by $.1 million.

Effective April 1, 1994, the Company amended the postretirement benefit plan
which covers substantially all of the eligible current and retired employees of
the Company's continuing operations. Pursuant to the amendment, the Company's
obligation for future inflation of health care costs will be limited to 6% per
year through March 31, 1998. Subsequent to March 1998, the Company's portion of
coverage costs will not be adjusted for inflation in health care costs.

13. RESTRUCTURING COSTS:

During fiscal 1992, the Company incurred certain identifiable costs in
connection with the restructuring of its Wallcoverings segment. The
restructuring costs, aggregating $10.0 million, principally related to the
closure of certain manufacturing and distribution facilities.

14. DISCONTINUED OPERATIONS:

As of the end of fiscal 1992, the Company reclassified its Builders Emporium
home improvement retail chain and its Engineering Group as discontinued
operations. The Company recorded a loss on disposal of discontinued operations
of $168.0 million in the fourth quarter of fiscal 1992 principally to provide
for the expected loss on sale of Builders Emporium. In March 1993, the
Engineering Group was sold for approximately $51 million.

As of the end of the second quarter of fiscal 1993, the Company determined that
it would be unable to sell Builders Emporium as an ongoing entity. The Company
recorded an additional loss on disposal of discontinued operations of $125.5
million principally to (i) provide additional reserves 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, (ii) provide for employee severance and other costs and (iii)
realize a previously unrecognized loss as a result of the decision to retain
Dura. Builders Emporium's inventory was sold during the third and fourth
quarters of fiscal 1993 and all accounts receivable and accounts payable
balances were settled as of January 28, 1995. Remaining assets and liabilities
of Builders Emporium relate primarily to seven owned and three leased real
estate properties and self-insured workers compensation liabilities, which
continue to be liquidated.

Kayser-Roth was reclassified as a discontinued operation at the end of the third
fiscal quarter ended October 30, 1993 and was sold on January 28, 1994 for a
total price of approximately $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. 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. The gain on disposal of $28.1 million
in the fourth quarter of fiscal 1993 related to the sale of Kayser-Roth.

Net sales of discontinued operations in fiscal 1993 and fiscal 1992 aggregated
approximately $790.1 million and $977.1 million, respectively. Subsequent to
their respective reclassifications as discontinued operations, sales of Builders
Emporium aggregated approximately $410.0 million and sales of Kayser-Roth
aggregated approximately $95.0 million. Total interest expense of discontinued
operations, including amounts allocated to discontinued operations, was $18.9
million and $23.0 million in fiscal 1993 and fiscal 1992, respectively. Interest
expense of $13.1 million and $19.7 million during fiscal 1993 and 1992,
respectively, has been allocated to discontinued operations based upon the ratio
of net book value of discontinued operations (including reserves for loss on
disposal) to consolidated invested capital. Interest expense incurred by
Builders Emporium and Kayser-Roth subsequent to their reclassification as
discontinued operations aggregated $2.2 million. Such amounts were charged to
discontinued operations reserves.
42
 
<PAGE>

In connection with certain discontinued operations, the Company has future
minimum lease payments and future sublease rental receipts at January 28, 1995
as follows (in thousands):

<TABLE>
<CAPTION>
                        Minimum Lease    Sublease Rental
Fiscal Year Ending        Payments           Receipts
<S>                    <C>              <C>
January 1996               $8,832             $6,250
January 1997                7,722              5,104
January 1998                4,755              2,764
January 1999                3,339              1,932
January 2000                2,485              1,628
Later Years                 6,823                953
Total                     $33,956            $18,631
</TABLE>

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. The Company believes it has provided
adequate reserves for anticipated future costs of its discontinued operations.

15. COMMON STOCK AND PREFERRED STOCK:

At January 29, 1994, 1,000 shares of $1.00 par value common stock were
authorized, issued and outstanding. The Company's Certificate of Incorporation
was amended on April 27, 1994 to authorize 150,000,000 shares of common stock,
to reduce the par value of the common stock from $1.00 to $.01 per share and to
authorize a 35,035 for 1 stock split of all outstanding shares of common stock.
The stock split was effective April 27, 1994. 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 and the stock split.

In connection with the 1989 merger of a wholly owned subsidiary of the Company
into Group, approximately 4,250,000 shares of 15 1/2% Cumulative Exchangeable
Redeemable Preferred Stock ("Merger Preferred Stock"), par value $.01
(authorized 16,000,000 shares), were issued. At January 29, 1994, approximately
6,268,000 shares were outstanding. Dividends payable in additional shares
accrued during fiscal 1994, 1993, and 1992, including accretion for difference
between redemption value and fair value at date of issuance, aggregated
approximately $14.4 million, $23.7 million and $18.8 million, respectively. All
of the shares of Merger Preferred Stock were redeemed in connection with the
Recapitalization.

At January 29, 1994, 30,000,000 shares of $.10 par value preferred stock of
Group were authorized and approximately 1,806,000 shares of $2.50 Convertible
Preferred Stock, Series A of Group ("Series A Preferred Stock") were
outstanding. Each share of Series A Preferred Stock of Group had an annual
dividend of $2.50 per share. All of the Series A Preferred Stock of Group was
redeemed in connection with the Recapitalization.

The Company has not declared or paid cash dividends on common stock since its
incorporation. The New Credit Facilities prohibit the payment of dividends until
the fifth full fiscal quarter following the closing date of the Recapitalization
and then limit any dividends paid to a maximum of $3 million per quarter unless
the principal amount of the Term Loan Facilities is reduced to less than $350
million and certain other conditions are satisfied (in which case the New Credit
Facilities limit dividends paid in any year to a maximum of 25% of net income
for the prior fiscal year).
                                                                              43
 
<PAGE>

16. STOCK OPTION PLANS:

Effective on January 28, 1994, the Company adopted the 1993 Employee Stock
Option Plan ("1993 Plan") for certain key employees. The 1993 Plan was created
primarily for the special purpose of rewarding key employees for the
appreciation earned through prior service under the Company's previous equity
share plan that was terminated on October 29, 1993. The 1993 Plan authorizes the
issuance of 3,119,466 shares of Common Stock. Effective on January 28, 1994, the
Company granted options to acquire 3,119,466 shares of the Common Stock. The
majority of these options vest 40% in June 1995 with the remaining shares
vesting in June 1996. In connection with the adoption of this plan, the Company
recorded a charge of $26.7 million for management equity plan expense.

In addition, effective in April 1994 the 1994 Employee Stock Option Plan ("1994
Plan") was adopted as a successor to the 1993 Plan to facilitate awards to
certain key employees and to consultants. The 1994 Plan authorizes the issuance
of up to 2,980,534 shares of Common Stock and provides that no options may be
granted after 10 years from the effective date of this plan. Options vest, in
each case, as specified by the Company's compensation committee, generally over
three years after issuance.

At January 28, 1995, none of the outstanding options were exercisable.

Upon a change of control, as defined, all of the above options become fully
vested and exercisable.

Stock option activity under the plans is as follows:

[CAPTION]
<TABLE>
<CAPTION>
                                                    Fiscal Year Ended
<S>                                 <C>          <C>            <C>          <C>
                                        JANUARY 28, 1995            January 29, 1994
                                     NUMBER           PRICE      Number          Price
                                         OF             PER          of            Per
                                     SHARES           SHARE      Shares          Share
<S>                                 <C>          <C>            <C>          <C>
Outstanding beginning of year       3,119,466    $ 3.99- 8.26          --    $        --
Awarded                               186,634      4.43-10.50   3,199,466      3.99-8.26
Cancelled                            (209,298)     3.99- 8.26          --             --
Outstanding end of year             3,096,802    $ 3.99-10.50   3,199,466    $ 3.99-8.26
</TABLE>

On February 23, 1995, the Company adopted the 1994 Director's Stock Option Plan
("the Director's Plan") which provides for the issuance of a maximum of 600,000
options to non-management directors and directors not affiliated with a major
stockholder. This plan is subject to stockholder approval and, as of January 28,
1995, no options were granted.
44
 
<PAGE>

17. INCOME TAXES:

Deferred income taxes are provided for the temporary differences between the
financial reporting and tax basis of the Company's assets and liabilities. The
components of the net deferred tax liability as of January 28, 1995 and January
29, 1994 were as follows (in thousands):

<TABLE>
<CAPTION>
                                                                       JANUARY 28,    January 29,
                                                                         1995           1994
<S>                                                                   <C>            <C>
Deferred tax assets:
  Employee benefits, including postretirement benefits               $    68,862    $    69,358
  Net operating loss carryforwards                                       136,709        151,913
  Investment tax credit carryforwards                                     10,700         11,900
  Alternative minimum tax credits                                          7,100          7,000
  Other liabilities and reserves                                          99,132        130,056
  Valuation allowance                                                   (268,908)      (296,624)
  Total deferred tax assets                                               53,595         73,603
Deferred tax liabilities:
  Property, plant and equipment                                           54,972         51,258
  Unamortized debt discount                                                   --         22,985
  Total deferred tax liabilities                                          54,972         74,243
Net deferred tax liability                                           $     1,377    $       640
</TABLE>

The valuation allowances of $268.9 million at January 28, 1995 and $296.6
million at January 29, 1994 were established because, in the Company's
assessment, it was uncertain whether the net deferred tax assets would be
realized.

The provisions for income taxes applicable to continuing operations for fiscal
1994, 1993 and 1992 are summarized as follows (in thousands):

[CAPTION]
<TABLE>
<CAPTION>
                                       Fiscal Year Ended
<S>                        <C>            <C>            <C>
                            JANUARY 28,    January 29,    January 30,
                                 1995           1994           1993
<S>                        <C>            <C>            <C>
Current
  Federal                          150    $        --    $    (6,677)
  State and local                5,158          6,462          4,896
  Foreign                        6,056          7,697          5,739
                                11,364         14,159          3,958
Deferred
  State and local                  162            (16)        (5,936)
  Foreign                           11         (2,866)        (1,178)
                                   173         (2,882)        (7,114)
Income tax expense (benefit)    11,537    $    11,277    $    (3,156)
</TABLE>
                                                                              45
 
<PAGE>

Domestic and foreign components of income (loss) from continuing operations
before income taxes are summarized as follows (in thousands):

[CAPTION]
<TABLE>
<CAPTION>
                     Fiscal Year Ended
<S>          <C>            <C>            <C>
                JANUARY 28,    January 29,    January 30,
                   1995           1994           1993
<S>          <C>            <C>            <C>
Domestic      $    68,720    $  (172,183)   $   (60,966)
Foreign            18,563         10,135         12,469
                   87,283    $  (162,048)   $   (48,497)
</TABLE>

A reconciliation between income taxes computed at the statutory Federal rate
(35% for fiscal 1994 and 1993 and 34% for fiscal 1992) and the provisions for
income taxes applicable to continuing operations is as follows (in thousands):

[CAPTION]
<TABLE>
<CAPTION>
                                                                                                      Fiscal Year Ended
<S>                                                                                       <C>            <C>            <C>
                                                                                          JANUARY 28,    January 29,    January 30,
                                                                                                 1995           1994           1993
<S>                                                                                       <C>            <C>            <C>
Amount at statutory Federal rate                                                          $    30,549    $   (56,717)   $   (16,489)
State and local income taxes, net of Federal income tax benefit                                 3,391          6,229         (2,893)
Foreign tax more (less) than Federal tax at statutory rate                                       (360)         1,284            321
Foreign dividend income                                                                        23,509             --             --
Amortization and write-off of goodwill                                                             --         46,421          1,258
Other                                                                                           1,354         (2,035)          (456)
Valuation allowance                                                                           (46,906)        16,095         15,103
Income tax expense (benefit)                                                              $    11,537    $    11,277    $    (3,156)
</TABLE>

During 1994, the valuation allowance decreased $27.7 million from 1993. The net
decrease resulted from the utilization of $46.9 million for continuing
operations offset by $19.2 million in additions related primarily to the
deferral of the net benefits arising from the loss on redemption of indebtedness
and other miscellaneous adjustments. During 1993, the valuation allowance
increased $48.4 million which consisted of $16.1 million related to continuing
operations and $32.3 million related primarily to the establishment of reserves
for discontinued operations and other miscellaneous adjustments.
46
 
<PAGE>

At January 28, 1995, the Company had the following tax attribute carryforwards
available for Federal income tax purposes (in thousands):

<TABLE>
<CAPTION>
                                                                               Expiration
                                                                    Amount       Dates
<S>                                                                <C>         <C>
Net operating losses -- regular tax
  Preacquisition, subject to limitations                           $134,000    1996-2003
  Postacquisition, unrestricted                                     257,000    2006-2009
                                                                   $391,000
Net operating losses -- alternative minimum tax
  Preacquisition, subject to limitations                           $112,000    1996-2002
  Postacquisition, unrestricted                                     187,000    2006-2008
                                                                   $299,000
Investment tax and other credits
  Preacquisition, subject to limitations                           $ 10,700    1995-2003
Alternative minimum tax credits                                    $  7,100     No limit
</TABLE>

The Company's Federal income tax returns for fiscal 1988 through 1991 are
currently under examination by the Internal Revenue Service ("IRS"). The
examination is at a preliminary stage. The IRS has outstanding challenges to the
availability or timing of the utilization of $139 million of the Company's net
operating losses ("NOLs") and other deductions. The Company disputes the
proposed adjustments. If the IRS were to maintain its position and such position
were to be upheld in litigation, the Company would become liable for the payment
of interest and would lose a material amount of the NOLs and other deductions
otherwise available to the Company in future years.

Approximately $134.0 million of the Company's NOLs and $10.7 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 would 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.

Income taxes paid, net of refunds, were $5.1 million, $3.3 million, and $16.8
million for fiscal 1994, 1993 and 1992, respectively.

18. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS:

The following methods and assumptions were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

CASH AND CASH EQUIVALENTS, ACCOUNTS AND NOTES RECEIVABLE, AND ACCOUNTS
PAYABLE -- The carrying amount approximates fair value because of the short
maturity of these instruments.
                                                                              47
 
<PAGE>

RECEIVABLE FROM SALE OF BUSINESS, LONG-TERM INVESTMENTS -- Fair value
approximates carrying value.

INTEREST RATE PROTECTION AGREEMENTS -- The fair value of interest rate cap and
corridor agreements is based on quoted market prices as if the agreements were
entered into on the measurement date.

LONG-TERM DEBT -- The fair value of publicly-traded long-term debt is based upon
the quoted market price of the issues. The fair value of the remaining long-term
debt of the Company approximates the carrying value.

PREFERRED STOCK -- The fair value of the Company's redeemable preferred stock
and the Series A Preferred Stock of Group is based upon the quoted market price.
The fair value of the Series A Preferred Stock approximates the carrying value.

The estimated fair values of the Company's financial instruments are summarized
as follows (in thousands):
[CAPTION]
<TABLE>
<CAPTION>
                                                                                JANUARY 28, 1995         January 29, 1994
<S>                                                                           <C>         <C>         <C>         <C>
                                                                                          ESTIMATED
                                                                              CARRYING        FAIR    Carrying     Estimated
                                                                                AMOUNT       VALUE      Amount    Fair Value
<S>                                                                           <C>         <C>         <C>         <C>
Receivable from sale of business                                              $     --    $     --    $ 70,000    $   70,000
Long-term investments                                                            4,364       4,364       1,046         1,046
Interest rate protection agreements                                              1,405       1,567          --            --
Long-term debt                                                                 566,077     566,077     923,554     1,017,927
Preferred stock                                                                     --          --     122,681       161,200
</TABLE>

19. RELATED PARTY TRANSACTIONS:

Pursuant to the Stockholders' Agreement among the Company, Group, Blackstone
Partners and WP Partners dated December 1988, the Company paid Blackstone
Partners and WP Partners, or their respective affiliates, operating, management
and advisory fees aggregating $5.0 million annually until the agreement's
amendment in July 1994.

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, or their respective affiliates, each an annual
monitoring fee of $1.0 million, which is payable quarterly and which commenced
in the quarter ended October 29, 1994.

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. The Company also incurred during the first
quarter of 1994 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 other advisory services; these fees are
included in "selling, general and administrative expenses" for the first quarter
of 1994.
48
 
<PAGE>

In connection with the Company's discontinued operations, the Company incurred
fees to affiliates of Blackstone Partners and WP Partners for services related
to divestitures aggregating $4.3 million and $.5 million during fiscal 1993 and
1992, respectively. Amounts in fiscal 1993 related principally to divestiture
fees on the sales of Kayser-Roth and the Engineering Group, and advisory
services in connection with the sale of Builders Emporium's inventory, real
estate and other assets. Fees incurred during the first quarter of 1994 included
$.1 million to an affiliate of Blackstone Partners for advisory services in
connection with the sale of Builders Emporium's inventory, real estate and other
assets.

In September 1993, an affiliate of Blackstone Partners negotiated with a real
estate consultant to receive 20% of the incentive fees payable to the consultant
by the Company in connection with the resolution of lease liabilities of
Builders Emporium. Such affiliate received approximately $.5 million in fees
during 1994 pursuant to this arrangement.

20. INFORMATION ABOUT SEGMENTS OF THE COMPANY'S OPERATIONS:

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 and commercial wallpaper in North America.

Direct and indirect sales to significant customers in excess of ten percent of
net sales are as follows:

<TABLE>
<CAPTION>
                                 1994    1993    1992
<S>                              <C>     <C>     <C>
General Motors Corporation       18.3%   16.1%   15.3%
Ford Motor Company               12.1     N/A     N/A
Chrysler Corporation             10.3    10.0    10.2
</TABLE>
                                                                              49
 
<PAGE>

Information about the Company's segments for fiscal 1994, 1993 and 1992 follows
(in thousands):

<TABLE>
<CAPTION>
                                                           OPERATING
                                                             INCOME        DEPRECIATION
FISCAL YEAR ENDED                                    NET     (LOSS)                 AND                       CAPITAL
JANUARY 28, 1995                                   SALES        (B)    AMORTIZATION (D)    ASSETS (B)    EXPENDITURES
<S>                                          <C>           <C>         <C>                 <C>           <C>
Automotive Products                          $   904,855   $123,318    $         25,279    $  273,010    $     55,834
Interior Furnishings                             414,524     57,421              12,247       131,851          22,173
Wallcoverings                                    216,623      7,039               5,292       101,159           5,360
                                               1,536,002    187,778              42,818       506,020          83,367
Corporate items                                       --    (14,938)              1,064       175,051(F)        1,056
                                             $ 1,536,002   $172,840    $         43,882    $  681,071    $     84,423
</TABLE>
<TABLE>
<CAPTION>
                                                           Operating
                                                             Income        Depreciation
Fiscal Year Ended                                    Net     (Loss)                 and                       Capital
January 29, 1994                                   Sales        (b)    Amortization (d)    Assets (b)    Expenditures
<S>                                          <C>           <C>         <C>                 <C>           <C>
Automotive Products                          $   677,867   $ (2,261)   $         25,873    $  379,637    $     29,208
Interior Furnishings                             407,201     12,175              12,521       226,417          11,768
Wallcoverings                                    220,449    (17,856)              6,229       125,387           3,751
                                               1,305,517     (7,942)(c)           44,623      731,441          44,727
Corporate items                                       --    (38,282)(e)              384      187,384             196
                                               1,305,517    (46,224)             45,007       918,825          44,923
Discontinued operations                               --         --              16,340            --          11,355
                                             $ 1,305,517   $(46,224)   $         61,347    $  918,825    $     56,278
<CAPTION>
                                                           Operating
                                                             Income        Depreciation
Fiscal Year Ended                                    Net     (Loss)                 and                       Capital
January 30, 1993 (a)                               Sales        (b)    Amortization (d)    Assets (b)    Expenditures
<S>                                          <C>           <C>         <C>                 <C>           <C>
Automotive Products                          $   643,827   $ 52,684    $         29,419    $  403,148    $     20,563
Interior Furnishings                             391,778     37,520              13,003       240,292          14,295
Wallcoverings                                    241,895      1,141               6,545       170,516           3,045
                                               1,277,500     91,345(c)           48,967       813,956          37,903
Corporate items                                       --    (24,461)                198       137,301             306
                                               1,277,500     66,884              49,165       951,257          38,209
Discontinued operations                               --         --              22,541       190,177          15,972
                                             $ 1,277,500   $ 66,884    $         71,706    $1,141,434    $     54,181
</TABLE>
(a) The fiscal year ended January 30, 1993 included fifty-three weeks.
(b) Operating income (loss) is determined by deducting all operating expenses,
    including restructuring costs, goodwill write-off and other costs, from
    revenues. Operating expenses do not include interest expense. Assets of the
    business segments at January 30, 1993 include goodwill. Operating income
    (loss) reflects related amortization.
(c) The segment operating loss of $7.9 million in 1993 includes the write-off of
    goodwill of $129.9 million; $68.4 million of which is included in the $2.3
    million operating loss of the Automotive Products segment; $31.6 million of
    which is included in the $12.2 million operating income of the Interior
    Furnishings segment and $29.9 million of which is included in the $17.9
    million operating loss of the Wallcoverings' segment. The Wallcoverings'
    segment operating income in 1992 includes restructuring costs of $10.0
    million.
(d) Depreciation and amortization excludes the amortization of deferred
    financing costs and debt discount which do not impact operating income
    (loss).
(e) Corporate items in 1993 include $26.7 million of management equity plan
    expense.
(f) Includes Carcorp's $83.5 million subordinated interest in the total
    receivables pool of $228.5 million, net of allowances for doubtful accounts.
50
 
<PAGE>

21. COMMITMENTS AND CONTINGENCIES:

LEGAL

During 1991, a Fifth Consolidated Amended Complaint was filed in IN RE IVAN F.
BOESKY SECURITIES LITIGATION, involving numerous class actions and individual
claims against a variety of defendants including Group. Among other things, this
complaint asserts claims on behalf of certain of Group's former preferred
stockholders alleging a conspiracy to manipulate the price of stock in 1986 for
the purpose of triggering a redemption of certain outstanding preferred stock of
Group. In 1992, Advanced Development & Engineering Centre ("ADEC"), a division
of an indirect subsidiary of the Company, filed arbitration demands against the
Pakistan Ordnance Factories Board ("POF") concerning ADEC's installation of a
munitions facility for POF. POF filed arbitration counterclaims alleging that
ADEC's alleged breach of contract caused POF to lose its entire investment in
the munitions facility.

The Company and its subsidiaries also have other lawsuits and claims pending
against them and have certain guarantees outstanding which were made in the
ordinary course of business.

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 results of operations.

ENVIRONMENTAL

In 1988, the Federal government filed suit in the U.S. District Court for the
District of Rhode Island against the Company's former Kayser-Roth subsidiary and
others in connection with a Superfund site in Rhode Island. The District Court
held Kayser-Roth liable under CERCLA for all past and future response costs. By
Amended Administrative Order issued June 4, 1991, the EPA directed Kayser-Roth
to implement the remedies set forth in its Record of Decision issued September
18, 1990. Since the beginning of fiscal 1991 to date, Kayser-Roth has paid
approximately $3.6 million for past response costs, prejudgment interest and
remediation. Kayser-Roth is in the process of complying with the remainder of
the order. The Company has agreed to indemnify Kayser-Roth with respect to this
matter.

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. It is a
normal risk of operating a manufacturing business that liability may be incurred
for investigating and remediating on-site and off-site contamination. 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, data released by the
EPA, the professional judgment of the Company's environmental experts, outside
environmental specialists and other experts, and the likelihood that other
parties which have 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 PRPs, 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. The Company records its best estimate when it
believes it is probable that an environmental liability has been incurred and
the amount of loss can be reasonably estimated. The Company also considers
estimates of certain reasonably possible environmental liabilities in
determining the aggregate amount of environmental reserves. In its assessment
                                                                              51
 
<PAGE>

the Company makes its best estimate of the liability based upon information
available to the Company at that time, including the professional judgment of
the Company's environmental experts, outside environmental specialists and other
experts. As of January 28, 1995, 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 14 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 January 28, 1995, the Company's estimate of
its liability for these 25 sites is $29.6 million. As of January 28, 1995, the
Company has established reserves of approximately $31.7 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.

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 certain other damages 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.

OTHER COMMITMENTS

The majority of Builders Emporium's leased properties have been assigned to
third parties. In addition, Group has assigned leases in connection with the
divestiture of Kayser-Roth, the Engineering Group, Wickes Manufacturing Company
and other divested businesses. Although Group has obtained releases from the
lessors of certain properties, C&A Products, as successor by merger to Group,
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 results of operations.
52
 
<PAGE>

22. QUARTERLY FINANCIAL DATA (UNAUDITED):

<TABLE>
<CAPTION>
    (in thousands, except for per share data)
<S>                                                                             <C>         <C>         <C>         <C>
                                                                                   FIRST      SECOND       THIRD      FOURTH
FISCAL 1994                                                                      QUARTER     QUARTER     QUARTER     QUARTER
Net sales                                                                       $390,446    $359,749    $403,722    $382,085
Gross margin                                                                     100,954      87,357      92,976      89,846
Income from continuing operations before income taxes                             15,372      10,293      33,941      27,677
Income from continuing operations                                                 12,754       7,323      30,966      24,703
Net income (loss)                                                                 12,754     (99,205)     30,966      24,703
Primary and fully diluted earnings (loss) per share before extraordinary loss        .19       (2.17)        .43         .34
Primary and fully diluted earnings (loss) per share                                  .19       (4.99)        .43         .34
Common stock prices
  High                                                                                --     10 9/16      10 7/8       9 1/4
  Low                                                                                 --          10       8 5/8       7 7/8
<CAPTION>
                                                                                   First      Second       Third      Fourth
Fiscal 1993                                                                      Quarter     Quarter     Quarter     Quarter
<S>                                                                             <C>         <C>         <C>         <C>
Net sales                                                                     $339,043    $ 289,694    $ 334,629    $342,151
Gross margin                                                                    78,948       61,230       84,445      85,104
Loss from continuing operations before income taxes                             (2,202)     (18,343)    (125,725)    (15,778)
Loss from continuing operations                                                 (5,473)     (20,628)    (129,821)    (17,403)
Net income (loss)                                                               (9,069)    (149,430)    (129,871)     10,706
Primary and fully diluted earnings (loss) per share                               (.54)       (5.70)       (4.99)        .16
</TABLE>

Net loss in the second quarter of fiscal 1994 includes an extraordinary loss of
$106.5 million related to the Recapitalization.

Loss from continuing operations before income taxes in the third quarter of
fiscal 1993 includes the write-off of goodwill of $129.9 million. The fourth
quarter of fiscal 1993 includes management equity plan expense of $26.7 million.
Net loss in fiscal 1993 includes provisions for loss (gain) on disposal of
discontinued operations of $2.2 million, $125.4 million and ($28.1) million in
the first, second and fourth quarters, respectively.

The Company's operations are not subject to significant seasonal influences.
                                                                           53
 
<PAGE>

23. SUBSEQUENT EVENT:

On March 31, 1995, C&A Products repaid and terminated the Bridge Receivables
Facility and entered, through a trust formed by its wholly-owned, bankruptcy
remote subsidiary Carcorp, into a new receivables facility (the "Receivables
Facility") comprised of (i) term certificates, which were issued on March 31,
1995, in an aggregate face amount of $110 million and having a term of five
years and (ii) variable funding certificates, which represent revolving
commitments, of up to an aggregate of $75 million and having a term of five
years. Carcorp purchases on a revolving basis and transfers to the trust
virtually all trade receivables generated by C&A Products and certain of its
subsidiaries (the "Sellers").

Availability under the variable funding certificates at any time depends
primarily on the amount of receivables generated by the Sellers from sales to
the auto industry, the rate of collection on those receivables and other
characteristics of those receivables which affect their eligibility (such as
bankruptcy or downgrading below investment grade of the obligor, delinquency and
excessive concentration). Based on these criteria, at March 31, 1995
approximately $30 million was available under the variable funding certificates,
of which approximately $12 million was utilized.

The term certificates bear interest at an average rate equal to one-month LIBOR
plus .34% per annum. The variable funding certificates bear interest, at
Carcorp's option, at LIBOR plus .40% per annum or a prime rate.
54
 

<PAGE>







                                                                   Exhibit 21

<TABLE>
<CAPTION>

                             Subsidiaries of Collins & Aikman Corporation1

         Company                                                                 Jurisdiction
         <S>                                                                    <C>
         Collins & Aikman Products Co.2                                              Delaware
             Ackerman Associates, Inc.                                               New York
             Ack-Ti-Lining, Inc.                                                     New York
             The Akro Corporation                                                    Delaware
             Builders Emporium Payroll Services, Inc.                                Delaware
             Cepco Incorporated                                                      Delaware
             Collins & Aikman Automotive International, Inc.                         Delaware
             Collins & Aikman Floor Coverings, Inc.                                  Delaware
             Collins & Aikman Holdings Canada, Inc.                                    Canada
                WCA Canada Inc.                                                        Canada
                    Imperial Wallcoverings (Canada), Inc.3                             Canada
             Collins & Aikman Products GmbH                                           Austria
             Carcorp, Inc.                                                           Delaware
             Collins & Aikman United Kingdom, Ltd.4                            United Kingdom
                Imperial Wallcoverings Limited                                 United Kingdom
             Dura Convertible Systems, Inc.5                                         Delaware
                Dura Convertible Systems de Mexico, S.A. de C.V.6                      Mexico
             Imperial Wallcoverings, Inc.                                            Delaware
                Marketing Service, Inc.                                              Delaware
             Collins & Aikman de Mexico, S.A. de C.V.7                                 Mexico
             Gamble Development Company                                             Minnesota
             Greeff Fabrics, Inc.                                                    New York
             Hopkins Realty Company                                                 Minnesota
             Ole's, Inc.                                                           California
                Ole's Nevada, Inc.                                                     Nevada
             Simmons Universal Corporation                                           Delaware
             Wickes Asset Management, Inc.                                           Delaware
             Wickes Guaranteed Parts, Ltd.                                             Canada
             Wickes International Corporation                                        Delaware
             Wickes Manufacturing Company                                            Delaware
                Wickes Products, Inc.                                                Delaware
                Wickes ELCO Corporation                                              Delaware
                Wickes Manufacturing Services Company, Inc.                          Delaware
             Wickes Realty, Inc.                                                     Delaware
             Wickes Venture Capital, Inc.                                            Delaware
                Sequoia Pacific Development Company                                  Delaware


                                 
                 1    Formerly Collins & Aikman Holdings Corporation.

                 2    Formerly Collins & Aikman Corporation.

                 3    Formerly  Berkley  Wallcoverings,  Inc.;   24%  owned  by  Imperial
                       Wallcoverings, Inc.

                 4    One share  owned by  Collins &  Aikman Products  Co. and  Ronald T.
                       Lindsay, as joint owners.

                 5    Formerly Dura Acquisition Corp.

                 6    One share owned by The Collins & Aikman Products Co.

                 7    One share owned by The Akro Corporation
</TABLE>



Exhibit 23


                CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



     As independent public accountants, we hereby consent to the incorporation
of our reports included and incorporated by reference in this Form 10-K, into
the Company's previously filed Registration Statements File No. 33-53321 and
No. 33-53323.




                                                      ARTHUR ANDERSEN LLP


Charlotte, North Carolina,
April 28, 1995.


<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 for the twelve months ended January 28, 1995 and such is
qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-28-1995
<PERIOD-END>                               JAN-28-1995
<CASH>                                           3,317
<SECURITIES>                                         0
<RECEIVABLES>                                   98,482
<ALLOWANCES>                                     6,400
<INVENTORY>                                    196,096
<CURRENT-ASSETS>                               329,679
<PP&E>                                         557,367
<DEPRECIATION>                                 269,808
<TOTAL-ASSETS>                                 681,071
<CURRENT-LIABILITIES>                          262,129
<BONDS>                                        547,963
<COMMON>                                           705
                                0
                                          0
<OTHER-SE>                                   (413,327)
<TOTAL-LIABILITY-AND-EQUITY>                   681,071
<SALES>                                      1,536,002
<TOTAL-REVENUES>                             1,536,002
<CGS>                                        1,164,869
<TOTAL-COSTS>                                1,164,869
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 1,132
<INTEREST-EXPENSE>                              75,683
<INCOME-PRETAX>                                 87,283
<INCOME-TAX>                                    11,537
<INCOME-CONTINUING>                             75,746
<DISCONTINUED>                                       0
<EXTRAORDINARY>                              (106,528)
<CHANGES>                                            0
<NET-INCOME>                                  (30,782)
<EPS-PRIMARY>                                   (2.40)
<EPS-DILUTED>                                   (2.40)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission