COLLINS & AIKMAN CORP
10-Q, 1996-09-10
CARPETS & RUGS
Previous: METRIC INCOME TRUST SERIES INC, S-3/A, 1996-09-10
Next: FFTW FUNDS INC, N-30D, 1996-09-10






                SECURITIES AND EXCHANGE COMMISSION
                      Washington D.C. 20549

                            FORM 10-Q

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

               For the quarter ended July 27, 1996

          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

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



                      701 McCullough Drive
                Charlotte, North Carolina  28262
                    Telephone (704) 547-8500





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


As of September 9, 1996, the number of outstanding shares of the Registrant's
common stock, $.01 par value, was 68,999,463 shares.


<PAGE>
                PART  I  -  FINANCIAL INFORMATION


Item 1.  Financial Statements.

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

<TABLE>
<CAPTION>
                                                        Quarter Ended               Six Months Ended
                                                July 27,         July 29,       July 27,        July 29,
                                                 1996             1995           1996           1995

<S>                                           <C>             <C>             <C>             <C>
Net sales............................         $  347,609      $  265,160      $  694,353      $  576,371

Cost of goods sold...................            277,870         215,949         556,693         463,758
Selling, general and administrative
 expenses ...........................             31,970          25,758          62,701          50,309
                                                 309,840         241,707         619,394         514,067
Operating income.....................             37,769          23,453          74,959          62,304

Interest expense, net................             14,455          10,296          27,676          20,128
Loss on sale of receivables                        1,284           1,744           3,142           4,249
Other expense........................              1,538            -                231            -

Income from continuing operations
 before income taxes ................             20,492          11,413          43,910          37,927
Income taxes.........................              8,688           2,015          17,771           5,165

Income from continuing operations                 11,804           9,398          26,139          32,762
Income from discontinued operations,.
 net of income taxes of $1,779, 
 $520, $2,617 and $1,023 ............              3,717           6,047           4,524          11,584

Income before extraordinary loss.....             15,521          15,445          30,663          44,346
Extraordinary loss, net of income 
 taxes of $4,709 ....................             (6,610)           -             (6,610)           -

Net income...........................         $    8,911    $    15,445      $    24,053     $    44,346

Net income per primary and fully 
 diluted commonshare:
 Continuing operations ..............         $      .17    $       .13      $       .37     $       .46
 Discontinued operations ............                .05            .09              .06             .16
 Extraordinary item .................               (.09)           -               (.09)           -

 Net income .........................         $      .13    $        .22     $       .34     $       .62

Average common shares outstanding:
 Primary ............................             69,990          71,529          70,013          71,639
 Fully diluted ......................             70,015          71,686          70,067          71,717
</TABLE>                            

                                I-1


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

<TABLE>
<CAPTION>
                                    (Unaudited)
                                      July 27,   January 27,
                                        1996       1996
               ASSETS
Current Assets:
 <S>                                  <C>        <C>
 Cash and cash equivalents ........   $ 14,542   $     977
 Accounts and notes receivable, net    165,004     127,583
 Inventories ......................    132,720     134,309
 Net assets of discontinued            
  operations.......................    116,412      93,003 
 Other ............................     55,034      73,127

  Total current assets ............    483,712     428,999

Property, plant and equipment, net.    282,081     271,902
Deferred tax assets................    128,020     127,176
Goodwill, net......................    160,409     159,347
Other assets.......................     57,599      49,313

                                    $1,111,821  $1,036,737

LIABILITIES AND COMMON STOCKHOLDERS' DEFICIT
Current Liabilities:
 Notes payable .................... $    1,542       2,101
 Current maturities of long-term        
  debt.............................     28,649      51,508
 Accounts payable .................    100,513     110,236
 Accrued expenses .................    123,920      93,820

  Total current liabilities .......    254,624     257,665

Long-term debt.....................    782,613     713,514
Other, including postretirement
  benefit obligation...............    277,433     293,410
Commitments and contingencies......

Common stock (150,000 shares
 authorized, 70,521 shares issued 
 and 69,051 shares outstanding
 at July 27, 1996 and 70,521 shares
 issued and 69,074 outstanding at
 January 27, 1996).................        705         705
Other paid-in capital..............    585,422     585,469
Accumulated deficit................   (746,086)   (770,139)
Foreign currency translation
 adjustments.......................    (22,573)    (23,719)
Pension equity adjustment..........     (9,090)     (9,090)
Treasury stock, at cost (1,470
 shares at July 27, 1996 and 1,447 
 shares at January 27, 1996).......    (11,227)    (11,078)

  Total common stockholders' 
    deficit........................   (202,849)   (227,852)

                                  $  1,111,821  $1,036,737
</TABLE>                        

                                 I-2

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                (in thousands)
<TABLE>
<CAPTION>
                                              Quarter Ended         Six Months Ended
                                            July 27,    July 29,    July 27,    July 29,
                                              1996        1995        1996        1995
OPERATING ACTIVITIES
<S>                                         <C>         <C>          <C>        <C>
Income from continuing operations ...       $ 11,804    $  9,398     $  26,139  $  32,762
Adjustments to derive cash flow from
 continuing operating activities:
  Depreciation and leasehold                   9,475       9,761        18,699     19,476
   amortization......................
  Amortization of goodwill ..........          1,030        -            2,060       -
  Amortization of other assets ......          1,732       1,124         3,727      1,858
  Decrease(increase)in accounts and
   notes receivable..................          6,961      28,601       (19,421)    55,072
  Decrease(increase )in inventories .         (4,066)        (88)        1,589      3,745
  Decrease in accounts payable ......         (8,398)       (795)       (9,723)   (22,064)
  Increase in interest payable ......          3,025           3         3,471        733
  Other, net ........................          6,312      (7,320)       29,794    (10,158)

   Net cash provided by continuing
     operating activities............         27,875      40,684        56,335     81,424
 
Cash provided by (used in)
 Wallcoverings and Floorcoverings
 discontinued operations..............           928       3,245          (255)    (6,039)
Cash provided by (used in) other
 discontinued operations..............        (1,897)    (12,015)          488    (18,846)

      Net cash provided by (used in)
        discontinued operations.......          (969)     (8,770)          233    (24,885)

INVESTING ACTIVITIES
Additions to property, plant and
 equipment............................       (22,782)    (20,704)      (42,722)   (42,166)
Sales of property, plant and equipment           701          42         3,064        316
Acquisition of businesses, net of cash
 acquired.............................        (8,007)       -           (8,007)      -
Proceeds from sale-leaseback
 arrangement..........................          -         17,645          -        17,645 
Other, net............................        (4,263)     (2,187)       (5,515)    (4,437)

   Net cash used in investing
    activities........................       (34,351)     (5,204)      (53,180)   (28,642)

FINANCING ACTIVITIES
Issuance of long-term debt............       400,045       3,639       400,229      4,356
Repayment of long-term debt...........      (264,461)       (968)     (278,977)    (2,831)
Net reduction of participating
 interests in accounts receivable.....      (19,000)     (23,000)     (18,000)    (28,000)
Net borrowings (repayments) on
 revolving credit facilities..........      (83,000)        -         (75,000)     15,000
Net borrowings (repayments) on notes
 payable..............................          299       (1,012)        (559)       (785)
Purchase of treasury stock............         (149)      (3,776)        (149)     (3,776)
Other, net............................      (17,240)          38      (17,367)        172

   Net cash provided by (used in)
    financing activities..............       16,494      (25,079)      10,177     (15,864)

Net increase in cash and cash
 equivalents..........................        9,049        1,631       13,565      12,033
Cash and cash equivalents at beginning
 of period............................        5,493       13,719          977       3,317

Cash and cash equivalents at end of
 period..............................   $    14,542    $  15,350     $ 14,542   $  15,350

</TABLE>
                                 I-3

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

A.   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 ("Common Stock")  and a recapitalization (the "Recapitalization"),
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 of July 27, 1996,
Blackstone Partners and WP Partners and their respective affiliates collectively
own approximately 78% of the Common Stock.

     The Company conducts all of its operating activities through its wholly-
owned C&A Products subsidiary.

B.   Basis of Presentation:

     The condensed consolidated financial statements include the accounts of the
Company and its subsidiaries.  In the opinion of management, the accompanying
condensed consolidated financial statements reflect all adjustments (consisting
of only normal recurring adjustments) necessary for a fair presentation of
financial position and results of operations.  Results of operations for interim
periods are not necessarily indicative of results for the full year.  Certain
reclassifications have been made to these condensed consolidated financial
statements for the quarter and six months ended July 29, 1995 to conform to the
fiscal 1996 presentation and are primarily related to the Wallcoverings segment
and Floorcoverings subsidiary being reclassified as discontinued operations.
See Note J.

     For further information, refer to the consolidated financial statements and
footnotes thereto included in the Collins & Aikman Corporation Annual Report on
Form 10-K for the fiscal year ended January 27, 1996.

C.   Interest Rate Protection Programs:

     The Company maintains a program designed to reduce its exposure to changes
in the cost of its variable rate borrowings by the use of interest rate
corridor and collar agreements.  At July 27, 1996, the Company has a corridor
agreement to limit its exposure through October 1996 on a notional principal
amount of $250 million at an average LIBOR strike price of 7.50%.  The strike
price of corridor and collar  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 arrangements are included in other assets.   The
Company has limited its exposure through April 2, 1998 on $80 million of
notional principal amount utilizing zero cost collars with 4.75% floors and a
weighted average cap of 7.86%.

     Amortization of  the interest rate protection agreements amounted to $.3
million and $.1 million during the quarter ended July 27, 1996 and July 29,
1995, respectively.  Amortization of these agreements amounted to $.5 million
and $.3 million during the six months ended July 27, 1996 and July 29, 1995,
respectively.
                                I-4

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

D.   Goodwill:

     Goodwill, representing the excess of purchase price over the fair value of
net assets of the acquired entities, is being amortized on a straight-line basis
over the period of forty years.  Amortization of goodwill applicable to
continuing operations for the second quarter of 1996 and six months ended July
27, 1996 was $1.0 million and $2.1 million, respectively.  Accumulated
amortization at July 27, 1996 was $2.3 million.  The carrying value of goodwill
will be reviewed periodically based on the nondiscounted cash flows and pretax
income of the entities acquired over the remaining amortization periods.  Should
this review indicate that the goodwill balance will not be recoverable, the
Company's carrying value of the goodwill will be reduced.  At July 27, 1996, the
Company believes its goodwill of $160.4 million was not impaired.

E.   Receivables Facility:

     On March 31, 1995, C&A Products repaid and terminated the receivables
financing arrangement it entered into in connection with the Recapitalization
(the "Bridge Receivables Facility") and entered, through a trust (the "Trust")
formed by Carcorp, Inc., a wholly-owned, bankruptcy remote subsidiary of C&A
Products ("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 have a term of five years
and (ii) variable funding certificates, which represent revolving commitments of
up to an aggregate of $75 million and have 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 the
bankruptcy or downgrading below investment grade of the obligor, delinquency and
excessive concentration).  Based on these criteria, at July 27, 1996
approximately $18.2 million was available under the variable funding
certificates, none of which  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.

     As of July 27 1996 the Trust's receivables pool was $199.0 million net of
allowances for doubtful accounts.  As of July 27, 1996 the holders of term
certificates and variable funding certificates collectively possessed a $110.0
million undivided senior interest (net of settlements in transit) in the Trust's
receivables pool and, accordingly, such receivables were not reflected in the
Company's accounts receivable balance as of that date.

     See Note J for amounts allocated to discontinued operations associated with
the Receivables Facility.
                                I-5

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

F.   Inventories:

     Inventory balances are summarized as follows (in thousands):

                                              July  27,     January 27,
                                                1996           1996

         Raw materials......................  $ 76,597     $   75,529
         Work in process....................    23,001         21,636
         Finished goods.....................    33,122         37,144

                                              $132,720     $  134,309
G.   Subordinated Notes:

     On June 10, 1996, the Company's wholly-owned subsidiary, C&A Products,
issued at face value $400 million principal amount of 11-1/2% Senior
Subordinated Notes due 2006 (the "Subordinated Notes"), which are guaranteed by
the Company.  The Company used approximately $356.8 million of the total net
proceeds of $387.0 million to repay $348.2 million principal amount of
outstanding bank borrowings plus accrued interest on such borrowings and related
fees and expenses and intends to use the remainder for general corporate
purposes, including working capital, capital expenditures and acquisitions.

H.   Interest Expense, Net:

     Interest expense allocated to continuing operations for the quarters ended
July 27, 1996 and July 29, 1995 is net of interest income of $1.2 million and
$.8 million, respectively.  Interest expense allocated to continuing operations
for the six months ended July 27, 1996 and July 29, 1995 is net of interest
income of $1.5 million and $1.6 million, respectively.  See Note J for interest
expense allocated to discontinued operations.
  
I.   Facility Closing Costs:

     In the fourth quarter of fiscal 1995, the Company in its Automotive
Products segment provided for the cost to exit one manufacturing facility.
Additionally, the Company provided for the cost to exit one manufacturing and
three distribution centers in its discontinued Wallcoverings segment.  During
the second quarter of 1996 and the six months ended July 27, 1996, the Company
expended approximately $.1 million related to closure and disposal of idled
facilities for continuing operations.  Cash outlays for facility closing costs
related to discontinued operations during the six months ended July 27, 1996
were approximately $.4 million for severance benefits and $.1 million for
closing and disposal of idled facilities.  There were no cash outlays for
facility closing costs related to discontinued operations during the second
quarter of 1996.

J.   Discontinued Operations:

     On April 9, 1996, the Company announced a plan to spin off its Imperial
Wallcoverings, Inc. subsidiary ("Wallcoverings") to the stockholders of the
Company in the form of a stock dividend.  The spin-off requires, among other
things, the final approval of the Company's Board of Directors.  The Company
expects the spin-off to occur during the fourth quarter of 1996.  The Company
has accounted for the financial results and net assets of Wallcoverings as a
discontinued operation.  Accordingly, previously reported financial results for
all periods presented have been restated to reflect Wallcoverings as a
discontinued operation.  For the six months ended July 27, 1996, Wallcoverings
had income, net of income taxes, of $.4 million which relates to the quarter
ended April 27, 1996. Wallcoverings' results subsequent to the quarter ended
April 27, 1996 have been charged to the Company's existing discontinued
operations reserves.  For the quarter ended and six 

                                I-6

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

months ended July 29, 1995, Wallcoverings had a loss, net of income taxes, 
of $.1 million and income, net of income taxes, of $4.0 million, respectively.

     During the second quarter, the Company announced its intention to sell the
Company's Floorcoverings subsidiary ("Floorcoverings") in order to more
aggressively pursue the Company's automotive growth strategy.  As a result of
this plan, the Company has accounted for the financial results and net assets of
Floorcoverings as a discontinued operation.  Accordingly, previously reported
financial results for all periods presented have been restated to reflect
Floorcoverings as a discontinued operation.  The following is selected financial
data related to Floorcoverings for the periods presented (in thousands):
<TABLE>
<CAPTION>
                                For The Quarter Ended    For The Six Months Ended
                                  July 27,  July 29,         July 27,  July 29,
                                    1996      1995            1996      1995

     <S>                         <C>       <C>             <C>         <C>
     Net sales.................  $ 41,858  $ 36,702        $ 68,723    $ 60,381
     Cost of sales.............    25,641    20,939          42,474      34,437
     Selling, general and
      administrative expense...    7,655     7,271           14,272      14,027
     Other expense.............      427         0              427           0
</TABLE>

     Net interest expense of discontinued operations including amounts
attributable to discontinued operations was $2.5 million and $4.5 million for
the quarter and six months ended July 27, 1996, respectively, and $1.9 million
and $3.6 million for the quarter and six months ended July 29, 1995,
respectively.  Interest expense of $2.5 million and $4.4 million for the quarter
and six months ended July 27, 1996, respectively, and $1.8 million and $3.4
million for the quarter and six months ended July 29, 1995, respectively, was
allocated to discontinued operations based upon the ratio of net book value of
discontinued operations to consolidated invested capital.

     A portion of the loss on sale of receivables has been allocated to
discontinued operations based on the ratio of (x) receivables included in the
Trust's receivable pool related to discontinued operations to (y) the total
Trust's receivables pool.  For the quarter and six months ended July 27, 1996,
$185,000 and $390,000, respectively, of loss on sale of receivables was
allocated to discontinued operations.  For the quarter and six months ended July
29, 1995, these allocated amounts were $200,000 and $390,000, respectively.

K.   Related Party Transactions:

     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.  Wasserstein Perella
Securities, Inc., an affiliate of WP Partners, participated as a lead
underwriter in C&A Products' offering of Subordinated Notes in June 1996 and was
paid fees of approximately $5.4 million by C&A Products in connection therewith.

                                I-7
                 
                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT (Continued)
                                  (Unaudited)

L.   Information About Industry Segments of the Company's Continuing Operations:

     Information about the Company's continuing industry segments for the second
quarter and first six months of fiscal 1996 and of fiscal 1995 follows (in
thousands):
<TABLE>
<CAPTION>

                                                        Depreciation
Quarter Ended            Net       Gross    Operating      and            Capital
July 27, 1996           Sales      Margin    Income    Amortization (a) Expenditures
<S>                   <C>         <C>       <C>         <C>             <C>
Automotive Products   $ 275,683   $ 52,255  $  29,953   $    8,852      $    9,724
Decorative Fabrics       71,926     17,484      7,816        2,420           2,718
Corporate items (b)        -         -         -               965          10,340
                      $ 347,609   $ 69,739  $  37,769   $   12,237      $   22,782


                                                        Depreciation
Quarter Ended            Net       Gross    Operating       and            Capital
July 29, 1995           Sales      Margin    Income    Amortization (a)  Expenditures

Automotive Products   $ 204,794   $ 35,062  $  19,166   $    6,460       $  13,991 
Decorative Fabrics       60,366     14,149      4,287        3,050           3,889
Corporate items (b)        -          -          -           1,375           2,824
                      $ 265,160   $ 49,211  $  23,453   $   10,885       $  20,704


                                                        Depreciation
Six Months Ended         Net       Gross    Operating       and            Capital
July 27, 1996           Sales      Margin    Income    Amortization (a)  Expenditures

Automotive Products   $ 558,383   $104,126  $  60,097   $   17,628     $    18,492 
Decorative Fabrics      135,970     33,534     14,862        4,824           7,972
Corporate items (b)        -          -          -           2,034          16,258
                      $ 694,353   $137,660  $  74,959   $   24,486     $    42,722


                                                        Depreciation
Six Months Ended         Net       Gross    Operating       and            Capital
July 29, 1995           Sales      Margin    Income    Amortization (a)  Expenditures

Automotive Products   $ 448,488   $ 80,790  $  50,246   $   12,967     $    29,302
Decorative Fabrics      127,883     31,823     12,058        5,957           8,059
Corporate items (b)        -          -          -           2,410           4,805
                      $ 576,371   $112,613  $  62,304   $   21,334     $    42,166
</TABLE>

                                I-8
                 
                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL REPORT (Continued)
                                  (Unaudited)

(a)  Includes the amortization of goodwill and other assets and liabilities and
     excludes depreciation and amortization for discontinued operations.

(b)  Includes capital expenditures for discontinued operations for the second
     quarter of 1996 and 1995 of $10.2 million and $2.5 million, respectively.
     Capital expenditures for discontinued operations for the six months ended
     July 27, 1996 and July 29, 1995 were $15.6 million and $4.2 million,
     respectively.

     The geographic dispersion of the operations of the Company and its
subsidiaries did not change significantly from January 27, 1996 to July 27,
1996.

M.   Commitments and Contingencies:

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

     See also "PART I - FINANCIAL INFORMATION, Item 2. Management's Discussion
and Analysis of Financial Condition and Results of Operations."

     C&A Products (or its predecessor, Group) has assigned leases related to
divested businesses.  Although C&A Products has obtained releases from the
lessors of certain of these properties, C&A Products remains contingently liable
under most of the leases.  C&A Products' future liability for these leases, in
management's opinion, based on the facts presently known to it, will not have a
material effect on the Company's consolidated financial condition or results of
operations.

N.   Common Stockholders' Deficit:

     Activity in common stockholders' deficit is as follows (in thousands):

<TABLE>
<CAPTION>                                                                Foreign
                                               Other                     Currency        Pension
                                  Common      Paid-in    Accumulated   Translation       Equity     Treasury   
                                   Stock      Capital      Deficit     Adjustments     Adjustment     Stock           Total
<S>                              <C>        <C>          <C>            <C>             <C>           <C>          <C>  
Balance at January 27, 1996      $   705    $ 585,469    $ (770,139)    $  (23,719)     $  (9,090)    $ (11,078)   $ (227,852)

Compensation expense
 adjustment .....                   -             (47)         -              -              -             -              (47)
Net income.......                   -            -           24,053           -              -             -           24,053
Purchases of treasury stock
 (23 shares)  ...                   -            -             -              -              -            (149)          (149)
Foreign currency   
 translation adjustments......      -            -             -            1,146            -             -            1,146

Balance at July 27, 1996......   $  705     $ 585,422    $ (746,086)    $ (22,573)      $  (9,090)    $ (11,227)   $ (202,849)

</TABLE>
                                I-9

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

O.   Earnings Per Share:

     Earnings per common share are 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 deferred compensation expense.

P.   Significant Subsidiary:

     The Company conducts all of its operating activities through its wholly-
owned subsidiary C&A Products.  The following represents summarized consolidated
financial information of C&A Products and its subsidiaries for the following
periods (in thousands):

                                     For the Quarter    For the Six Months
                                          Ended               Ended

                                    July 27,  July 29,  July 27,  July 29,
                                      1996      1995      1996      1995
Net sales...........................$347,609  $265,160  $694,353  $576,371
Gross margin........................  69,739    49,211   137,660   112,613
Income from continuing operations...  11,792     9,511    25,952    32,990
Net income .........................   8,899    15,558    23,866    44,574


                                       July 27,   January 27,
                                        1996        1996
Current assets...................... $  483,134  $  427,756
Noncurrent assets...................    628,003     607,738
Current liabilities.................    253,409     256,452
Noncurrent liabilities..............  1,057,464   1,004,342


     Separate financial statements of C&A Products are not presented because
they would not be material to the holders of any debt securities of C&A Products
that have been or may be issued, there being no material differences between the
financial statements of C&A Products and the Company.  The absence of separate
financial statements of C&A Products is also based upon the fact that any debt
of C&A Products issued, and the assumption that any debt to be issued, under the
Registration Statement on Form S-3 filed by the Company and C&A Products
(Registration No. 33-62665) is or will be fully and unconditionally guaranteed
by the Company.

Q.   Subsequent Event:

     On  August 28, 1996, the Company announced its signing of a definitive
agreement to acquire JPS Automotive L.P. ("JPS Automotive") from Foamex
International, Inc. ("Foamex").  The purchase price, subject to final
adjustments, is a total of $220 million and includes approximately $198 million
of indebtedness of JPS Automotive and approximately $22 million in cash.  The
purchase is expected to close by the end of November and is subject to a number
of conditions including the execution of certain agreements with Foamex, the
purchase of a minority  interest in a JPS Automotive subsidiary for $10 million,
the arrangement of standby financing, the consent of the Company's lenders and
of Foamex's lenders and bondholders and other conditions.  There can be no
assurance that these conditions will be satisfied.
                                
                                I-10

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

RECENT DEVELOPMENTS

     On  August 28, 1996, the Company announced its signing of a definitive
agreement to acquire JPS Automotive from Foamex.  The purchase price, subject to
final adjustments, is a total of $220 million and includes approximately $198
million of indebtedness of JPS Automotive and approximately $22 million in cash.
The purchase is expected to close by the end of November and is subject to a
number of conditions including the execution of certain agreements with Foamex,
the purchase of a minority  interest in a JPS Automotive subsidiary for $10
million, the arrangement of standby financing, the consent of the Company's
lenders and of Foamex's lenders and bondholders and other conditions.  There can
be no assurance that these conditions will be satisfied.

     On June 10, 1996, the Company's wholly-owned subsidiary, C&A Products,
issued $400 million principal amount of the Subordinated Notes, which are
guaranteed by the Company.  The Subordinated Notes were sold at a price equal to
100% of their principal amount.  The Company used approximately $356.8 million
of the total net proceeds of $387.0 million to repay $348.2 million principal
amount of the outstanding bank borrowings plus accrued interest on such
borrowings and related fees and expenses and intends to use the remainder for
general corporate purposes, including working capital, capital expenditures and
acquisitions.

     On May 1, 1996, the Company acquired the business of BTR Fatati Limited
("Fatati"), a manufacturer and supplier of molded floor carpets and luggage
compartment trim for the European automotive market.  The acquisition increases
the Company's carpet molding capacity and gives it a European base from which to
supply its new carpet molding plant in Austria.  Fatati's customers include
General Motors, Saab and Toyota.

GENERAL

     The Company's continuing business segments consist of Automotive Products,
which supplies textile and plastic interior trim products and convertible top
systems to the North American and, increasingly, the European automotive
industry; and Decorative Fabrics, which manufactures residential upholstery in
the United States.  The Decorative Fabrics segment was formerly reported as the
Interior Furnishings segment. However, as a result of the Company's decision to
classify the Company's Floorcoverings subsidiary as a discontinued operation,
this segment was renamed Decorative Fabrics.  The Wallcoverings segment, which
produces residential and commercial wallpaper in North America, has also been
classified as a discontinued operation.  Accordingly, all prior year segment
information has been restated.

     The Company's net sales in the second quarter of fiscal 1996 were $347.6
million, with approximately $275.7 million (79.3%) in Automotive Products and
$71.9 million (20.7%) in Decorative Fabrics.  All references to a year with
respect to the Company refer to the fiscal year of the Company which ends on the
last Saturday of January of the following year.

     The industries in which the Company competes are cyclical.  Automotive
Products is primarily influenced by the level of North American vehicle
production.  Decorative Fabrics is directly influenced by the level of retail
furniture sales, which in turn is primarily influenced by the level of
residential construction and renovation and by consumer confidence.

                                I-11

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

RESULTS OF OPERATIONS

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

Automotive Products

                                                 Quarter Ended
                                    July 27, 1996            July 29, 1995
                                 Amount     Percent        Amount    Percent
                                      (dollar amounts in thousands)

Net sales...................  $   275,683    100.0%    $   204,794   100.0%
Cost of goods sold..........      223,428     81.0         169,732    82.9
Gross margin................       52,255     19.0          35,062    17.1
Selling, general &             
  administrative expenses...       22,302      8.1          15,896     7.7 
Operating income............  $    29,953     10.9%    $    19,166     9.4%

                                                 Six Months Ended
                                     July 27, 1996           July 29, 1995
                                 Amount       Percent      Amount    Percent
                                      (dollar amounts in thousands)

Net sales...................  $   558,383    100.0%    $   448,488   100.0%
Cost of goods sold..........      454,257     81.4         367,698    82.0
Gross margin................      104,126     18.6          80,790    18.0
Selling, general &
  administrative expenses...       44,029      7.9          30,544     6.8
Operating income............  $    60,097     10.7%    $    50,246    11.2%

Net Sales: Automotive Products' net sales increased 34.6% to approximately
$275.7 million in the second quarter of 1996, up $70.9 million over the
comparable 1995 quarter.  The overall increase was due to the acquisition of
Manchester Plastics in January 1996, as well as increased sales in convertible
top systems, molded carpet, accessory mats and luggage compartment trim,
partially offset by decreased sales of automotive bodycloth.  The overall
increase in the segment's sales compares with an 8.8% increase in the North
American vehicle build over the comparable quarter of the prior year.  For the
remainder of the year, the Company currently does not expect any increase in the
North American vehicle build versus last year.

For the first six months of 1996, Automotive Products' net sales of $558.4
million were $109.9 million higher than the comparable period in 1995.  This
overall increase was due primarily to the acquisition of Manchester Plastics in
January 1996 and the Fatati business in May 1996 as well as the items discussed
above.  These increases were partially offset by a reduction in first quarter
sales to General Motors resulting from the United Auto Workers' strike against
General Motors in March 1996.

                                I-12

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

Convertible top system sales increased 94.8% and 87.1% in the quarter and six
months ended July 27, 1996, respectively, over the prior year periods
principally due to increased shipments of the Chrysler Sebring and Ford Mustang.
These increases were partially offset by the planned discontinuance of the
Chrysler LeBaron convertible.

Molded carpet sales increased  13.4% and 8.7% in the quarter and six months
ended July 27, 1996, respectively, over the prior year periods.  Increased sales
to the Chrysler Caravan/Voyager, T300 pickup, Sebring and Breeze were partially
offset by reduced sales to the Ford Explorer, Chevrolet Camaro and Pontiac Grand
Prix during both periods of the current year.

Manchester Plastics, which was acquired in January 1996, contributed $40.4
million and $78.7 million in sales of plastic interior trim components in the
quarter and six months ended July 27, 1996, respectively.  Manchester's sales
for the six months ended July 27, 1996 were negatively impacted by the General
Motors strike in the first quarter and delays in the launch of certain new
programs which were partially offset by increased sales to the Honda Civic.

Accessory mat sales increased 21.9% and 16.2% in the quarter and six months
ended July 27, 1996, respectively, over the prior year periods.  The overall
increase is attributable to increased sales to the Chrysler Caravan/Voyayer and
T-300, and the Honda Civic and Accord.  These increases were partially offset by
lower Nissan build requirements.

Luggage compartment trim sales increased 5.7% and 4.0% in the quarter and six
months ended July 27, 1996, respectively, over the prior year periods.
Increased sales to the Honda Civic and the Chrysler Sebring and Breeze were
partially offset by reduced sales to the Ford Explorer and the Mazda 626 and
decreased sales to General Motors in the first quarter.

Automotive bodycloth sales declined 7.5% and 15.9% in the quarter and six months
ended July 27, 1996, respectively, over the prior year periods.  The decreased
sales resulted primarily from reduced sales to the Chevrolet Cavalier, Ford
Mustang, Thunderbird, and F-Series truck and the Honda Civic and decreased sales
to General Motors in the first quarter.  These decreases were partially offset
by increased sales to the Mercury Sable, the Chrysler Grand Cherokee and Breeze
and the Pontiac Grand Am.

Of the segment's sales, approximately 15.2% and 14.1% in the quarter and six
months ended July 27, 1996, respectively, were attributable to products utilized
in vehicles not built in North America.

The above factors resulted in the Company's average sales content per vehicle
built in North America of approximately $64 for the second quarter and first six
months of 1996 compared to an average of approximately $54 for the fiscal 1995
year.

Gross Margin: For the second quarter of 1996, gross margin was 19.0%, up from
17.1% in the comparable period in 1995. The increase in gross margin is
attributable primarily to the increase in higher margin convertible top system
sales offset partially by the previously anticipated lower margins in plastic
components.  The Company currently anticipates margins in its plastic interior
trim business will increase during the remainder of the year unless new programs
fail to launch.  For the six months ended July 27, 1996, gross margin was 18.6%,
up from 18.0% in the comparable period in 1995.  The increase was due to the
same factors mentioned above, as well as decreased sales of automotive bodycloth
and decreased sales to General Motors in the first quarter.

                                I-13                 
                                
                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

Selling, General and Administrative Expenses: Automotive Products' selling,
general and administrative expenses increased 40.3% to $22.3 million in the
second quarter of 1996, up $6.4 million over the comparable 1995 period.
Selling, general and administrative expenses increased to $44.0 million for the
six months ended July 27, 1996, up $13.5 million over the comparable 1995
period.  The increase is primarily due to the acquisition of Manchester Plastics
and Amco Convertible Fabrics and the expansion of the Company's carpet business
in Europe and convertible top system business in Mexico.

Decorative Fabrics

                                         Quarter Ended
                                July 27, 1996       July 29, 1995
                               Amount   Percent    Amount   Percent
                                 (dollar amounts in thousands)

Net sales...................  $ 71,926     100.0%  $60,366     100.0%
Cost of goods sold..........    54,442      75.7    46,217      76.6
Gross margin................    17,484      24.3    14,149      23.4
Selling, general &              
  administrative expenses...     9,668      13.4     9,862      16.3
Operating income............  $  7,816      10.9%  $ 4,287       7.1%


                                         Six Months Ended
                                July 27, 1996       July 29, 1995
                               Amount   Percent    Amount   Percent
                                 (dollar amounts in thousands)

Net sales...................  $135,970     100.0%  $127,883    100.0%
Cost of goods sold..........   102,436      75.3     96,060     75.1
Gross margin................    33,534      24.7     31,823     24.9
Selling, general &
  administrative expenses...    18,672      13.7     19,765     15.5
Operating income............  $ 14,862      11.0%  $ 12,058      9.4%

Net Sales: Decorative Fabrics' net sales increased 19.1% to $71.9 million in the
second quarter of 1996, up $11.6  million compared to the second quarter of
1995.  Net sales for the six months ended July 27, 1996 were $136.0 million, up
6.3% over the comparable period in 1995.

Decorative Fabrics' sales increase was principally in the segment's Mastercraft
division, which makes flatwoven upholstery fabrics.  Mastercraft's sales
increased approximately 20% in the second quarter of 1996 as compared to the
prior year period even though the average selling prices decreased due to
changes in sales mix towards the Company's lower priced product lines.  All
Mastercraft product lines experienced sales increases in the second quarter of
1996 over the prior year period.  The segment also benefited from increased
demand for Mastercraft's Advantage product, which was introduced in August of
1994.  Velvet furniture fabric sales increased 10.4% for the second quarter of
1996 as compared to the same period in 1995.  However, velvet furniture fabric
sales for the six months ended July 27, 1996 remained flat as compared to the
prior year period.
                                I-14

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

Gross Margin: Decorative Fabrics' gross margin for the second quarter of 1996
increased to 24.3% of sales from 23.4% in the comparable prior year period.  The
increase reflects the higher sales and production levels which improved
absorption of overhead costs.  In addition, the segment continues to benefit
from the improved efficiencies as a result of the Mastercraft loom modernization
program.

Decorative Fabrics' gross margin for the six months ended July 27, 1996 was
24.7% of sales, down from 24.9% for the comparable period in 1995.  This decline
resulted from lower sales volume in the first quarter of 1996 and increased raw
material prices of approximately $1.2 million.

Selling, General and Administrative Expenses:  Decorative Fabrics' selling,
general and administrative expenses decreased 2.0% to $9.7 million in the second
quarter of 1996, down $.2 million from the second quarter of 1995.   Selling,
general and administrative expenses decreased $1.1 million to $18.7 million for
the six months ended July 27, 1996 as compared to the same period in 1995.
These decreases are primarily due to lower administrative costs.

Company As A Whole

Net Sales: Net sales increased 31.1% to $347.6 million in the second quarter of
1996, up $82.4 million over the second quarter of 1995.  Net sales for the six
months ended July 27, 1996 increased 20.5% to $694.4 million, up $118.0 million
over the comparable period in 1995.  The overall net sales increase reflects
continued sales increases in the Company's Automotive Products segment and the
second quarter sales increases in the Decorative Fabrics segment as discussed
above.

Gross Margin: Gross margin increased to $69.7 million or 20.1% of sales in the
second quarter of 1996, up from $49.2 million or 18.6% of sales in the second
quarter of 1995.  The second quarter 1996 increase in gross margin as a
percentage of sales results primarily from increased convertible top system
sales in the Automotive Products segment and improved margins within Decorative
Fabrics, partially offset by lower margins in plastic interior trim components.
Gross margin increased to $137.7 million or 19.8% of sales for the six months
ended July 27, 1996, up from $112.6 million or 19.5% of sales for the same
period in 1995.  This increase resulted primarily from increased Automotive
Products margins partially offset by a decrease in the gross margin percentage
of the Decorative Fabrics segment in the six months ended July 27, 1996 as
discussed above.  The Company expects that raw material price increases
announced in 1995 will affect operating results in the remainder of  fiscal
1996, although the Company believes that the impact can be somewhat reduced by
price increases to customers, the continued results of the Company's value
engineering/value analysis and cost improvement programs and by continued
reductions in the cost of non-conformance.

Selling, General and Administrative Expenses: Selling, general and
administrative expenses of $32.0 million in the second quarter of 1996 were $6.2
million higher than the comparable period in 1995.  Selling, general and
administrative expenses increased to $62.7 million for the six months ended July
27, 1996, up from $50.3 million in the same period in 1995.  The increase is
primarily attributable to the acquisitions of Manchester Plastics in January
1996 , the Fatati business in May 1996 and Amco Convertible Fabrics in October
1995.

Interest Expense: Interest expense allocated to continuing operations,  net of
interest income of $1.2 million in the second quarter of 1996 and $.8 million in
the second quarter of 1995, increased $4.2 million to $14.5 million in the
second quarter of 1996 from $10.3 million in the second quarter of 1995.
Interest expense allocated to continuing operations, net of interest income of
$1.5 million for the six months ended July 27, 1996 and $1.6 million for the six
months ended July 29, 1995, increased to $27.7 million for the six months ended
July 27, 1996 

                                I-15

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

as compared to $20.1 million for the same period in 1995.  The
overall increase in interest expense was due to a higher amount of overall
outstanding indebtedness, primarily related to the  $197 million credit facility
that was entered into in connection with the acquisition of Manchester Plastics
in January 1996 (the "Term Loan B Facility") as well as the higher interest
rates associated with the Subordinated Notes issued in June 1996.

Loss on the Sale of Receivables:  The Company sells on a continuous basis,
through its Carcorp subsidiary, interests in a pool of accounts receivable.  In
connection with the receivables sales, a loss of $1.3 million was allocated to
continuing operations in the second quarter of 1996 compared to a loss of $1.7
million in the prior year quarter.   Losses of $3.1 million and $4.2 million
were allocated to continuing operations for the six months ended July 27, 1996
and July 29, 1995, respectively.  See Note E to Condensed Consolidated Financial
Report.

Other  Expense:  The Company in the second quarter of 1996 and six months ended
July 27, 1996 recognized $1.5 million and $.2 million, respectively, in foreign
currency transaction losses related to obligations to be settled in currencies
other than the functional currency of its foreign operations.

Income Taxes: In the quarter ended July 27, 1996, the provision for income taxes
was $8.7 million compared with $2.0 million for the comparable 1995 period.  For
the six months ended July 27, 1996 and July 29, 1995, the provisions for income
taxes were $17.8 million and $5.2 million, respectively.  The increase in the
Company's tax expense and reported rate results from the Company's 1995
recognition of net deferred tax assets of $150 million.  In the second quarter
and first six months of 1996 and 1995, income tax expense consisted of foreign,
state, franchise and federal taxes.

Discontinued Operations:  The Company's discontinued Floorcoverings subsidiary
had income of $3.7 million in the second quarter of 1996 as compared to income
of $6.0 million for the discontinued Wallcoverings segment and Floorcoverings
subsidiary for the same period in 1995.   Income from discontinued operations
for the six months ended July 27, 1996 and July 29, 1995 was $4.5 million and
$11.6 million, respectively.  Results of operations for the Wallcoverings
subsidiary subsequent to April 27, 1996 have been charged to the Company's
existing discontinued operations reserves.  In addition, the decline in income
from discontinued operations relates primarily to increased income taxes and
allocated interest expense as well as decreased earnings related to
Wallcoverings sales declines.

Extraordinary Loss: For the quarter and six months ended July 27, 1996, the
Company recognized a non-cash extraordinary charge of $6.6 million, net of
income taxes of $4.7 million, related to the refinancing of its bank facilities.
The refinancing was done in conjunction with the Company's offering of the
Subordinated Notes.

Net Income:  The combined effect of the foregoing resulted in net income of $8.9
million in the second quarter of 1996 compared to net income of $15.4 million
for the comparable period of 1995.  Net income for the six months ended July 27,
1996 and July 29, 1995 was $24.1 million and $44.3 million, respectively.

LIQUIDITY AND CAPITAL RESOURCES

     The Company and its subsidiaries had cash and cash equivalents totaling
$14.5 million and $1.0 million at July 27, 1996 and January 27, 1996,
respectively.  The Company had a total of $253.0 million of borrowing
availability under its credit arrangements as of July 27, 1996.  The total was
comprised of $224.9 million under 
                                
                                I-16

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

the Bank Credit Facilities (as defined below), $18.2 million under the 
Receivables Facility and approximately $9.9 million under demand 
lines of credit in Canada.

     As part of the Recapitalization, in July 1994 the Company entered into
credit facilities consisting of (i) a Term Loan Facility, (ii) a Revolving
Facility (together with the Term Loan Facility, the "Credit Agreement
Facilities") and (iii) a bridge receivables facility, which was terminated and
replaced with the Receivables Facility described below.  On December 22, 1995,
the Company and C&A Products entered into the Term Loan B Facility to finance
the January 1996 purchase of Manchester Plastics.  The restrictive covenants
contained in the Term Loan B Facility were identical to those in the Credit
Agreement Facilities.

     As discussed above, on June 10, 1996 C&A Products issued $400 million
principal amount of Subordinated Notes, which mature in 2006.  The Subordinated
Notes are guaranteed by the Company.  The indenture governing the Subordinated
Notes generally prohibits the Company, C&A Products and any Restricted
Subsidiary (as defined) from making certain payments and investments (generally,
dividends and distributions on their capital stock; repurchases or redemptions
of their capital stock; repayment prior to maturity of debt subordinated to the
Subordinated Notes; and investments (other than permitted investments))
("Restricted Payments") if (i) there is a default under the Subordinated Notes
or (ii) after giving pro forma effect to the Restricted Payment, C&A Products
could not incur at least $1.00 of additional indebtedness under the indenture's
general test for the incurrence of indebtedness, which is a specified ratio
(currently 2 to 1) of cash flow to interest expense or (iii) the aggregate of
all such Restricted Payments from the issue date exceeds a specified threshold
(based, generally, on 50% of cumulative consolidated net income since the
quarter in which the issue date occurred plus 100% of the net proceeds of
capital contributions to C&A Products from stock issuances by the Company).  The
prohibition is subject to a number of significant exceptions, including
dividends to stockholders of the Company not exceeding $10 million in any fiscal
year or $20 million in the aggregate until the maturity of the Subordinated
Notes and dividends to the Company to permit it to pay its operating and
administrative expenses.  The Subordinated Notes indenture also contains other
restrictive covenants (including, among others, limitations on the incurrence of
indebtedness, asset dispositions and transactions with affiliates) which are
customary for such securities.  These covenants are also subject to a number of
significant exceptions.

     On June 3, 1996, the Company and C&A Products entered into an amendment and
restatement (the "Amendment") of the Credit Agreement Facilities and the Term
Loan B Facility (collectively, the "Bank Credit Facilities").  The Amendment was
effected in connection with the sale of the Subordinated Notes and the use of
proceeds from such sale to repay various outstanding loans under the Credit
Agreement Facilities.  As a result of the Amendment, the Bank Credit Facilities
consist of (i) the Term Loan Facility, in an aggregate principal amount of $195
million (including a $45 million facility in Canada), payable in installments
until final maturity on July 13, 2002, (ii) the Term Loan B Facility, in the
principal amount of $195.8 million, payable in installments until final maturity
on December 31, 2002, and (iii) the Revolving Facility, having an aggregate
principal amount of up to $250 million and maturing on July 13,  2001.  The Bank
Credit Facilities, which are guaranteed by the Company and its U.S. subsidiaries
(subject to certain exceptions), contain restrictive covenants including
maintenance of EBITDA (i.e. earnings before interest, taxes, depreciation,
amortization and other non-cash charges) and interest coverage ratios, leverage
and liquidity tests and various other restrictive covenants which are customary
for such facilities.  In addition, C&A Products is generally prohibited from
paying dividends or making other distributions to the Company except (x) to the
extent necessary to allow the Company to pay taxes and ordinary expenses, (y)
for permitted repurchases of shares or options from employees and directors and
(z) to make permitted investments in finance, foreign or acquired subsidiaries.
In addition, the Company and C&A Products are permitted to pay dividends and
repurchase shares of the Company in any fiscal year in an aggregate amount equal
to the greater of (i) $12 million and 
                                 
                                I-17

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

(ii) if certain financial ratios are satisfied, 25% of the Company's 
consolidated net income for the previous fiscal year, and are 
permitted to pay additional dividends in amounts representing
certain net proceeds from any sale of Wallcoverings in the event the 
spin-off is not effected.

     On March 31, 1995, C&A Products entered, through the Trust formed by
Carcorp, into the Receivables Facility, comprised of (i) term certificates,
which were issued on March 31, 1995, in an aggregate face amount of $110 million
and have a term of five years and (ii) variable funding certificates, which
represent revolving commitments of up to an aggregate of $75 million and have 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.

     In connection with the proposed spin-off of Wallcoverings, Wallcoverings
will be terminated as a seller of receivables under the Receivables Facility.
Receivables sold by Wallcoverings prior to such termination will remain in the
Trust.  The Company anticipates that the Trust will be required to redeem term
certificates having a face value of approximately $20 million as the Trust
collects the Wallcoverings receivables.  The Company also anticipates
terminating Floorcoverings as a seller of receivables under the Receivables
Facility in connection with the Company's announced intention to sell
Floorcoverings.  This would result in the redemption of approximately $20
million face value of term certificates.

     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 the
bankruptcy or downgrading below investment grade of the obligor, delinquency and
excessive concentration).  Based on these criteria, at July 27, 1996
approximately $18.2 million was available under the variable funding
certificates, none of which 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,  modifications of the terms of receivables, and 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.

     The Company has a master equipment lease agreement for a maximum of $50
million of machinery and equipment. At July 27, 1996, the Company had $20.0
million of potential availability under this master lease for future machinery
and equipment requirements of the Company subject to the lessor's approval.  The
Company has made lease payments of approximately $2.1 million and $3.9 million
in the quarter and six months ended July 27, 1996, respectively, for machinery
and equipment sold and leased back under this master lease.  The Company expects
lease payments under this master lease to be $4.2 million during the remainder
of fiscal 1996.

                                I-18

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

     As discussed above, the Company has signed a definitive agreement, subject
to certain conditions, to acquire JPS Automotive. The Company anticipates
funding the estimated $22 million cash portion of the acquisition through
borrowings under the Bank Credit Facilities.  JPS Automotive has approximately
$198 million of indebtedness outstanding.  This amount includes approximately
$180 million of indebtedness related to the 11-1/8% senior notes due 2001 (the
"JPS Automotive Senior Notes"), which will remain outstanding in the
acquisition.  Holders of the JPS Automotive Senior Notes have the right to put
their notes to JPS Automotive at a price of 101% of their principal amount plus
accrued interest as a result of the acquisition.  The Company is in preliminary
discussions concerning a standby facility to finance the purchase of any JPS
Automotive Senior Notes that are put to JPS Automotive, and is considering
alternatives for the JPS Automotive Senior Notes. Such alternatives could impact
the Company's decision to operate JPS Automotive as a restricted subsidiary or
unrestricted subsidiary under the Bank Credit Facilities and the indenture
governing the Subordinated Notes. Management believes that JPS Automotive will
generate sufficient cashflow from its operations and borrowings under a new
revolving credit facility expected to be put in place at the time of the closing
of the acquisition, to fund its other cash requirements for the remainder of
1996.

     The Company's principal sources of funds are cash generated from continuing
operating activities, borrowings under the Bank Credit Facilities and the sale
of receivables under the Receivables Facility.  Net cash provided by the
operating activities of the Company's continuing operations was $27.9 million
and $56.3 million for the quarter and six months ended July 27, 1996.

     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, capital expenditures, and acquisitions.  At July 27, 1996, the
Company had total outstanding indebtedness of $811.3 million (excluding
approximately $25.1 million of outstanding letters of credit and $.6 million of
indebtedness of the discontinued Wallcoverings segment) at an average interest
rate of 9.5% per annum.  Of the total outstanding indebtedness, $787.2 million
relates to the Bank Credit Facilities and the Subordinated Notes.

     The Company's Board of Directors authorized the expenditure of up to $12
million in 1996 to repurchase shares of the Company's common stock.  The Company
believes it has sufficient liquidity under its existing credit arrangements to
effect the repurchase program.  The Company spent an aggregate of $149,000 to
repurchase shares during the quarter  and six months ended July 27, 1996.

     Indebtedness under the Term Loan Facility and the Revolving Facility bears
interest at a per annum rate equal to the Company's choice of (i) Chase Bank's
Alternate Base Rate (which is the highest of Chase's announced prime rate, the
Federal Funds Rate plus .5% and Chase's base certificate of deposit rate plus
1%) plus a margin ranging from 0% to .75% or (ii) the offered rates for
Eurodollar deposits ("LIBOR") of one, two, three, six, nine or twelve months, as
selected by the Company, plus a margin ranging from 1% to 1.75%. Margins,  which
are subject to adjustment based on changes in the Company's ratios of senior
funded debt to EBITDA and cash interest expense to EBITDA, were 1.5% in the case
of the "LIBOR Margin" and .5% in the case of the "ABR Margin" on July 27, 1996.
Such margins will increase by .25% over the margins then in effect on July 13,
1999.  Indebtedness under the Term Loan B Facility bears interest at a per annum
rate equal to the Company's choice of (i) Chase Bank's Alternate Base Rate (as
described above) plus a margin of 1.25% or (ii) LIBOR of one, two, three or six
months, as selected by the Company, plus a margin of 2.25%.  The weighted
average rate of interest on the Bank Credit Facilities at July 27, 1996 was
7.54%.  The weighted average interest rate on the sold interests under the
Receivables Facility at July 27, 1996 was 5.78%.  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 the second quarter of fiscal 1996 and 1995 was $14.7

                                I-19

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

million and $12.3 million, respectively.  Cash interest paid during the six
months ended July 27, 1996 and July 29, 1995 was $28.7 million and $23.2
million, respectively.  The Subordinated Notes bear interest at a rate of 11.5%
per annum.

     Due to the variable interest rates under the Bank 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
corridor and collar agreements.  Under a corridor agreement, the Company limited
its exposure on $250 million of notional principal amount from October 17, 1995
through October 17, 1996 at an average LIBOR strike price of 7.50%.  In April
1996, the Company limited its exposure through April 2, 1998 on $80 million of
notional principal amount utilizing zero cost collars with 4.75% floors and a
weighted average cap of 7.86%. Based upon amounts outstanding at July 27, 1996,
a .5% increase in LIBOR (5.6% at July 27, 1996) would impact interest costs by
approximately $1.9 million annually on the Bank Credit Facilities and $.6
million annually on the Receivables Facility.

     The current maturities of long-term debt primarily consist of the current
portion of the Bank Credit Facilities, vendor financing, industrial revenue
bonds and other miscellaneous debt.  Repayments of indebtedness under the Bank
Credit Facilities commenced in the third fiscal quarter of 1995.

     The maturities of long-term debt of the Company's continuing operations
during the remainder of 1996 and for 1997, 1998, 1999 and 2000 are $11.0
million, $36.1 million, $46.9 million $53.6 million and $57.7 million,
respectively.  In addition, the Bank Credit Facilities provide for mandatory
prepayments of the Term Loan and Term Loan B Facilities 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 indenture governing the Subordinated Notes provides that in the event of
certain asset dispositions, C&A Products must apply net proceeds (to the extent
not reinvested in the business) first to repay Senior Indebtedness (as defined,
which includes the Bank Credit Facilities) and then, to the extent of remaining
net proceeds, to make an offer to purchase outstanding Subordinated Notes at
100% of their principal amount plus accrued interest.  C&A Products must also
make an offer to purchase outstanding Subordinated Notes at 101% of their
principal amount plus accrued interest if a Change in Control (as defined) of
the Company occurs.

     The Company makes capital expenditures on a recurring basis for
replacements and improvements.  As of July 27, 1996, the Company's continuing
operations had approximately $32.6 million in outstanding capital expenditure
commitments.  The Company currently anticipates that its capital expenditures
for continuing operations in fiscal 1996 will aggregate approximately $60-70
million, a portion of which may be financed through leasing.  The Company's
capital expenditures in future years will depend upon demand for the Company's
products and changes in technology.

     The Company is sensitive to price movements in its raw material supply
base.  During the first six months of 1996, price trends for most of the
Company's primary raw materials remained constant with the previous six months.
The Company currently does not anticipate significant price increases in 1996 in
its primary raw materials. The Company anticipates that announced 1995 price
increases could increase the cost of purchased raw materials in 1996 by
approximately $20 million to $25 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 value engineering/value analysis and cost
improvement programs and by continued reductions in the cost of nonconformance.
                                
                                I-20

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

     The  Company currently expects to expend approximately $40 million through
the date of the spin-off of Wallcoverings to fund Wallcoverings' future working
capital and capital expenditure requirements and to replace  Wallcoverings'
receivables previously sold to Carcorp.  Amounts actually required for these
purposes could differ from expected amounts due to, among other things, changes
in Wallcoverings' operating results and the availability of outside financing
for Wallcoverings.  As of July 27, 1996, Wallcoverings and Floorcoverings had
approximately $19.0 million and $800,000, respectively, in outstanding capital
expenditure commitments.  The Company does not expect to expend cash to fund
Floorcoverings' operations during the remainder of 1996.

     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 currently anticipates
that the net cash requirements of its discontinued operations, excluding
Wallcoverings and Floorcoverings,  will be approximately $24.0 million in fiscal
1996.  However, because the requirements of the Company's discontinued
operations are largely a function of contingencies, it is possible that the
actual net cash requirements of the Company's discontinued operations could
differ materially from management's estimates.  Management believes that the
Company's cash needs relating to discontinued operations can be provided by
operating activities from continuing operations and by borrowings under the Bank
Credit Facilities.

Tax Matters

     The Company recognized a $150 million tax benefit in fiscal 1995 by
reducing the valuation allowance related to its deferred tax assets to reflect
the amount the Company expects to be realized in the future.  The valuation
allowance was reduced as a result of management's reassessment of the Company's
improved financial performance since its recapitalization and initial public
offering in July 1994, management's outlook for the Company's continuing
businesses, and the planned spin-off of the Company's Wallcoverings subsidiary
to its shareholders.  While the Company's reported tax rate in financial
statements subsequent to fiscal 1995 is expected to approximate the statutory
tax rate, the actual amount of taxes to be paid will be significantly less than
the Company's tax expense until the Company utilizes its remaining net operating
loss carryforwards ("NOLs") and tax credits.

     At January 27, 1996, the Company had outstanding NOLs of approximately
$286.5 million for Federal income tax purposes, which excludes $9 million
related to the Company's discontinued Wallcoverings subsidiary.  Substantially
all of these NOLs expire over the period from 2000 to 2008.  The Company also
has unused Federal tax credits of approximately $15.6 million, $6.9 million of
which expire during the period 1996 to 2003.  The Company estimates that it will
generate tax deductions of approximately $45.0 million in connection with the
ultimate disposition of assets and liabilities of its discontinued businesses
during the period 1996 to 1998, which were previously accrued for financial
reporting purposes.  The Company anticipates that utilization of these NOLs, tax
credits and deductions will result in the  payment of minimal Federal income
taxes until these NOLs and tax credits are exhausted.

     Approximately $79.8 million of the Company's NOLs and $6.9 million of the
Company's unused Federal tax credits may be used only against the income and
apportioned tax liability of the specific corporate entity that generated 
such losses or credits or its successors.  The Company believes
that a substantial portion of these tax benefits will be realized in the 
future.  Future sales of common stock by the Company or its principal 

                                
                                I-21

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

shareholders, or changes in the composition of its principal shareholders, 
could constitute a "change in control" that would result in annual 
limitations on the Company's use of its NOLs and unused tax credits. 
Management cannot predict whether such a "change in control" 
will occur.  If such a "change in 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 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 United States 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 theory 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.  As of July 27, 1996, including sites relating
to the acquisition of Manchester Plastics and 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 16 sites where the Company is participating in 
the investigation or remediation of the site, either directly or through 
financial contribution, and 9 additional sites where the Company is alleged 
to be responsible for costs of investigation or remediation.  As of July 
27, 1996, the Company's estimate of its liability for these 25

                                I-22

                 COLLINS & AIKMAN CORPORATION AND SUBSIDIARIES

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

sites which exclude sites related to Wallcoverings, is approximately $29.6
million.  As of July 27, 1996, the Company has established reserves of
approximately $41.2 million for the estimated future costs related to all its
known environmental sites, excluding sites related to Wallcoverings.   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.

                                I-23

                        PART II - OTHER INFORMATION

Item 1.    Legal Proceedings.

     There have been no material developments in legal proceedings involving the
Company or its subsidiaries since those reported in the Company's Annual Report
on Form 10-K for the fiscal year ended January 27, 1996, except as described
below.

     POF Arbitration. On September 6, 1996, the Pakistan Ordnance Factories
Board ("POF") and Advanced Development and Engineering Centre ("ADEC"), a
division of an indirect subsidiary of C&A Products, agreed to a settlement
whereby the arbitration proceeding would be dismissed and each party would
release all of its claims against the other in exchange for payment by ADEC to
POF of $3.3 million.  The settlement is within previously established accruals.

Item 2.    Changes in Securities.

     (b)On June 10, 1996 C&A Products issued $400 million principal amount of
Subordinated Notes, which mature in 2006.  The Subordinated Notes are guaranteed
by the Company.  The indenture governing the Subordinated Notes contains certain
limitations upon the payment of dividends by the Company on its capital stock
under certain circumstances and other restrictions on certain payments by the
Company in some events.  For a description of these limitations on dividends and
restricted payments, see "Part I - Financial Information, Item 2.  Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Liquidity and Capital Resources", which is incorporated herein by reference.

Item 4.    Submission of Matters to a Vote of Security Holders.
     
     (a), (c)  On June 27, 1996, the Company held its Annual Meeting of
Stockholders.  At such meeting, stockholders voted upon the election of three
directors to hold office until the 1999 Annual Meeting of Stockholders.  The
results of the voting were as follows:

                                                           Broker
        Nominee                 For         Withheld      Nonvotes

James J. Mossman             64,520,618     116,680          0
Warren B. Rudman             64,520,618     116,680          0
W. Townsend Ziebold, Jr.     64,520,568     116,730          0

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

(a)  Exhibits.

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

                                II-1

Exhibit
Number                           Description


 2.  -    Equity Purchase Agreement by and among JPSGP, Inc., Foamex - JPS
          Automotive L.P. and Collins & Aikman Products Co. dated August 28,
          1996.

 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 3.2 of Collins & Aikman
          Corporation's Report on Form 10-K for the fiscal year ended January
          27, 1996.

 3.3  -   Certificate of Elimination of Cumulative Exchangeable Redeemable
          Preferred Stock of Collins & Aikman Corporation is hereby incorporated
          by reference to Exhibit 3.3 of Collins & Aikman Corporation's Report
          on Form 10-Q for the fiscal quarter ended October 28, 1995.

 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 June 1, 1996, between Collins & Aikman Products
          Co., Collins & Aikman Corporation and First Union National Bank of
          North Carolina, as Trustee, is hereby incorporated by reference to
          Exhibit 4.2 of Collins & Aikman Corporation's Report on Form 10-Q for
          the fiscal quarter ended April 27, 1996.

 4.3  -   First Supplemental Indenture dated as of June 1, 1996, between Collins
          & Aikman Products Co., Collins & Aikman Corporation and First Union
          National Bank of North Carolina, as Trustee, is hereby incorporated by
          reference to Exhibit 4.3 of Collins & Aikman Corporation's Report on
          Form 10-Q for the fiscal quarter ended April 27, 1996.

 4.4  -   Amended and Restated Credit Agreement, dated as of June 3, 1996, among
          Collins & Aikman Products Co., as Borrower, Collins & Aikman Canada
          Inc., as Canadian Borrower, Collins & Aikman Corporation, as
          Guarantor, the lenders named therein, Bank of America N.T.S.A. and
          NationsBank, N.A., as Managing Agents, and Chemical Bank, as
          Administrative Agent, is hereby incorporated by Reference to Exhibit 
          4.1 of Collins & Aikman Corporation's Current Report on Form 8-K 
          dated June 7, 1996.

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

10.1   -  Amended and Restated Stockholders Agreement dated as of June 29, 1994
          among the Company, Collins & Aikman Group, Inc., Blackstone Capital
          Partners L.P. and Wasserstein Perella Partners, L.P. is hereby
          incorporated by reference to Exhibit 10.1 of Collins & Aikman
          Corporation's Report on Form 10-K for the fiscal year ended January
          28, 1995.

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.

                                II-2

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 April 6, 1995 between Collins &
          Aikman Products Co. and an executive officer is hereby incorporated by
          reference to Exhibit 10.24 of Collins & Aikman Corporation's Report on
          Form 10-K for the fiscal year ended January 28, 1995.

10.7   -  Letter Agreement dated as of June 30, 1995 between Collins & Aikman
          Corporation and an executive officer is hereby incorporated by
          reference to Exhibit 10.6 of Collins & Aikman Corporation's Report on
          Form 10-K for the fiscal year ended January 27, 1996.

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   -  Collins & Aikman Corporation 1996 Executive Incentive Compensation
          Plan.

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

10.11  -  1993 Employee Stock Option Plan, as amended, is hereby incorporated by
          reference to Exhibit 10.13 of Collins & Aikman Corporation's Report on
          Form 10-Q for the fiscal quarter ended April 29, 1995.

10.12  -  1994 Employee Stock Option Plan is hereby incorporated by reference to
          Exhibit 10.14 of Collins & Aikman Corporation's Report on Form 10-Q
          for the fiscal quarter ended April 29, 1995.

10.13  -  1994 Directors Stock Option Plan is hereby incorporated by reference
          to Exhibit 10.15 of Collins & Aikman Corporation's Report on Form 10-K
          for the fiscal year ended January 28, 1995.

10.14  -  Excess Benefit Plan of Collins & Aikman Corporation is hereby
          incorporated by reference to Exhibit 10.25 of Collins & Aikman
          Corporation's Report on Form 10-K for the fiscal year ended January
          28, 1995.

10.15  -  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. is hereby incorporated by reference to Exhibit 10.18 of Collins &
          Aikman Corporation's Report on Form 10-K to the fiscal year ended
          January 28, 1995.
                                II-3

10.16  -  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 is hereby incorporated
          by reference to Exhibit 10.19 of Collins & Aikman Corporation's Report
          on Form 10-K to the fiscal year ended January 28, 1995.

10.17  -  Pooling Agreement, dated as of March 30, 1995, among Carcorp, Inc.,
          Collins & Aikman Products Co., as Master Servicer and Chemical Bank,
          as Trustee, is hereby incorporated by reference to Exhibit 10.20 of
          Collins & Aikman Corporation's Report on Form 10-K to the fiscal year
          ended January 28, 1995.

10.18  -  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, is hereby incorporated by reference to Exhibit 10.21
          of Collins & Aikman Corporation's Report on Form 10-K to the fiscal
          year ended January 28, 1995.

10.19  -  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 is hereby incorporated by
          reference to Exhibit 10.22 of Collins & Aikman Corporation's Report on
          Form 10-K to the fiscal year ended January 28, 1995.

10.20  -  Amendment No.1, dated September 5, 1995, among Carcorp, Inc., as
          Company, Collins & Aikman Products Co., as Master Servicer, and
          Chemical Bank, as Trustee, to the Pooling Agreement, dated as of March
          30, 1995, among the Company, the Master Servicer and Trustee is hereby
          incorporated by reference to Exhibit 10.2 of Collins & Aikman
          Corporation's Report on Form 10-Q for the fiscal quarter ended July
          29, 1995.

10.21  -  Amendment No.2, dated October 25, 1995, among Carcorp, Inc., as
          Company, Collins & Aikman Products Co., as Master Servicer, and
          Chemical Bank, as Trustee, to the Pooling Agreement, dated as of March
          30, 1995, among the Company, the Master Servicer and the Trustee is
          hereby incorporated by reference to Exhibit 10.2 of Collins & Aikman
          Corporation's Report on Form 10-Q for the fiscal quarter ended October
          28, 1995.

10.22  -  Amendment No.1, dated February 29, 1996, to the 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, is hereby incorporated by reference to Exhibit 10.20 of
          Collins & Aikman Corporation's Report on Form 10-K for the fiscal year
          ended January 27, 1996.

10.23  -  Amendment No.1, dated February 29, 1996, to the Series 1995-2
          Supplement, dated as of March 30, 1995, among Carcorp, Inc., Collins &
          Aikman Products Co., as Master Servicer, Societe Generale, as agent,
          and Chemical Bank, as Trustee, is hereby incorporated by reference to
          Exhibit 10.21 of Collins & Aikman Corporation's Report on Form 10-K
          for the fiscal year ended January 27, 1996.

10.24  -  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.

10.25  -  Underwriting Agreement dated June 5, 1996 between Collins & Aikman
          Products Co., Collins & Aikman Corporation, Wasserstein Perella
          Securities, Inc., Chase Securities Inc. and BA Securities, 
          
                                II-4
          
          Inc. is hereby incorporated by reference to Exhibit 1.1 of Collins 
          & Aikman Corporation's Current Report on Form 8-K dated June 7, 
          1996.

11     -  Computation of Earnings Per Share.

27     -  Financial Data Schedule.

(b)  Reports on Form 8-K.

   During the quarter for which this report on Form 10-Q is filed the Company
filed (i) a Report on Form 8-K dated May 17, 1996, reporting in Item 5 thereof
first quarter operating results and the proposed offering of the Subordinated
Notes, (ii) a Report on Form 8-K dated June 4, 1996, reporting in Item 5 thereof
the appointment of a trustee for the proposed offering of the Subordinated Notes
and (iii) a Report on Form 8-K dated June 7, 1996, reporting in Item 5 thereof
the execution of the indenture for the Subordinated Notes and the amendment and
restatement of the Bank Credit Facilities.  No financial statements were filed
with such reports on Form 8-K.

                                II-5

                                 SIGNATURE


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

                                        COLLINS & AIKMAN CORPORATION
                                        (Registrant)


<TABLE>
<S>                                     <C>
Dated: September 10, 1996               By:  /s/  J. Michael Stepp
                                        J. Michael Stepp
                                        Chief Financial Officer and
                                        Executive Vice President
                                        (On behalf of the Registrant and as
                                        Principal Financial and Accounting Officer)
</TABLE>




                              JPS AUTOMOTIVE L.P.



                           EQUITY PURCHASE AGREEMENT


                                  BY AND AMONG


                                  JPSGP INC.,

                           FOAMEX-JPS AUTOMOTIVE L.P.


                                      AND


                         COLLINS & AIKMAN PRODUCTS CO.


                          Dated as of August 28, 1996


                             TABLE OF CONTENTS
                                                             Page No.


ARTICLE I. DEFINITIONS..........................................1
 Section 1.1.  Definitions .....................................1
 Section 1.2.  Accounting Terms and Determinations ............11
ARTICLE II. SALE AND PURCHASE..................................11
 Section 2.1.  Agreement to Sell and to Purchase ..............11
 Section 2.2.  Purchase and Sale of Equity ....................11
 Section 2.3.  Purchase Price Adjustment ......................12
ARTICLE III. REPRESENTATIONS AND WARRANTIES OF SELLERS.........15
 Section 3.1.  Authority of Sellers ...........................15
 Section 3.2.  Organization of the Company ....................16
 Section 3.3.  Capitalization of the Company; Title to the
                 Equity .......................................16
 Section 3.4.  No Conflict or Violation; Consents .............16
 Section 3.5.  Subsidiaries and Investments ...................17
 Section 3.6.  Financial Statements; Closing Date Liability
                 to Sellers. ..................................18
 Section 3.7.  Undisclosed Liabilities ........................19
 Section 3.8.  Accounts Receivable ............................19
 Section 3.9.  Inventory ......................................20
 Section 3.10.  Material Adverse Effect .......................20
 Section 3.11.  Real Property .................................20
 Section 3.12.  Condition and Compliance of Property ..........21
 Section 3.13.  Compliance with Laws ..........................22
 Section 3.14.  Affiliate Agreements and Liabilities ..........22
 Section 3.15.  Contracts .....................................23
 Section 3.16.  Intellectual Property .........................24
 Section 3.17.  Labor Relations ...............................24
 Section 3.18.  Employee Benefits .............................25
 Section 3.19.  Insurance .....................................27
 Section 3.20.  Litigation ....................................27
 Section 3.21.  Environmental Matters .........................27
 Section 3.22.  Tax Matters ...................................29
 Section 3.23.  Interim Operations ............................30
 Section 3.24.  Brokers .......................................31
 Section 3.25.  Product Liability .............................32
 Section 3.26.  SEC Reports ...................................32
 Section 3.27.  Books and Records of the Company ..............32
 Section 3.28.  1994 Acquisition Agreement ....................33
 Section 3.29.  No Material Misstatements .....................33
 Section 3.30.  Certain Matters Regarding the Senior Notes ....33
 Section 3.31.  No Seiren Right of First Refusal ..............33
 Section 3.32.  Disclaimer of Additional Representations
                and Warranties; Schedules .....................34
ARTICLE IV. REPRESENTATIONS AND WARRANTIES OF PURCHASER........34
 Section 4.1.  Authority of Purchaser .........................34
                                     - i -
 Section 4.2.  No Conflict or Violation .......................35
 Section 4.3.  Litigation .....................................35
 Section 4.4.  Brokers ........................................35
 Section 4.5.  Investment Intent; Status ......................35
 Section 4.6.  Disclaimer of Additional Representations
                and Warranties ................................36
ARTICLE V. CERTAIN COVENANTS OF SELLERS........................36
 Section 5.1.  Conduct of Business ............................36
 Section 5.2.  Information and Access .........................38
 Section 5.3.  Confidentiality Agreements .....................38
 Section 5.4.  Certain Environmental Covenants ................38
ARTICLE VI. CERTAIN COVENANTS AND AGREEMENTS...................39
 Section 6.1.  Hart-Scott-Rodino and Other Filings ............39
 Section 6.2.  Transfer Taxes .................................39
 Section 6.3.  Obligation to File Tax Returns .................40
 Section 6.4.  Certain Provisions Relating to Consents ........40
 Section 6.5.  Nondisclosure; Noncompetition ..................41
 Section 6.6.  Efforts ........................................42
 Section 6.7.  Ongoing Tax Cooperation ........................42
 Section 6.8.  Certain Agreements .............................43
 Section 6.9.  Clearance Certificates .........................43
 Section 6.10.  Control of Tax Audits .........................44
 Section 6.11.  Tax Sharing Agreements and Arrangements .......44
 Section 6.12.  Sale of Assets for Tax Purposes. ..............44
 Section 6.13.  Certain Matters Relating to Enhanced
                Severance. ....................................46
 Section 6.14.  Ongoing Insurance Cooperation .................47
 Section 6.15.  Cramerton Tax Distribution ....................48
ARTICLE VII. CONDITIONS TO SELLERS' OBLIGATIONS................49
 Section 7.1.  Representations and Warranties .................49
 Section 7.2.  Compliance with Agreement ......................49
 Section 7.3.  No Adverse Proceeding ..........................49
 Section 7.4.  Hart-Scott-Rodino ..............................49
 Section 7.5.  Consents .......................................49
 Section 7.6.  Corporate Documents ............................49
 Section 7.7.  Certain Agreements .............................50
 Section 7.8.  Discount Debentures Change of Control Put ......50
 Section 7.9.  Opinion of Counsel .............................50
ARTICLE VIII. CONDITIONS TO PURCHASER'S OBLIGATIONS............50
 Section 8.1.  Representations and Warranties .................50
 Section 8.2.  Compliance with Agreement ......................50
 Section 8.3.  No Adverse Proceeding ..........................51
 Section 8.4.  Hart-Scott-Rodino ..............................51
 Section 8.5.  Consents .......................................51
 Section 8.6.  Corporate Documents ............................51
 Section 8.7.  FIRPTA .........................................51
 Section 8.8.  Cramerton ......................................51
 Section 8.9.  Purchaser Bank Consent .........................52

                                     - ii -

 Section 8.10.  Financing of Senior Note Change of Control
                Put ...........................................52
 Section 8.11.  Certain Agreements ............................52
 Section 8.12.  Material Adverse Effect .......................52
 Section 8.13.  Opinion of Counsel ............................52
ARTICLE IX. THE CLOSING; TERMINATION...........................52
 Section 9.1.  The Closing ....................................52
 Section 9.2.  Deliveries by Sellers at the Closing ...........52
 Section 9.3.  Deliveries by Purchaser at the Closing .........53
 Section 9.4.  Termination ....................................53
ARTICLE X. INDEMNIFICATION.....................................54
 Section 10.1.  Survival ......................................54
 Section 10.2.  Indemnification Provisions for Benefit of
                Purchaser .....................................54
 Section 10.3.  Indemnification Provisions for Benefit of
                Sellers .......................................57
 Section 10.4.  Tax Indemnity .................................57
 Section 10.5.  Matters Involving Third Parties ...............58
 Section 10.6.  Certain Limitations on Environmental
                Indemnification ...............................59
 Section 10.7.  Certain Additional Provisions Relating to
                Indemnification ...............................61
 Section 10.8.  Certain Litigation Matters ....................62
ARTICLE XI. EMPLOYEE BENEFITS..................................63
 Section 11.1.  Employees .....................................63
ARTICLE XII. MISCELLANEOUS PROVISIONS..........................63
 Section 12.1.  Notices .......................................63
 Section 12.2.  Amendments ....................................64
 Section 12.3.  Assignment and Parties in Interest ............64
 Section 12.4.  Announcements .................................65
 Section 12.5.  Expenses ......................................65
 Section 12.6.  Entire Agreement ..............................66
 Section 12.7.  Descriptive Headings ..........................66
 Section 12.8.  Counterparts ..................................66
 Section 12.9.  Governing Law; Jurisdiction ...................66
 Section 12.10.  Construction .................................67
 Section 12.11.  Severability .................................67
 Section 12.12.  Specific Performance .........................67
ARTICLE XIII. FOAMEX INTERNATIONAL INC. GUARANTY...............67
 Section 13.1.  Guaranty ......................................67
 Section 13.2.  Nature of Guaranty ............................67
 Section 13.3.  Limitation on Guaranty ........................68
 Section 13.4.  Authority of Guarantor ........................68

                                     - iii -

SCHEDULE
NUMBER    SCHEDULE NAME

1.1       Certain Officers
1.2       Permitted Liens
2.3       Base Line Adjusted Net Assets
3.2       Certificate and Partnership Agreement
3.3       Capitalization
3.4       Conflicts or Violations
3.5       Subsidiaries
3.6(a)    Financial Statements
3.6(b)    Interim Financial Statements
3.6(e)    Warranty Reserve
3.7       Undisclosed Liabilities
3.10      Material Adverse Effect
3.11(a)   Owned Real Property
3.11(b)   Lease Obligations
3.12(a)   Personal Property; Liens
3.12(b)   Leased Personal Property
3.13(a)   Compliance with Laws
3.13(b)   Permits
3.14      Affiliate Agreements
3.15      Contracts
3.16      Intellectual Property
3.17      Collective Bargaining Agreements
3.18      Employee Benefit Plans
3.19      Insurance
3.20      Litigation
3.21      Environmental Matters
3.22      Tax Matters
3.23      Interim Operations
3.25      Products Liability
5.1       Interim Operations
6.8       Certain Agreements
6.13      Certain Employees
8.5       Required Consents
8.8       Terms of Cramerton Contract

EXHIBIT   EXHIBIT NAME

A         Terms of SMT License Agreement
B         Terms of Cramerton Supply Agreement
C         Form of Jones, Day, Reavis & Pogue Opinion
D         Form of Willkie Farr & Gallagher Opinion
E         Intentionally Omitted
F         Form of Amendments to Partnership Agreement
G         Form of FIRPTA Certificate


                                     - iv -


EXH2-1.DOC
                           EQUITY PURCHASE AGREEMENT

          THIS EQUITY PURCHASE AGREEMENT (the "Agreement") is made and entered
into as of August 28, 1996, by and among JPSGP INC., a Delaware corporation
("JPSGP"), FOAMEX-JPS AUTOMOTIVE L.P., a Delaware limited partnership ("FJPS"
and, together with JPSGP, "Sellers"), and COLLINS & AIKMAN PRODUCTS CO., a
Delaware corporation ("Purchaser").

                             PRELIMINARY STATEMENT

          WHEREAS, JPSGP owns a 1% general partnership interest (the "GP
Interest") in JPS Automotive L.P. (the "Company");

          WHEREAS, FJPS owns a 99% limited partnership interest in the Company
(the "LP Interest" and, together with the GP Interest, the "Equity"); and

          WHEREAS, Purchaser desires to purchase the Equity from Sellers, and
Sellers desire to sell the Equity to Purchaser, in each case upon the terms and
subject to the conditions set forth in this Agreement;

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


                                   ARTICLE I.
                                  DEFINITIONS
          
          Section 1.1.  Definitions.  In addition to the 
terms defined elsewhere herein, the terms defined in the introductory 
paragraph and the Recitals to this Agreement shall have the respective 
meanings specified therein, and the following terms shall have the
meanings specified below when used herein with initial capital letters:

          "Adjusted Net Assets" means as of any date the excess of the total
     assets of the Company and its Subsidiaries (excluding cash and cash
     equivalents) over the total liabilities of the Company and its Subsidiaries
     (excluding Indebtedness) and minority interests as reflected in a balance
     sheet prepared in accordance with this Agreement.  In calculating Closing
     Date Adjusted Net Assets, there shall be no reduction in "Minority
     Interest" for any distributions made to the minority partner in Cramerton
     since the Interim Balance Sheet Date with respect to the amount of taxes
     paid or to be paid by such partner on account of the income of Cramerton.
          "Adjustment Report" has the meaning set forth in Section 2.3(a).
<PAGE>

          "Affiliate" means "affiliate" as defined in Rule 405 promulgated under
     the Securities Act of 1933, as amended.
          "Agreement" has the meaning set forth in the preamble, and shall
     include all Schedules and Exhibits hereto.
          "Arbiter" has the meaning set forth in Section 2.3(d).
          "Balance Sheet" has the meaning set forth in Section 3.6(a).
          "Base Line Adjusted Net Assets" has the meaning set forth in Section
     2.3(a).
          "Business Day" means a day, other than a Saturday or a Sunday, on
     which commercial banks are not required or authorized to close in the City
     of New York.
          "Cap" has the meaning set forth in Section 10.2(a).
          "Cash Purchase Price" has the meaning set forth in Section 2.2, as
     adjusted pursuant to Section 2.3.
          "Closing" has the meaning set forth in Section 9.1.
          "Closing Date" has the meaning set forth in Section 9.1.
          "Closing Date Adjusted Net Assets" has the meaning set forth in
     Section 2.3(a).
          "Closing Date Balance Sheet" has the meaning set forth in Section
     2.3(a) as finally adjusted pursuant to Section 2.3(d).
          "Closing Date Net Indebtedness" has the meaning set forth in Section
     2.3(a).
          "Code" means the Internal Revenue Code of 1986, as amended.
          "Company" has the meaning set forth in the preamble hereto and, in
     Sections 3.4 through 3.32, includes the Company and the Company's
     Subsidiaries.
          "Contracts" as of any date means, collectively, all contracts,
     agreements, commitments, instruments and guaranties to hich the Company or
     any Subsidiary of the Company is a party as of such date, including those
     listed or required to be listed on Schedule 3.15, all unfilled orders
     outstanding as of such date for the purchase of raw materials, goods or
     services by the Company or any Subsidiary of the Company, and all unfilled
     orders outstanding as of such date for the sale of goods or

                                     - 2 -

     services by the Company or any Subsidiary of the Company; Contracts, 
     however, shall not include Leases or Permitted Liens.
          "Costs of Remediation" means all losses, amounts paid in settlement,
     remediation, monitoring and reporting costs and expenses, Taxes, claims,
     damages, Liabilities, obligations, judgments, settlements and out-of-pocket
     costs (including, without limitation, costs of investigation or
     enforcement), expenses and attorneys' fees including, without limitation,
     fees for services of attorneys, consultants, contractors, experts,
     engineers and laboratories, and all other out-of-pocket costs, incurred in
     connection with investigation, characterization, remediation, monitoring,
     reporting or mitigation, arising out of or related to the presence or
     Release of any Hazardous Materials existing as of or prior to the Closing
     Date at, on, or emanating from any of the Owned Real Property, Leased
     Property or any real property at or to which the Company, any Subsidiary or
     predecessor of any of the foregoing disposed, Released, transported,
     stored, treated, or arranged to dispose of Hazardous Materials prior to the
     Closing Date including, without limitation, off-site liability under any
     Environmental Law arising from or in connection with transportation,
     treatment, storage, disposal, Release, or arranging for disposal of
     Hazardous Materials.
          "Cramerton" means Cramerton Automotive Products, L.P., a Delaware
     limited partnership.
          "Cramerton Supply Agreement" means a Supply Agreement, having the
     terms and conditions set forth in Exhibit B hereto, to be entered into
     between Foamex L.P. and Cramerton as of the Closing Date.
          "Damages" means any losses, amounts paid in settlement, claims,
     damages, Liabilities, obligations, judgments, settlements and reasonable
     out-of-pocket costs (including, without limitation, costs of investigation
     or enforcement), expenses and attorneys' fees, including, without
     limitation, (i) any consequential damages or (ii) any special or punitive
     damages which are assessed against an Indemnified Party as a result of a
     third party action.
          "Employee Benefit Plan" means an Employee Pension Benefit Plan or an
     Employee Welfare Benefit Plan, where no distinction is required by the
     context in which the term is used.
          "Employee Pension Benefit Plan" has the meaning set forth in Section
     3(2) of ERISA.

                                     - 3 -

          "Employee Welfare Benefit Plan" has the meaning set forth in Section
     3(1) of ERISA.
          "Employees" means each individual who, on the applicable date,
     performs services as an employee primarily for the Company or any of its
     Subsidiaries (including such persons who are on an approved leave of
     absence, vacation, short-term disability or otherwise treated as an active
     employee of the Company or its Subsidiaries).
          "Enjema" means Industrias Enjema S.A. de C.V.
          "Environmental Laws" means any existing and applicable federal, state
     or local statute, regulation or ordinance or any rules, orders, writs,
     decrees, or injunctions of any Governmental Agency with respect to the
     protection of the environment, including, without limitation, with respect
     to any Hazardous Materials, drinking water, groundwater, wetlands,
     landfills, open dumps, storage tanks, solid waste, or waste water, water,
     soil, air, pollution, the protection, preservation or restoration of
     natural resources, plant and animal life or human health or the
     environment, or waste management, regulation or control.  Without limiting
     the generality of the foregoing, the term will encompass each of the
     following statutes, and the regulations promulgated thereunder, in each
     case as in effect as of Closing: (a) the Comprehensive Environmental
     Response, Compensation and Liability Act of 1980 (codified in scattered
     sections of 26 U.S.C., 33 U.S.C., 42 U.S.C. and 42 U.S.C. Section 9601 et
     seq., "CERCLA"); (b) the Resource Conservation and Recovery Act of 1976 (42
     U.S.C. Section 6901 et seq., "RCRA"); (c) the Hazardous Materials
     Transportation Act (49 U.S.C. Section 1801 et seq., "HMTA"); (d) the Toxic
     Substances Control Act (15 U.S.C. Section 2061 et seq., "TSCA"); (e) the
     Federal Water Pollution Control Act (33 U.S.C. Section 1251 et seq.); (f)
     the Clean Air Act and Amendments (42 U.S.C. Section 7401 et seq.); (g) the
     Safe Drinking Water Act (21 U.S.C. Section 349; 42 U.S.C. Section 201 and
     Section 300 et seq.); and (h) the Superfund Amendment and Reauthorization
     Act of 1986 (codified in scattered sections of 10 U.S.C., 29 U.S.C., 33
     U.S.C. and 42 U.S.C., "SARA").
          "Equity" has the meaning set forth in the preamble hereto.
          "ERISA" means the Employee Retirement Income Security Act of 1974, as
     amended.
          "ERISA Affiliate" means any trade or business (whether or not
     incorporated) which has been under common control or treated as a single
     employer with the Company under Section 414(b), (c) or (m) of the Code.
          "Final Adjusted Net Assets" means:  (i) if Purchaser does not timely
     deliver an Objection Notice, the Adjusted

                                      - 4 -

     Net Assets as of the Closing Date as set forth in the Adjustment Report,
     or (ii) if Purchaser timely delivers an Objection Notice, the Adjusted
     Net Assets as of the Closing Date determined pursuant to Section 2.3(d).
          "Final Base Line Adjusted Net Assets" means:  (i) Base Line Adjusted
     Net Assets as set forth in Schedule 2.3, or (ii) if Sellers deliver a
     notice of Sellers' Adjustments, Base Line Adjusted Net Assets as determined
     pursuant to Section 2.3(d).
          "Final Net Indebtedness" means:  (i) if Purchaser does not timely
     deliver an Objection Notice, the Closing Date Net Indebtedness as set forth
     in the Adjustment Report, or (ii) if Purchaser timely delivers an Objection
     Notice objecting to the calculation of Closing Date Net Indebtedness, the
     Net Indebtedness as of the Closing Date determined pursuant to Section
     2.3(d).
          "Former Employee" means each individual other than an Employee on the
     Closing Date who at any time prior to the Closing Date performed services
     as an employee primarily for the Company or any Subsidiary of the Company.
          "GAAP Objections" has the meaning set forth in Section 2.3(c).
          "Governmental Agency" means (a) any international, foreign, federal,
     state, county, local or municipal government or administrative agency or
     political subdivision thereof, (b) any governmental agency, authority,
     board, bureau, commission, department or instrumentality, (c) any court or
     administrative tribunal, (d) any non-governmental agency, tribunal or
     entity that is vested by a governmental agency with applicable
     jurisdiction, or (e) any arbitration tribunal or other non-governmental
     authority with applicable jurisdiction.
          "GP Interest" has the meaning set forth in the preamble hereto, as the
     same may be altered as described on Exhibit F.
          "HSR Act" means the Hart-Scott-Rodino Antitrust Improvements Act of
     1976, as amended.
          "Hazardous Materials" means each and every element, compound, chemical
     mixture, pollutant, contaminant material, waste or other substance which is
     defined, designated, determined, classified or identified as of the Closing
     Date as hazardous, radioactive or toxic under any Environmental Law, or the
     Release of which is prohibited or regulated under any Environmental Law, or
     which to the knowledge of Seller could reasonably be expected to cause,
     whether now or with the passage of time, damage to Persons, property,

                                     - 5 -

     flora, fauna or the environment.  Without limiting the generality of the
     foregoing, the term will include any "toxic substance," "hazardous
     substance," "hazardous waste," or "hazardous material" as defined in any
     Environmental Law as amended to date, and any explosive or radioactive
     material, friable asbestos, friable asbestos-containing material, waste
     water, sludge, untreated dye, other effluent, coal ash, polychlorinated
     biphenyls, special waste, petroleum or any derivative or byproduct thereof,
     and toxic waste.
          "Indebtedness" means (without duplication), with respect to any
     Person, whether recourse is to all or a portion of the assets of such
     Person, (i) the principal of and premium, if any, in respect of any
     indebtedness of such Person for money borrowed, (ii) the principal,
     premium, if any, and interest of such Person with respect to obligations
     evidenced by bonds, debentures, notes or, except for accrued liabilities
     arising in the ordinary course of business, other similar instruments,
     including obligations incurred in connection with the acquisition of
     property, assets or businesses (other than trade payables), (iii) all
     obligations of such Person in respect of letters of credit or other similar
     instruments (including reimbursement obligations with respect thereto) but
     only to the extent of drawings thereunder (other than obligations with
     respect to letters of credit securing obligations (other than obligations
     described in (i), (ii), and (v)) entered into in the ordinary course of
     business of such Person to the extent such drawing is reimbursed no later
     than the third Business Day following receipt by such Person of a demand
     for reimbursement following payment on the letter of credit), (iv) every
     obligation of such Person issued or assumed as the deferred purchase price
     of property or services (excluding trade accounts payable or accrued
     liabilities arising in the ordinary course of business), (v) every capital
     lease obligation (determined in accordance with GAAP) of such Person, (vi)
     all Indebtedness of other Persons secured by a Lien on any asset of such
     Person, whether or not such Indebtedness is assumed by such Person;
     provided, however, that the amount of such Indebtedness shall be the lesser
     of (A) the fair market value of such asset at such date of determination
     and (B) the amount of such Indebtedness of such other Persons, (vii) the
     present value (discounted using an interest rate of 11 1/2% per annum) as 
     of the date of determination of every obligation to pay rent or other 
     payment amounts of such Person with respect to any sale-leaseback 
     transaction to which such Person is a party, payable through the 
     stated maturity of such sale-leaseback transaction, and (viii) every 
     obligation of the type referred to in clauses (i) through (vii) of 
     another Person the payment of which, in any case, such Person has 
     guaranteed or is responsible or liable, directly or indirectly, as 
     obligor, guarantor or otherwise.

                                     - 6 -

          "Indemnified Party" has the meaning set forth in Section 10.5(a) and
     in the case of Purchaser shall also include the Company and its
     Subsidiaries.
          "Indemnifying Party" has the meaning set forth in Section 10.5(a).
          "Intellectual Property" means any inventions, improvements,
     trademarks, service marks, brand names, logos, trade names, trade dress,
     label designs and copyrightable works and all patents, registrations and
     applications therefor; customer lists and rights in computer software and
     all know-how; and all rights granted or retained in licenses under any of
     the foregoing.
          "Interim Balance Sheet" has the meaning set forth in Section 3.6(b).
          "Interim Balance Sheet Date" means June 30, 1996.
          "Interim Financial Statements" has the meaning set forth in Section
     3.6(b).
          "IRS" means the Internal Revenue Service of the Department of the
     Treasury.
          "Knowledge" as applied to Sellers, means the actual knowledge, after
     reasonable inquiry, of any person listed on Schedule 1.1 hereto.
          "Leased Property" has the meaning set forth in Section 3.11(b).
          "Leases" has the meaning set forth in Section 3.11(b).
          "Liability" means any liability or obligation (whether known or
     unknown, whether asserted or unasserted, whether absolute or contingent,
     whether accrued or unaccrued, whether liquidated or unliquidated and
     whether due or to become due), including, without limitation, any liability
     for Taxes.
          "Lien" means any lien, mortgage, pledge, or other security interest.
          "LP Interest" has the meaning set forth in the preamble hereto, as the
     same may be altered as described on Exhibit F.
          "Material Adverse Effect" means a material adverse change in or
     effect with respect to the business, results of operations, properties, or
     financial condition of either (i) the Company and its Subsidiaries taken as
     a whole, or (ii) the Company's carpet division.

                                     - 7 -

          "MSBT" means the Michigan Single Business Tax.
          "MSBT Recapture" means the amount of liability incurred by Sellers or
     the Company for MSBT solely by reason of the sale by Sellers of the Equity
     pursuant to this Agreement.
          "Multiemployer Plan" has the meaning set forth in Section 3(37) of
     ERISA.
          "Net Indebtedness" as of any date means:  (a) the net principal amount
     of Indebtedness of the Company and its Subsidiaries (on a consolidated
     basis), less (b) the cash and cash equivalents of the Company and its
     Subsidiaries (on a consolidated basis).
          "Net Indebtedness Statement" means a statement delivered by Sellers to
     Purchaser not less than five nor more than ten Business Days prior to the
     Closing Date setting forth Sellers' reasonable, good faith estimate of the
     Net Indebtedness as of the Closing Date after giving effect to the
     repayment of any Net Indebtedness to be made on or prior to the Closing
     Date.
          "New JPS Automotive" has the meaning set forth in Section 6.12.
          "1994 Acquisition Agreement" means that certain Asset Purchase
     Agreement, dated as of May 25, 1994, by and among JPS Textile Group, Inc.,
     JPS Auto, Inc., JPS Converter and Industrial Corp., JPS Automotive Products
     Corp. and Foamex International Inc.
          "Objection Notice" has the meaning set forth in Section 2.3(b).
          "Owned Real Property" has the meaning set forth in Section 3.11(a).
          "Parent Entities" means Sellers and their Affiliates, other than the
     Company and its Subsidiaries and their respective officers and directors.
          "Partnership Agreement" means the Company's First Amended and Restated
     Agreement of Limited Partnership, dated as of July 27, 1994, as the same
     may be amended in accordance with the terms of this Agreement.
          "PBGC" means the Pension Benefit Guaranty Corporation.
          "Permit" means any permit, approval, consent, authorization, license,
     variance, or permission required by a Governmental Agency under any
     applicable laws.

                                     - 8 -

          "Permitted Liens" means, with respect to any asset, (i) any covenants,
     conditions, restrictions, easements, encroachments, encumbrances or other
     imperfections of title (other than a Lien securing any Indebtedness) with
     respect to such asset which, individually or in the aggregate, does not
     materially detract from the value of, or materially interfere with the
     present occupancy or use of, such asset and the continuation of the present
     occupancy or use of such asset; (ii) the matters set forth on Schedule 1.2
     hereto; (iii) mechanic's, materialmen's and similar liens with respect to
     amounts not yet due and payable or which are being contested in good faith
     through appropriate proceedings and, for those existing on the Interim
     Balance Sheet Date or the Closing Date, for which adequate reserves in
     accordance with GAAP are reflected on the Interim Balance Sheet or the
     Closing Date Balance Sheet, as the case may be; (iv) liens for Taxes not
     yet delinquent or which are being contested in good faith through
     appropriate proceedings and, for those existing on the Interim Balance
     Sheet Date or the Closing Date, for which adequate reserves in accordance
     with GAAP are reflected on the Interim Balance Sheet or the Closing Date
     Balance Sheet, as the case may be; and (v) liens securing rental payments
     under capital lease arrangements, which capital lease arrangements existing
     as of the Closing Date are in accordance with GAAP reflected as
     Indebtedness on the Closing Date Balance Sheet and the Closing Date Net
     Indebtedness Statement.
          "Perpetual Representations" has the meaning set forth in Section 10.1.
          "Person" means any individual, partnership, corporation, trust,
     association, limited liability company, Governmental Agency or any other
     entity.
          "Plan" has the meaning set forth in Section 3.18(a).
          "Product" has the meaning set forth in Section 3.25.
          "Product Claim" has the meaning set forth in Section 3.25.
          "Purchase Price" has the meaning set forth in Section 2.2.
          "Purchaser" has the meaning set forth in the preamble hereto.
          "Recall" has the meaning set forth in Section 3.25.
          "Release" means any spilling, leaking, pumping, releasing, depositing,
     pouring, emitting, emptying, migrating, discharging, injecting, storing,
     escaping,

                                     - 9 -

     leaching, dumping, burying, abandoning, disposing or moving into
     the environment.
          "Schedules" or "Disclosure Schedules" means, collectively, the various
     Schedules referred to in this Agreement delivered separately to Purchaser
     on or before the date of this Agreement.
          "SEC Reports" means (a) the Company's Annual Report on Form 10-K for
     the fiscal year ended December 31, 1995, as filed with the Securities and
     Exchange Commission (the "SEC"), and (b) the Company's Quarterly Reports on
     Form 10-Q for the fiscal quarters ended March 31, 1996 and June 30, 1996,
     as filed with the SEC.
          "Seller Entity" means any of the Company, JAPC, Cramerton, CMC and
     JMC.
          "Sellers" has the meaning set forth in the preamble hereto.
          "Sellers' Adjustment" has the meaning set forth in Section 2.3(c).
          "Senior Note Indenture" has the meaning set forth in Section 3.30.
          "Significant Employee" has the meaning set forth in Section 3.23.
          "Single-Employer Plan" means an Employee Pension Benefit Plan which is
     described in Section 4001(a)(15) of ERISA and which is subject to Title IV
     of ERISA.
          "SMT License Agreement" means a Technology License Agreement, having
     the terms and conditions set forth in Exhibit A hereto, to be entered into
     between Foamex L.P. and Purchaser as of the Closing Date.
          "Straddle Period" has the meaning set forth in Section 3.22.
          "Subsidiary" means "subsidiary" as defined in Rule 405 promulgated
     under the Securities Act of 1933, as amended.
          "Tax Return" means any report, return, information return, forms,
     declarations, claims for refund, statements or other information (including
     any amendments thereto and including any schedule or statement thereto)
     required to be supplied to a Governmental Agency in connection with Taxes.
          "Taxes" means all federal, state, local, foreign and other taxes,
     assessments and water and sewer charges and rents, including without
     limitation, income, gross receipts,

                                     - 10 -

     excise, employment, sales, use, transfer, license, payroll, franchise, 
     severance, stamp, withholding, Social Security, unemployment, real 
     property, personal property, registration, capital stock, value added, 
     single business, occupation, workers' compensation, alternative or add-on 
     minimum, estimated, or other tax, including without limitation any 
     interest, penalties or additions thereto.
          Section 1.2.  Accounting Terms and Determinations.  All references 
in this Agreement to "generally accepted accounting principles" or "GAAP" shall 
mean generally accepted accounting principles in effect in the United States of
America at the time of application thereof, applied on a consistent basis.
Unless otherwise specified herein, all accounting terms used herein shall be
interpreted, all determinations with respect to accounting matters hereunder
shall be made, and all financial statements and certificates and reports as to
financial matters required to be furnished hereunder shall be prepared, in
accordance with generally accepted accounting principles, applied on a
consistent basis.
                                  ARTICLE II.
                               SALE AND PURCHASE

          Section 2.1.  Agreement to Sell and to Purchase.  On the terms and 
subject to the conditions set forth in this Agreement, at the Closing, 
Purchaser shall purchase from Sellers, and Sellers shall sell, 
transfer, assign, convey and deliver to Purchaser, the Equity.
          Section 2.2.  Purchase and Sale of Equity.  On the terms 
and subject to the conditions set forth in this Agreement, at the Closing 
(in addition to the transactions referred to in Article IX):
          (a)  JPSGP shall deliver to a corporate Affiliate of Purchaser
     designated by Purchaser in accordance with Section 12.3(a) hereof on or
     prior to the Closing Date certificates representing the GP Interest, duly
     endorsed in blank for transfer or accompanied by appropriate powers duly
     executed in blank, and FJPS shall deliver to Purchaser or its designees
     certificates representing the LP Interest, duly endorsed in blank for
     transfer or accompanied by appropriate powers duly executed in blank.
          (b)  Purchaser shall deliver to Sellers by wire transfer of
     immediately available funds an amount equal to $220,000,000 (the "Purchase
     Price") less the amount of Net Indebtedness set forth on the Net
     Indebtedness Statement (the "Cash Purchase Price"), of which 99% shall be
     paid by Purchaser to FJPS and 1% shall be paid by the Affiliate described
     in Section 2.2(a) hereof to JPSGP.

                                     - 11 -

          Section 2.3.  Purchase Price Adjustment.
          (a)  Attached as Schedule 2.3 hereto is the computation of Adjusted
     Net Assets, assuming that the Closing had occurred on the Interim Balance
     Sheet Date (the "Base Line Adjusted Net Assets").  As soon as reasonably
     practical after the Closing, but in no event more than 120 days after the
     Closing Date, Sellers and Purchaser shall jointly prepare (i) a
     consolidated balance sheet of the Company as of the close of business on
     the Closing Date (the "Closing Date Balance Sheet"), together with (ii) a
     schedule ("the Adjustment Report") showing the computation, without giving
     effect to any extraordinary transactions taken after the Closing on the
     Closing Date, of (A) Adjusted Net Assets as of the Closing Date (the
     "Closing Date Adjusted Net Assets"), (B) the Net Indebtedness as of the
     Closing Date ("Closing Date Net Indebtedness"), and (C) the purchase price
     adjustment to be made in accordance with this Section 2.3.  The Closing
     Date Balance Sheet shall be prepared in accordance with GAAP applied on a
     basis consistent with that used in, and in accordance with the same
     accounting principles, policies and practices applied in, the preparation
     of the Interim Balance Sheet and shall present fairly the financial
     position of the Company as of the Closing Date.  In the event of a
     disagreement between Purchaser and Sellers of any amounts to be recorded on
     the Closing Date Balance Sheet or the Adjustment Report, the views of
     Sellers shall be utilized to commence the review process set forth in this
     Section 2.3 (which process will not be required if the parties agree in
     writing to a Closing Date Balance Sheet and Adjustment Report).  In
     connection with the preparation of the Closing Date Balance Sheet and the
     Adjustment Report, Purchaser and Sellers shall grant Sellers' counsel and
     other representatives reasonable access to all of the books and records of
     the Company.
          (b)  Within ten Business Days after receipt of the Closing Date
     Balance Sheet and the Adjustment Report, Purchaser may, by written notice
     to Sellers, object to the Closing Date Balance Sheet, or the Closing Date
     Adjusted Net Assets or the Closing Date Net Indebtedness as set forth in
     the Adjustment Report.  If Purchaser objects in good faith to the Closing
     Date Balance Sheet, or the Closing Date Adjusted Net Assets or the Closing
     Date Net Indebtedness as set forth in the Adjustment Report, it shall
     within such ten Business Day period deliver written notice of its objection
     (the "Objection Notice") to Sellers:  (i) objecting in good faith to the
     Closing Date Balance Sheet, the Closing Date Adjusted Net Assets and/or the
     Closing Date Net Indebtedness, (ii) setting forth the items being disputed
     and the reasons therefor, and (iii) specifying Purchaser's calculation of
     the Closing Date Adjusted Net Assets and Closing Date Net Indebtedness and
     the adjustment to be made in accordance with Section 2.3.

                                     - 12 -

          (c)  Sellers may, within 20 Business Days after receipt of such
     Objection Notice, deliver in writing to Purchaser the adjustments
     ("Sellers' Adjustments") to the Interim Balance Sheet and the calculation
     of Base Line Adjusted Net Assets, which (i) reflect Purchaser's objections
     as set forth in the Objection Notice to the effect that the Closing Date
     Balance Sheet and the calculation of Closing Date Adjusted Net Assets were
     not prepared in accordance with GAAP (the "GAAP Objections"), and (ii)
     adjust the Interim Balance Sheet and the calculation of Base Line Adjusted
     Net Assets set forth therein in accordance with the same principles
     utilized by Purchaser in respect of such matters in the Objection Notice
     (the "Base Line Adjustments").  Purchaser and Sellers agree that to the
     extent Purchaser's GAAP Objections are correct, adjustments will be made in
     the Interim Balance Sheet and the calculation of Base Line Adjusted Net
     Assets, subject to paragraph (d) below, so that such items are so provided
     for or reflected therein in a manner consistent with the principles used by
     Purchaser in providing for or reflecting the same in the Closing Date
     Balance Sheet.  Sellers' Adjustments shall not constitute an admission by
     Sellers that Purchaser's GAAP Objections are correct or that any of
     Seller's representations or warranties, including without limitation those
     set forth in Section 3.6, are not true in all respects.
          (d)  For 30 Business Days after delivery of the Objection Notice,
     Purchaser and Sellers shall attempt to resolve all disputes between them
     regarding the Closing Date Adjusted Net Assets, the Base Line Adjustments
     and/or the Closing Date Net Indebtedness.  If Purchaser and Sellers cannot
     resolve all such disputes within such 30 Business Day period, the matters
     in dispute shall be determined by KPMG Peat Marwick or another nationally
     recognized independent public accounting firm mutually satisfactory to
     Purchaser and Sellers (the "Arbiter").  Promptly, but not later than 30
     Business Days after the acceptance of its appointment, the Arbiter shall
     determine (based solely on presentations by Sellers and Purchaser to the
     Arbiter and not by independent review) only those items in dispute and
     shall render a report as to its resolution of such items and the resulting
     calculation of the Closing Date Adjusted Net Assets, the Base Line Adjusted
     Net Assets, the Base Line Adjustments and the Closing Date Net
     Indebtedness.  For purposes of the Arbiter's calculation of the Final
     Adjusted Net Assets, the Final Base Line Adjusted Net Assets, the Base Line
     Adjustments and the Final Net Indebtedness, the amounts to be included
     shall be the appropriate amounts from Schedule 2.3, the Closing Date
     Balance Sheet or the Adjustment Report, as the case may be, as to items
     that are not in dispute, and the amounts determined by the Arbiter, as to
     items that are submitted for resolution by the Arbiter.  In resolving any
     disputed item, the Arbiter may not assign a value to such item greater than
     the greatest
                                      - 13 -

     value for such item claimed by either party or less than the
     lowest value for such item claimed by either party.  Purchaser and Sellers
     shall cooperate with the Arbiter in making its determination and such
     determination shall be conclusive and binding upon Purchaser and Sellers.
          (e)  Purchaser and Sellers shall each bear one-half of the fees and
     expenses of the Arbiter.
          (f)  Notwithstanding anything to the contrary contained in this
     Agreement, for purposes of preparing the Closing Date Balance Sheet and
     calculating Final Adjusted Net Assets, (i) the "Warranty Reserve" shall be
     recorded as $4,089,634, subject to adjustment (x) downward to reflect cash
     expenditures and (y) upward, in each case, only for events or occurrences
     subsequent to the Interim Balance Sheet Date, and, except for such
     adjustments, shall not be subject to dispute (whether pursuant to Section
     2.3(c) or otherwise) or any other adjustment and (ii) there will be no
     increase in the carrying value of the Company's equity investment in
     Enjema.
          (g)  Within five Business Days after determination of the Final
     Adjusted Net Assets and, if applicable, Final Base Line Adjusted Net Assets
     and Final Net Indebtedness:
               (i)  Either (x) Sellers shall pay Purchaser by wire transfer of
          immediately available funds the amount, if any, by which Final Base
          Line Adjusted Net Assets exceeds the Final Adjusted Net Assets; or (y)
          Purchaser shall pay Sellers by wire transfer of immediately available
          funds the amount, if any, by which the Final Adjusted Net Assets
          exceeds Final Base Line Adjusted Net Assets.
               (ii)  Either (x) Sellers shall pay Purchaser by wire transfer of
          immediately available funds the amount, if any, by which Final Net
          Indebtedness exceeds the Net Indebtedness set forth on the Net
          Indebtedness Statement; or (y) Purchaser shall pay Sellers by wire
          transfer of immediately available funds the amount, if any, by which
          the Net Indebtedness set forth on the Net Indebtedness Statement
          exceeds Final Net Indebtedness.
               (iii)  Amounts payable pursuant to clauses (i) and (ii) above may
          be offset, one against the other.  Any net payment to Sellers shall be
          made 99% to FJPS and 1% to JPSGP.  Any payment by Sellers or Purchaser
          required by this paragraph (g) shall bear interest at the rate equal
          to 8.0% per annum from the Closing Date until the date of payment.
          Any payment pursuant to this Section (excluding payments attributable
          to interest) shall be treated by the parties as an increase or
          decrease in the Purchase Price.

                                     - 14 -

          (h)  Except as set forth in Section 10.2(d), nothing in this Section
     2.3 or in the statements, reports or documents contemplated hereby shall
     affect the parties' rights and obligations in respect of a breach or
     alleged breach of any representation or warranty herein.

                                  ARTICLE III.
                   REPRESENTATIONS AND WARRANTIES OF SELLERS
 
         Subject to Section 3.32, each of the Sellers, jointly and severally,
represents and warrants to Purchaser as set forth in this Article III; provided,
however, to the extent any representation or warranty relates to Enjema, such
representation or warranty (other than Section 3.5(e)) shall be deemed to be
made to Sellers' Knowledge:
          Section 3.1.  Authority of Sellers.
          (a)  JPSGP is a corporation duly organized, validly existing and in
     good standing under the laws of the State of Delaware.  JPSGP has full
     corporate power and authority to execute and deliver this Agreement, and
     the execution and delivery by JPSGP of this Agreement and the consummation
     of the transactions contemplated hereby have been duly and validly
     authorized by all necessary corporate action on the part of JPSGP, and this
     Agreement constitutes the legal, valid and binding obligation of JPSGP
     enforceable against JPSGP in accordance with its terms, except as such
     enforcement may be limited by applicable bankruptcy, insolvency,
     moratorium, or similar laws from time to time in effect which affect
     creditors' rights generally and by legal and equitable limitations on the
     enforceability of specific remedies.
          (b)  FJPS is a limited partnership duly organized, validly existing,
     and in good standing under the laws of the State of Delaware, including
     after giving effect to the transactions set out on Exhibit F hereto.  FJPS
     has full partnership power and authority to execute and deliver this
     Agreement, and the execution and delivery by FJPS of this Agreement and the
     consummation of the transactions contemplated hereby have been duly and
     validly authorized by all necessary partnership action on the part of FJPS,
     and this Agreement constitutes the legal, valid and binding obligation of
     FJPS enforceable against FJPS in accordance with its terms, except as such
     enforcement may be limited by applicable bankruptcy, insolvency,
     moratorium, or similar laws from time to time in effect which affect
     creditors' rights generally and by legal and equitable limitations on the
     enforceability of specific remedies.
          Section 3.2.  Organization of the Company.  The Company is a limited
partnership duly organized, validly existing, and in good standing under the
laws of the State of Delaware.  The 

                                        - 15 -

Company is duly qualified to do business and is in good standing in the states 
listed in Schedule 3.2, such states being each jurisdiction in which the 
ownership of its properties or the conduct of its business requires 
such qualification, except where the failure to so qualify, individually 
or in the aggregate, could not reasonably be expected to have a Material 
Adverse Effect.  The Company has the requisite partnership power and
authority to own its properties and to conduct its business as presently
conducted.  Schedule 3.2 includes true and correct copies of the Certificate of
Limited Partnership and the Partnership Agreement as in effect on the date of
this Agreement.
          Section 3.3.  Capitalization of the Company; Title to the Equity.  
The partnership equity of the Company is as follows: (i) the LP Interest,
which, except as set forth on Schedule 3.3, is owned solely by FJPS, and (ii)
the GP Interest, which is owned solely by JPSGP.  The Company has no other
partners other than FJPS and JPSGP.  FJPS will have at the Closing valid and
marketable title to the LP Interest, free and clear of any Liens, except those
arising under this Agreement and the Partnership Agreement.  JPSGP will have at
the Closing valid and marketable title to the GP Interest, free and clear of any
Liens, except those arising under this Agreement and the Partnership Agreement.
          Section 3.4.  No Conflict or Violation; Consents.  Except as set forth
on Schedule 3.4, neither the execution and delivery of this Agreement 
by Sellers, nor the consummation of the transactions contemplated 
hereby, nor the fulfillment of the terms and compliance with the provisions 
hereof, will (a) conflict with or result in a breach of or a default 
(or in an occurrence which with the lapse of time or action by a third party, 
or both, could result in a default) with respect to any of the terms, 
conditions or provisions of, (b) result in the termination of, 
accelerate the performance required by, (c) result in the creation of any 
Lien upon the assets of the Company in connection with, (d) impair Sellers' 
ability to consummate the transactions contemplated hereby, (e) require any 
filing with or approval of any Person, including without limitation
any Governmental Agency arising out of, or (f) give rise to any right of
termination or renegotiation, or purchase or offer right, under:  (x) any
statute, rule, regulation, code, order, writ or decree of any Governmental
Agency applicable to Sellers or the Company, (y) the certificate of limited
partnership or partnership agreement of FJPS or JPS Automotive L.P. or the
certificate of incorporation or by-laws of JPSGP, or (z) any Contract, Lease,
Permit or other instrument to which the Company or any Seller is a party or
subject or by which any of Sellers' or the Company's properties or assets are
bound, except in the cases of clauses (x) and (z) for those conflicts, breaches,
defaults, terminations, or accelerations, which individually or in the
aggregate, could not reasonably be expected to have a Material Adverse Effect or
materially impair the ability of Sellers to consummate the transactions
contemplated by this Agreement; provided, however, that no 

                                     - 16 -

representation or warranty is made hereby by Sellers with respect to the 
effect of antitrust laws or regulations.  No consent, approval, or 
authorization of, or registration or filing with, any Governmental Agency is 
required to be obtained or made by or with respect to Sellers in connection 
with the execution and delivery of this Agreement by Sellers or the performance 
by Sellers of the transactions contemplated hereby to be performed by 
them, except for such of the foregoing (i) as are listed or described on
Schedule 3.4 or (ii) which, if not so obtained or made, individually or 
in the aggregate could not reasonably be expected to have a Material Adverse 
Effect.
          Section 3.5.  Subsidiaries and Investments.
          (a)  Except as set forth on Schedule 3.5, the Company does not own any
     stock of, or any equity participation in, any Person (other than those held
     by Employee Benefit Plans or acquired in connection with the settlement of
     outstanding accounts receivable subsequent to the date hereof).
          (b)  Each of Cramerton Management Corporation ("CMC"), JPS Automotive
     Products Corp. ("JAPC") and JPS Mexico Corp. ("JMC"), is a corporation duly
     organized, validly existing, and in good standing under the laws of the
     State of Delaware and has the requisite corporate power to carry on its
     business as it is now being conducted.  Cramerton is a limited partnership
     duly organized, validly existing and in good standing under the laws of the
     State of Delaware and has the requisite partnership power to carry on its
     business as it is now being conducted.  Each of CMC, JAPC, JMC, and
     Cramerton is duly qualified as a foreign corporation or limited
     partnership, as the case may be, to do business and is in good standing in
     each jurisdiction where the character of its properties or the conduct of
     its business requires such qualification, except where the failure to be so
     qualified, individually or in the aggregate, could not reasonably be
     expected to have a Material Adverse Effect.
          (c)  All of the outstanding shares of capital stock or limited
     partnership interests, as the case may be, of CMC, JAPC, JMC, and Cramerton
     are duly authorized, validly issued, fully paid, and non-assessable, and
     those shares of capital stock and limited partnership interests owned by
     the Company and set forth on Schedule 3.5 are owned free and clear of any
     Lien other than as set forth on Schedule 3.5.
          (d)  Except as set forth on Schedule 3.5, there are no outstanding or
     authorized options, warrants, calls, subscriptions, rights, commitments or
     any other agreements of any character (i) evidencing the right to purchase
     or subscribe for any shares of capital stock or limited partnership
     interests, as the case may be, of CMC, JAPC, JMC, and Cramerton owned by
     the Company and set forth on Schedule 3.5 or (ii) obligating any of CMC,
     JAPC, JMC, or 

                                         - 17 -

     Cramerton to issue any additional shares of its respective
     capital stock or limited partnership interests, as the case may be.
          (e)  Enjema is a limited liability variable stock corporation
     (sociedad anonima de capital variable) incorporated and existing pursuant
     to the laws of Mexico.  Fifty percent of the outstanding shares of capital
     stock of Enjema is owned by JMC free and clear of any Lien.  There are no
     outstanding or authorized options, warrants, calls, subscriptions, rights,
     commitments or any other agreements of any character evidencing the right
     to purchase or subscribe for any shares of capital stock of Enjema owned by
     JMC.  No Seller Entity nor any Subsidiary of any Seller Entity (other than
     Enjema itself or JMC) has any liability or obligation, whether arising by
     law, by Contract or otherwise, for any liability or obligation of Enjema or
     JMC.  JMC has no assets other than its interest in Enjema.
          Section 3.6.  Financial Statements; Closing Date Liability to
Sellers.
          (a)  The audited balance sheet of the Company at December 31, 1995
     (the "Balance Sheet"), and related statement of income, retained earnings
     and cash flow for the periods then ended and the notes thereto, (i) are
     included as Schedule 3.6(a), (ii) were prepared in accordance with GAAP,
     consistently applied, and (iii) present fairly the financial condition and
     the results of operations of the Company as of the dates and for the
     periods indicated thereon.
          (b)  The unaudited balance sheet as of the Interim Balance Sheet Date
     (the "Interim Balance Sheet"), and the related income statement for the
     period then ended (collectively, the "Interim Financial Statements"),
     included as Schedule 3.6(b) were prepared in accordance with GAAP,
     consistently applied, and present fairly the financial condition and the
     results of operations of the Company as of the dates and for the periods
     indicated thereon, subject to normal year-end adjustments.  To the
     Knowledge of Sellers, the Interim Financial Statements included all
     adjustments, consisting solely of normal recurring accruals, necessary for
     a fair presentation of the Company's consolidated financial position and
     results of operations.
          (c)  As of the Closing, the Company will have no Liabilities to any
     Parent Entity, other than (i) as set forth on Schedule 3.14 which are
     either reflected in full on the Closing Date Balance Sheet or are not
     required under GAAP to be so reflected, (ii) the SMT License Agreement and
     the Cramerton Supply Agreement, and (iii) as reflected in full in the
     Closing Date Balance Sheet.

                                          - 18 -

          (d)  The $8.4 million account payable to FII reflected in Note 3 to
     the Interim Balance Sheet arose out of purchases of goods by FII on behalf
     of the Company in the ordinary course of business of the Company
     ("Intracompany Trade Payables") and the matters comprising such item
     consist of accounts payable by the Company to FII which are identical to
     corresponding accounts payable by FII to unrelated third parties, except as
     otherwise expressly permitted under the Supply Agreement, dated as of June
     28, 1994, between FII and the Company.
          (e)  The warranty reserve reflected on the Interim Balance Sheet is
     comprised of the matters set forth in Schedule 3.6(e).
          Section 3.7.  Undisclosed Liabilities.  As of the Interim Balance 
Sheet Date and the Closing Date, the Company has and will have no material 
Liabilities, except for Liabilities:  (a) reflected or reserved for on 
the Interim Balance Sheet or the Closing Date Balance Sheet, as the case 
may be, (b) relating to performance obligations, under Leases, Contracts 
and Permitted Liens in accordance with the terms and conditions thereof which 
are not required by GAAP to be reflected on the Interim Balance Sheet 
or the Closing Date Balance Sheet, as the case may be, (c) constituting Costs 
of Remediation, (d) arising out of or in connection with any claim 
by the ultimate retail purchaser of any of the Company's Products resulting 
from an alleged defect in the design or manufacture of any Product, or
any alleged failure to warn with respect to any Product, (e) as specifically
disclosed in the SEC Reports, (f) constituting Taxes, or (g) as set forth on
Schedule 3.7.
          Section 3.8.  Accounts Receivable.  All accounts receivable reflected
on the Interim Balance Sheet, and all accounts receivable arising subsequent to
the Interim Balance Sheet Date, have or will have arisen in the ordinary 
course of business of the Company.  All items that are required by GAAP to be 
reflected as accounts receivable on the Interim Balance Sheet 
and on the Closing Date Balance Sheet are or will be so reflected and any 
reserve accounts relating thereto are adequate under GAAP and have been or will 
have been established in accordance with GAAP, consistently applied.
          Section 3.9.  Inventory. The materials, supplies and work-in-process 
included in the inventory of the Company as set forth on the Interim 
Balance Sheet were, and the inventory of the Company at the Closing and 
reflected on the Closing Date Balance Sheet will be, as the case may be, 
(a) substantially equivalent in quality and quantity, subject to seasonality, 
to the materials, supplies and work-in-process, and additions thereto, 
generally included in such inventory in the past; (b) suitable for the 
manufacture and distribution of the Company's products in a manner 
substantially equivalent in quality to that achieved generally by the
Company in the past and (c) valued in accordance 

                                     - 19 -

with GAAP, consistently applied, subject, in each case, to all reserves 
reflected in the Interim Balance Sheet with respect to such inventory existing 
on the Interim Balance Sheet Date or in the Closing Date Balance Sheet with 
respect to inventory existing on the Closing Date.  Such reserves on the 
Interim Balance Sheet are, and on the Closing Date Balance Sheet will be, 
adequate under GAAP and are, in the case ofthe Interim Balance Sheet, or 
will have been, in the case of the Closing Date Balance Sheet, 
established in accordance with GAAP, consistently applied.
          Section 3.10.  Material Adverse Effect.  Other than changes resulting
from (a) general economic conditions, (b) conditions affecting the automotive
carpet and textile industry generally, (c) changes in any applicable law, 
rule, regulation, statute, or interpretation thereof, or (d) as set forth in 
Schedule 3.10, since the Interim Balance Sheet Date, there has not been any 
Material Adverse Effect, nor have any events occurred nor do any circumstances 
exist which, individually or in the aggregate, could reasonably be expected to 
result in a Material Adverse Effect.  Since the Interim Balance Sheet Date, 
except as set forth on Schedule 3.10, there has not occurred any deterioration
in the Company's relationships with its Employees, unions, suppliers or 
customers, and the Company has not lost or been threatened with the loss of 
any model or program in each case which, individually or in the aggregate, 
has had or could reasonably be expected to have a Material Adverse Effect.
          Section 3.11.  Real Property.
          (a)  Schedule 3.11(a) lists all real property owned by the Company
     (the "Owned Real Property").  The Company has good and marketable title in
     fee simple to the Owned Real Property free and clear of any Liens other
     than Permitted Liens.
          (b)  Schedule 3.11(b) contains a list of all leases and subleases,
     together with any amendments thereto (the "Leases"), with respect to all
     real property leased by the Company (the "Leased Property").  Each Lease is
     in full force and effect, the Company has performed all material
     obligations required to be performed by it to date under each of the Leases
     and neither the Company nor, to Sellers' Knowledge, any other party thereto
     is in material default under any of the Leases.  Sellers have delivered to
     Purchaser a copy of each Lease, and all amendments thereto, listed in
     Schedule 3.11(b), except to the extent otherwise noted therein.
          (c)  Neither of the Sellers is a "foreign person" within the meaning
     of Section 1445 of the Code.
          (d)  The covenants, easements or rights-of-way affecting the Owned
     Real Property or Leased Property do not with respect to each Owned Real
     Property or Leased Property 

                                     - 20 -

     materially impair the Company's ability to use any such Owned Real 
     Property or Leased Property in the operation of the Company's business 
     as presently conducted.  There are no pending, or to Sellers' 
     Knowledge, threatened condemnation or similar proceedings
     affecting the Owned Real Property.  To Sellers' Knowledge there are no
     pending or threatened condemnation or similar proceedings affecting the
     Leased Property.  The Company has access to public roads, streets or the
     like or valid easements over private streets, roads or other private
     property for such ingress to and egress from the Owned Real Property (and
     to Sellers' Knowledge, the Leased Property), except as would not materially
     impair the Company's ability to use any such Owned Real Property or Leased
     Property in the operation of the Company's business as presently conducted.
          Section 3.12.  Condition and Compliance of Property.
          (a)  Schedule 3.12(a) contains a list of owned personal property of
     the Company (excluding Enjema) with an original cost of $25,000 or more as
     of June 30, 1996.  As of such date, the Company owned outright and had good
     and marketable title to all such personal property subject to no Lien
     except Permitted Liens and except as set forth on Schedule 3.12(a).
          (b)  Schedule 3.12(b) sets forth the name, parties and date of all
     personal property leases:  (i) under which the Company is the lessee, (ii)
     under which the annual rent is $25,000 or more, and (iii) which leases are
     not cancelable (without liability) within 90 days.  Except as set forth in
     Schedule 3.12(b), the Company holds good leaseholds in all of the personal
     property shown or required to be shown on Schedule 3.12(b) as leased by the
     Company, in each case under valid and enforceable leases.  The Company is
     not, and to Sellers' Knowledge no other party to any such personal property
     lease is, in material breach of or default under any lease of any item of
     personal property listed on Schedule 3.12(b) (and no event has occurred
     which, with due notice or lapse of time or both, would constitute such a
     lapse or default).
          (c)  The assets of the Company:  (i) in the aggregate are adequate to
     conduct the operations of the Company in substantially the manner currently
     conducted, (ii) are suitable for the purposes for which they are currently
     used, (iii) have been maintained in accordance with the Company's
     historical practices since December 31, 1995, and (iv) are in good
     condition, ordinary wear and tear excepted.
          Section 3.13.  Compliance with Laws.
          (a)  Except as set forth on Schedule 3.13(a), the Company has complied
     with, has not received any notice of 

                                      - 21 -

     violation of, and has no Knowledge of any facts which with or without 
     notice could reasonably be expected to constitute a violation of, 
     any laws, ordinances, rules, regulations, orders, judgments, 
     injunctions, awards or decrees of Governmental Agencies applicable 
     to the Company and its property, including but not limited to
     Environmental Laws, except for any violation or failure so to comply which,
     individually or in the aggregate, could not reasonably be expected to have
     a Material Adverse Effect.
          (b)  Schedule 3.13(b) sets forth a list of each Permit that is
     necessary for the operations of the Company as currently or currently
     proposed to be conducted, the lack of which individually or in the
     aggregate could reasonably be expected to have a Material Adverse Effect.
     All Permits included on Schedule 3.13(b), except as noted therein, are in
     full force and effect and no proceeding is pending or, to the Knowledge of
     Sellers, threatened, to revoke or limit any such Permit.
          Section 3.14.  Affiliate Agreements and Liabilities.  Except as set 
forth on Schedule 3.14, there are no written or oral Contracts between the 
Company and any of the Parent Entities, including, without limitation, any such
Contracts relating to the provision of any services by the Company to any such
Parent Entity, or by any such Parent Entity to the Company.  Other than (w) in 
the ordinary course of business consistent with past practice (which in the 
case of transactions with Affiliates will be on an arms' length basis), (x) 
as expressly permitted by Section 5.1(a), (y) as set forth on Schedule 3.14 
or (z) the SMT License Agreement and the Cramerton Supply Agreement, (a) since 
the Interim Balance Sheet Date, there have been, (b) from the date hereof to 
the Closing Date there will be, and (c) after the Closing Date there will be, no
transactions, agreements or arrangements between the Company and (i) any 
Parent Entity, (ii) any director or officer of any Parent Entity or (iii) any 
member of the immediate family of any individual described in clause (i) or 
(ii) of this sentence. 
          Section 3.15.  Contracts.  Schedule 3.15 hereto lists all of the 
Contracts, commitments, arrangements and understandings (other than 
the Leases or Permitted Liens), which are material to the properties, 
conduct, operations or financial condition of the Company or are otherwise 
material.  Except as set forth on Schedule 3.15 (and for Leases and Permitted 
Liens), the Company is not a party to or bound by any: (i) mortgage, indenture, 
note, or installment obligation, or other instrument for or relating to 
Indebtedness; (ii) guaranty of any obligation for borrowings
or performance, or guaranty or warranty of products or services, excluding
endorsements or guaranties of instruments made in the ordinary course of
business in connection with the deposit of items for collection, and express
product and statutory warranties; (iii) agreement or arrangement for the sale or
lease of any of its assets other than in the usual, regular 

                                     - 22 -

and ordinary course of business; (iv) agreement or other arrangement 
for the purchase of any real estate, machinery, equipment, or other 
capital assets in excess of $25,000; (v) Contract pursuant to which it is 
or may be obligated to make payments, contingent or otherwise, on 
account of or arising out of prior acquisitions or sales of 
businesses, assets, or stock of other companies; (vi) distribution,
dealership, representative, broker, sales agency, advertising or consulting
Contract excepting any such contract that is terminable at will, or by giving
notice of 30 days or less, without Liability; (vii) lease or other agreement for
the use of personal property with rent in excess of $25,000 per year;
(viii) agreement imposing non-competition or exclusive dealing obligations on
it; (ix) Contract for the future purchase of materials, supplies, services,
merchandise, or equipment parts in excess of $100,000; (x) Contract or agreement
for the employment of any stockholder, director, officer, consultant or key
employee not terminable without penalty or liability arising from such
termination or any severance or change-in-control contract or arrangement; (xi)
Contract relating to cleanup, abatement or other actions in connection with
environmental liabilities; or (xii) Contract which terminates, accelerates or
creates any liability or obligation as a result of this Agreement or any of the
transactions contemplated hereby, except in the ordinary course of business; or
(xiii) Contract which (A) involves future payment by or to the Company in excess
of $250,000 or (B) is otherwise material to the extent relating to the conduct
of the business of the Company.  Each Contract listed or required to be listed
on Schedule 3.15 is valid, binding and enforceable against the Company, and to
Sellers' Knowledge the other parties thereto in accordance with its terms, and
is in full force and effect.  The Company has performed all material obligations
required to be performed by it to date under each of the Contracts.  Except as
set forth in Schedule 3.15, neither the Company nor, to Sellers' Knowledge, any
other party thereto is in material breach of or default under any Contract to
which the Company is a party or by which it is bound or to which its assets are
subject (and no event has occurred which, with due notice or lapse of time or
both, would constitute such a lapse or default).  Sellers have delivered to
Purchaser a copy of each Contract or other written evidence of the obligations,
and all amendments thereto, listed or required to be listed in Schedule 3.15,
except to the extent otherwise noted thereon.
          Section 3.16.  Intellectual Property.  Schedule 3.16 contains a list 
of all applications and registrations for material Intellectual Property 
(other than know-how, non-customized computer software, and customer lists) 
which the Company owns or has used in connection with, or which 
relates to, its business.  Except as set forth in Schedule 3.16, the 
Company either owns or has the right to use by license, sublicense, agreement, 
or permission all of the Intellectual Property set forth on Schedule 3.16, 
and in the case of patents and license agreements for the term set forth on 
Schedule 3.16.  Except for 

                                     - 23 -

Purchaser pursuant to this Agreement or as otherwise set forth in Schedule 
3.16, the Company has not granted a license, nor reached an understanding 
with any third party, nor entered into a written agreement, relating in whole 
or in part, to any of the Intellectual Property, and to Sellers' Knowledge 
since June 28, 1994, there has been no assertion thereof by any Person that 
has not been fully withdrawn.  Except as noted in Schedule 3.16, the Company 
has not been charged with nor to the Knowledge of Sellers is it threatened to 
be charged with, the infringement or other violation of the intellectual 
property rights of any other Person.
          Section 3.17.  Labor Relations.  Except as set forth on 
Schedule 3.17, the Company is not a party to any collective bargaining 
agreement covering Employees, there are no controversies or unfair 
labor practice proceedings pending or, to Sellers' Knowledge, 
threatened between the Company and any of its current or former
Employees or any labor or other collective bargaining unit representing any
current or former Employee of the Company that could reasonably be expected to
result in a labor strike, dispute, slow-down or work stoppage or otherwise have
a Material Adverse Effect.  To Sellers' Knowledge, except as set forth on
Schedule 3.17, no organizational effort is presently being made or to the
Knowledge of Sellers, threatened by or on behalf of any labor union.
          Section 3.18.  Employee Benefits.
          (a)  Schedule 3.18(a) sets forth all Employee Benefit Plans and all
     other employee benefit arrangements or payroll practices, including,
     without limitation, any such arrangements or payroll practices providing
     severance pay, sick leave, vacation pay, salary continuation for
     disability, retirement benefits, deferred compensation, bonus pay,
     incentive pay, stock options, hospitalization insurance, medical insurance,
     life insurance, scholarships or tuition reimbursements, maintained by the
     Company or to which the Company is obligated to contribute for Employees or
     Former Employees.  Each of the employee benefit plans, practices and
     arrangements set forth on Schedule 3.18(a) shall hereafter be referred to
     as a "Plan" (or "Plans" as the context may require).
          (b)  Except with respect to any Multiemployer Plan, copies of the
     following documents, with respect to each of the Plans as applicable, have
     been delivered or made available to Purchaser by Sellers:  (i) all plan and
     related trust documents, and amendments thereto; (ii) the most recent IRS
     Form 5500; (iii) the last IRS determination letter; (iv) summary plan
     descriptions; and (v) the most recent actuarial report.
          (c)  Except as set forth on Schedule 3.18(c), none of the Plans is a
     Multiemployer Plan.  Neither the Company nor 

                                        - 24 -

     any ERISA Affiliate has incurred any liability resulting from a complete 
     or partial withdrawal from any Multiemployer Plan, and none of them has 
     incurred, or is reasonably likely to incur, any liability due to 
     the termination or reorganization of a Multiemployer Plan which has not 
     been satisfied in full, and to the Knowledge of Sellers, no event has 
     occurred that would subject the Company or any ERISA Affiliate to any such 
     liability.
          (d)  Neither the Company nor any ERISA Affiliate has incurred, or is
     reasonably likely to incur, any liability under Section 4062, 4063 or 4064
     of ERISA to the PBGC or to a trustee appointed under Section 4042 of ERISA
     with respect to any Single-Employer Plan, and to the Knowledge of Sellers,
     no event has occurred that would subject the Company or any ERISA Affiliate
     to any such liability.  All premiums due the PBGC with respect to all
     Single-Employer Plans maintained by the Company and its ERISA Affiliates
     have been timely paid.  Neither the Company nor any ERISA Affiliate has
     engaged in any transaction described in Section 4069 of ERISA.  Except as
     set forth on Schedule 3.18(d), there has been no "reportable event", within
     the meaning of Section 4043 of ERISA, with respect to any Single-Employer
     Plan maintained by the Company or its ERISA Affiliates which would require
     the giving of notice to the PBGC.  No Single-Employer Plan maintained by
     the Company or its ERISA Affiliates has incurred an accumulated funding
     deficiency within the meaning of Section 412 of the Code.
          (e)  Except with respect to any Multiemployer Plan, each Plan complies
     with, and has been established, operated and administered in accordance
     with its terms and the requirements of, ERISA, the Code and other
     applicable laws, except for any failures to comply that could not,
     individually or in the aggregate, be reasonably expected to have a Material
     Adverse Effect.
          (f)  Except with respect to any Multiemployer Plan, there are no
     material pending or, to Sellers' Knowledge, threatened claims by or on
     behalf of any Plan (other than routine claims for benefits).
          (g)  Neither the Company nor any ERISA Affiliate has incurred any
     liability for any tax or penalty imposed by Section 4975 of the Code or
     Section 502(i) of ERISA with respect to any Plan.
          (h)  With respect to each Plan that is a Single Employer Plan, the
     most recent actuarial report prepared by the Plan's actuary, using the
     actuarial methods and assumptions contained in such report, fairly presents
     the fair market value of the assets of each such Plan and the present value
     of the liabilities in respect of the benefits accrued under each such Plan,
     and since the date of such 
                                        - 25 -

     actuarial report there has been no material adverse change in the 
     funded status of any such Plan after taking into account the additional 
     accrual of benefits by participants since the date of such actuarial 
     report through the Closing Date.
          (i)  Each Plan which is intended to qualify under Section 401(a) of
     the Code has received an IRS determination letter concluding that such Plan
     so qualifies in form, and no amendment has been adopted or action been
     taken that, to the Sellers' Knowledge, would cause such Plan to lose its
     qualified status.
          (j)  Except as set forth on Schedule 3.18(j) or as may be required
     under Section 4980B of the Code, Section 601 of ERISA or other applicable
     foreign, state or local law, the Company does not have any Liability for
     post-retirement medical or life insurance benefits or coverage for any
     Employee or Former Employee or any dependent of any such employee.  The
     reserve reflected in the Closing Date Balance Sheet will be adequate in
     accordance with GAAP for the payment or provision of all such benefits.
          (k)  Except as set forth on Schedule 3.18(k), the consummation of the
     transactions contemplated by this Agreement will not result in any increase
     in the amount of compensation or benefits or accelerate the vesting or
     timing of payment of any compensation or benefits payable by the Company to
     or in respect of any Employee or Former Employee or the beneficiary or
     dependent of any such employee under any Plan.
          Section 3.19.  Insurance.  Schedule 3.19 sets forth a list of 
all material current and past insurance policies providing coverage for 
the properties or operations or Liabilities of the Company since June 28, 
1994, the type and amount of coverage, and the expiration dates of the 
policies.  Such policies are valid and enforceable in accordance with their 
terms, are in full force and effect and insure against risk and liabilities 
to the extent and in the manner deemed appropriate and sufficient by the 
Company.  As of the date of this Agreement, no insurance policy aggregates, 
limits or maximums have been reached or exceeded, and no insurance carrier 
has been declared insolvent, for policies providing coverage for the 
properties, operations or Liabilities of the Company since June 28,
1994.   The Company has not received notice from any insurance carrier:  (i)
threatening a suspension, revocation, modification or cancellation of any
current insurance policy or a material increase in any premium in connection
therewith, or (ii) informing the Company that any current coverage listed or
required to be listed on Schedule 3.19 will or may not be available in the
future on substantially the same terms as now in effect.

                                        - 26 -

          Section 3.20.  Litigation.  Except as set forth in Schedule 3.20, 
there are no actions, causes of action, claims, suits, or proceedings 
pending or, to the Knowledge of Sellers, threatened against the 
Company at law, in equity, in admiralty, or otherwise before or by any 
Governmental Agency or any other Person, which (i) seeks to restrain or 
enjoin the consummation of the transactions contemplated hereby or
(ii) individually or in the aggregate could reasonably be expected to have a
Material Adverse Effect.  Except as set forth in Schedule 3.20, the Company is
not subject to, or in default with respect to, any order, writ, injunction, or
decree of any Governmental Agency, which individually or in the aggregate has
had, or could reasonably be expected to have, a Material Adverse Effect.
          Section 3.21.  Environmental Matters.  Except as set forth on 
Schedule 3.21: (i) the Company is, and since June 28, 1994 has been, and 
to Sellers' Knowledge, prior to June 28, 1994 was, in compliance with all 
Environmental Laws except for any noncompliance resulting in Damages of 
less than $20,000 individually or in the aggregate; (ii) the Company has 
no Liability, whether contingent or otherwise, under any Environmental 
Law except for any Liability resulting in Damages of less than $20,000 
individually or in the aggregate; (iii) no request for information, 
notice, Governmental Agency inquiry, demand letter, notice of violation or 
alleged violation of, non-compliance or alleged non-compliance with
or any Liability under, any Environmental Law by or relating to operations or
properties of the Company has been received by or threatened in writing against
the Company since June 28, 1994, or, to Sellers' Knowledge, before June 28,
1994; (iv) the Company has not entered into or been subject to, and is not
currently a party or respondent to, any administrative, civil or criminal writs,
injunctions, decrees, orders, or judgments outstanding, or any administrative,
civil or criminal actions, suits, proceedings or investigations pending or, to
Sellers' Knowledge, threatened, relating to any Environmental Law affecting the
Company; (v) the Company has obtained and has in full force and effect, or as
set forth on Schedule 3.13(b), has applied for and reasonably expects to obtain,
all Permits required under any Environmental Law for the activities and
operations of the Company on the Owned Real Property or Leased Property and for
any alterations or improvements existing at such property at any time since June
28, 1994; (vi) as of the date of this Agreement, no changes in Environmental Law
proposed, contemplated or under consideration by a Governmental Agency will to
Seller's knowledge subject the Company to Liability in excess of $20,000
individually or in the aggregate or cause a Material Adverse Effect, (vii)
except as set forth in the 1994 Acquisition Agreement, the Company has neither
expressly nor by operation of law, assumed or undertaken any liability,
including without limitation any obligation for Costs of Remediation of any
other Person, (viii) the Company has not, and Sellers have no Knowledge of any
other Person who has, caused any Release or threatened Release of any Hazardous
Material on, in, under, or from the Owned Real Property or Leased Property nor

                                     - 27 -

does Seller have knowledge of any such Release, except for any Release resulting
in Damages of less than $20,000 individually or in the aggregate, (ix) the
Company has not received any written or, to Sellers' Knowledge, other
communication indicating or claiming potential liability for response costs,
Damages, or remediation with respect to a Release or threatened Release of any
Hazardous Material; (x) the Company is not subject to any cleanup, remediation,
monitoring or corrective action liability or requirement under any Environmental
Law; (xi) the Company has not arranged for the disposal of any Hazardous
Material at, or transported any Hazardous Material to, any site from which, to
the Sellers' Knowledge, there exists a Release or threat of Release of any
Hazardous Material; (xii) no Lien has been or with the passage of time and or
the giving of notice could reasonably be expected to be imposed on the property
of the Company by any Governmental Agency under any Environmental Law or in
connection with any Hazardous Material; (xiii) to Sellers' Knowledge none of the
Owned Real Property or Leased Property (and any buildings, structures, fixtures
or materials on such real property) (1) contains or includes any friable
asbestos, polychlorinated biphenyls, or any underground storage tanks, piping,
or sumps (or other underground structures which contain Hazardous Material), (2)
is included or proposed for inclusion on the National Priorities List or any
similar list maintained under any Environmental Law, (3) constitutes a habitat
for any species designated as threatened or endangered pursuant to the
Endangered Species Act, or (4) contains any wetlands subject to regulation under
the Federal Water Pollution Control Act or any other Environmental Law; and
(xiv) to Sellers' Knowledge the Company is not required to give notice of or
record or deliver to any Governmental Agency an environmental disclosure
document or statement by virtue of the transactions set forth herein and
contemplated hereby.
          Section 3.22.   Tax Matters.
          (a)  Except as set forth on Schedule 3.22 hereto, (i) the Seller
     Entities have filed (or joined in the filing of), or will file (or join in
     the filing of), all Tax Returns required to be filed under applicable law
     prior to the Closing Date that relate to any material Taxes of the Seller
     Entities; (ii) as of the time of such filing, the Seller Entities have paid
     all Taxes shown to be due and payable on such Tax Returns and, as to any
     such Tax Returns not filed as of the date hereof, will pay all Taxes shown
     to be due and payable thereon; (iii) the Seller Entities have made or will
     make adequate provision for all material Taxes payable for any periods that
     end on or before the Closing Date for which no Tax Returns have yet been
     filed and for any periods that begin before the Closing Date and end after
     the Closing Date (a "Straddle Period") to the extent such Taxes are
     attributable to the portion of any such period ending at the Closing Date;
     (iv) none of the Seller Entities has given or requested any waivers of
     statutes of limitation in respect 

                                         - 28 -

     of any Tax Returns nor has any Seller Entity agreed to any extension 
     of time with respect to any Tax assessment or deficiency; (v) no material 
     claim for assessment or collection of Taxes has been asserted against 
     any Seller Entity and no Seller Entity is a party to (or has been 
     informed that it may become a party to) any pending action, proceeding 
     or investigation by any Governmental Agency for the assessment
     or collection of any such Taxes; (vi) none of the Seller Entities has
     granted or received any extension of the limitation period applicable to
     any Tax; (vii) except as otherwise permitted pursuant to Section 6.12, each
     of the Company and Cramerton is and has been since June 28, 1994 a
     "partnership" within the meaning of Section 7701(a)(2) of the Code; (viii)
     the Seller Entities (other than Cramerton or any Seller Entity that is a
     corporation for Federal income tax purposes) has not made an election under
     Section 754 of the Code; (ix) except for the 1994 Acquisition Agreement,
     none of the Seller Entities is a party to any agreement, whether written or
     unwritten, providing for the payment of Tax liabilities, payment for Tax
     losses, entitlements to refunds or similar tax matters; (x) no security
     interests have been imposed upon or asserted against any assets of any
     Seller Entity as a result of or in connection with any failure or alleged
     failure, to pay any Tax; (xi) no ruling with respect to Taxes (other than a
     request for determination of the status of a qualified pension plan) has
     been requested by or on behalf of any Seller Entity; (xii) since June 28,
     1994, no claim has been made by a Governmental Agency in a jurisdiction
     where any Seller Entity does not currently file Tax Returns that it is or
     may be subject to taxation by that jurisdiction, nor is any Seller Entity
     aware that any such assertion of jurisdiction is threatened; (xiii) no
     Seller Entity has filed a consent under Section 341(f) of the Code; (xiv)
     no Seller Entity has requested any extension of time within which to file
     any Tax Return which Tax Return has not been filed; and (xv) no Seller
     Entity has been a United States real property holding corporation within
     the meaning of Section 897(c)(2) of the Code during the applicable period
     specified in Section 897(c)(1)(A)(ii) of the Code.
          (b)  Sellers have delivered to Purchaser copies of all federal income
     Tax Returns (redacted as appropriate to exclude any information not related
     to any of the Seller Entities), examination reports, closing agreements and
     statements of deficiencies assessed against or agreed to by any Seller
     Entity since June 28, 1994.  Schedule 3.22 lists all federal, state, local
     and foreign income Tax Returns filed with respect to each Seller Entity for
     taxable periods ended on or after June 28, 1994, indicates those Tax
     Returns that have been audited and indicates those Tax Returns that
     currently are the subject of audit.

                                        - 29 -

          (c)  No Seller Entity is a party to any agreement that is or may be
     characterized as a lease under the safe-harbor leasing provisions of
     Section 168(f)(8) of the Internal Revenue Code of 1954 that would result in
     any asset being treated as owned by another person.  None of the assets of
     the Seller Entities is tax exempt use property within the meaning of
     Section 168(h) of the Code or tax-exempt bond financed property within the
     meaning of Section 168(g)(5) of the Code.
          (d)  All Seller Entities have withheld and paid all material Taxes
     required to be withheld in connection with any amounts paid or owing to any
     employee, creditor, independent contractor or other third party.
          Section 3.23.  Interim Operations.  Since the Interim Balance Sheet 
Date, the Company has operated in the ordinary course, except as set 
forth on Schedule 5.1, consistent with past practices, and except as set 
forth in Schedule 3.23 the Company has not:  (i) incurred or become subject 
to, or agreed to incur or become subject to, any material obligation or 
Liability, except in the ordinary course of business, consistent with 
past practice or as contemplated by this Agreement; (ii) mortgaged or 
pledged any of its assets, tangible or intangible, except for Permitted 
Liens; (iii) sold or transferred or agreed to sell or transfer any 
of its assets, or canceled or agreed to cancel any debts or claims 
except in the ordinary course of business, consistent with past practice; 
(iv) suffered any extraordinary losses or, except in the ordinary course of 
business consistent with past practice, waived any material rights; 
(v) increased the rate of compensation payable by it to any of its 
executive officers or to any employee, whose current total annual 
compensation or estimated annual compensation from the Company is $100,000 
or more ("Significant Employee"), over the rate being paid or accrued 
to them as of the Interim Balance Sheet Date except in accordance with 
its prior practices or employment agreements; (vi) terminated any contract, 
agreement, license, or other instrument to which it is a party except in 
the ordinary course of business, consistent with past practice; 
(vii) made or agreed to make any accrual or arrangement for or payment of 
bonuses or special compensation of any kind to any of its executive officers 
or Significant Employees; or general increase in the salary or bonus payable
or to become payable by the Company to any other salaried employees or to 
hourly employees (other than (x) pursuant to existing collective bargaining 
agreements, and (y) increases granted to individual employees for merit, length 
of service, change in position or responsibility or other reasons 
applicable to specific employees and not generally to a class 
or group thereof); (viii) entered into any agreement, written or oral, 
providing for the employment of any senior executive of the Company or any 
severance or termination benefits payable or to become payable by the 
Company to any senior executive of the Company; (ix) taken any action which 
would have constituted a breach of any negative covenant of Sellers set 

                                      - 30 -

forth in Article V or VI if such negative covenant had applied since
the Interim Balance Sheet Date; or (x) suffered any shortages of materials or
supplies or any casualty that individually or in the aggregate has had or could
reasonably be expected to have a Material Adverse Effect.
          Section 3.24.  Brokers.  All negotiations relative to this Agreement 
and the transactions contemplated hereby have been carried on by Sellers 
without the intervention of any other Person (other than Donaldson, Lufkin & 
Jenrette Securities Corporation and Lazard Freres & Co. LLC the fees and 
expenses of which will not be reflected on the Closing Date Balance Sheet) 
acting on its behalf in such manner as to give rise to any valid claim 
by any such Person against the Company or Purchaser for a finder's fee, 
brokerage commission or other similar payment based on an arrangement 
with Sellers.  Sellers covenant that they shall pay the fees and
expenses of Donaldson, Lufkin & Jenrette Securities Corporation and Lazard
Freres & Co. LLC, if any, arising out of the transactions contemplated by this
Agreement.
          Section 3.25.  Product Liability.  Except as disclosed in Schedule
 3.25, (i) there is no notice, demand, claim, action, suit, inquiry, hearing, 
proceeding, notice of violation or investigation of a civil, criminal 
or administrative nature by or before any Governmental Agency 
against or involving any product, substance or material (collectively, a 
"Product"), or class of claims or lawsuits involving a Product manufactured, 
produced, distributed or sold by or on behalf of the Company which is pending
or, to Sellers' Knowledge, threatened, on behalf of the ultimate retail 
purchaser of any Product, resulting from an alleged defect in design, 
manufacture, materials or workmanship of any Product manufactured, produced, 
distributed or sold by or on behalf of the Company, or any alleged failure to 
warn, or from any breach of express or implied specifications or warranties or 
representations (a "Product Claim"), and (ii) there has not been, nor is 
there under consideration or investigation by the Company, any Product
recall, rework, retrofit or post-sale warning (collectively, recalls, reworks,
retrofits and post-sale warnings are referred to in this Agreement as "Recalls")
conducted by or on behalf of the Company concerning any Products manufactured,
produced, distributed or sold by or on behalf of the Company or, to the
Knowledge of Sellers, any Recall conducted by or on behalf of any entity as a
result of any alleged defect in any Product supplied by the Company.  Except as
disclosed in Schedule 3.25, there is no Product Claim pending or, to Sellers'
Knowledge threatened, on behalf of a customer of the Company or any Governmental
Agency which individually or in the aggregate has had or could reasonably be
expected to have a Material Adverse Effect.
          Section 3.26.  SEC Reports.  Sellers have furnished Purchaser 
true and correct copies (with exhibits) of each of the SEC Reports.  
As of their respective dates, the SEC Reports did not contain any 
untrue statement of a material fact or omit to 

                                     - 31 -

state any material fact necessary to make the statements therein, in light 
of the circumstances in which they were made, not misleading, 
except any statement or omission therein which has been corrected 
or otherwise disclosed or updated in a subsequent filing with the SEC prior 
to the date hereof.  Since June 1, 1994, the Company has filed with the SEC all 
reports and registration statements and all other filings required to be filed 
by the Company with the SEC under the rules and regulations of the SEC.
          Section 3.27.  Books and Records of the Company.  The Company has 
made available to Purchaser and its directors, officers, attorneys, accountants 
and representatives true and correct copies of all agreements, documents and 
other items listed on the Schedules to this Agreement and all books and records 
of the Company.  The books and records of the Company accurately reflect 
in reasonable detail the transactions to which the Company is a party or by 
which its properties are bound in accordance with GAAP.
          Section 3.28.  1994 Acquisition Agreement.  Sellers have previously
furnished to Purchaser copies of all notices, claims and other correspondence 
under the 1994 Acquisition Agreement (collectively, the "Prior Notices").  
As of the date of this Agreement, there are no pending or, 
to Sellers' Knowledge, threatened claims arising under or with respect to 
the 1994 Acquisition Agreement not included in the Prior Notices.
          Section 3.29.  No Material Misstatements.  None of the 
representations or warranties of Sellers contained herein and none of 
the information contained in the Schedules hereto furnished by Sellers 
is false or misleading in any material respect or omits to state a material 
fact necessary to make the statements herein or therein not misleading in 
any material respect.
          Section 3.30.  Certain Matters Regarding the Senior Notes.
          (a)  The Company's 11-1/8% Senior Notes, due 2001, constitute
     "Existing Indebtedness", as such term is defined in the Indenture, dated as
     of June 28, 1994, by and among JPS Automotive Products Corp., as Issuer,
     JPS Automotive L.P., as Issuer, and Fleet National Bank of Connecticut
     (formerly known as Shawmut Bank Connecticut, National Association), as
     amended (the "Senior Note Indenture").
          (b)  There is no Default (as such term is defined in the Senior Note
     Indenture) existing under the Senior Note Indenture (other than any Default
     arising out of the requirement or failure of the Company to take any action
     after the Closing) or any litigation alleging such a Default.

                                     - 32 -

          Section 3.31.  No Seiren Right of First Refusal.  In connection 
with the consummation of the purchase and sale of the Equity contemplated by 
this Agreement:
          (a)  Seiren U.S.A. Corporation does not have a right of first refusal
     pursuant to Section 3.2 of that certain Partner Interest Purchase Agreement
     dated as of December 2, 1991, by and among JPS Automotive Products Corp.,
     Cramerton Management Corp., Seiren U.S.A. Corporation and Seiren Automotive
     Textile Corporation, as amended and supplemented; and
          (b)  Seiren Co. Ltd. does not have a right of first refusal pursuant
     to Section 1.2 of that certain Stockholders Agreement dated as of December
     2, 1991, by and among JPS Textile Group, Inc., Cramerton Management Corp.,
     and Seiren Co. Ltd., as amended and supplemented.
          Section 3.32.  Disclaimer of Additional Representations and
Warranties; Schedules.
          (a)  Except as expressly set forth in this Agreement, the Schedules
     and Exhibits hereto, and any other certificate or instrument delivered
     pursuant to the terms hereof or thereof, Sellers make no representation or
     warranty, including, with respect to the Company, or its operations,
     assets, Liabilities, or conditions, including, any representation or
     warranty of merchantability, suitability or fitness for a particular
     purpose, or quality as to the assets of the Company, or any part thereof,
     or as to the condition or workmanship thereof, or the absence of any
     defects therein, whether latent or patent.
          (b)  Notwithstanding anything to the contrary contained in this
     Agreement, any item disclosed on any one Schedule shall be deemed to be
     disclosed on each Schedule, where relevant, provided that a specific cross-
     reference is made in the relevant Schedule.  Any information included in
     the SEC Reports shall be deemed to be included in the Schedules to the
     extent a specific cross-reference is made in the applicable Schedule.
     Disclosure of an item in any Schedule shall not be deemed to be an
     admission that such item is material.

                                  ARTICLE IV.
                  REPRESENTATIONS AND WARRANTIES OF PURCHASER

          Purchaser represents and warrants to Sellers as follows:
          Section 4.1.  Authority of Purchaser.  Purchaser is a corporation
duly organized, validly existing, and in good standing under the laws 
of the State of Delaware.  Purchaser has full corporate power and authority 
to execute and deliver this

                                     - 33 -

Agreement, the execution and delivery by Purchaser of this Agreement and the
consummation of the transactions contemplated hereby have been duly and validly
authorized by all necessary corporate action on the part of Purchaser, and this
Agreement constitutes the legal, valid and binding obligation of Purchaser
enforceable against Purchaser in accordance with its terms, except as such
enforcement may be limited by applicable bankruptcy, insolvency, moratorium or
similar laws from time to time in effect which affect creditors' rights
generally, and by legal and equitable limitations on the enforceability of
specific remedies.  Purchaser has the requisite corporate power and authority to
own its properties and to carry on the business presently being conducted by it.
          Section 4.2.  No Conflict or Violation.  Except as referenced 
in Section 8.9, neither the execution and delivery of this Agreement 
by Purchaser, nor the consummation of the transactions contemplated hereby, nor 
the fulfillment of the terms and compliance with the provisions hereof will 
conflict with or result in a material breach of or a material default (or in an 
occurrence which with the lapse of time or action by a third party, or both, 
could result in a material default) with respect to any of the terms, 
conditions or provisions of any applicable order, writ or decree of any court 
or of any Governmental Agency, applicable to Purchaser, or of the Certificate 
of Incorporation or By-Laws of Purchaser, or of any indenture, contract, 
agreement, lease, or other instrument to which Purchaser is a party or subject 
or by which Purchaser or any of its properties or assets are bound, 
or of any applicable statute, rule, or regulation to which 
Purchaser or its businesses is subject, except for those conflicts, breaches, 
defaults, terminations, or accelerations, which individually or in the 
aggregate could not reasonably be expected to have a material 
adverse effect on Purchaser or materially impair the ability of Purchaser 
to consummate the transactions contemplated by this Agreement; provided, 
however, that no representation or warranty is made hereby by Purchaser with 
respect to the effect of antitrust laws or regulations.
          Section 4.3.  Litigation.  There are no actions, causes 
of action, claims, suits, proceedings, orders, writs, injunctions or decrees 
pending or, to the actual knowledge, after reasonable inquiry, of the 
executive officers of Purchaser, threatened against Purchaser at law, 
in equity, in admiralty or otherwise, or before or by any Governmental 
Agency, which seeks to restrain or enjoin the consummation of the transactions 
contemplated hereby.
          Section 4.4.  Brokers.  All negotiations relative to this Agreement
and the transactions contemplated hereby have been carried on by Purchaser 
without the intervention of any other Person acting on its behalf in such 
manner as to give rise to any valid claim by any such Person against 
Sellers or their Affiliates (other than, after the Closing, the Company) for a 

                                     - 34 -

finder's fee, brokerage commission or other similar payment based on an 
arrangement with Purchaser.
          Section 4.5.  Investment Intent; Status.  The Equity will be 
acquired hereunder solely for the account of Purchaser for investment, 
and not with a view to the resale or distribution thereof in violation of 
the Securities Act of 1933, as amended, subject to the right of the Purchaser 
and any such designees to sell, assign, transfer or distribute any or all of 
the Equity to any corporation which is an Affiliate of the Purchaser.  
Purchaser is an "accredited investor" within the mean of Regulation 501 
promulgated under the Securities Act of 1933, as amended.
          Section 4.6.  Disclaimer of Additional Representations and
Warranties.  Except as expressly set forth in this Agreement and
the Exhibits hereto, and any other certificate or instrument delivered pursuant
to the terms hereof or thereof, Purchaser makes no representation or warranty.

                                   ARTICLE V.
                          CERTAIN COVENANTS OF SELLERS

     Each of Sellers covenants with Purchaser that from and after the date
hereof through the Closing Date (except as provided in Section 6.12 hereof, as
expressly set forth in Schedule 5.1, or as consented to or approved by Purchaser
in writing):
          Section 5.1.  Conduct of Business. Sellers shall (x) cause 
the Company and each Subsidiary which the Company controls, and (y) not 
affirmatively consent to any action which would cause or permit Enjema not:
          (a)  to operate in the ordinary course, in accordance with past
     practices, except for payment of intercompany items, the existence of which
     would otherwise violate Section 3.6 or 3.14;
          (b)  to use commercially reasonable efforts to keep available
     generally the services of its present officers and employees, and preserve
     generally the present relationships with Persons having business dealings
     with it;
          (c)  to not make any sale, assignment, transfer, abandonment, or other
     conveyance of any of its assets or any part thereof in each case having a
     book value of $25,000 or more or a fair market value in excess of $100,000,
     except (i) transactions pursuant to existing Contracts set forth in
     Schedule 3.15 and (ii) dispositions of inventory or of worn-out or obsolete
     equipment for fair or reasonable value in the ordinary course of business
     consistent with past practices;

                                          - 35 -

          (d)  to keep in full force and effect insurance comparable in amount
     and scope to coverage maintained by it (or on behalf of it) on the date
     hereof; after the Closing, policies held by the Parent Entities will not be
     available to cover occurrences (in the case of occurrence-based policies)
     occurring, or claims made (in the case of claims-made-based policies),
     after the Closing Date;
          (e)  to not settle, release or forgive any material claim or
     litigation or waive any material right;
          (f)  to not make, change or revoke, or permit to be made, changed or
     revoked, without the consent of Purchaser any material election or method
     of accounting with respect to Taxes affecting or relating to any of the
     Seller Entities;
          (g)  to not enter into, or permit to be entered into, without the
     consent of Purchaser any closing or other agreement or settlement with
     respect to Taxes affecting or relating to any of the Seller Entities;
          (h)  to not grant any increase in the salary or other compensation of
     any Significant Employee;
          (i)  to not enter into any employment Contract with any director,
     executive officer or Significant Employee of the Company or any of its
     Subsidiaries or make any loan to, or enter into any material transaction of
     any other nature with, any director, executive officer or Significant
     Employee of the Company or any of its Subsidiaries;
          (j)  to not acquire, lease or dispose or agree to acquire, lease or
     dispose of any capital assets having a book value in excess of $25,000 or a
     fair market value in excess of $100,000 other than in the ordinary course
     of business;
          (k)  to inform the Purchaser of (i) any loss or threat of loss of any
     automotive program, (ii) any material development in any organizational
     effort on behalf of any labor union set forth on Schedule 3.17, (iii)
     changes in Environmental Law proposed, contemplated or under consideration
     by a Governmental Agency which will to Sellers' knowledge subject the
     Company to Liability in excess of $20,000 individually or aggregate or
     cause a Material Adverse Effect, or (iv) any material discussion or
     development of the amendment, termination or renewal of the lease
     identified as Item 3 on Schedule 3.12(b); provided, however, that
     notwithstanding anything to the contrary contained in this Agreement, any
     breach of this Section 5.1(k) shall be deemed to be a breach of
     representation and warranty and not a breach of covenant; and

                                     - 36 -

          (l)  to use commercially reasonable efforts to inform Purchaser of (i)
     all material insurance policies providing coverage for the properties or
     operations or Liabilities of the Company prior to June 28, 1994 of which
     Seller has Knowledge, (ii) the type and amount of coverage, and the
     expiration dates of such policies, and (iii) whether, with respect to such
     policies, the insurance policy aggregates, limits or maximums have been
     reached or exceeded, and whether the insurance carrier has been declared
     insolvent; provided, however, that notwithstanding anything to the contrary
     contained in this Agreement, any breach of this Section 5.1(l) shall be
     deemed to be a breach of representation and warranty and not a breach of
     covenant.
          Section 5.2.  Information and Access.
          (a)  Sellers shall permit and cause the Company and its Subsidiaries
     to permit representatives of Purchaser to have reasonable access during
     normal business hours, and in a manner so as not to interfere with the
     normal operations of the Company and its Subsidiaries, to all premises,
     properties, personnel, accountants, books, records, contracts and documents
     of the Company and its Subsidiaries.  Purchaser and each of its
     representatives shall treat and hold as confidential such information in
     accordance with the terms and provisions of that certain Confidentiality
     Agreement, entered into as of January 17, 1996, between Purchaser and
     Sellers, which Confidentiality Agreement shall remain in full force and
     effect until the Closing Date, whereupon such Confidentiality Agreement
     will terminate without further action.
          (b)  Purchaser shall indemnify, defend and hold harmless Sellers, the
     lessors under the Leases and their respective Affiliates from and against
     any and all claims, demands, causes of action, losses, damages,
     Liabilities, cost and expenses (including, without limitation, attorneys'
     fees and disbursements), suffered or incurred by such Persons in connection
     with (i) Purchaser's and/or Purchaser's representatives' entry upon the
     Owned Real Property or Leased Property, or (ii) any and all other
     activities undertaken by Purchaser or Purchaser's representatives with
     respect to the Owned Real Property or Leased Property pursuant to this
     Section 5.2.
          Section 5.3.  Confidentiality Agreements.  At the Closing, 
Sellers will take all such commercially reasonable actions as may be 
required to assign to the Company the benefits of all confidentiality 
agreements relating to the possible sale of the Company or any division 
or Subsidiary thereof.
          Section 5.4.  Certain Environmental Covenants.  Upon 
reasonable request, Sellers shall promptly respond to Purchaser's 
requests for information, and make available to Purchaser copies 

                                       - 37 -

of all documents, records and correspondence in their possession or control 
(or available to Sellers, if unavailable to Purchaser) relating to the 
compliance by the Company with Environmental Laws or to the release 
or threat of release of Hazardous Materials in connection with
the ownership or operation of the Company, any of its Subsidiaries, or any
predecessor of either, whether generated by Sellers or others, including,
without limitation, environmental audits, environmental risk assessments, or
site assessments of the Owned Real Property or Leased Property, documentation
regarding off-site or on-site disposal of Hazardous Materials, spill control
plans, and environmental agency reports and correspondence.  Prior to the
Closing Date, Purchaser shall have the right to inspect and investigate the
Leased Property and Owned Real Property.  The scope of the investigation shall
not include any sampling, monitoring, testing, soil borings, well or wellpoint
installation, or any other physical testing of the indoor or outdoor environment
unless agreed to in writing by Seller at Seller's sole discretion; provided,
however, Purchaser shall be permitted to sample existing groundwater wells at
the Leased Property and the Owned Real Property.

                                  ARTICLE VI.
                        CERTAIN COVENANTS AND AGREEMENTS

          Section 6.1.  Hart-Scott-Rodino and Other Filings.
          (a)  As promptly as practicable, and in any event within ten Business
     Days following the execution and delivery of this Agreement by the parties,
     Sellers and Purchaser shall each prepare and file, or shall cause its
     "ultimate parent" (as defined in the HSR Act) to prepare and file, any
     required notification and report form under the HSR Act, in connection with
     the transactions contemplated hereby, the filing fees for which shall be
     borne by Purchaser.  Sellers and Purchaser shall, or shall cause their
     ultimate parents to, request early termination of the waiting period
     thereunder.
          (b)  Sellers and Purchaser shall, or shall cause their ultimate
     parents to, respond with reasonable diligence to any request for additional
     information made in response to such filings.
          (c)  As promptly as practicable, Sellers and Purchaser shall prepare
     and file any other application, report, or other filing required to be
     submitted to any other Governmental Agency in connection with the
     transactions contemplated hereby.
          Section 6.2.  Transfer Taxes.  Any sales, recording, 
transfer, stamp, conveyance, value added, use, or other similar Taxes, duties, 
excise, governmental charges or fees imposed as a result of the sale of the 
Equity to Purchaser pursuant to this Agreement shall be borne by Sellers, 
and any MSBT Recapture shall 
                                     
                                     - 38 -

be borne by Sellers.  Purchaser shall promptly remit any refunds of such 
items to Sellers.  Sellers and Purchaser, to the extent required by law, 
shall prepare and file all Tax Returns on a timely basis with respect to 
any such Taxes or fees.
          Section 6.3.  Obligation to File Tax Returns.  Sellers 
shall prepare and file (or cause to be prepared and filed) (i) all 
Tax Returns of or relating to the operations of the Seller Entities 
that are due, taking into account applicable extensions not entered into 
in violation of this Agreement, before the Closing Date, and (ii) all 
income Tax Returns of or relating to the Seller Entities for taxable periods 
ending on or before the Closing Date.  Purchaser shall prepare (or cause to 
be prepared or filed) all other Tax Returns of or relating to the operations 
of the Seller Entities.  The party preparing and filing Tax Returns
hereunder shall pay or cause to be paid all Taxes shown as due thereon (subject
to any rights to indemnification hereunder).  The party preparing or causing the
preparation of any Tax Return under this Section 6.3 shall allow the other
parties to review, comment upon and reasonably approve any Tax Returns relating
to a Straddle Period at any time during the 45 day period immediately preceding
the filing of such return.  Purchaser and Sellers agree to file or cause the
filing of all Tax Returns relating to the Seller Entities for any Straddle
Period on the basis that the relevant taxable period ended as of the Closing
Date or of the date of the sale described in Section 6.12, as appropriate,
unless the relevant taxing authority will not accept a Tax Return filed on that
basis.
          Section 6.4.  Certain Provisions Relating to Consents.  Sellers 
shall use commercially reasonable efforts prior to and after the 
Closing Date to obtain all consents that are required in connection with the 
transactions contemplated by this Agreement.  Sellers shall not obtain any 
consent that will affect Purchaser or the Company to either of their economic 
detriment, including any modification of any Contract, Lease or Permit.  
Purchaser shall cooperate as reasonably necessary or desirable to secure 
the third party consents, including, without limitation, providing to such 
third party information, including financial information, provided, however, 
that neither Purchaser nor the Company will be required to incur any liability 
or obligation in connection therewith, other than for the underlying matter 
for which such consent was obtained as in effect immediately prior to such 
consent.
          Section 6.5.  Nondisclosure; Noncompetition.
          (a)  From and after the Closing Date, Sellers shall not use, divulge,
     furnish or make accessible to anyone any proprietary, material non-public,
     confidential or secret information to the extent relating to the Company or
     any Subsidiary (including, without limitation, customer lists, supplier
     lists and pricing and marketing arrangements with customers or suppliers),
     and Sellers shall cooperate 

                                     - 39 -

     reasonably with Purchaser in preserving such proprietary, confidential or 
     secret aspects of the Company.
          (b)  For a period of four years after the Closing Date, Sellers will
     not, and will cause each of their Affiliates not to, directly or
     indirectly, manufacture or sell any products manufactured or sold by the
     Company or any Subsidiary thereof as of the Closing, or own stock or
     otherwise have an equity interest in or be affiliated with any person or
     entity engaged in such business (except as a stockholder holding less than
     5% of the stock of a publicly held corporation); provided, however that the
     foregoing shall not apply to (i) products sold pursuant to the SMT License
     Agreement, (ii) any products in which foam is combined with textiles,
     whether pursuant to flame lamination, adhesive lamination, or otherwise,
     and (iii) needle-punch floormats and trunk liners sold in the after-market
     (i.e. not to original equipment manufacturers); provided that in no event
     will any of the foregoing exceptions apply to permit any Parent Entity to
     bid on any Toyota program as to which the Company or any Subsidiary thereof
     is a supplier as of the Closing Date.  None of the Sellers will, for a
     period of two years from the Closing Date, solicit for hire any Employees
     without the prior written consent of Purchaser.  Sellers agree that a
     violation of this Section 6.5 will cause irreparable injury to Purchaser,
     and Purchaser will be entitled, in addition to any other rights and
     remedies it may have at law or in equity, to an injunction enjoining and
     restraining Sellers from doing or continuing to do any such violation and
     any other violations or threatened violations of Section 6.5.  This Section
     6.5(b) shall not apply to any Person or any Affiliates of such Person which
     acquires all or substantially all of the assets or the capital stock of
     Foamex International Inc. unless such Person or Affiliate is presently an
     Affiliate of Sellers.
          (c)  Sellers acknowledge and agree that the covenants set forth in
     this Section 6.5 are reasonable and valid in scope and in all other
     respects.  If any of such covenants is found to be invalid or unenforceable
     by a final determination of a court of competent jurisdiction (i) the
     remaining terms and provisions hereof shall be unimpaired and (ii) the
     invalid or unenforceable term or provision shall be deemed replaced by a
     term or provision that is valid and enforceable and that comes closest to
     expressing the intention of the invalid or unenforceable term or provision.
     In the event that, notwithstanding the first sentence of this Section
     6.5(c), any of the provisions of this Section 6.5 relating to scope of the
     covenants contained therein or the nature of the business restricted
     thereby shall be declared by a court of competent jurisdiction to exceed
     the maximum restrictiveness such court deems enforceable, such provision
     shall be deemed to 

                                     - 40 -

     be replaced herein by the maximum restriction deemed enforceable by such
     court.
          Section 6.6.  Efforts. Upon the terms and subject to the conditions 
of this Agreement, each of the parties hereto shall use commercially reasonable
efforts to take, or cause to be taken, all action, and to do, or cause to 
be done, all things necessary, proper or advisable consistent with applicable 
law to consummate and make effective in the most expeditious manner practicable 
the transactions contemplated hereby; provided, however, that nothing in this 
covenant or any other provision of this Agreement will require Purchaser 
to agree to any divestiture, hold-separate or other similar agreement or 
requirement.
          Section 6.7.  Ongoing Tax Cooperation.  If the Closing occurs, 
Sellers and Purchaser shall cooperate fully with each other and 
make available or cause to be made available to each other in a 
timely fashion such Tax data, prior Tax Returns and filings and other 
information as may be reasonably required for the preparation by Purchaser or 
Sellers of any tax returns, elections, consents or certificates required to be 
prepared and filed by Purchaser or Sellers and any audit or other examination 
by any taxing authority, or judicial or administrative proceeding relating 
to liability for Taxes.  Without limiting the generality of the foregoing, 
each of Purchaser and Sellers shall retain copies of all Tax Returns, 
supporting work schedules and other records relating to tax periods or portions 
thereof ending prior to or including the Closing Date until the later of 
(i) the expiration of the statute of limitations for the taxable periods 
to which such Tax Returns and other documents relate, without regard to 
extensions except for extensions executed by that party or its Affiliates 
or extensions or which suchparty has received written notice from another 
party, or (ii) six years following the due date (without extensions) 
for such Tax Returns; provided, however, that no party will dispose of its 
copies without first notifying the other parties and providing such other 
parties with a reasonable period of time to assume possession of such copies.
In addition, without limiting the generality of the foregoing, each party shall 
make its personnel and those of its Affiliates reasonably available for 
deposition and testimony in any tax controversy or proceeding.  Purchaser shall 
provide Sellers with any necessary payroll records attributable to the period 
prior to the Closing Date.  Purchaser shall cooperate with Sellers to the 
extent reasonably necessary for Sellers' preparation of their financial 
statements and Tax Returns and in the sharing of financial and accounting 
information with respect thereto or with respect to any audit, examination, 
or other proceeding with respect thereto.  Any information or documentation 
provided pursuant to the Section 6.7 shall not be disclosed by the recipient
thereof to any Person except its accountants and relevant tax authorities 
or as required by applicable law (in which case the disclosing party
shall consult in good faith with the other party prior to making any such
disclosure).
                                     - 41 -

          Section 6.8.  Certain Agreements.
          (a)  Purchaser and Sellers shall use their commercially reasonable
     efforts to cause the parties to the agreements listed on Schedule 6.8 Part
     A to release Sellers and Foamex International Inc. ("FII") from all
     obligations arising under such agreements.  Notwithstanding the foregoing,
     it is understood and agreed that Purchaser shall not, and shall not cause
     the Company to, provide any guarantee or security, or expend any money, or
     incur any Liability, or agree to any change in any of the terms of any such
     agreement to obtain such release.  To the extent such release is not
     obtained, Purchaser shall cause the Company and its Subsidiaries to
     indemnify Sellers and FII for all Damages arising under such agreements
     after the Closing Date that are obligations of Purchaser, the Company or
     any of its Subsidiaries, without regard to any right of set-off.
          (b)  On the Closing Date, Sellers shall assign, and shall cause FII to
     assign, all of their respective right, title interest and obligations
     (other than any right to receive payment which is reflected as a liability
     in the Closing Date Balance Sheet in accordance herewith and the right to
     indemnification for periods prior to the Closing Date) under the agreements
     listed on Schedule 6.8 Part B to Purchaser or its designee, and Purchaser
     shall cause the Company to release and discharge Sellers and FII from all
     further obligations under such agreements.
          (c)  From and after the Closing Date, Purchaser shall cause the
     Company to pay all amounts due to the Parent Entities pursuant to the terms
     of the Supply Agreement or any item that would constitute an Intracompany
     Trade Payables had it existed prior to the Interim Balance Sheet Date in
     the ordinary course, consistent with past practice.
          Section 6.9.  Clearance Certificates. To the extent required 
by law to relieve Purchaser of any secondary liability for unpaid sales or 
similar Taxes of any of the Seller Entities attributable to periods 
prior to the Closing Date, Sellers shall, following execution of this Agreement,
use reasonable efforts to obtain clearance certificates or similar documents 
from any state Tax authority.
          Section 6.10.  Control of Tax Audits.  Each party shall promptly 
notify the other party in writing upon receipt by such first party, or its 
Affiliates of notice of any pending or threatened Tax audits or assessments 
relating to the Company or its Subsidiaries for any taxable period which 
may affect any Tax for which such other party may be liable or have otherwise 
agreed to indemnify such first party under this Agreement.  Such notice shall 
contain factual information (to the extent known) describing the asserted Tax 
Liability in reasonable detail and shall be accompanied by copies of any 
notice or other document 

                                          - 42 -

received from any tax authority in respect of such matter.  Sellers shall 
control any audits and disputes related to any Tax for which Sellers are 
liable or for which Sellers have otherwise agreed to indemnify the Company 
or Purchaser under this Agreement at Sellers' sole expense.  Sellers and 
Purchaser shall jointly control, in good faith with each other, any Tax 
audit or dispute involving a Straddle Period.  A party shall not compromise, 
and shall prevent its Affiliates from compromising, any audit issue or other 
controversy the resolution of which is reasonably likely to result in a Tax 
for which another party may be liable or has agreed to indemnify the first 
such party under this Agreement without first advising such other party in 
writing of the proposed compromise and obtaining the written consent of such 
other party, which consent shall not be unreasonably withheld or
delayed.
          Section 6.11.  Tax Sharing Agreements and Arrangements. Sellers will
cause any tax sharing agreement or similar arrangement with respect to Taxes
involving the Seller Entities (other than as provided in Section 6.8 or
Contracts solely among such Seller Entities) to be terminated, amended or
assigned effective as of the Closing Date, to the extent that any such agreement
or arrangement relates to the Company or any Subsidiary of the Company, on the
one hand, and any Parent Entity, on the other hand, and after the Closing Date
none of the parties shall have any obligation to a Parent Entity under any such
agreement or arrangement for any past, present or future period.
          Section 6.12.  Sale of Assets for Tax Purposes.
          (a)  Purchaser acknowledges and agrees that, notwithstanding any other
     provision of this Agreement, following the execution of this Agreement and
     prior to the Closing Date, Sellers shall take the actions specified on
     Exhibit F hereto (including causing the amendments to the Partnership
     Agreement specified therein) to convert JPS Automotive, L.P. into an
     "association" taxable as a corporation ("New JPS Automotive") within the
     meaning of Treasury Regulation Section 301.7701-2(a).  Sellers, the Company
     and Purchaser agree to treat such conversion for all federal, state and
     local income tax purposes as a taxable transfer of all of the assets of JPS
     Automotive, L.P. to New JPS Automotive in exchange for the entire equity
     interest in New JPS Automotive, which transfer fails to meet the "control"
     requirement under Sections 351(a) and 368(c) of the Code, and therefore
     constitutes a taxable sale of all such assets.  Purchaser further covenants
     and agrees to treat New JPS Automotive as a corporation for all such
     purposes from and after the Closing Date, including (i) treating New JPS
     Automotive as an "includible corporation" within the meaning of Section
     1504(b) of the Code in any consolidated federal income tax return filed by
     or on behalf of Purchaser after the Closing Date; and (ii) taking no action
     the effect of which would terminate the status of New 

                                         - 43 -

     JPS Automotive as a corporation for all such purposes at any time 
     prior to the end of the taxable year of Purchaser that includes the 
     Closing Date.
          (b)  Following the Closing Date, the Company shall prepare an
     allocation (in accordance with the methodology required by Section 1060 of
     the Code and regulations thereunder) of the fair market value of the assets
     of the Company (which shall be deemed to equal the Purchase Price) among
     the assets of the Company in connection with the sale of such assets from
     the Company to New JPS Automotive described in Section 6.12(a).  This
     allocation shall be subject to the approval of Sellers, which approval
     shall not be unreasonably withheld or delayed.  All income tax filings by
     the parties and their affiliates shall be fully consistent with such
     allocation and Section 6.12(a), including without limitation (i) those
     statements or forms (including Form 8594) required by Section 1060 of the
     Code and the regulations thereunder, or similar state or local tax law,
     with respect to such sale; (ii) the Form 1065 partnership tax return of the
     Company for the period ending with such sale; and (iii) any consolidated
     federal income tax return in which any Affiliate of Foamex International
     Inc. and New JPS Automotive are included.
          (c)  Purchaser and Sellers further acknowledge and agree that as a
     result of the sale described in Section 6.12(a), the Company will be
     treated for federal income tax purposes as having sold its interest in
     Cramerton to New JPS Automotive, resulting in an adjustment to the basis of
     Cramerton in its assets pursuant to Section 743(b) of the Code and a
     termination of Cramerton within the meaning of Section 708 of the Code.
     After the Closing, the Company shall prepare a schedule of the fair market
     value and tax basis of each of its assets (such fair market value in the
     aggregate to be consistent with the allocation described in Section
     6.12(b)) and a calculation of the basis of Cramerton's assets following
     such basis adjustment and such termination.  All income tax filings by the
     parties and their affiliates shall be fully consistent with such schedule
     and calculations.
          (d)  In addition to complying with Section 6.3, within 45 days after
     the preparation and approval of the allocation described in Section 6.12(b)
     hereof, Sellers shall prepare or cause to be prepared drafts of the U.S.
     Form 1065 partnership federal income tax returns, and any similar state or
     local income tax returns for the Company and for Cramerton for the period
     ending with the sale described in Section 6.12(a), together with pro forma
     corporate income tax returns for New JPS Automotive for the period
     beginning with such sale and ending with the Closing Date, all prepared in
     accordance with this Section 6.12.  Such returns shall be subject to the
     approval of Purchaser, and shall not 

                                        - 44 -

     be filed by Sellers or their affiliates without such approval.  Any 
     consolidated or combined income tax return including the income of 
     New JPS Automotive shall be filed in accordance with (or amended to 
     comply with) such pro forma corporate income tax returns as approved 
     by Purchaser.  Sellers and Purchaser shall, and shall cause their 
     respective Affiliates to, cooperate in the execution and filing of 
     such returns as approved by Purchaser.
          Section 6.13.  Certain Matters Relating to Enhanced Severance.
          (a)  In the event that in the nine months following the Closing Date,
     the employment of any of the persons listed on Schedule 6.13 Part A
     terminates under circumstances in which he or she is entitled to benefits,
     then Sellers shall reimburse the Company or such Subsidiary for all amounts
     which the Company or such Subsidiary is obligated to pay and actually pays
     to or for the benefit of such person (whether in the form of a severance
     payment or continued benefits, if any) pursuant to the JPS Automotive
     and/or Successor Company Obligations Severance Plan, dated April 11, 1996,
     as in effect as of the date hereof (the "Enhanced Severance Plan"), as such
     Enhanced Severance Plan is interpreted pursuant to the Memorandum set forth
     on Schedule 3.18, beyond the payment or benefit (if any) otherwise payable
     whether pursuant to an employment agreement or otherwise.  In addition,
     Sellers shall reimburse the Company or any such Subsidiary for any payroll
     or FICA tax which the Company or such Subsidiary is obligated to pay in
     connection with any payment for which Sellers are required to provide
     reimbursement pursuant to this paragraph (a).
          (b)  In the event that in the nine months following the Closing Date,
     the employment of any person listed on Schedule 6.13 Part B terminates
     under circumstances in which he or she is entitled to benefits, then
     Sellers shall reimburse the Company or such Subsidiary for one-half of all
     amounts which the Company or such Subsidiary is obligated to pay and
     actually pays to or for the benefit of such person pursuant to the Enhanced
     Severance Plan beyond the payment or benefit (if any) otherwise payable
     whether pursuant to an employment agreement or otherwise; provided,
     however, in no event shall Sellers be obligated to provide reimbursement
     pursuant to this sentence in excess of $652,500.  In addition, Sellers
     shall reimburse the Company or any such Subsidiary for any payroll or FICA
     tax which the Company or such Subsidiary is obligated to pay in connection
     with any payment for which Sellers are required to provide reimbursement
     pursuant to this paragraph (b).
          (c)  Sellers shall not be obligated to reimburse Purchaser, the
     Company or any Subsidiary pursuant to this Section 6.13 with respect to any
     person whose employment is 

                                         - 45 -

     terminated if such person is employed (or retained as an independent 
     contractor or consultant) by the Company or any of its Affiliates 
     in the period of fifteen months from the Closing Date.  To the extent 
     Sellers have previously reimbursed Purchaser, the Company or any 
     Subsidiary, such entity shall, subject to Purchaser's rights to make
     additional claims under Section 6.13(b), promptly repay such excess
     reimbursement to Sellers.
          (d)  The parties will reasonably cooperate with each other to avoid
     the application of the special tax rules applicable to "excess parachute
     payments" within the meaning of Section 280G of the Code to any payments to
     or for the benefit of Employees referred to in this Section 6.13 or any
     other Contract or Plan listed or required to be listed on any Schedule
     hereto.
          Section 6.14.  Ongoing Insurance Cooperation.
          (a)  If the Closing occurs, Sellers and Purchaser shall cooperate
     fully with each other and make available or cause to be made available to
     each other in a timely fashion such information and documentation as may be
     reasonably required for the processing of insurance claims and the
     determining of or obtaining of insurance coverage.  Sellers and Purchaser
     will use reasonable efforts to cooperate (i) to transfer to Purchaser any
     insurance and administrative services contracts that Purchaser wishes to
     continue and (ii) to cause any insurance carrier or third party
     administrator administering workers' compensation or other insurance
     programs or liabilities assumed by Purchaser to deal directly with
     Purchaser.
          (b)  With respect to any loss, liability or damage relating to,
     resulting from or arising out of the ownership or conduct of the business
     of the Company on or prior to the Closing Date for which any Parent Entity
     would be entitled to assert, or cause any other person or entity to assert,
     a claim for recovery under any policy of insurance maintained by or for the
     benefit of a Parent Entity in respect of the Company or any Subsidiary
     ("Insurance"), at the request of Purchaser, Sellers will and will cause any
     such Parent Entity to use their reasonable efforts to assert, or to assist
     Purchaser to assert, one or more claims under such Insurance covering such
     loss, liability or damage if Purchaser, the Company or any Subsidiary of
     the Company is not itself entitled to assert such claim but such Parent
     Entity is so entitled and Sellers will cause such Parent Entity to promptly
     pay to Purchaser any amounts recovered in respect of any such claim,
     provided that all of such Parent Entity's out-of-pocket costs and expenses
     incurred in connection with the foregoing, including without limitation any
     cost in asserting or assisting in asserting any claim, or any deductible,
     self-insurance retention, retrospective 

                                    - 46 -     

     premium or other like arrangement by which such Parent Entity retains any 
     liability under any such policy of Insurance, are promptly reimbursed 
     by Purchaser.  Sellers will be deemed, solely for the purpose of asserting 
     claims for insurance pursuant to the immediately preceding sentence, to 
     have retained liability for such loss, liability or damage to the extent
     of the policy limits of the applicable Insurance.  Nothing in this 
     Section 6.14 will change or alter the provisions of Article X.
          (c)  Until the Closing Date, if any current insurance policy is
     cancelled or expires, Sellers will use their reasonable efforts to have
     such current insurance policy renewed or extended or to replace such policy
     with one or more policies providing substantially the same type and amount
     of coverage prior to such cancellation or expiration, provided that any
     such renewal, extension or replacement is on reasonable terms.  After the
     Closing Date, Sellers will not, and will cause each Parent Entity not to,
     terminate or otherwise discontinue any current insurance policy solely for
     the purpose of obtaining a refund thereunder; provided, however, that
     nothing in this Agreement will prevent or interfere with Sellers' or any
     other Parent Entity's right to terminate or otherwise discontinue any
     insurance policy, including without limitation any current insurance
     policy, for any other reason, including without limitation in connection
     with the settlement or discharge of any claim.
          Section 6.15.  Cramerton Tax Distribution.  Prior to the 
Closing, Sellers shall cause Cramerton to distribute to its partners, 
an amount equal to (a) all distributions declared but not paid to 
the date hereof, (b) all distributions declared from the date hereof to the 
Closing Date, and (c) to the extent not reflected in (a) or (b), Cramerton's 
reasonable good faith estimate of the amount of taxes paid or to be paid by 
such partners on account of the income of Cramerton through the Closing 
Date, net of any prior overpayment of such amounts.

                                  ARTICLE VII.
                       CONDITIONS TO SELLERS' OBLIGATIONS

          The obligation of Sellers to consummate the transactions contemplated
by this Agreement is subject to the satisfaction (unless waived in writing by
Sellers) of each of the following conditions on or prior to the Closing Date:
          Section 7.1.  Representations and Warranties.  The representations and
warranties of Purchaser contained in this Agreement shall be true and correct in
all material respects on and as of the Closing Date, as though such
representations and warranties were made anew on and as of the Closing Date.
Purchaser shall have delivered to Sellers a certificate of its President or a
Vice President, dated the Closing Date, to the foregoing effect.

                                      - 47 -

          Section 7.2.  Compliance with Agreement.  Purchaser shall 
have performed and complied in all material respects with the covenants 
set forth in Sections 6.1(b) and (c), 6.4 and 6.6, and in all respects 
with all other covenants to be performed or complied with by it on or prior to 
the Closing Date.  Purchaser shall have delivered to Sellers a certificate of 
its President or a Vice President, dated the Closing Date, to the 
foregoing effect.
          Section 7.3.  No Adverse Proceeding.  As of the Closing Date, 
there shall not have been instituted or be pending any suit, 
action or other proceeding by any Governmental Agency in which it is sought 
to restrain or prohibit or question the validity or legality of the transactions
contemplated by this Agreement, nor shall any such suit, action or proceeding 
under any applicable antitrust law, rule or regulation be threatened by 
any Governmental Agency.
          Section 7.4.  Hart-Scott-Rodino.  All applicable waiting 
periods (and any extensions thereof) under the HSR Act shall have expired or 
otherwise been terminated.
          Section 7.5.  Consents. All consents, Permits, authorizations, 
approvals, waivers and amendments which are listed on Schedule 8.5 hereto 
shall have been obtained.
          Section 7.6.  Corporate Documents.  Sellers shall have 
received from Purchaser certified
copies of the resolutions duly adopted by the board of directors of Purchaser
approving the execution and delivery of this Agreement and the consummation of
the transactions contemplated hereby, and such resolutions shall be in full
force and effect as of the Closing Date.
          Section 7.7.  Certain Agreements.  Purchaser shall have executed and 
delivered the SMT License Agreement and Cramerton shall have executed and 
delivered the Cramerton Supply Agreement on terms and conditions satisfactory 
to Sellers in their sole discretion.
          Section 7.8.  Discount Debentures Change of Control Put.  Sellers 
shall have either (i) received the consent of the holders of FJPS's Senior 
Secured Discount Debentures due 2004 ("Discount Debentures") to a waiver 
of the offers to repurchase upon a Change of Control (as such term 
is defined in the Indenture, dated as of June 28, 1994, by and among 
FJPS and Foamex-JPS Capital Corporation, as joint and several obligors, 
and Foamex International Inc., as guarantor, and Fleet National Bank of 
Connecticut (formerly known as Shawmut Bank Connecticut, National 
Association)) for the Discount Debentures or (ii) obtained a commitment letter 
for financing to satisfy the offers to purchase
upon a Change of Control for the Discount Debentures in each case, on terms and
conditions satisfactory to Sellers in their sole discretion.

                                        - 48 -

          Section 7.9.  Opinion of Counsel.  Sellers shall have 
received an opinion of Jones, Day, Reavis & Pogue, counsel to Purchaser, 
in the form of Exhibit C hereto ("Purchaser's Opinion of Counsel").

                                 ARTICLE VIII.
                     CONDITIONS TO PURCHASER'S OBLIGATIONS

          The obligation of Purchaser to consummate the transactions
contemplated by this Agreement is subject to the satisfaction (unless waived in
writing by Purchaser) of each of the following conditions on or prior to the
Closing Date:
          Section 8.1.  Representations and Warranties.  The representations and
warranties of Sellers contained in this Agreement shall be true and correct in
all material respects on and as of the Closing Date, as though such
representations and warranties were made anew on and as of the Closing Date.
Sellers shall have delivered to Purchaser a certificate of the President or a
Vice President of JPSGP and the general partner of FJPS, dated the Closing Date,
to the foregoing effect.
          Section 8.2.  Compliance with Agreement.  Sellers shall 
have performed and complied in all material respects with the covenants 
set forth in Sections 5.1(a), (b), (d), and (g), 5.2, 5.3, 5.4, 6.1(b) 
and (c), 6.4, 6.6 and 6.15, and in all respects with all other covenants to 
be performed or complied with by them on or prior to the Closing Date.  
Sellers shall have delivered to Purchaser a certificate of the President or a 
Vice President of JPSGP and the general partner of FJPS, dated the Closing Date,
to the foregoing effect.
          Section 8.3.  No Adverse Proceeding.  As of the Closing Date, 
there shall not have been instituted or be pending any suit, action or 
other proceeding by any Governmental Agency in which it is sought 
to restrain, prohibit or question the validity or legality of the transactions 
contemplated by this Agreement, nor shall any such suit, action or proceeding 
under any applicable antitrust law, rule or regulation be threatened by 
any Governmental Agency.
          Section 8.4.  Hart-Scott-Rodino.  All applicable waiting 
periods (and any extensions thereof)
under the HSR Act shall have expired or otherwise been terminated.
          Section 8.5.  Consents.All consents, Permits, authorizations, 
approvals, waivers and amendments which are listed on Schedule 8.5 
hereto shall have been obtained.
          Section 8.6.  Corporate Documents.  Purchaser shall have 
received from Sellers certified copies of the resolutions duly adopted by the 
board of directors of JPSGP and the general partner of FJPS approving the 
execution and delivery of this Agreement by JPSGP and FJPS, respectively, and 
the consummation 

                                        - 49 -

of the transactions contemplated hereby, and such resolutions shall be in 
full force and effect as of the Closing Date.
          Section 8.7.  FIRPTA.  Sellers shall have delivered an affidavit, 
dated the Closing Date, pursuant to Section 1445 of the Code (Foreign Investment
in Real Property Tax Act of 1980 affidavit) in substantially the form of 
Exhibit G.
          Section 8.8.  Cramerton.  Purchaser or one or more of its 
Affiliates and Seiren Co. Ltd. or one or more of its Affiliates, shall have 
entered into definitive agreements relating to the purchase by Purchaser or 
its Affiliates of all of the direct and/or indirect interest in Cramerton 
not beneficially owned by the Company, on terms and conditions set forth in 
Schedule 8.8 and on such other terms as are reasonably satisfactory to 
Purchaser.
          Section 8.9.  Purchaser Bank Consent.  Purchaser shall have obtained, 
on terms and conditions satisfactory to Purchaser in its sole discretion, the 
consent of the requisite lenders under its existing bank credit facility 
to the extent necessary to consummate the transactions contemplated 
by this Agreement.
          Section 8.10.  Financing of Senior Note Change of Control Put.
Purchaser shall have obtained a commitment letter for a standby facility in an
amount of at least $120 million, to satisfy the offers to repurchase upon a
Change of Control (as such term is defined in the Senior Note Indenture) for the
JPS Automotive L.P. Senior Notes on terms and conditions satisfactory to
Purchaser in its sole discretion.
          Section 8.11.  Certain Agreements.  Foamex L.P. shall have executed 
and delivered the SMT License Agreement and the Cramerton Supply Agreement 
on terms and conditions satisfactory to Purchaser in its sole discretion.
          Section 8.12.  Material Adverse Effect.  Since the date hereof, 
there shall not have occurred (i) a Material Adverse Effect or (ii) any 
event which could reasonably be expected to have a Material Adverse Effect.
          Section 8.13.  Opinion of Counsel.  Purchaser shall have received 
an opinion of Willkie Farr & Gallagher, counsel to Sellers, in the form of 
Exhibit D ("Sellers' Opinion of Counsel").

                                  ARTICLE IX.
                            THE CLOSING; TERMINATION

          Section 9.1.  The Closing. The Closing of the transactions 
contemplated hereby (the "Closing") shall beheld two Business Days after each 
of the conditions precedent set forth in Articles VII and VIII have been 
satisfied or waived by the party entitled to the benefit thereof 
(the "Closing Date").  

                                   - 50 -

The Closing shall be held at the offices of Jones, Day, Reavis & Pogue, 
599 Lexington Avenue, New York, New York 10022 or at such other place as the 
parties may mutually agree.  At the Closing, all of the transactions provided 
for in Article II hereof shall be consummated on a substantially 
concurrent basis.
          Section 9.2.  Deliveries by Sellers at the Closing.  At the Closing,
Sellers shall deliver, or cause to be delivered, to Purchaser, the following
items:
          (a)  The duly executed officer's certificates and certified
     resolutions referred to in Sections 8.1, 8.2, and 8.6;
          (b)  The consents listed on Schedule 8.5;
          (c)  Sellers' Opinion of Counsel; and
          (d)  All other previously undelivered documents that Sellers are
     required to deliver to Purchaser pursuant to this Agreement.
          Section 9.3.  Deliveries by Purchaser at the Closing.  At the Closing,
Purchaser shall deliver, or cause to be delivered, to Sellers, the following
items:
          (a)  The duly executed officer's certificates referred to in Sections
     7.1, 7.2, and 7.6;
          (b)  Duly executed and acknowledged transfer tax and other required
     tax forms reasonably required by Sellers to consummate the transactions
     contemplated hereby, all in the form required by applicable law;
          (c)  Purchaser's Opinion of Counsel;
          (d)  All other previously undelivered documents that Purchaser is
     required to deliver to Sellers pursuant to this Agreement; and
          (e)  The Purchase Price.
          Section 9.4.  Termination.  Anything in this Agreement to the 
contrary notwithstanding, this Agreement and the transactions contemplated 
hereby may be terminated in any of the following ways at any time before 
the Closing and in no other manner: 
          (a)  By mutual written consent of Purchaser and Sellers; or
          (b)  After October 31, 1996 by Purchaser or Sellers (if such
     terminating party is not then in default of any 
     
                                   - 51 -
     
     obligation hereunder), if the Closing has not occurred on or before 
     such date. 

In the event this Agreement is terminated pursuant to this Section 
9.4, all further obligations of the parties hereunder shall terminate, except 
for the obligations set forth in Sections 5.2, 12.4, 12.5, and 12.9, and except 
that nothing in this Section 9.4 shall relieve any party hereto of any 
liability for breach of any of the covenants or willful or intentional breach 
of any of the representations or warranties contained in this Agreement.
              
                                   ARTICLE X.
                                INDEMNIFICATION

          Section 10.1.  Survival. All of the representations and warranties 
of Sellers contained in Article III of this Agreement or in any certificate 
delivered by Sellers pursuant to this Agreement shall survive the Closing 
and continue in full force and effect:  (a) in the case of the 
representations and warranties of Sellers contained in Section 3.22, 
until six months after the expiration of the statute of limitations with 
respect to the matter to which the claim relates, (b) in the case of the 
representations and warranties of Sellers contained in Section 3.21,
until September 15, 2000, (c) in the case of the representations and warranties
of Sellers contained in Section 3.30(b), until June 15, 2001, (d) in the case of
the representations and warranties of Sellers contained in Section 3.11(a),
until the tenth anniversary of the Closing Date, and (e) in the case of any
other representation or warranty of Sellers contained in this Agreement (other
than the representations and warranties of Sellers contained in Sections 3.1,
3.2, 3.3, 3.5, and 3.24 (collectively the "Perpetual Representations")) or any
certificate delivered by Sellers, until April 30, 1998.  Notwithstanding the
foregoing, any notice given in accordance with Section 12.1 of this Agreement
claiming an alleged breach of any representation or warranty hereunder will
without further action extend the survival period for the representation or
warranty alleged to have been breached as applied to the circumstances set forth
in such notice until immediately after the final resolution of the matter.  The
Perpetual Representations, all of the representations and warranties of
Purchaser, and all of the covenants of Sellers and Purchaser contained in this
Agreement shall survive the Closing and continue in full force and effect
forever thereafter.
          Section 10.2.  Indemnification Provisions for Benefit of Purchaser.  
Except in the case of any claim related to Taxes, for which the
Purchaser's right to indemnification shall be limited to the rights provided
under Section 10.4 hereof,
          (a)  In the event Sellers breach any of their representations,
     warranties or covenants contained in this Agreement or in any certificate
     delivered by Sellers 
     
                                   - 52 -
     
     pursuant to this Agreement and provided that, as to any claim for 
     breach of representations or warranties, Purchaser makes a written claim 
     for indemnification against Sellers within the applicable survival 
     period, if applicable, then Sellers agree jointly and severally to
     indemnify Purchaser and its Affiliates from and against all Damages
     Purchaser suffers resulting from or arising out of such event; provided,
     however, Sellers shall not have any obligation to indemnify Purchaser from
     and against any Damages resulting from the breach of any representation or
     warranty of Sellers (as opposed to any covenant of Sellers) contained in
     Article III of this Agreement (other than Perpetual Representations): (i)
     until Purchaser has suffered aggregate Damages, by reason of all such
     breaches (excluding breaches or series of related breaches resulting in
     Damages of less than $5,000), in excess of $1 million (the "Deductible")
     (after which point Sellers will be obligated only to indemnify the
     Purchaser from and against further Damages in excess of the Deductible),
     (ii) in the case of a breach, or alleged breach, of the representations and
     warranties contained in Section 3.21, to the extent that Purchaser has not
     complied with the provisions of Section 10.6, or (iii) notwithstanding
     anything to the contrary contained in this Agreement, to the extent the
     aggregate amount that Sellers have actually indemnified Purchaser for prior
     breaches of representations and warranties of Sellers contained in Article
     III of this Agreement exceeds $220 million (the "Cap").  Notwithstanding
     anything to the contrary contained in this Agreement, to the extent any
     Damages for which Purchaser may claim indemnity (or satisfaction of the
     Deductible) pursuant to this Section 10.2 relate to a breach of any of the
     representations or warranties contained in Article III (other than Section
     3.5) and are due to Damages suffered by Cramerton (which are not directly
     suffered by Purchaser or the Company or any other Subsidiary of the Company
     other than Cramerton), Sellers shall only be obligated to indemnify
     Purchaser and its Affiliates for (or reduce the remaining portion of the
     Deductible by) 80% of the total Damages suffered by Cramerton.
     Notwithstanding anything to the contrary contained in this Agreement,
     Sellers shall not be obligated to indemnify Purchaser for (or apply against
     the Deductible) any Damages which relate to a breach of any of the
     representations or warranties contained in Article III (other than Section
     3.5) and are due to Damages suffered by Enjema (which are not directly
     suffered by the Company or any other Subsidiary of the Company (other than
     JMC)) to the extent that such Damages exceed $1,000,000.
          (b)  Without limiting the generality or effect of the foregoing,
     Sellers shall indemnify, defend and hold harmless the Company, Purchaser
     and any of their respective Affiliates from and against any and all Damages
     resulting from or arising out of any of the following:


                                   - 53 -

                (i)  Subject to Section 10.6, any business or property formerly
          owned or operated by the Company, any of its Subsidiaries or any of
          their respective predecessors but not owned or operated by the Company
          or its Subsidiaries immediately after the Closing;
               (ii)  (A) Any breach of the 1994 Acquisition Agreement by
          Sellers, the Company or any of their respective Affiliates to the
          extent occurring or commencing, in whole or in part, prior to the
          Closing Date and (B) all Taxes of another Person assumed by the
          Company pursuant to the 1994 Acquisition Agreement which the Company
          is obligated to pay after the Closing Date;
               (iii)  Any claim of any creditor of Sellers or any of their
          Affiliates (other than the Company and its Subsidiaries), whether
          arising prior to, on or after the Closing Date; or
               (iv)  Except as set forth on the Closing Date Balance Sheet or
          Schedules 3.15 Items J.2-5, or 3.18:  (x) any liability to any Former
          Employee of the Company, any of its Subsidiaries or any of their
          respective predecessors as of the Closing Date arising under any
          employee welfare benefit plan, including, without limitation, post-
          retirement health benefits, to the extent not fully funded immediately
          prior to the Closing, and (y) any severance or other benefit payable
          to any Employee or Former Employee by reason of this Agreement or the
          transactions contemplated hereby, including, without limitation, any
          stay bonus, golden parachute or other change-in-control payment or
          benefit.  This provision does not affect the obligations of the
          parties under Section 6.13 hereof.
          (c)  The Indemnification provided for in Section 10.2(a) and 10.2(b)
     shall survive any investigation at any time made by or on behalf of
     Purchaser or any knowledge or information that Purchaser may have.
          (d)  Notwithstanding anything to the contrary contained in this
     Agreement, including this Section 10.2, Purchaser shall not be entitled to
     indemnity hereunder if and to the extent that there has been an increase in
     a liability or contra-asset with respect to the matter for which
     indemnification is sought in the period from the Interim Balance Sheet Date
     to the Closing Date as reflected on the Closing Date Balance Sheet as
     finally adjusted in connection with the computation of Final Adjusted Net
     Assets.
          (e)  Notwithstanding anything to the contrary contained in this
     Agreement, including this Section 10.2, Purchaser shall not be entitled to
     indemnity hereunder for any breach 
     
                                  - 54 -

     of Section 3.11(a), until Purchaser has first made, or has caused the 
     Company or the applicable Subsidiary to first make, a demand against 
     the insurer under any available title insurance and Purchaser has 
     concluded in its sole discretion that such insurer is unable or 
     unwilling to comply with such demand.
          Section 10.3.  Indemnification Provisions for Benefit of Sellers.
In the event Purchaser breaches any of its representations, warranties or
covenants contained in this Agreement or in any certificate delivered by
Purchaser pursuant to this Agreement and provided that Sellers make a written
claim for indemnification against Purchaser, then Purchaser agrees to indemnify
Sellers from and against the entirety of any Damages Sellers suffer resulting
from, arising out of, relating to or caused by such breach.
          Section 10.4.  Tax Indemnity.  Provided that Purchaser makes a 
written claim for indemnification hereunder, Sellers shall indemnify 
and hold harmless Purchaser and its Affiliates against any Damages 
resulting from (i) any Taxes of (or assertions of Tax against) the Seller 
Entities or Enjema for any taxable period ending on or before the Closing Date 
(and any Taxes of the Seller Entities or Enjema for any Straddle Period, 
to the extent allocable to the portion of such period ending with the 
Closing Date) including any Taxes under Section 6.2, except to the
extent provided for on the Closing Date Balance Sheet; (ii) Taxes relating to
any pre-Closing Affiliate of any of the Seller Entities which are imposed on
Purchaser, any Affiliate of Purchaser or any of the Seller Entities under
Treasury Regulations Section 1.1502-6 (or any similar provision of state, local
or foreign law), as a transferee or successor, by contract or otherwise; (iii) a
breach of any representation, warranty or covenant under Sections 3.22(a)(ix),
3.22(c), 3.22(d) or 6.11; and (iv) compliance with Section 6.12(a) hereof.  For
purposes of this Section 10.4, the portion of Taxes for any Straddle Period
deemed to be allocable to the portion of such period ending with the Closing
Date shall be (i) in the case of Taxes that are either (x) based upon or related
to income or receipts, or (y) imposed in connection with any sale or other
transfer or assignment of property, the amount which would have been payable if
such period had ended on such date (except that, solely for purposes of
determining the marginal tax rate applicable in a jurisdiction in which such
rate depends upon the level of income or receipts, annualized income or receipts
may be taken into account if appropriate for an equitable sharing of such
Taxes); and (ii) in the case of Taxes described in subparagraph (i) that are
imposed on a periodic basis and measured by the level of any item, the amount of
such Taxes for the entire Straddle Period multiplied by a fraction, the
numerator of which is the number of calendar days in the portion of the period
ending on the Closing Date and the denominator of which is the number of
calendar days in the entire Straddle Period.  In the case of Damages
attributable to Taxes of Cramerton or Enjema described in Section 

                                   - 55 -

10.4(i) above, Seller shall only be obligated to indemnify 
Purchaser to the extent of 80% or 50%, respectively, of such Damages.
          Section 10.5.  Matters Involving Third Parties.
          (a)  If any third party notifies any party hereto (the "Indemnified
     Party") with respect to any matter which may give rise to a claim for
     indemnification against the other party hereto (the "Indemnifying Party")
     under this Article X, then the Indemnified Party shall use reasonable
     efforts to notify the Indemnifying Party thereof promptly and in any event
     within ten days after receiving any written notice from a third party;
     provided, however, that no delay on the part of the Indemnified Party in
     notifying the Indemnifying Party shall relieve the Indemnifying Party from
     any obligation hereunder unless, and then solely to the extent that, the
     Indemnifying Party is actually prejudiced thereby.
          (b)  Once the Indemnified Party has given notice of the matter to the
     Indemnifying Party, the Indemnified Party may, subject to the Indemnifying
     Party's rights to assume the defense of such matter pursuant to paragraph
     (c) below, defend against the matter in any manner it deems appropriate.
          (c)  The Indemnifying Party may at any point in time choose to assume
     the defense of all of such matter, in which event:
               (i)  the Indemnifying Party shall defend the Indemnified Party
          against the matter with counsel of its choice reasonably satisfactory
          to the Indemnified Party,
               (ii)  the Indemnified Party may retain separate counsel at its
          sole cost and expense (except that the Indemnifying Party shall be
          responsible for the fees and expenses of one separate co-counsel for
          all Indemnified Parties to the extent the Indemnified Party is
          advised, in writing by its counsel, that either (x) the counsel the
          Indemnifying Party has selected has a conflict of interest, or (y)
          there are legal defenses available to the Indemnified Party that are
          different from or additional to those available to the Indemnifying
          Party (but only to the extent of such additional defenses)), and
               (iii)  the Indemnifying Party shall reimburse the Indemnified
          Party for the reasonable costs of defense or investigation for the
          period prior to the assumption of the defense.
          
                                   - 56 -
          
          (d)  Assumption of the defense of any matter by the Indemnifying Party
     shall without further action constitute an irrevocable waiver by the
     Indemnifying Party of its right to claim at a later date that such third
     party action for which the defense was assumed is not a proper matter for
     indemnification pursuant to this Article X.
          (e)  The Indemnified Party shall not consent to the entry of a
     judgment or enter into any settlement with respect to any matter which may
     give rise to a claim for indemnification without the written consent of the
     Indemnifying Party, which consent may not be unreasonably withheld or
     delayed.  The Indemnifying Party shall not consent to the entry of a
     judgment with respect to any matter which may give rise to a claim for
     indemnification or enter into any settlement which does not include a
     provision whereby the plaintiff or claimant in the matter releases the
     Indemnified Party from all liability with respect thereto, without the
     written consent of the Indemnified Party (not to be unreasonably withheld
     or delayed).
          Section 10.6.  Certain Limitations on Environmental Indemnification.
          (a)  Purchaser and Sellers agree that except as provided in this
     Agreement, Purchaser forever waives, and shall cause the Company and its
     Subsidiaries to forever waive, any right it has or may in the future have
     against the Parent Entities under any Environmental Law (collectively,
     "Environmental Losses").
          (b)  Notwithstanding any other provision of this Agreement to the
     contrary, Sellers shall have no obligation to indemnify Purchaser pursuant
     to Section 10.2 for Environmental Losses unless, and only to the extent
     that, after the Closing Date, Purchaser, the Company, or any of their
     respective Affiliates, incurs, undertakes to incur, or becomes liable to
     incur Costs of Remediation as a result of a breach of this Agreement;
     provided, however, that nothing herein will require that Costs of
     Remediation be incurred, undertaken to be incurred or liable to be incurred
     prior to the expiration of the survival period set forth in Section 10.1 so
     long as notice of a breach or alleged breach or claim for Costs of
     Remediation is given during the survival period.  Such "Costs of
     Remediation" shall be the sole basis for calculating Damages arising out of
     Environmental Losses pursuant to Section 10.2, and shall be limited to
     those costs that are necessary:
                (i)  in accordance with Environmental Laws in effect at the time
          such costs are incurred, to respond to a Release of any Hazardous
          Materials that first occurred in whole or in part at, on, under, in or
          from the Owned Real Property, Leased Property or formerly 
          
                                      - 57 -
          
          owned, leased or operated properties or third party properties prior 
          to the Closing Date;
               (ii)  to bring the Company from any non-compliance with
          Environmental Laws first occurring in whole or in part prior to the
          Closing Date into compliance with all Environmental Laws in effect as
          of the time the Costs of Remediation are incurred; or
               (iii)  in accordance with Environmental Laws in effect at the
          time such costs are incurred, to respond to any legal proceedings,
          notices, requests for information, investigations or claims under
          Environmental Laws brought by third parties; 
provided, however, Sellers shall not be required to indemnify Purchaser for
Costs of Remediation to the extent arising solely out of the knowing acts or 
knowing omissions of Purchaser occurring after the Closing Date.
          (c)  Sellers waive any right they may have under Environmental Law
     against Purchaser, the Company and its Subsidiaries for any matter to the
     extent arising out of a breach by Sellers of Section 3.21.
          (d)  If a dispute arises with respect to whether a claim for Costs of
     Remediation meets the requirements of Section 10.6(b)(i), (ii) and (iii)
     (without respect to whether there has been a breach of the representations
     and warranties of Section 3.21), and such dispute cannot be resolved within
     20 days of written notice of the dispute, the parties shall select within
     14 days thereafter a mutually satisfactory qualified environmental
     consultant who is a professional engineer (the "Environmental Arbitrator").
     The Environmental Arbitrator shall review the information relevant to the
     dispute provided by the parties and within 30 days render a decision as to
     whether or not the Costs of Remediation meet the requirements of Section
     10.6(b)(i), (ii) and (iii) (without respect to whether there has been a
     breach of the representations and warranties of Section 3.21) by applying
     the standards set forth in this Section 10.6.  Any fees charged by the
     Environmental Arbitrator shall be allocated as determined by the
     Environmental Arbitrator between Purchaser and Sellers.  If an
     Environmental Arbitrator cannot be agreed upon within the aforesaid period,
     the parties shall direct the American Arbitration Association ("AAA") to
     immediately provide a list of six potential arbitrators who are qualified
     environmental consultants each of whom is a professional engineer.  From
     the list provided, each party shall have the opportunity to strike one
     name, and the AAA shall appoint the Environmental Arbitrator from the
     remaining names.  The final determination of the Environmental Arbitrator
     shall be final and binding on the parties and there shall be no 
     
                                   - 58 -
     
     appeal from or reexamination of such final determination, 
     except for fraud, perjury, or misconduct by the Environmental Arbitrator 
     prejudicing the rights of any party, and to correct manifest clerical 
     errors. Purchaser and Sellers may enforce any final determination of the 
     Environmental Arbitrator in any court of competent jurisdiction.
          Section 10.7.  Certain Additional Provisions Relating to
Indemnification.
          (a)  Notwithstanding Section 12.12, after the Closing Date, the
     indemnification provisions set forth in this Article X shall constitute the
     sole and exclusive recourse and remedy available to the parties hereto with
     respect to the breach of any representation or warranty contained in this
     Agreement or in any certificate delivered pursuant to this Agreement except
     for actual fraud.
          (b)  The Indemnifying Party shall have no obligation to indemnify or
     hold harmless the Indemnified Party pursuant to Article X for any Damages
     to the extent that the Indemnified Party or its Affiliates have actually
     recovered such Damages (net of expenses or other costs (including without
     limitation attorneys' fees and expenses) of recovery and any retroactive or
     retrospective premium increases resulting from such recovery, including
     without limitation obligations engendered thereby) from any Person other
     than the Indemnifying Party or any Affiliate thereof.
          (c)  The Indemnified Party hereby assigns to the Indemnifying Party
     any right the Indemnified Party may have against any Person (other than the
     Indemnifying Party, the Indemnified Party and any Affiliate of any of the
     foregoing), including, without limitation, any insurance company, to
     recover any Damages or other amounts that the Indemnifying Party has paid
     to the Indemnified Party pursuant to Article X.  The Indemnified Party
     agrees to cooperate reasonably with the Indemnifying Party, at the
     Indemnifying Party's sole cost and expense, in connection with the
     Indemnifying Party's efforts to pursue such rights, including, without
     limitation, providing reasonable access to the Indemnified Party's
     personnel, books and records, making its personnel and those of its
     Affiliates reasonably available for deposition and testimony and executing
     such additional instruments of assignment to evidence the assignment of
     such rights.  In the event such rights by their terms may not be assigned
     (including, without limitation, the rights of the Company under the 1994
     Acquisition Agreement), the Indemnified Party agrees to pursue its rights
     against such other Person, at the sole cost and expense and direction of
     the Indemnifying Party, and to remit to the Indemnifying Party any
     recovery.

                                   - 59 -

          (d)  To the extent permitted by applicable law, any payments by an
     Indemnifying Party under Article X shall be treated as an adjustment to the
     Purchase Price for all foreign, federal, state and local income tax
     purposes.
          Section 10.8.  Certain Litigation Matters.
          (a)  Sellers shall indemnify, defend and hold harmless the Company,
     Purchaser and any of their respective Affiliates from and against any and
     all Damages resulting from or arising out of or caused by the matters set
     forth on Item 2 of Schedule 3.20 (the "Indemnified Litigation").
          (b)  Purchaser shall cause the Company and its Subsidiaries to assign
     to Sellers, subject to Purchaser's rights under paragraph (c) below, any
     right that they may have against any Person (other than Purchaser, the
     Company or any Affiliate of any of the foregoing), that is a party or an
     Affiliate of a party to the Indemnified Litigation, including, without
     limitation, any counterclaim, right of offset, or claim arising out of the
     transactions giving rise to the Indemnified Litigation.
          (c)  Sellers shall control the Indemnified Litigation pursuant to the
     provisions of Section 10.5; provided, however, that Purchaser shall have
     the right to control any aspect of the Indemnified Litigation relating to
     any provisional or other remedy, other than one imposing solely monetary
     relief.  Purchaser shall also have the right to approve any settlement,
     provided that such approval is not unreasonably withheld; except that this
     proviso shall be inapplicable in respect of any settlement involving
     anything other than the exchange of releases or the payment of money.
     Sellers shall direct their counsel to communicate with Purchaser and to
     consult with Purchaser on all significant matters relating to the
     Indemnified Litigation, including by providing Purchaser with any and all
     papers served or filed in the Indemnified Litigation or other
     correspondence or documents requested by Purchaser, including papers
     otherwise subject to a claim under the attorney-client privilege or the
     work-product doctrine, provided that Purchaser executes a joint defense
     agreement or takes other reasonable steps to preserve such privilege or
     doctrine.  Purchaser shall also be entitled, in its sole discretion, but
     will not be required to participate in the Indemnified Litigation.
     Purchaser shall cause the Company and its Subsidiaries and Affiliates to
     cooperate reasonably with Sellers in connection with Sellers' efforts to
     pursue such rights, including, without limitation, providing access to
     their personnel, books and records, and making their personnel reasonably
     available for deposition and testimony.
                                   
                                   - 60 -

                                  ARTICLE XI.
                               EMPLOYEE BENEFITS

          Section 11.1.  Employees.
          (a)  Effective as of the Closing Date, the Employees shall continue
     employment with the Company and its Subsidiaries in the same positions and
     at the same level of wages and/or salary; provided, however, except as may
     be specifically required by applicable law or any Contract, the Company and
     its Subsidiaries shall not be obligated to continue any employment
     relationship with any Employee for any specific period of time.
          (b)  Subject to Sections 10.2 and 6.13, upon the Closing, the Company
     and its Subsidiaries shall be solely responsible for all Liabilities and
     shall honor and satisfy all obligations with respect to the Plans.
     Notwithstanding the foregoing, the Company shall not be required to
     continue any particular Plan after the Closing, and any Plan may be amended
     or terminated in accordance with its terms and applicable law; provided
     such change is not prohibited by any collective bargaining agreement.
     Purchaser shall take all required actions so that the Employees will
     receive credit for eligibility and vesting purposes, but not for the
     accrual of retirement benefits, for their periods of service with the
     Company and its predecessors prior to the Closing under any employee
     benefit plans, programs or arrangements established, maintained, continued
     or made available by the Purchaser, the Company or any Affiliate after the
     Closing in which the Employees are eligible to participate.

                                  ARTICLE XII.
                            MISCELLANEOUS PROVISIONS

          Section 12.1.  Notices.  All notices, demands or other communications 
to be given or delivered under or by reason of the provisions of this Agreement 
shall be in writing and shall be deemed to have been given (a) when delivered 
personally to the recipient, (b) when sent to the recipient by telecopy 
(receipt electronically confirmed by sender's telecopy machine) if during 
normal business hours of the recipient, otherwise on the next Business Day, 
(c) one Business Day after the date when sent to the recipient by reputable 
express courier service (charges prepaid), or (d) seven Business Days after the 
date when mailed to the recipient by certified or registered mail, return 
receipt requested and postage prepaid.  Such notices, demands and other 
communications will be sent to Sellers and to Purchaser at the addresses 
indicated below:

                                   - 61 -

     If to Purchaser:         Collins & Aikman Products Co.
                              701 McCullough Drive
                              Charlotte, North Carolina 28232
                              Attention:  Chief Executive Officer
                              Fax:  (704) 548-2208

        With a copy to:       Collins & Aikman Products Co.
        (which shall not      201 Madison Avenue, 6th Floor
        constitute notice)    New York, New York 10016
                              Attention:  Elizabeth Philipp, Esq.
                              Fax:  (212) 578-1269

                                             and

                              Jones, Day, Reavis & Pogue
                              599 Lexington Avenue
                              New York, New York 10022
                              Attention:  Robert A. Profusek, Esq.
                              Fax:  (212) 755-7306

     If to Sellers:           Foamex-JPS Automotive L.P.
                              JPSGP Inc.
                              c/o Foamex International Inc.
                              375 Park Avenue, 11th Floor
                              New York, New York 10152
                              Attention:  Philip N. Smith, Jr.
                              Facsimile No. (212) 593-1363
        
        With a copy to:       Willkie Farr & Gallagher
        (which shall not      153 East 53rd Street
        constitute notice)    New York, New York 10022
                              Attention:  Jack H. Nusbaum
                              Facsimile No. (212) 821-8111

or to such other address as either party hereto may, from time to time,
designate in writing delivered pursuant to the terms of this Section.
          Section 12.2.  Amendments.  The terms, provisions and 
conditions of this Agreement may not be changed, modified or amended in 
any manner except by an instrument in writing duly executed by both of 
the parties hereto.
          Section 12.3.  Assignment and Parties in Interest.
          (a)  Neither this Agreement nor any of the rights, duties, or
     obligations of any party hereunder may be assigned or delegated (by
     operation of law or otherwise) by either party hereto except with the prior
     written consent of the other party hereto, provided, however, that (i)
     prior to or after the Closing, Purchaser may assign all of its rights
     hereunder to any Affiliate of Purchaser, provided that no such assignment
     will relieve Purchaser of its obligations hereunder unless such assignment
     is made at Closing to 
     
                                   - 62 -

     Collins & Aikman Corp., and provided further that such assignment shall 
     not hinder, delay or prevent the Closing, and (ii) Purchaser has a 
     one-time right to assign all of its rights hereunder to any other 
     Person which acquires all or substantially all of the assets of, or 
     equity interest in, the Company.
          (b)  Notwithstanding any provision of this Agreement to the contrary,
     Purchaser hereby acknowledges and agrees that Sellers may collaterally
     assign their rights, title and interest to any payments under this
     Agreement to any creditor of Sellers.  Furthermore, Sellers hereby
     acknowledge and agree that upon receipt of written notice from such
     creditor that an "Event of Default" has occurred, Purchaser will tender any
     payments due under this Agreement to such creditor in accordance with the
     instructions set forth in such notice; provided, however, in the event that
     Purchaser tenders payment to Sellers, such payment shall be a complete
     discharge of Purchaser's obligation to such creditor for such payment and
     Purchaser shall thereafter have no further liability to such creditor with
     respect to such payment.
          (c)  Except as provided in Article X, this Agreement (including
     without limitation Article XI) shall not confer any rights or remedies upon
     any person or entity other than the parties hereto and their respective
     permitted successors and assigns.
          Section 12.4.  Announcements.  All press releases, notices to 
customers and suppliers and similar public announcements prior to or within five
days after the Closing Date with respect to this Agreement and the transactions 
contemplated by this Agreement shall be approved by both Purchaser and Sellers 
prior to the issuance thereof; provided that either party may make any public 
disclosure it believes in good faith is required by law, regulation or rule of 
any stock exchange on which its securities are traded (in which case the 
disclosing party shall use reasonable efforts to advise the other party 
prior to making such disclosure and to provide the other party 
a reasonable opportunity to review the proposed disclosure).
          Section 12.5.  Expenses.  Except as expressly set forth in this 
Agreement, each party to this Agreement shall bear all of its legal, 
accounting, investment banking, and other expenses incurred by it or on 
its behalf in connection with the transactions contemplated by this Agreement, 
whether or not such transactions are consummated.
          Section 12.6.  Entire Agreement.  This Agreement constitutes 
the entire agreement among the parties hereto with respect to the subject 
matter hereof, supersedes and is in full substitution for any and all 
prior agreements and understandings among them relating to such subject 
matter, and no party shall be 

                                   - 63 -

liable or bound to the other party hereto in any manner with respect to such
subject matter by any warranties, representations, indemnities, covenants, 
or agreements except as specifically set forth herein.  The Exhibits and 
Schedules to this Agreement are hereby incorporated and made a part hereof 
and are an integral part of this Agreement.
          Section 12.7.  Descriptive Headings.  The descriptive headings of 
the several sections of this Agreement are inserted for convenience only and 
shall not control or affect the meaning or construction of any of the 
provisions hereof.
          Section 12.8.  Counterparts.  For the convenience of the parties, 
any number of counterparts of this Agreement may be executed by any 
one or more parties hereto, and each such executed counterpart shall be, and 
shall be deemed to be, an original, but all of which shall constitute, and 
shall be deemed to constitute, in the aggregate but one and the same 
instrument.
          Section 12.9.  Governing Law; Jurisdiction.
          (a)  This Agreement and the legal relations between the parties hereto
     shall be governed by and construed in accordance with the laws of the State
     of New York, applicable to contracts made and performed therein.
          (b)  Except as set forth in Section 10.6(d), the parties hereto
     irrevocably submit to the exclusive in personam jurisdiction of any New
     York State or Federal court sitting in the City of New York over any suit, 
     action or proceeding arising out of or relating to this Agreement.  To the
     fullest extent it may effectively do so under applicable law, each of the
     parties hereto irrevocably waives and agrees not to assert, by way of
     motion, as a defense or otherwise, (i) any claim that (A) any proceeding
     arising out of or relating to this Agreement may be brought in another
     jurisdiction (except a proceeding brought by a third party) or (B) that it
     is not subject to the in personam jurisdiction of any court referenced in
     the first sentence of this clause (b), (ii) any objection that it may now
     or hereafter have to the laying of the venue of any such suit, action or
     proceeding brought in any such court and (iii) any claim that any such
     suit, action or proceeding brought in any such court has been brought in an
     inconvenient forum.
          Section 12.10.  Construction.  The language used in this Agreement 
will be deemed to be the language chosen by the parties to express their 
mutual intent, and no rule of strict construction will be applied against 
any party.  Any references to any federal, state, local or foreign 
statute or law will also refer to all rules and regulations promulgated 
thereunder, unless the context requires otherwise. Unless the context 
otherwise requires:  (a) a term has the meaning assigned to it by this 
Agreement; (b) an accounting term not otherwise defined has the
                                  
                                  - 64 -

meaning assigned to by GAAP; (c) "or" is disjunctive but not exclusive; (d)
words in the singular include the plural, and in the plural include the
singular; (e) provisions apply to successive events and transactions; and (f)
"$" means the currency of the United States of America.
          Section 12.11.  Severability.  In the event that any one or more 
of the provisions contained in this Agreement or in any other instrument 
referred to herein, shall, for any reason, be held to be invalid, illegal 
or unenforceable in any respect, then to the maximum extent permitted by 
law, such invalidity, illegality or unenforceability shall not affect any 
other provision of this Agreement or any other such instrument. Furthermore, 
in lieu of any such invalid or unenforceable term or provision, the parties 
hereto intend that there shall be added as a part of this Agreement a 
provision as similar in terms to such invalid or unenforceable
provision as may be possible and be valid and enforceable.
          Section 12.12.  Specific Performance.  Without limiting or waiving 
in any respect any rights or remedies of Purchaser under this Agreement now 
or hereinafter existing at law or in equity or by statute, each of the 
parties hereto shall be entitled to seek specific performance of the 
obligations to be performed by the other in accordance with the provisions 
of this Agreement.
                                 ARTICLE XIII.
                       FOAMEX INTERNATIONAL INC. GUARANTY
          
          Section 13.1.  Guaranty.  Foamex International Inc., a Delaware 
corporation ("Guarantor"), hereby irrevocably and unconditionally guarantees 
the due and prompt payment and performance of all obligations, covenants 
and agreements to be performed by Sellers to Purchaser hereunder (the 
"Obligations").
          Section 13.2.  Nature of Guaranty.  The guaranty to be provided 
by Guarantor pursuant to Section 13.1 hereof is the exclusive remedy of 
Purchaser against Guarantor and is a guaranty of payment and performance, 
not merely of collection, and is independent of any other guaranty or 
surety of the Obligations.  If Sellers shall fail timely to perform or 
pay any Obligation, Guarantor shall pay or perform such Obligation as 
and when due.  Guarantor hereby waives (i) promptness, diligence, notice, 
disclosure, demand for, presentment, protest and dishonor, and (ii) 
except as set forth below, any right to force Purchaser to proceed first, 
concurrently or jointly against Sellers, any other guarantor, surety or 
other co-obligor.  Purchaser hereby agrees that prior to enforcing its
rights of payment and performance against Guarantor pursuant to Section 13.1
hereof with respect to any Obligation, Purchaser shall have (x) made demand on
Sellers to perform such obligation, covenant or agreement hereunder, (y) given
Sellers a reasonable opportunity to comply with such obligation, covenant or
agreement, and (z) determined in its sole 

                                   - 65 -

discretion that Sellers have not or will not comply with such Obligation.
        Section 13.3.  Limitation on Guaranty.  Notwithstanding anything 
to the contrary contained in this Agreement, the scope of Guarantor's 
liability hereunder shall in no event be greater than the scope of the 
liability of Sellers under this Agreement.  Purchaser expressly agrees 
that the defenses available to Guarantor shall be no less than the 
defenses which are, or would have been, available to Sellers.
          Section 13.4.  Authority of Guarantor.  Guarantor is a corporation 
duly organized, validly existing and in good standing under the laws of the 
State of Delaware.  Guarantor has full corporate power and authority to 
execute and deliver this Agreement, and the execution and delivery by 
Guarantor of this Agreement and the consummation of the transactions 
contemplated hereby have been duly and validly authorized by all necessary 
corporate action on the part of Guarantor, and this Agreement constitutes 
the legal, valid and binding obligation of Guarantor enforceable against 
Guarantor in accordance with its terms, except as such enforcement may be 
limited by applicable bankruptcy, insolvency, moratorium, or similar laws 
from time to time in effect which affect creditors' rights generally and by 
legal and equitable limitations on the enforceability of specific remedies.  
The execution, delivery and performance of this Agreement does not 
conflict with any contractual or other obligation to which Guarantor is
a party, except for such conflicts which individually or in the aggregate could
not reasonably be expected to have a material adverse effect on Guarantor or
materially impair the ability of Guarantor to consummate the transactions
contemplated by this Agreement.

                                   - 66 -

          IN WITNESS WHEREOF, Sellers and Purchaser have executed and delivered
this Agreement as of the day and year first written above.

SELLERS:                FOAMEX-JPS AUTOMOTIVE L.P.

                        BY:  FJGP, Inc.
                        Its:  General Partner



                        BY:     /s/ Philip N. Smith, Jr.
                          Name:   Philip N. Smith, Jr.
                          Title:  Vice President


                        JPSGP INC.



                        BY:     /s/ Philip N. Smith, Jr.
                          Name:   Philip N. Smith, Jr.
                          Title:  Vice President



GUARANTOR:              FOAMEX INTERNATIONAL INC.
pursuant to Article XIII.

                        BY:     /s/ Philip N. Smith, Jr.
                          Name:   Philip N. Smith, Jr.
                          Title:  Vice President

PURCHASER:              COLLINS & AIKMAN PRODUCTS CO.

                          
                        BY:  /s/ David A. Stockman
                          Name: David A. Stockman
                          Title: Co-Chairman of the Board






                                   - 67 -



<PAGE>






                  Collins & Aikman Products Co.



                     1996 EXECUTIVE INCENTIVE
                        COMPENSATION PLAN


</PAGE>

<PAGE>
                  Collins & Aikman Products Co.
            1996 EXECUTIVE INCENTIVE COMPENSATION PLAN
                                 

ARTICLE 1.  Introduction:  Plan Summary and Objectives

1.1   Plan Summary.  The Collins & Aikman Products Co. (the "Company") 1996 
      Executive Incentive Compensation Plan (the "Plan") establishes the 
      annual (fiscal year) bonus program for key employees ("Participants") 
      who are in a position to have an impact on the attainment of the goals of
      the Company, and the Company's operating divisions.  The Plan provides
      for substantial awards to Participants whose unit meets or exceeds the
      specified performance goal.

      The bonuses of Participants in the 1996 Plan will be based primarily on 
      one financial measure: Earnings Before Interest and Taxes ("EBIT") of 
      the Participant's unit. Threshold, Target and Maximum performance 
      goals will be established for this financial measure.  These goals 
      shall be associated, respectively, with lowest, expected and maximum 
      bonus levels for each measure.

      Awards are determined by assigning each Participant a "Target Bonus" or
      expected bonus level that is equal to a specified percent of base salary.
      The bonus actually paid to the Participant will be based on the extent 
      to which the performance of his or her unit meets or exceeds the 
      predetermined goals, and on the Participant's performance 
      relative to other Plan Participants.  The maximum bonus payable shall
      be equal to 200% of the Target Bonus.

1.2   Plan Objectives.  The Plan objectives are:

         a.   to motivate key employees to achieve and exceed the specified 
              financial objectives,

         b.   to maintain management's focus on the importance of earnings,

         c.   to encourage management to balance the longer term needs of the 
              business with shorter term requirements, and

         d.   to attract and retain the quality and quantity of key employees
              required to successfully manage the Company's business.


ARTICLE 2.  Plan Definitions

2.1   "Base Salary" means the annual base rate of pay, exclusive of bonuses, 
      long term incentive awards, benefits, car allowances, awards under this 
      Plan and any other non-salary items, as in effect for a Participant on 
      the last day of the calendar year ending in the Plan Year for which 
      an incentive award is made.

</PAGE>                                                                      1

<PAGE>
2.2   "Board" means the Board of Directors of the Company.

2.3   "Cause" means

         a.   fraud, misappropriation or gross misconduct with respect to any 
              business of the Company or an affiliate of the Company or 
              intentional material damage to any property or business, or the
              reputation, of the Company or an affiliate of the Company,

         b.   willful failure by a Participant to perform his/her duties and
              responsibilities and to carry out his/her authority,

         c.   willful malfeasance or misfeasance or breach of duty or 
              representation to the Company or an affiliate of the Company,

         d.   willful failure to act in accordance with any specific lawful 
              instructions of a majority of the Board of Directors of the 
              Company, or breach of any written agreement between Participant 
              and the Company or an affiliate of the Company, or

         e.   conviction of a Participant of a felony.

2.4   "Committee" shall mean the Compensation Committee of the Board of 
      Directors of the Company or any parent company, whose members are 
      determined and appointed by the Board or by the Board of Directors of 
      any parent company in their sole discretion.

2.5   "Company" shall mean Collins & Aikman Products Co.

2.6   "Division" means an operating division of the Company for which EBIT 
      performance goals are established and approved by the Committee and the 
      President and CEO.

2.7   "Earnings Before Interest and Taxes" ("EBIT") means earnings before 
      interest and taxes (including imputed interest and taxes) as determined 
      by the Company in accordance with generally accepted accounting 
      principles.

2.8   "Effective Date" means January 28, 1996.


2.9   "Maximum Performance Goal" means the highest level of performance 
      specified for the EBIT financial measure.  Performance at (and above) 
      this level is associated with the maximum level of bonus payouts for 
      each measure.

2.10  "Participant" means a key executive or staff person designated as being
      eligible for an award under the Plan.
    
2.11  "Plan Year" means the 1996 fiscal year ending December 28, 1996.

</PAGE>                                                                    2

<PAGE>
2.12  "Target Bonus" means a specified percentage of a Participant's Base Salary
       as determined pursuant to the provisions of the Plan.

2.13  "Target Performance Goal" is the expected level of performance established
       for the EBIT financial performance measure based on the Company's and, 
       where applicable, Division's budget and other considerations.  This 
       level of performance is associated with the Target Bonus level of 
       bonus payouts.

2.14  "Threshold Performance Goal" is the lowest acceptable level of performance
       specified for the EBIT financial performance measure.  This level of 
       performance is associated with the lowest level of bonus payouts.


ARTICLE 3. Eligible Executives

3.1    Eligible Executives.  Key executives and staff of the Company and 
       Divisions are eligible to be named Participants in the Plan for the Plan
       Year.  Generally, only those executives and staff whose potential 
       contributions are deemed to be important to the success of the Company or
       Division in achieving its objectives will be designated as Participants. 
       The designation of eligible executives shall be the responsibility of the
       Vice President - Human Resources and President and CEO of the Company.  
       See Article 5 regarding Participant selection.


ARTICLE 4.   Setting Performance Goals

4.1    Budgets and Performance Goals  

       The annual budget of the Company shall form the initial basis for setting
       financial performance goals.  

       Threshold, Target and Maximum EBIT Performance Goals will be established
       for the Company and each Division.  Threshold and Maximum goals may or
       may not be pre-determined based on a fixed percent of the Target goal.  

       The final determination of goals shall be subject to the approval of the
       Committee, in their sole discretion.

4.2    Performance Goal Setting Process  

         a. Performance Goal Recommendations:  Upon finalization of the 
            Company's budget, the President and CEO shall submit recommended
            Threshold, Target and Maximum EBIT Performance Goals and any 
            interim goals.
</PAGE>                                                                   3

<PAGE>
         b. Performance Goal Approval:  Final approval of the performance 
            goals shall be the responsibility of the Committee.  It is 
            contemplated that such goals, once set, will not change for any 
            reason during the fiscal year.  The Committee may,
            in its sole discretion, alter or amend these goals if deemed 
            necessary or appropriate.


ARTICLE 5. Selecting Plan Participants; Assigning Target Bonuses

5.1    Participant Selection. 

       The President and CEO and each Division head (as appropriate) shall 
       recommend as a Plan Participant any executive or key employee whose 
       potential contributions to his/her unit's performance are considered
       important to the success of their unit. Such recommendations are subject 
       to the Plan and the final approval of the Vice President - Human 
       Resources and President and CEO.

         a.  Eligible Group.   The group of eligible employees shall include, 
             but not be limited to, senior executives and their direct reports 
             at the Company staff level, Division heads and senior management
             of the Divisions and their direct reports. Key employees below 
             these levels may be included.
  
         b.  Approval.  No employee shall become a participant in the Plan, 
             nor shall Plan participation be discussed with an employee, 
             until approval is received in writing from the Vice President - 
             Human Resources.

5.2    Assignment of Target Bonuses
    
         a.  Target Bonus Guidelines.  The Vice President - Human Resources and 
             the President and CEO have the responsibility to assign and 
             recommend a Target Bonus for each Participant.  The recommended 
             Target Bonus, will take into account the Participant's: a) position
             relative to those of other Participants, b) anticipated 
             contribution to the organization's performance and c) external
             competitive bonus rates for similar positions in similar 
             industries. 

         b.  Target Bonus Changes.  From time to time, due primarily to changes
             in position, it may be necessary to modify an assigned Target 
             Bonus.  The Vice President - Human Resources and President and 
             CEO shall have the authority to make such modifications subject
             to the terms of this Plan.  
</PAGE>                                                                      4

<PAGE>
5.3    Communication of Performance Goals, Participant Eligibility and Target 
       Bonuses

       The Vice President - Human Resources has the responsibility to 
       communicate to each Participant his or her unit's performance goals, 
       Participant eligibility and Participant Target Bonus, provided: a) 
       the necessary approvals have been obtained before any communication 
       takes place, b) any communication regarding the Target Bonus, 
       written or otherwise, is fully consistent with this Plan, c) it is
       clear that the recommendation for program participation and bonus 
       eligibility is not a guarantee of payment or amount, and d) a 
       Participant be provided a copy of this Plan upon request.


ARTICLE 6.  Granting Participant Bonuses

6.1   Introduction

      Bonuses based on EBIT performance will be paid only if the Participant's
      unit (i.e., Division or Company, as appropriate) hits its EBIT Threshold.
      It is not necessary for the Company to achieve its EBIT threshold for a 
      Division to receive a bonus based on EBIT.  

      All bonuses are subject to the final approval of the Committee.

6.2   EBIT Bonus Calculation.  When the EBIT bonus is determined, it is 
      calculated as a percent of the Target Bonus per the following schedule:

      Company/Division EBIT                                    
      Performance Level Achieved:     Threshold     Target       Maximum

      Payout as a % of Target Bonus      50%         100%           200%


      In addition, the Committee may establish interim EBIT performance levels.
      Straight line interpolation is used between Threshold and Target; and 
      between Target and Maximum.  


6.3   Bonus Recommendations, Approvals and Distribution  

         a.  Bonus Recommendations. The President & CEO shall, as soon as 
             possible following the determination of year-end results, 
             submit to the Committee a list of recommendations for all Plan 
             Participants for actual bonus awards.  In determining bonus 
             awards, the President and CEO may, in his sole discretion,
             use other factors   such as cash flow, etc.   in determining 
             the level of achievement of the financial performance measure.
             Where a recommended award is different than a calculated award,
             the variance should be noted.
</PAGE>                                                                    5

<PAGE>
             In arriving at the recommended awards, the Vice President - Human 
             Resources shall work with each Division head in considering the
             Participants' Target Bonus levels, the calculated awards based 
             on actual EBIT performance, and the Participants' relative 
             contributions to the unit's performance.  The Division head
             has, therefore, the discretion to modify individual calculated 
             awards to account for different performance levels. If one 
             individual's award is modified upward, however, other awards 
             have to be adjusted downward such that the net change of all 
             modifications is $0.  In other words, the sum of all awards 
             calculated must stay the same regardless of any changes in 
             individual awards.

             Subject to the other provisions hereof, in no event shall a 
             Participant who is eligible for a calculated award have his/her
             award reduced below 75% of the award as calculated.  
             Recommendations for Company staff shall normally be based 
             entirely on the actual performance of the Company as a whole.

         b.  Final Approval.  The Committee shall have final approval of 
             Company and Division operating results to be used in bonus 
             calculations and the timing, and amount of all bonus payments.

         c.  Bonus Distribution. Final approval by the Committee shall 
             authorize the President and CEO to make bonus grants as approved.
             The Vice President - Human Resources shall effect the payment 
             of the bonus as soon as is administratively practicable once 
             the bonuses are approved.


ARTICLE 7.   Plan Administration

7.1   Administrative Responsibilities

         a.  Overall Plan administration shall be the responsibility of the 
             Committee who shall have absolute and final discretion regarding
             interpretation of Plan and sole authority to make all decisions 
             with respect to Plan.

         b.  The Committee shall have the authority to, at their discretion, 
             approve all performance goals, actual performance results, 
             recommended bonuses, Plan interpretations and modifications 
             and to take any and all other actions at any time they deem 
             necessary or appropriate for the administration of the Plan.  
         
         c.  Responsibility for plan implementation and operation has been
             delegated by the Committee to the President and CEO and the 
             Vice President - Human Resources who shall have the 
             responsibility for:

             1.  approving Participant rosters and Participant Target Bonuses,

             2.  ensuring that performance goals are submitted, reviewed and 
                 approved on a timely basis;
</PAGE>                                                                   6

<PAGE>
             3.  ensuring that year-end results and recommended bonuses for 
                 all eligible Participants are submitted, reviewed and 
                 approved on a timely basis; and
 
            4.  maintaining appropriate records with respect to performance 
                goals, eligible Participants, Target Bonuses, actual awards,
                all necessary written approvals and other records as 
                appropriate.

7.2   Award Payments

         a.  Payment of awards shall be made on or before March 1 of the 
             year immediately following the year for which the performance 
             goals have been set.

         b.  In the event of a change of assignment or transfer that would 
             result in a change of Target Bonus during the course of the year,
             the participant's bonus calculation shall be determined by 
             mutual agreement with the Division head, the President and CEO 
             and the Vice President - Human Resources.

         c.  If a person is not on the payroll at the end of the fiscal year, 
             a bonus will not be paid regardless of length of service or 
             reason for termination except as noted herein.  Exceptions may 
             be made by the Vice President - Human Resources and the 
             President and CEO in their sole discretion for terminations 
             prior to the end of the fiscal year due to death, total and 
             permanent disability (as defined by the applicable disability 
             plan(s)), and Early or Normal Retirement (as defined by the
             applicable retirement plan(s)).  An exception may also be made 
             for employees on approved leaves of absence.  A pro rata bonus 
             based on the executive's contributions to his/her objectives 
             may be payable under these circumstances. In the event of the 
             death of a Participant, the Participant's beneficiaries shall be
             entitled to the awards, if any, to which the Participant would 
             have otherwise been entitled. 

             An additional exception may be made in the event of the sale 
             of a unit.  In such cases, the Committee may, in its sole 
             discretion, award discretionary bonuses based on performance to
             date.  The sale of a unit does not necessarily entitle a Plan 
             participant to a bonus under this Plan.

         d.  A former Plan Participant who is not on the payroll when awards 
             are distributed (approximately March 1) but who was on the payroll
             at the end of the fiscal year, shall generally be entitled to a
             bonus, subject to the terms of this Plan.

         e.  An employee discharged for Cause, as defined above, shall forfeit
             any and all rights to a bonus under this Plan, even if the employee
             is on the payroll at the end of the fiscal year.
</PAGE>                                                                    7

<PAGE>
7.3   General Provisions

         a.  The Plan is intended to constitute an "unfunded" plan for the 
             incentive compensation of a select group of key management 
             employees of the Company and its Divisions.

         b.  Neither the Plan nor any action taken under the Plan shall be 
             construed as:

             1)  giving any employee any right to be retained in the employ 
                 of the Company, or Division.

             2)  affecting the right of the above-mentioned entities to 
                 terminate the employment of any individual at any time 
                 for any reason; or

             3)  interfering with the rights created under any separate 
                 written employment or severance agreement.

         c.  Should the provisions of a Participant's employment contract not 
             be consistent with the provisions of the Plan, the provisions 
             of the employment contract shall control.

         d.  The Committee may alter, amend or terminate the Plan at any time 
             or from time to time.

         e.  Neither the Board nor the Committee, nor the Company nor any 
             Division, nor any officers, directors or employees shall have 
             any liability to any Participant (or his/her beneficiaries) 
             under the Plan or otherwise on account of any action taken,
             or not taken, in good faith by any of the foregoing persons with
             respect to the business or operations of such entities 
             notwithstanding the fact that any such action or inaction in 
             any way whatsoever may adversely affect the value of any
             awards, rights or benefits of a Participant (or his/her 
             beneficiaries) under the Plan. Unless the Participant specifies
             otherwise in writing to the Committee, beneficiaries, for the 
             purposes of this Plan, shall mean the beneficiaries identified
             by the Participant for his/her qualified pension or retirement
             plan(s).

         f.  The Plan and all actions taken pursuant to the Plan shall be 
             governed by, and construed in accordance with, the internal laws 
             of the State of New York.

         g.  The invalidity or unenforceability of any one or more provisions 
             of the Plan shall not affect the validity or enforceability of 
             any other provisions of the Plan, which shall remain in full 
             force and effect.

         h.  Correspondence regarding this Plan should be sent to the Vice 
             President - Human Resources, Collins & Aikman Products Co., 
             Post Office Box 32665, Charlotte, NC  28232.
</PAGE>                                                                      8



                                                                 Exhibit 11

                       Collins & Aikman Corporation
                     Computation of Earnings Per Share
                    In thousands, except per share data
                                (Unaudited)



                                        Quarter Ended      Six Months Ended
                                      July 27,  July 29,  July 27,  July 29,
                                        1996      1995      1996      1995


Average shares outstanding during      
 the period.........................     69,073    70,373    69,074    70,447

Incremental shares under stock
 options computed under the treasury
 stock method using the average            
 market price of issuer's stock
 during the period                          917     1,156       939     1,192

  Total shares for primary EPS           69,990    71,529    70,013    71,639

Additional shares under stock
 options computed under the treasury
 stock method using the ending price       
 of issuer's stock..................         25       157        54        78

  Total shares for fully diluted EPS     70,015    71,686    70,067    71,717

Income (loss) applicable to common
  shareholders:
  Continuing operations (1) .......    $ 11,804   $ 9,398   $26,139   $37,762
  Discontinued operations .........       3,717     6,047     4,524    11,584
  Income before extraordinary loss       15,521    15,445    30,663    44,346
  Extraordinary loss ..............      (6,610)     -       (6,610)     -


  Net income (loss) ...............    $  8,911   $15,445   $24,053   $44,346



Income (loss) per primary and fully
  diluted common share:
  Continuing operations ...........    $    .17   $   .13   $   .37   $   .46
  Discontinued operations .........         .05       .09       .06       .16
  Extraordinary loss ..............        (.09)      -        (.09)      -


  Net income (loss) ...............    $    .13   $   .22   $   .34   $   .62
                                                               


<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 SIX MONTHS ENDED JULY 27, 1996 AND SUCH IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JAN-25-1997
<PERIOD-END>                               JUL-27-1996
<CASH>                                          14,542
<SECURITIES>                                         0
<RECEIVABLES>                                  168,932
<ALLOWANCES>                                     3,928
<INVENTORY>                                    132,720
<CURRENT-ASSETS>                               483,712
<PP&E>                                         486,522
<DEPRECIATION>                                 204,441
<TOTAL-ASSETS>                               1,111,821
<CURRENT-LIABILITIES>                          254,624
<BONDS>                                        782,613
                                0
                                          0
<COMMON>                                           705
<OTHER-SE>                                   (203,554)
<TOTAL-LIABILITY-AND-EQUITY>                 1,111,821
<SALES>                                        694,353
<TOTAL-REVENUES>                               694,353
<CGS>                                          556,693
<TOTAL-COSTS>                                  556,693
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   299
<INTEREST-EXPENSE>                              27,676
<INCOME-PRETAX>                                 43,910
<INCOME-TAX>                                    17,771
<INCOME-CONTINUING>                             26,139
<DISCONTINUED>                                   4,524
<EXTRAORDINARY>                                (6,610)
<CHANGES>                                            0
<NET-INCOME>                                    24,053
<EPS-PRIMARY>                                      .34
<EPS-DILUTED>                                      .34
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission