PILLOWTEX CORP
10-K, 1998-04-03
MISCELLANEOUS FABRICATED TEXTILE PRODUCTS
Previous: PILLOWTEX CORP, DEF 14A, 1998-04-03
Next: ARCADIA RECEIVABLES FINANCE CORP, 8-K, 1998-04-03



<PAGE>

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

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                              __________________


                                  FORM 10-K

   X   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934
                  FOR THE FISCAL YEAR ENDED JANUARY 3, 1998

_____  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 1-11756

                            PILLOWTEX CORPORATION
            (Exact name of registrant as specified in its charter)

              TEXAS                            75-2147728
       (State of Incorporation)               (I.R.S. Employer
                                             Identification No.)

     4111 MINT WAY, DALLAS, TEXAS               75237
(Address of Principal Executive Offices)       (Zip Code)

      Registrant's telephone number, including area code: (214) 333-3225
                              __________________

         SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                 NAME OF EACH EXCHANGE
         TITLE OF EACH CLASS                      ON WHICH REGISTERED
    -----------------------------               -----------------------
    Common Stock, $0.01 par value               New York Stock Exchange

         SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                                     None
                              __________________

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

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

The aggregate market value of the voting stock held by non-affiliates of the
Registrant as of March 20, 1998 was $389,930,943.

As of March 20, 1998, Registrant had 14,016,422 shares of Common Stock
outstanding.
                              __________________

                     DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's 1997 Annual Report to Shareholders and the
Registrant's Proxy Statement for its 1998 Annual Meeting of Shareholders are
incorporated by reference in Parts II, III, and IV  hereof.

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

<PAGE>

     UNLESS THE CONTEXT OTHERWISE REQUIRES, REFERENCES TO THE "COMPANY" INCLUDE
PILLOWTEX CORPORATION AND ITS SUBSIDIARIES.


                        CAUTIONARY STATEMENT REGARDING
                          FORWARD-LOOKING STATEMENTS

     This report and other reports and statements, including those incorporated
by reference herein, filed by the Company from time to time with the Securities
and Exchange Commission (collectively, "Company SEC Filings") contain or may
contain certain forward-looking statements.  Such statements are based upon the
beliefs and assumptions of, and on information available to, the Company's
management.  Any statements preceded by, followed by, or that include the words
"anticipates," "believes"' "expects," "estimates," "intends," or similar
expressions contained in Company SEC Filings, as well as any other statements
contained in Company SEC Filings regarding matters that are not historical
facts, are or may constitute forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995.

     Because such forward-looking statements are subject to various risks and
uncertainties, results and values may differ materially from those expressed in
or implied by such statements.  Many of the factors that will determine these
results and values are beyond the Company's ability to control or predict.  The
Company's shareholders are cautioned not to place undue reliance on such
statements, which speak only as of the date of the document in which they are
contained.

     The Company's shareholders should understand that the following important
factors, in addition to those discussed elsewhere in Company SEC Filings, could
affect the Company's future results and could cause results and values to differ
materially from those expressed in or implied by such forward-looking
statements:  (i) the Company's significant leverage and debt service
obligations; (ii) the restrictive covenants contained in the instruments
governing the Company's indebtedness; (iii) the Company's ability to achieve
certain cost savings; (iv) the Company's ability to integrate acquired
operations successfully with existing operations; (v) the price and availability
of raw materials used by the Company; (vi) general retail industry conditions;
(vii) the Company's ability to renew key trademark licenses; (viii) the goodwill
associated with the brand names owned by the Company and the Company's ability
to protect its proprietary rights in such brand names; (ix) the Company's
ability to retain key customers; (x) the Company's relationships with both union
and nonunion employees; (xi) the influence of significant shareholders of the
Company; (xii) the Company's dependence on key management personnel; and
(xiii) the seasonality of the Company's business.  The foregoing factors are
discussed in greater detail under the caption "Risk Factors" in each of the
Joint Proxy Statement/Prospectus forming a part of the Company's Registration
Statement on Form S-4 (No. 333-36663) and the Prospectus forming a part of the
Company's Registration Statement on Form S-4 (No. 333-46209).


                                        PART I

ITEM 1.  BUSINESS

RECENT DEVELOPMENTS

     On December 19, 1997, a wholly owned subsidiary of the Company was merged
with and into Fieldcrest Cannon, Inc.  ("Fieldcrest"), whereupon Fieldcrest
became a wholly owned subsidiary of the Company.  Since the consummation of such
merger (the "Fieldcrest Merger"), the Company has disposed of certain non-core
business assets of Fieldcrest for approximately $38.7 million in cash.  The
Company plans to continue to evaluate certain Fieldcrest properties and lines of
business unrelated to its core home textile business of towels, bath rugs,
sheets and fashion bedding and expects to enter into additional agreements for
the disposal of such properties and businesses.  See "- Products - Traditional
Fieldcrest Product Lines - Disposition of Certain Non-Core Business Assets."

     On January 20, 1998, the Company announced that it was consolidating its
four blanket production locations into two facilities in  Swannanoa, North
Carolina and Westminster, South Carolina.  In connection with such

                                      -2-
<PAGE>

consolidation, the Company intends to close certain facilities operated by its
subsidiaries, Manetta Home Fashions, Inc. and Tennessee Woolen Mills, Inc.

GENERAL

     The Company, founded in 1954, is a leading North American designer,
manufacturer, and marketer of home textile products, offering a full line of bed
pillows, sheets, blankets, mattress pads, down comforters, towels, bath rugs,
and other home textile products.  The Company markets to major mass merchants,
department stores, and specialty retail stores, providing its customers a
centralized "one-stop" source for their home textile merchandise.  The Company
also markets products to wholesale clubs, catalog merchants, and institutional
distributors.

COMPETITIVE STRENGTHS

     The Company's management team believes the following competitive strengths
enhance the Company's position in the marketplace:

          -  INDUSTRY LEADING BRANDS:  As a result of the Fieldcrest Merger, the
     Company owns some of the most recognizable brand names in the industry,
     including Royal Velvet-Registered Trademark-, Cannon-Registered Trademark-,
     Fieldcrest-Registered Trademark-, Royal Family-Registered Trademark-,
     Caldwell-Registered Trademark-, Charisma-Registered Trademark-, St.
     Mary's-Registered Trademark-, and Touch of Class-Registered Trademark-.
     Furthermore, through licensing agreements, the Company currently has rights
     to manufacture and, in some instances, market certain bedding products
     under such well-known brands as Ralph Lauren, Disney's Mickey
     UNLIMITED-Registered Trademark-, Mickey's Stuff for Kids-Registered
     Trademark-, and Mickey & Co.-Registered Trademark-, Comforel-Registered
     Trademark-, Adrienne Vittadini-Registered Trademark-, Ellen
     Tracy-Registered Trademark-, and Waverly-Registered Trademark-. This
     diverse portfolio of premier brand names allows the Company to
     differentiate its products from those of its competitors and provides
     distinct brand names for different channels of retail distribution and for
     different price points.  These brand names also enable the Company to
     assist its customers in coordinating their product offerings and
     differentiating such offerings from those of their competitors.

          -  STRONG CUSTOMER RELATIONSHIPS:  The Company has established
     relationships with the top home textile retailers in North America.  The
     Fieldcrest Merger has enhanced these relationships, providing the Company's
     customers the benefits of a true "one-stop" source for bed and bath
     products.  These strong relationships  create a stable base from which the
     Company can pursue future business and new product introductions.

          -  CREATIVE MERCHANDISING STRATEGIES:  Historically, both the Company
     and its recently acquired Fieldcrest subsidiary have maintained creative
     partnerships with their customers, including extensive merchandising
     programs, that have resulted in the creation of successful new products,
     product mix strategies, point-of-sale concepts, and advertising campaigns.
     Retail customers are increasingly demanding exclusive or specially designed
     product lines to differentiate their product offerings from those of other
     retailers and to implement price tiering in order to achieve higher
     margins. The Company will continue this collaboration with its retail
     customers to design products and marketing programs responsive to
     individual customer's needs.

          -  LOW COST OPERATING CAPABILITIES:  As a result of its continued
     emphasis on cost-containment and capital expenditures to obtain greater
     plant efficiencies, the Company is a low cost producer of bed pillows,
     blankets, down comforters, and mattress pads in the home textile industry.
     The Fieldcrest Merger provides the Company with efficient, low cost towel
     and bath rug production capabilities, including a new, state-of-the-art
     towel production facility.  In addition, the Company has emphasized a low
     cost of operations, creating a competitive advantage by operating with one
     of the lowest SG&A expenses, as a percentage of sales, in the industry.
     The Company believes that significant opportunities exist to improve this
     competitive position by lowering Fieldcrest's SG&A costs as a percentage of
     sales to the Company's historic levels.

BUSINESS STRATEGY

     The Company's strategic objectives are to capitalize on its industry
leading position by leveraging the strength of its brand names, customer
relationships, and operational capabilities across its comprehensive array of
product offerings.  The Company's strategic focus will be as follows:

                                      -3-
<PAGE>

          -  CAPITALIZE ON INDUSTRY LEADING POSITION:  The Company will focus on
     leveraging its market leadership by implementing sales and marketing
     programs designed to facilitate a customer-driven "pull" strategy.  By
     cross-marketing its various products using the Company's strong brand
     names, the Company will create enhanced product value and facilitate
     greater differentiation of its products from those of its competitors.

          -  DEVELOP THE PREMIER "ONE-STOP SHOP" FOR HOME TEXTILES:  The breadth
     of the Company's product lines provides it with a significant competitive
     advantage as it can offer its retailer customers a centralized "one-stop"
     purchasing source for their home textile merchandise.  The Company's
     extensive assortment of home textile products includes fashion and utility
     bedding, as well as a full line of bath products.  The Company will exploit
     its position as a "one-stop" purchasing source by continuing its practice
     of offering broad product assortments across diverse product lines, thereby
     offering retailers a central source from which to efficiently and
     effectively purchase their home textile items.

          -  FURTHER STRENGTHEN CUSTOMER RELATIONSHIPS:  The Company has a long
     history of strong customer relationships with the top retailers in the
     United States and Canada.  The Company has developed these relationships by
     providing value-added services, such as innovative marketing and cross-
     merchandising capabilities.  The Company believes that the value of such
     services to retailers will be increased significantly by combining the
     Company's traditional product lines with the traditional product lines of
     Fieldcrest in a centralized purchasing source and utilizing the Fieldcrest
     portfolio of brand names across all such product lines.  The Company will
     also increase the use of marketing and cross-merchandising services in
     connection with the traditional Fieldcrest products, creating opportunities
     for added sales and providing retailers with more opportunities to
     differentiate their product offerings from those of their competitors.

          -  ENHANCE OPERATIONAL EFFICIENCIES:  The Company will continue to
     focus on reducing its manufacturing cost structure by rationalizing its
     current operations and investing in automation, equipment modernization,
     process improvements, and system controls throughout all aspects of its
     business.  The Company's management believes that significant opportunities
     exist to improve production efficiency through capital investment, improved
     operational logistics, selective outsourcing, and increased utilization of
     information systems.  The Company intends to make capital expenditures in
     excess of $240.0 million over the next several years, principally to
     modernize the acquired Fieldcrest sheet and certain towel manufacturing
     facilities through the addition of new machinery and equipment.  The
     Company anticipates that approximately $100.0 million in capital
     expenditures will be made in fiscal 1998.

          -  REALIZE SIGNIFICANT COST SAVINGS:  The Company estimates that it
     will realize approximately $21.6 million of annual cost savings as a result
     of the Fieldcrest Merger.  These cost savings are comprised of
     approximately $20.3 million of savings from the elimination of duplicate
     staff salaries and approximately $1.3 million of savings from the
     elimination of duplicative corporate expenses.  In addition, the Company
     expects to realize significant ongoing cost savings, including at least
     $8.4 million to be realized during fiscal 1998, as follows: (i) $0.9
     million by eliminating other redundant cost functions; (ii) $2.0 million by
     improving procurement efficiencies by exploiting the combined company's
     purchasing power; (iii) $3.0 million by reducing trade advertising; (iv)
     $1.0 million by rationalizing and streamlining operations; and (v) $1.5
     million by reducing the use of outside consultants.

PRODUCTS

TRADITIONAL PILLOWTEX PRODUCT LINES

     GENERAL.  The Company originally expanded its historic pillow operations to
include blankets through the acquisition of Manetta Mills, Inc. in August 1993
and Tennessee Woolen Mills, Inc. in September 1993.  In addition, in December
1994, the Company acquired substantially all of the assets of Beacon
Manufacturing Company ("Beacon"), a manufacturer of cotton and synthetic
blankets and throws.  The Company expanded its manufacturing operations into
Canada through the acquisition of Torfeaco Industries, Ltd. ("Torfeaco"), a
manufacturer of fashion and synthetic bedding products, in December 1993, and
Imperial Feather Company ("Imperial"), a manufacturer of bedding products,
including natural fill and synthetic bed pillows, down comforters, and comforter
covers, in August 1994.  In 1996, the

                                      -4-
<PAGE>

Company acquired certain assets from Fieldcrest's blanket operations,
including a large number of newer, more efficient looms that have been
installed at the Company's other blanket facilities.  For a brief description
of the Company's recently announced consolidation of its blanket operations,
see "- Recent Developments."

     The combination of its historic pillow operations with the acquired
top-of-the-bed product lines enabled the Company to build its traditional
business around four utility bedding product lines that have a low risk of
obsolescence. These include bed pillows (including natural fill, synthetic
fiber fill, and latex), blankets (including cotton, wool blends, acrylic and
polyester blankets, and throws), down comforters, and mattress pads
(including thread quilt, sonic quilt and convoluted foam).  The Company's
traditional product lines also include other bedroom textile furnishings,
such as comforter covers, featherbeds, pillow protectors, decorative pillows,
bedspreads, synthetic comforters, pillow shams, dust ruffles, and window
treatments.

     BED PILLOWS.  The Company believes that it is a leading manufacturer and
marketer of bed pillows in North America.  Pillowtex produces and markets a
broad line of traditional bed pillows, as well as specially designed bed pillows
such as the BedMate-Registered Trademark- body pillow and Great
Shapes-Registered Trademark- pillows, including Euro Square, U-Neck and Neck
Roll. The Company offers products at various levels of quality and price, from
synthetic pillows sold at retail prices as low as $4 to fine white goose down
pillows sold at a retail price of up to approximately $185.

     The Company believes that it is a leading feather and down pillow
manufacturer in North America, offering products filled with quality goose and
duck down, or blends of feather and down, in a range of grades.  These
materials, known as "natural fill," are noted for their loft and resiliency.

     The Company also manufactures and markets a full line of bed pillows
featuring staple (cut and crimped), tow (continuous filament), and cluster
(individual ball) synthetic fiber fills.  The Company believes that it is a
leading supplier of premium synthetic and latex bed pillows in North America.

     BLANKETS.  The Company believes that it is a leading producer of blankets
in North America, manufacturing woven and nonwoven conventional and thermal
weave blankets and throws in a wide assortment of fibers, including cotton, wool
blend, acrylic, and polyester.  The Company is the exclusive supplier in North
America of blankets for Ralph Lauren.  The Company has a strong presence in the
infant blanket market with products ranging from nonwoven receiving blankets, to
jacquard throws, to the finest Supima-Registered Trademark- cotton crib blanket.
The Company also designs and manufactures a full line of decorative cotton and
acrylic jacquard throws.

     DOWN COMFORTERS.  The Company was a pioneer in marketing down comforters in
the United States, and the Company believes that it is a leading manufacturer
and marketer of down comforters in North America.  Down comforters have become
increasingly popular for both their insulation and fashion qualities, selling
well in both warm and cool climates.  They sell at department stores at prices
ranging from $70 to approximately $400.  Increasingly popular higher end
comforters typically offer more down fill, sport higher thread count shells, and
feature more appealing "surface interest," such as damask dots, stripes, and
checks.

     MATTRESS PADS.  The Company believes that it is a leading manufacturer and
marketer of mattress pads in North America, producing and marketing a complete
line of mattress pads, including sizes for adults and children, natural and
synthetic filled, flat, and fitted as well as its skirted Adjust-A-Fit-
Registered Trademark- mattress pad, an adjustable fit mattress pad made with
Lycra-Registered Trademark-, a multidirectional stretch material produced by
E.I. DuPont de Nemours & Co. ("DuPont").  The Adjust-A-Fit-Registered Trademark-
mattress pad correctly fits a broad range of mattress thicknesses, including
pillow top mattresses.

     OTHER BEDROOM TEXTILES.  The Company offers a variety of other
complementary bedroom textile products, including comforter covers, featherbeds,
pillow protectors, synthetic fill comforters, decorative pillows, pillow shams,
dust ruffles, and window treatments.  These products represent a source of
additional profitability as "add-on" sales for retailers.

TRADITIONAL FIELDCREST PRODUCT LINES

     GENERAL.  With its recent acquisition of Fieldcrest, the Company expanded
its operations to include the traditional Fieldcrest product lines.  These
product lines include towels, bath rugs, sheets and fashion bedding.

                                      -5-
<PAGE>

Fieldcrest's products are sold under such brand names as Royal Velvet-Registered
Trademark-, Cannon-Registered Trademark-, Fieldcrest-Registered Trademark-,
Royal Family-Registered Trademark-, Charisma-Registered Trademark-, and St.
Mary's-Registered Trademark-.

     TOWELS.  Fieldcrest's bathroom textile products include bath, hand, and
fingertip towels, washcloths, and bath mats. Royal Velvet-Registered
Trademark-, Fieldcrest-Registered Trademark-, Cannon-Registered Trademark-,
Charisma-Registered Trademark-, and St. Mary's-Registered Trademark- are
well-known, high quality towel brand names, providing Fieldcrest with a
strong market position in key sectors of the North American market.
Fieldcrest is also recognized as the color leader in the towel industry as it
markets 40 colors in its Royal Velvet-Registered Trademark- franchise.  In
the marketplace, Fieldcrest differentiates its towels by using fine ring spun
cotton yarns to produce Royal Velvet-Registered Trademark- towels and pima
cotton yarns for Charisma-Registered Trademark- towels.  The towel line
includes solid color cam and dobby towels, woven stripes, and fancy
jacquards, as well as printed towels. Retail prices of Fieldcrest's towels
range from $1.84 for a 25-inch by 42-inch solid color towel to approximately
$25.00 for a 30-inch by 52-inch Charisma-Registered Trademark- towel made of
Supima-Registered Trademark-cotton.

     BATH RUGS.  Fieldcrest markets a variety of bath and accent rugs in
conjunction with its towel offering.  Sizes range from 18-inches by 30-inches
to 50-inches by 30-inches.  These products are marketed under the Royal
Velvet-Registered Trademark-, Cannon-Registered Trademark-,
Fieldcrest-Registered Trademark-, Royal Family-Registered Trademark-, and
Charisma-Registered Trademark- brands, as well as private labels.  Retail
prices for bath rugs range from $4.99 to approximately $35.00.

     SHEETS AND FASHION BEDDING.  Fieldcrest produces a wide variety of
sheets, ranging from a 128-thread count sheet of blended cotton and polyester
to top-of-the-line 310-thread count 100% pima cotton sheets.  Its principal
brand names for this product line include Royal Velvet-Registered Trademark-,
Cannon-Registered Trademark-, Fieldcrest-Registered Trademark-, and
Charisma-Registered Trademark-.  Among Fieldcrest's sheeting strengths are
solid color sheets with coordinating decorative bedding accessories. In
addition to sheets, Fieldcrest's fashion bedding products consist of matching
comforters, duvet covers, and pillow shams along with coordinated ruffled or
pleated bed skirts.  Retail prices of Fieldcrest's sheets start at
approximately $6.99 for a twin size, 128-thread count sheet set and extend to
approximately $150.00 for a king size, 310-thread count Charisma-Registered
Trademark- sheet.  Comforters are sold at retail prices as low as $19.99 for
a solid color twin size to approximately $450.00 for a king size
Charisma-Registered Trademark- comforter.

     DISPOSITION OF CERTAIN NON-CORE BUSINESS ASSETS.  Prior to January 1998,
Fieldcrest marketed shower curtains and ceramic bath accessories as
complementary bath products for its towel and bath rug product lines.  In
January 1998, the Company entered into a license agreement with Ex-Cell Home
Fashions, Inc. ("Ex-Cell"), pursuant to which the Company granted Ex-Cell an
exclusive, world-wide license to manufacture, sell, and distribute shower
curtains and bath accessories under the Fieldcrest family of brands, including
Royal Velvet-Registered Trademark-, Cannon-Registered Trademark-,
Fieldcrest-Registered Trademark-, Charisma-Registered Trademark-, and Touch of
Class-Registered Trademark-.  The license agreement requires royalty payments to
the Company based upon product sales, including payments of minimum annual
royalties, and is for an initial term of five years with up to two optional
renewal terms of five years each.

     Prior to March 1998, Fieldcrest also manufactured and marketed a full line
of ready-made furniture coverings through its SureFit-Registered Trademark-
operations.  In March 1998, the Company sold Fieldcrest's SureFit-Registered
Trademark- operations.

     For additional information regarding the Company's disposition of certain
non-core business assets of Fieldcrest, see "- Recent Developments."

MARKETING, SALES, AND DISTRIBUTION

     The Company markets its products to major mass merchants, department
stores, and specialty retail stores, as well as to wholesale clubs, catalog
merchants, and institutional distributors.

     The Company's top ten customers accounted for approximately 66% of its
total sales in fiscal 1997.  The top ten customers of Fieldcrest, which was
acquired by the Company in December 1997, accounted for approximately 55% of
Fieldcrest's total sales for its 1997 fiscal year.  Wal-Mart Stores, Inc.
(including Wal-Mart and Sam's Club stores) ("Wal-Mart") and Dayton Hudson
Corporation (including Mervyn's, Marshall Field's, and Target Stores) accounted
for 14% and  13%, respectively, of the Company's total sales in fiscal 1997; no
other customer accounted for more than 10% of the Company's total sales in
fiscal 1997.  Wal-Mart was Fieldcrest's largest customer in 1997, representing
approximately 25% of Fieldcrest's total sales for its 1997 fiscal year; no other
customer accounted for more than 10%

                                      -6-
<PAGE>

of Fieldcrest's total sales in 1997. Consistent with industry practice, the
Company (including its Fieldcrest subsidiary) generally does not operate
under long-term written supply contracts with its customers.

     As a supplement to its primary distribution channels, the Company's
Fieldcrest subsidiary operates retail outlet stores which sell Fieldcrest's
products directly to customers.  These stores sell both first quality
merchandise and seconds or "off-goods" at competitive retail prices and are
typically located in regions which are not served by Fieldcrest's primary
customers.  The Company believes that Fieldcrest's retail outlet stores provide
an effective channel for the distribution of second quality merchandise and
enhances its distribution of first quality products in regions where consumers
would not otherwise have access to Fieldcrest's products.  Total sales at
Fieldcrest's retail outlet stores were $42.0 million or 4% of Fieldcrest's total
sales for its 1997 fiscal year.

     The use of the Fieldcrest brand names is segmented by distribution channel
in order to solidify the perceived value of such brands and maintain their
integrity.  Royal Velvet-Registered Trademark-, Fieldcrest-Registered
Trademark-, and Royal Family-Registered Trademark- brand name bed and bath
products are distributed primarily to leading department stores, specialty home
furnishing stores, and catalog merchants.  St. Mary's-Registered Trademark- and
Cannon-Registered Trademark- brand name bed and bath products are distributed
through mass merchants.  The Fieldcrest brand names are supported  with national
consumer advertising.  Fieldcrest also utilizes private brands through large
chain stores and also sells a smaller amount of unbranded products to
institutional and government customers.  Approximately 95% of Fieldcrest's total
sales for its 1997 fiscal year were derived from products carrying Fieldcrest
brand names.

     The Company's current international business is concentrated in Canada,
although it also sells in Mexico, Latin America, and overseas.  The Company's
acquisition of Torfeaco in 1993 and of Imperial and Beacon in 1994, greatly
enhanced the Company's market position in Canada and its relationships with
important Canadian retailers.

     The Company's relationship with the Polo Ralph Lauren Corporation began
in 1987 and the Ralph Lauren brand name is among the Company's most important
licensed trademarks.  The Company holds an exclusive license for pillows,
blankets, down comforters, and mattress pads in North America, and a
non-exclusive license to manufacture, and in certain cases to sell, a variety
of fashion bedding products in such territory.  Ralph Lauren products are
sold worldwide to fine department and specialty stores.

     In order to maximize product exposure and increase sales, the Company works
closely with its major customers to assist them in merchandising and promoting
the Company's products to the consumer.  In addition to frequent personal
consultation with the employees of such customers, the Company meets
periodically with the senior management of such customers to develop jointly
merchandising programs, new products, product mix strategies, point-of-sale
concepts, and advertising campaigns specifically tailored to that customer's
needs.  The Company also provides its customers merchandising assistance with
store layouts, fixture designs, point-of-sale displays, and advertising
materials.

     The Company's electronic data interchange system allows customers to place,
and allows the Company to fill, track and bill, orders by computer.  This system
enables the Company to ship products on a "quick response" basis.

     The Company generally employs salespeople who have many years of industry
experience.  Most sales people are compensated with a combination of salary and
discretionary or performance-oriented bonus.  Certain Ralph Lauren products are
sold by the Ralph Lauren sales force.

TRADEMARKS AND LICENSE AGREEMENTS

     The Company markets its products under its own proprietary trademarks,
trade names, and customer-owned private labels, as well as certain licensed
trademarks and trade names.  The Company uses trademarks, trade names, and
private labels as merchandising tools to assist its customers in coordinating
their product offerings and differentiating their products from those of their
competitors.

     The Company owns various trademarks and trade names, such as
Beacon-Registered Trademark-, Nettle Creek-Registered Trademark-,
Softie-Registered Trademark-, Globe-Registered Trademark-, and
BedMate-Registered Trademark-, as well as the recently acquired Fieldcrest
portfolio of names.  The Fieldcrest names include Royal

                                      -7-
<PAGE>

Velvet-Registered Trademark-, Cannon-Registered Trademark-,
Fieldcrest-Registered Trademark-, Royal Family-Registered Trademark-,
Caldwell-Registered Trademark-, Charisma-Registered Trademark-, St.
Mary's-Registered Trademark-, and Touch of Class-Registered Trademark-.  The
Company  regards its trademarks and trade names as valuable assets and
vigorously protects them against infringement.

     The Company holds the exclusive license for the highly regarded Ralph
Lauren trademark for pillows, blankets, down comforters, and mattress pads in
the United States and Canada.  In addition, the Company holds a non-exclusive
license to manufacture, and in certain cases sell, a variety of fashion bedding
products under the Ralph Lauren trademark in the United States, Canada, and
Mexico.  The Company's licenses with Polo Ralph Lauren Corporation expire on
June 30, 1998.  The Company has a long-standing relationship with Polo Ralph
Lauren Corporation and has no reason to believe that such licenses will not be
renewed.  However, there can be no assurance that, upon their expiration, the
Company will be able to renew such licenses on acceptable terms.

     The Company also manufactures and sells various goods, including pillows,
blankets, and throws under non-exclusive license agreements with The Walt Disney
Company for the standard Disney characters, including Mickey Mouse, Minnie
Mouse, and Donald Duck, as well as other characters and film properties such as
Winnie the Pooh and the Lion King.

     In addition, the Company's Fieldcrest subsidiary utilizes license
agreements with Waverly-Registered Trademark-, Adrienne Vittadini-Registered
Trademark-, Court of Versailles-Registered Trademark-, Ellen Tracy-Registered
Trademark-, and others.

PRODUCT DEVELOPMENT

     The Company's product development staff creates and develops products with
new or superior performance characteristics in cooperation with various outside
sources, including its suppliers and customers.  The Company believes that this
ability is an important competitive advantage.  As a result, the Company commits
time and resources to identifying new materials, designs, and products from a
variety of domestic and international vendors.

     In addition to internal product development, the Company's acquisitions,
such as the acquisition of Fieldcrest,  have expanded its product lines and
enhanced its manufacturing and other resources available for developing existing
and new product lines.

MANUFACTURING, RAW MATERIALS, AND IMPORTS

TRADITIONAL PILLOWTEX PRODUCT LINES

       MANUFACTURING AND DISTRIBUTION

     GENERAL.  The Company operates an extensive network of facilities in Texas,
California, Illinois, Mississippi, North Carolina, Pennsylvania, South Carolina,
Tennessee, and Toronto, Canada in connection with the manufacture and
distribution of the Company's traditional bed pillow, blanket, down comforter,
and mattress pad product lines.  This nationwide manufacturing and distribution
network enables the Company to ship bed pillows, blankets, comforters, and
mattress pads cost effectively to all major cities in North America.

     BED PILLOWS.  The hub of the network for bed pillows (as well as
comforters) is located in Dallas, Texas, where the Company operates what it
believes to be the largest feather and down processing facility in North
America, producing significant economies of scale.  Feather and down are
processed by state-of-the-art computerized washing and sorting equipment and are
sorted into a variety of mixtures and grades used in manufacturing natural fill
pillows and comforters.  The raw materials are shipped, along with imported
products, to the Company's regional facilities for final assembly and
distribution to customers.  The Company also operates an automated sewing
facility in Dallas, Texas, where high speed, computerized machines cut and sew
fabric into pillow shells.

     Many of the Company's regional manufacturing facilities produce natural
fill and synthetic fill pillows.  Natural fill pillows are assembled by blowing
processed feather and down into the pillow shell and sewing the open seam
closed. Synthetic fill pillows are produced on machines known as garnets that
pull, comb, and expand compressed polyester fibers. Once expanded, the fibers
are inserted into a pillow shell and the open seam is sewn shut.

                                      -8-
<PAGE>

     BLANKETS.  The Company produces blankets and spins yarn at manufacturing
facilities in North Carolina, South Carolina, and Tennessee.  These plants
provide full vertical production capability, including spinning, weaving,
dyeing, and finishing.  For a brief description of the Company's recently
announced consolidation of its blanket operations, see "- Recent Developments."

     DOWN COMFORTERS.  The Company's line of natural fill comforters are
manufactured by the Company at its California, Illinois, Mississippi,
Pennsylvania, and Toronto, Canada locations using processed down from the Dallas
facility.
     MATTRESS PADS.  Mattress pads are manufactured at the California,
Mississippi, Pennsylvania, and Toronto, Canada facilities by two automated
methods.  The traditional quilt sewing method uses high speed equipment that
sews the top, bottom and fill material together.  The sonic method fuses the
top, bottom, and fill material together.

       RAW MATERIALS AND IMPORTS

     The principal raw materials that the Company uses in manufacturing its
traditional bed pillow, blanket, down comforter, and mattress pad product lines
are: feather and down; synthetic (polyester and acrylic), cotton and wool
fibers; and cotton and polyester-cotton blend fabrics.

     The Company imports feather and down from several sources outside the
United States.  A majority of such purchases are from the People's Republic of
China ("China"), where feather and down are by-products of ducks and geese
raised for food.  The Company is generally able to purchase feather and down
from its suppliers in China on open credit terms without letters of credit.

     The Company purchases its Adjust-A-Fit-Registered Trademark- mattress pad
Lycra-Registered Trademark- skirting from DuPont.  Because of DuPont's patent on
Lycra-Registered Trademark-, it is the exclusive supplier for this material.
The Company believes that the risk that DuPont will cease to manufacture and
sell Lycra-Registered Trademark- to the Company is minimal.

     The Company purchases synthetic fiber from, among others, DuPont, Wellman,
Inc., Monsanto Company, Cytec Industries Inc., Hoechst Celanese Textile Fibers,
and Kanematsu U.S.A. Inc.  To reduce the effect of potential price fluctuations,
the Company makes commitments from time to time for future purchases of
synthetic and natural fibers.

     The Company uses fabric purchased from third parties in the production of
pillow shells, comforter covers, and various other products.  Although the
Company believes that fabric is a commodity-type product that is available from
numerous sources, the Company currently purchases large quantities of pillow
ticking fabric from a single supplier, Santee Print Works, to control costs and
quality.  Consistent with industry practice, the Company and Santee Print Works
have not entered into a long-term supply contract.  However, to reduce the
effect of potential price fluctuations the Company makes commitments from time
to time for future purchases from Santee Print Works.

     The Company imports the majority of its comforter shells from China, Hong
Kong, and India.  As of July 1, 1996, quota restrictions on comforter shells
from China were eliminated, allowing the Company to import shells on an
unlimited and as-needed basis.

TRADITIONAL FIELDCREST PRODUCT LINES

       MANUFACTURING AND DISTRIBUTION

     GENERAL.  The Company's recently acquired Fieldcrest subsidiary operates 14
principal facilities in the United States:  nine in North Carolina, two in
Alabama, one in Georgia, one in New York, and one in Virginia. Generally, each
of these facilities produces finished products and ships them directly to the
customer.

     TOWELS.  Fieldcrest produces bath towels at its facilities in Alabama,
Georgia, North Carolina, and Virginia.  Cotton and synthetic fibers are spun
into yarn utilizing Fieldcrest's spinning capacity and, then, woven into fabric
or greige cloth.  The greige cloth is finished, dyed, cut, and sewn into
finished towel products.  Fieldcrest's Fieldale, Virginia facility generally
produces the higher quality, department and specialty stores' products.  The
Columbus, Georgia and Phenix City, Alabama facilities generally support
Fieldcrest's mass merchant business segment.  The

                                      -9-
<PAGE>

Kannapolis, North Carolina facility is capable of producing both types of
products and, as a result, is used to support both segments.

     BATH RUGS.  Bath rugs are produced in Fieldcrest's Scottsboro, Alabama
facility.  Tufted yarn is punched into fabric and cut into a uniform height.  A
latex coating is applied to the underside of the fabric to hold the fibers.  The
product is dyed, cut, and finished.

     SHEETS AND FASHION BEDDING.  Bed sheet products are produced in
Fieldcrest's facilities in the Kannapolis, North Carolina area.  As with
Fieldcrest's towel operations, these facilities provide the full range of
Fieldcrest's sheet products for substantially all channels of distribution.
Cotton and synthetic fibers are spun into yarn and woven into greige cloth for
finishing, dyeing, cutting, and sewing.  In late 1995, however, Fieldcrest
outsourced certain yarn production and closed two operations to take advantage
of certain cost savings made available by a supplier of yarn.  In an effort to
maximize cost savings, the Company intends to review Fieldcrest's trend toward
outsourcing certain manufacturing and corporate functions on a case by case
basis.  The Company presently intends to continue Fieldcrest's outsourcing
practices in areas that appear to result in reduced operating costs, such as in
sheeting yarn spinning, and may increase or curtail the use of outsourcing in
spinning and other areas based on future cost and other considerations, although
the potential impact of any future outsourcing decisions on the Company's
operating results cannot be determined at this time.

     Fieldcrest produces comforters and other decorative bedding products such
as pillow shams and decorative pillows at its Eden and Laurel Hill, North
Carolina facilities.  Finished cloth generally is supplied by Fieldcrest's bed
sheet operations.  The cloth is cut, polyester fiber-fill is inserted, and the
product is sewn and packaged for shipment to retail customers.

       RAW MATERIALS AND IMPORTS

     The basic raw materials used in manufacturing the traditional Fieldcrest
product lines are cotton and synthetic fibers.  These materials are generally
available from a wide variety of sources, and no significant shortage of such
materials is currently anticipated.  Domestic cotton merchants are Fieldcrest's
primary source of cotton, and domestic fiber producers are Fieldcrest's primary
source of synthetic fibers. Fieldcrest uses significant quantities of cotton
which is subject to ongoing price fluctuations.  Fieldcrest in the ordinary
course of business may arrange for purchase commitments with vendors for future
cotton requirements.

MISCELLANEOUS

     The Company (including Fieldcrest) has established quality control programs
that are designed to assure that its products meet predetermined quality
standards established both internally and by its customers.  The Company devotes
significant resources to support its quality improvement efforts.  Each
manufacturing facility is staffed with a quality control team that identifies
and resolves quality issues.  The Company attempts to maintain close contact
with customer quality control or other appropriate personnel to assure that the
Company understands the customer's requirements.  The Company also has programs
with its major suppliers to assure the consistency of purchased raw materials by
imposing strict standards and materials inspection, and requiring rapid response
to the Company's complaints.

     Management of the Company believes that its relationships with its
suppliers are generally good.

SEASONALITY

     The Company's business is subject to a pattern of seasonal fluctuation.
Historically, the Company's sales and earnings from operations are greater
during the second half of the year and the Company's needs for working capital
increase in the second half of the year, causing the Company's total debt levels
to peak in the third and fourth quarters and fall off again in the first quarter
of the following year.  The amount of the Company's sales generated during the
second half of the year generally has depended upon a number of factors,
including the level of retail sales for home textile furnishings during the fall
and winter, weather conditions affecting the level of sales of down comforters
and

                                      -10-
<PAGE>

blankets (which are sold in greater quantities in cold weather), general
economic conditions, and other factors beyond the Company's control.

     Similarly, the Company's recently acquired Fieldcrest subsidiary
historically has had greater sales volume in the last three quarters of the
calendar year than in the first calendar quarter and, accordingly, its operating
performance in the first quarter has been less favorable than operating
performance in the last three quarters.

COMPETITION

     The Company participates in a highly competitive industry.  The Company
competes with a number of established manufacturers, importers, and distributors
of home textile furnishings, some of which have greater financial, distribution,
and marketing resources.  The Company competes on the basis of price, quality,
brand names, and service.  See "-Competitive Strengths" and "-Business
Strategy."

GOVERNMENT REGULATION

     The Company is subject to various federal, state, and local environmental
laws and regulations governing the discharge, storage, handling, and disposal of
various substances, including provisions of the California Health and Safety
Code pertaining to air quality management.  The Company is also subject to
federal and state laws and regulations that requires certain of its products to
bear product content labels containing specified information, including their
place of origin and fiber content.  In addition, the Company's operations are
governed by a variety of federal, state, local, and foreign laws and regulations
relating to worker safety and health, advertising, importing and exporting, and
other matters applicable to businesses in general.  All laws and regulations are
subject to change, and the Company cannot predict what effect, if any, changes
in laws and regulations might have on its business.

BACKLOG

     The amount of the Company's backlog orders at any particular time is
affected by a number of factors, including seasonality and scheduling of the
manufacturing and shipment of products.  In general, the Company's electronic
data interchange and "quick response" capabilities have resulted in shortened
lead times between submission of purchase orders and delivery and lowered the
level of backlog orders.  Consequently, the Company believes that the amount of
its backlog is not an appropriate indicator of levels of future production.

EMPLOYEES

     As of February 28, 1998, the Company had approximately  14,150 employees,
including approximately 10,400 employees of Fieldcrest.

     The Company is currently subject to the following collective bargaining
agreements:

<TABLE>
<CAPTION>
                                                                                                     Number of       Number of
                                                                                                     Eligible        Covered
                     Union                         Location Covered              Expiration          Employees       Employees
- ----------------------------------------------     ------------------------    --------------      -------------   -------------
<S>                                                <C>                           <C>                 <C>             <C>
 Union of Needletrades, Industrial and Textile     Columbus, Georgia              01/06/00             1,214             707
    Workers

 Union of Needletrades, Industrial and Textile     Eden, North Carolina           01/06/00              484              241
    Workers

 Union of Needletrades, Industrial and Textile     Fieldale, Virginia             01/06/00              968              375
    Workers

 Union of Needletrades, Industrial and Textile     Toronto, Ontario, Canada       02/28/00              227              187
    Workers

 United Auto Workers                               Tunica, Mississippi            08/01/99              301              113

</TABLE>

                                     -11-
<PAGE>

<TABLE>
<S>                                                <C>                           <C>                 <C>             <C>
 Warehouse, Mail Order, Office, Technical          Chicago, Illinois              02/01/00              156              127
    and Professional Employees (Teamsters)
</TABLE>

     Since 1991, the Union of Needletrades, Industrial and Textile Workers
("UNITE") has campaigned to organize approximately 5,500 additional hourly
workers at five Fieldcrest plants, including Fieldcrest's main manufacturing
facility in Kannapolis, North Carolina.  Fieldcrest has opposed UNITE's
organizing efforts.  Although a majority of employees at these plants has
previously voted not to select UNITE as a bargaining representative, the results
are subject to legal challenge.  There can be no assurances as to whether or
when the results of such election will be certified or a new election will be
scheduled.  It is impossible to predict the effect, if any, a lengthy
continuation of another organizing campaign will have on the productivity of the
Fieldcrest workforce.

     The Company believes that its relationships with both its union and
non-union employees are generally good.

YEAR 2000 COMPLIANCE

     Many existing computer programs use only two digits to identify a year in
the date field.  These programs, if not corrected, could fail or create
erroneous results by or at the Year 2000.  This "Year 2000" issue is believed to
affect virtually all companies and organizations, including the Company.

     The Company is reliant on computer-based technology and utilizes a variety
of proprietary and third party applications in connection with its electronic
data interchange system as well as for various administrative functions.
Beginning in April, 1995, the Company undertook an assessment of the effect of
the Year 2000 issue on the Company's operations.  Shortly thereafter, a team
consisting of personnel from various departments within the Company (the "Year
2000 Compliance Team") was established and charged with identifying and
evaluating Year 2000-related compliance issues, proposing solutions, estimating
the cost of the implementation thereof, and communicating its determinations to
the Company's senior management and Board of Directors.

     The Year 2000 Compliance Team has developed a compliance program.  The Year
2000 Compliance Team is responsible for overseeing the implementation of such
compliance program, including ensuring the compliance of software and other date
sensitive products purchased for use by the Company.

     Pursuant to the Company's Year 2000 compliance program, the Company has
examined or will examine its proprietary software applications.  All such
applications that relate to a critical function and are not Year 2000 compliant
are expected to be converted or replaced.  In addition, a strategy has been
instituted to identify and address Year 2000 issues affecting third-party
software applications.  That process includes contacting all third-party
providers to secure appropriate representations to the effect that Year 2000
issues associated with the software provided by them to the Company have been or
will be timely addressed.  The Company continues to develop contingency plans as
to material third-party software applications used by the Company in respect of
which the Company does not receive adequate compliance assurances within a
reasonable time period prior to December 31, 1999.

     Barring unforeseen events, the Company anticipates completing corrective
measures as to most of its proprietary software applications and completing a
comprehensive, integrated test of a substantial amount of its main-frame and
mid-range computer systems (hardware, software, network components, interfaces,
and third-party software applications) no later than mid-1999.  The Company
anticipates that a subsequent test would be instituted to deal with third-party
software applications, if any, that are expected to first achieve compliance
after such time.

     To date, the Company's Year 2000 compliance program is on schedule and on
budget.  The Company does not believe that Year 2000 issues (including costs of
the Company's compliance program) will have a material adverse effect on the
Company's financial position or results of operations, though no assurance can
be given in this regard.

     Notwithstanding that the Company has been proceeding diligently with the
implementation of its own compliance program, including aspects thereof directed
to ascertaining Year 2000 compliance by third parties, with which the Company
has  commercial relationships (including software, data processing, and other
vendors), there can be no assurance that the Company's operations will not
experience disruptions due to the failure of such third parties to become fully
Year 2000 compliant in a timely manner.

                                     -12-
<PAGE>

ITEM 2.  PROPERTIES

     The following table summarizes certain information concerning certain of
the facilities used by the Company in connection with the manufacture and
distribution of the traditional Pillowtex product lines:
<TABLE>
<CAPTION>
                                                                                                          Approx.        Owned/
          Location                                           Principal Use                              Square Feet      Leased
 --------------------------           --------------------------------------------------------          -----------      ------
 <S>                                  <C>                                                                <C>             <C>
 Dallas, Texas                        Headquarters and feather and down processing                          104,000      Owned
 Dallas, Texas                        General administration, manufacturing, and distribution               150,000      Owned
 Los Angeles, California              Manufacturing and distribution                                        320,000      Leased
 Chicago, Illinois                    Manufacturing and distribution                                        121,000      Owned
 Tunica, Mississippi                  Manufacturing and distribution                                        288,000      Owned
 New York, New York                   Principal sales office and showroom                                    12,500      Leased
 Asheville, North Carolina            Warehouse                                                             117,000      Leased
 Asheville, North Carolina            Warehouse                                                             254,000      Leased
 Monroe, North Carolina*              Manufacturing and distribution                                        288,000      Leased
 Newton, North Carolina               Manufacturing and distribution                                        297,000      Leased
 Rocky Mount, North Carolina          Manufacturing and distribution                                        139,000      Owned
 Rocky Mount, North Carolina          Manufacturing and distribution                                         78,000      Leased
 Swannanoa, North Carolina            Manufacturing, distribution, warehouse and office                   1,425,000      Owned
 Swannanoa, North Carolina            Outlet Store                                                            5,000      Owned
 Hanover, Pennsylvania                Manufacturing and distribution                                        291,000      Owned
 Mauldin, South Carolina              Warehouse and distribution                                            746,600      Owned
 Westminster, South Carolina          Manufacturing, distribution, warehouse and office                     652,000      Owned
 Westminster, South Carolina          Warehouse                                                              29,000      Leased
 Goodlettsville, Tennessee*           Warehouse and distribution                                            158,000      Leased
 Lebanon, Tennessee*                  Warehouse and distribution                                             53,000      Leased
 Lebanon, Tennessee*                  Manufacturing                                                         175,000      Owned
 Toronto, Ontario, Canada             Manufacturing and distribution                                         99,000      Leased
 Toronto, Ontario, Canada             Manufacturing and distribution                                         60,000      Leased

</TABLE>
___________________
*    To be closed in connection with the Company's recently announced
     consolidation of its blanket operations.  See "Item 1.  Business --Recent
     Developments."

The Company also maintains small sales offices for its sales staff in Arkansas,
California, Massachusetts, Minnesota, North Carolina, and Washington.


     The following table summarizes certain information concerning certain of
the facilities used by the Company's recently acquired Fieldcrest subsidiary in
connection with the manufacture and distribution of the traditional Fieldcrest
product lines:

<TABLE>
<CAPTION>
                                                                          Approx.    Owned/
         Location                         Principal Use                 Square Feet  Leased
 --------------------------    -------------------------------------    -----------  ------
 <S>                           <C>                                      <C>          <C>
 Kannapolis, North Carolina    Offices, manufacturing, and warehouse    5,863,041    Owned
 Phenix City, Alabama          Manufacturing and warehouse                678,681    Owned
 Scottsboro, Alabama           Manufacturing and warehouse                272,800    Owned
 Columbus, Georgia             Manufacturing and warehouse                727,246    Owned
 New York, New York            Sales office and showroom                   64,490    Leased
 Concord, North Carolina       Manufacturing                              696,963    Owned
 Eden, North Carolina          Manufacturing and warehouse                529,273    Owned
 Eden, North Carolina          Warehouse                                  185,214    Owned
 Kannapolis, North Carolina    Manufacturing                              760,939    Owned
 Laurel Hill, North Carolina   Manufacturing and warehouse                238,072    Owned
 Rockwell, North Carolina      Manufacturing                               98,240    Owned
 Salisbury, North Carolina     Manufacturing                              229,361    Owned
 Salisbury, North Carolina     Manufacturing and warehouse                567,000    Owned
 Fieldale, Virginia            Manufacturing and warehouse                973,253    Owned
</TABLE>

In addition to the foregoing, Fieldcrest maintains certain warehousing and
distribution centers in the states where its manufacturing facilities are
located and maintains small sales and marketing offices in seven additional
states.  Fieldcrest also owns various other properties, both developed and
undeveloped, which are unrelated to its manufacturing

                                     -13-
<PAGE>

operations. Certain of these properties were acquired throughout the years
for investment or ancillary to specific acquisitions.  Some of such
properties are currently held for investment by Fieldcrest, some are listed
for sale, and some are leased by Fieldcrest to third parties.

     The Company believes that its facilities, including those of Fieldcrest,
are generally well maintained, in good operating condition, and adequate for its
current needs.  The Company will continue to emphasize improvements at these
plants, upgrading the physical plant and purchasing additional and newer
machinery and equipment.

ITEM 3.  LEGAL PROCEEDINGS

MATTRESS PAD LITIGATION

     Louisville Bedding Company ("Louisville") filed a complaint for patent
infringement against the Company in the United States District Court for the
Western District of Kentucky, Louisville Division, in 1994.  Louisville's
complaint alleges that certain of the Company's Adjust-A-Fit-Registered
Trademark- mattress pad product lines infringe on certain of Louisville's
patents.  Louisville's allegations relate both to the Company's current mattress
pad product line and to certain discontinued product lines sold from 1991
through 1995.  Louisville's complaint seeks an injunction against the Company's
sale of its current stretch-to-fit mattress pad line, as well as an accounting
of profits and unspecified damages relating to both the Company's current and
discontinued product lines.  In addition, Louisville's complaint seeks trebled
damages, interest, costs, and attorneys' fees.

     During April 1997, Louisville voluntarily dismissed its infringement claims
against the Company's current opening price point mattress pad line and, during
October 1997, the district court granted summary judgment for the Company on the
issue of infringement with respect to the Company's current premium product.  On
January 30, 1998, the district court entered an additional order confirming that
the Company's current premium price point product did not infringe Louisville's
patents as alleged.

     Notwithstanding the foregoing, Louisville continued to pursue various
infringement claims against the Company.  On March 4, 1998, representatives of
the Company met with representatives of Louisville to discuss the possible
settlement of such claims and, subsequent thereto, all such claims were
resolved.

OTHER

     The Company is involved in various other claims and lawsuits incidental to
its business; however, the outcome of such suits is not expected to have a
material adverse effect on the Company's financial position or results of
operations.

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

     On December 19, 1997, the Company held a special meeting of its
shareholders to consider and vote upon a proposal to approve the issuance (the
"Share Issuance") of up to 5,600,000 shares of Common Stock, par value $0.01 per
share, of the Company ("Common Stock") and of 65,000 shares of Series A
Redeemable Convertible Preferred Stock, par value $0.01 per share, of the
Company ("Series A Preferred Stock") in connection with the Fieldcrest Merger
and related financing transactions.  The number of votes cast for and against,
and the number of abstentions and broker non-votes as to, the approval of the
Share Issuance were as follows:

<TABLE>
<CAPTION>
     Votes Cast     Vote Cast         Broker
        For          Against        Abstentions    Non-Votes
     ----------     ---------       -----------    ---------
     <S>            <C>             <C>            <C>
     8,645,837       387,448           3,355           0
</TABLE>

                                       PART II

                                     -14-
<PAGE>

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

     The Company's common stock, par value $0.01 per share ("Common Stock") is
traded on the New York Stock Exchange under the symbol "PTX."  The information
required by this Item 5 with respect to the high and low sales prices for the
Common Stock for each full quarterly period within the Company's two most recent
fiscal years is set forth in the table appearing in the forepart of the
Company's 1997 Annual Report to Shareholders (the "1997 Annual Report") and
incorporated herein by reference.

     At March 6, 1998, the Company had approximately 324 holders of record of
Common Stock.

     The Company paid for quarterly dividends of $0.05 per share in 1996 and
four quarterly dividends in 1997, consisting of four dividends of $0.05 per
share and four dividends of $0.06 per share.  The Company currently intends to
continue to pay quarterly dividends of $0.06 per share on the Common Stock.
Certain instruments governing the indebtedness of the Company and the terms of
the Series A Preferred Stock restrict the Company's ability to pay dividends or
make other distributions to holders of Common Stock.  Accordingly, there can be
no assurance that the Company will pay any such dividends in the future or, if
such dividends are paid, as to the amount thereof.

     As part of the Company's financing for the Fieldcrest Merger, on
December 19, 1997 the Company issued and sold to Apollo Investment Fund III,
L.P., Apollo Overseas Partners III, L.P., and Apollo (UK) Partners III, L.P. an
aggregate of 65,000 shares of Series A Preferred Stock for $65.0 million,
resulting in net proceeds to the Company of approximately $62.9 million.  The
Series A Preferred Stock was issued and sold by the Company without registration
under the Securities Act of 1933, as amended, in reliance on the exemption from
registration provided by Section 4(2) of such Act.  At the option of the holder
thereof, at any time and from time to time each share of Series A Preferred
Stock may be converted into a number of shares of Common Stock determined by
dividing (i) the sum of (a) $1,000 and (b) any unpaid dividends on such share by
(ii) $24.00 (subject to adjustment in certain circumstances to prevent
dilution).

ITEM 6.  SELECTED FINANCIAL DATA

     The information required by this Item 6 is set forth at page 2 of the 1997
Annual Report under the caption "Selected Financial Data" and incorporated
herein by reference.

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

     The information required by this Item 7 is set forth at pages 3 through 7
of the 1997 Annual Report under the caption "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and incorporated
herein by reference.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Not Applicable

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The information required by this Item 8 is set forth in the Company's
consolidated financial statements and supplementary data contained in the 1997
Annual Report and incorporated herein by reference.  Specific financial
statements and supplementary data can be found in the 1997 Annual Report at the
pages listed in the following index:

<TABLE>
<CAPTION>
                                     Index                              Page
                                     -----                             Number
                                                                       ------
<S>                                                                    <C>
Independent Auditors' Report . . . . . . . . . . . . . . . . . . . . .    8
Consolidated Financial Statements:
</TABLE>

                                     -15-
<PAGE>

<TABLE>
<CAPTION>
    <S>                                                                 <C>
     Consolidated Balance Sheets as of December 28, 1996 and
       January 3, 1998 . . . . . . . . . . . . . . . . . . . . . . . .     9
     Consolidated Statements of Earnings for the years ended
       December 30, 1995, December 28, 1996, and January 3, 1998 . . .     10
     Consolidated Statements of Shareholders' Equity for the years
       ended December 30, 1995, December 28, 1996, and
       January 3, 1998 . . . . . . . . . . . . . . . . . . . . . . . .     11
     Consolidated Statements of Cash Flows for the years ended
       December 30, 1995, December 28, 1996, and January 3,
       1998. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     12
     Notes to Consolidated Financial Statements. . . . . . . . . . . .     13
</TABLE>

The information set forth in Exhibit 99.1 hereto is also incorporated herein by
reference.

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

        Not Applicable


                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

     The information required by this Item 10 is set forth at pages 4 through 7
of the Company's Proxy Statement for its 1998 Annual Meeting of Shareholders
(the "1998 Proxy Statement") under the captions "Election of Directors,"
"Information Concerning the Board of Directors --Section 16(a) Beneficial
Ownership Reporting Compliance" and "Executive Officers," and incorporated
herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION

     The information required by this Item 11 is set forth at page 6 and pages 8
through 19 of the 1998 Proxy Statement under the captions "Information
Concerning the Board of Directors --Compensation of Directors" and "Executive
Compensation" (excluding the information set forth at pages 8 through 11 and
page 19 under the captions "Executive Compensation --Report of the Compensation
Committee on Executive Compensation" and "--Stock Price Performance Graph") and
incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The information required by this Item 12 is set forth at pages 2 through 4
of the 1998 Proxy Statement under the caption "Security Ownership of Certain
Beneficial Owners and Management" and incorporated herein by reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The information required by this Item 13 is set forth at pages 17 through
18 of the 1998 Proxy Statement under the captions "Executive Compensation
- --Employment Agreements" and "-Certain Transactions" and incorporated herein by
reference.

                                       PART IV

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

          (a)  The following documents are filed as part of this report:

                                     -16-
<PAGE>

     1.  FINANCIAL STATEMENTS.  The list of financial statements required by
this Item 14 is set forth in "Item 8.  Consolidated Financial Statements and
Supplementary Data" and incorporated herein by reference.  The list of financial
statements set forth in Exhibit 99.1 hereto under the caption "Index to
Consolidated Financial Statements" is also incorporated herein by reference.

     2.  FINANCIAL STATEMENT SCHEDULES.  The following financial statement
schedule of the Company for the fiscal years ended December 30, 1995,
December 28, 1996, and January 3, 1998 is included herein at page S-1 and should
be read in conjunction with the consolidated financial statements of the Company
incorporated by reference in "Item 8.  Consolidated Financial Statements and
Supplementary Data":

                   Schedule II - Valuation and Qualifying Accounts

     All other schedules are omitted because they are inapplicable, not
required, or the information is included in the consolidated financial
statements of the Company or the notes thereto incorporated herein by reference.

     3.  EXHIBITS.  The exhibits filed herewith or incorporated by reference are
listed in the Index to Exhibits accompanying this report.

          (b)  REPORTS ON FORM 8-K.  During the quarter ended January 3, 1998,
the Company filed a Current Report on Form 8-K, dated November 21, 1997 and
filed on November 26, 1997, reporting information under "Item 5.  Other Events"
regarding certain modifications to the agreement providing for the issuance of
the Series A Preferred Stock in connection with the Fieldcrest Merger.

                                     -17-
<PAGE>

                                                                    SCHEDULE II

                   PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Valuation and Qualifying Accounts

     Years ended December 30, 1995, December 28, 1996 and January 3, 1998

                            (Dollars in thousands)
<TABLE>
                                                         Additions          Deductions
                                                  -----------------------   ----------
                                   Balance at     Charged to   Charged to                   Balance
                                   beginning      costs and      other      Write-offs/    at end of
 Description                       of period      expenses      accounts    (recoveries)    period
 -----------                       ----------     ---------    ---------    -----------    ----------
<S>                                <C>            <C>          <C>          <C>            <C>
 Receivable Reserves:

   Year ended  December 30, 1995       $3,341        8,170            176 (3)    8,919 (1)      2,768
                                       ======       ======         ======       ======         ======
   Year ended December 28, 1996        $2,768       11,092            (89)      11,296 (1)      2,475
                                       ======       ======         ======       ======         ======
   Year ended January 3, 1998          $2,475       13,789         11,268 (2)   12,762 (1)     14,770
                                       ======       ======         ======       ======         ======
 Inventory reserves:
    Year ended December 30, 1995       $5,922        1,416         (3,186)       1,627          2,525
                                       ======       ======         ======       ======         ======
    Year ended December 28, 1996       $2,525        2,130              -        1,370          3,285
                                       ======       ======         ======       ======         ======
    Year ended January 3, 1998         $3,285        4,337          3,168 (2)    1,378          9,412
                                       ======       ======         ======       ======         ======
</TABLE>
(1) Accounts written off, less recoveries.

(2) Includes reserves for acquired companies as of the date of acquisition.

(3) Adjustments to the reserves for acquired companies after the date of
    acquisition.

                                 S-1
<PAGE>

                                 SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, on April 3, 1998.

                                       PILLOWTEX CORPORATION



                                       By  /s/ Charles M. Hansen, Jr.
                                           ---------------------------------
                                           Charles M. Hansen, Jr.
                                           Chairman of the Board and
                                           Chief Executive Officer

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant in the capacities indicated on April 3, 1998.

<TABLE>
<CAPTION>
        Signatures                                   Title
        ----------                                   -----
 <S>                               <C>
/s/ Charles M. Hansen, Jr.         Chairman of the Board and Chief Executive
- -----------------------------                  Officer; Director
Charles M. Hansen, Jr.                   (Principal Executive Officer)

/s/ Jeffrey D. Cordes              President and Chief Operating Officer; Director
- -----------------------------      (Principal Financial and Accounting Officer)
Jeffrey D. Cordes

/s/ Christopher N. Baker
- -----------------------------                       Director
Christopher N. Baker

/s/ Kevin M. Finlay
- -----------------------------                       Director
Kevin M. Finlay

/s/ Scott E. Shimizu
- -----------------------------                       Director
Scott E. Shimizu

/s/ Mary R. Silverthorne
- -----------------------------                       Director
Mary R. Silverthorne

/s/ William B. Madden
- -----------------------------                       Director
William B. Madden

/s/ M. Joseph McHugh
- -----------------------------                       Director
M. Joseph McHugh

/s/ Paul G. Gillease
- -----------------------------                       Director
Paul G. Gillease

/s/ Ralph W. La Rovere
- -----------------------------                       Director
Ralph W. La Rovere

</TABLE>
<PAGE>
                                  INDEX TO EXHIBITS
<TABLE>
<CAPTION>
 EXHIBIT
 NUMBER                          DESCRIPTION OF EXHIBIT
 -------                         ----------------------
 <S>           <C>  <C>
     2.1       --   Agreement and Plan of Merger, dated as of September 10,
                    1997, by and among Pillowtex Corporation, Pegasus Merger
                    Sub, Inc., and Fieldcrest Cannon, Inc. (incorporated by
                    reference to Appendix A to the Joint Proxy
                    Statement/Prospectus forming a part of Pillowtex
                    Corporation's Registration Statement on Form S-4 (No. 333-36663))

     2.2       --   Amendment to Agreement and Plan of Merger, dated as of
                    September 23, 1997, by and among Pillowtex Corporation,
                    Pegasus Merger Sub, Inc., and Fieldcrest Cannon, Inc.
                    (incorporated by reference to Appendix A to the Joint Proxy
                    Statement/Prospectus forming a part of Pillowtex
                    Corporation's Registration Statement on Form S-4 (No. 333-36663))

     3.1       --   Restated Articles of Incorporation of Pillowtex Corporation,
                    as amended (incorporated by reference to Exhibit 3.1 to
                    Pillowtex Corporation's Current Report on Form 8-K dated
                    December 19, 1997, as amended by a Form 8-K/A (Amendment
                    No. 1) dated December 19, 1997)

     3.2       --   Amended and Restated Bylaws of Pillowtex Corporation, as
                    amended (incorporated by reference to Exhibit 3.2 to
                    Pillowtex Corporation's Annual Report on Form 10-K for the
                    fiscal year ended December 30, 1994)

     4.1       --   Specimen of Certificate evidencing Common Stock
                    (incorporated by reference to Exhibit 4.2 to Pillowtex
                    Corporation's Annual Report on Form 10-K for the fiscal year
                    ended December 31, 1996)

     4.2*      --   Specimen of Certificate evidencing Series A Redeemable
                    Convertible Preferred Stock

     4.3       --   Indenture, dated November 12, 1996 (incorporated by
                    reference to Exhibit 4.1 to Pillowtex Corporation's
                    Registration Statement on Form S-4 (No. 333-17731))

     4.4       --   Indenture, dated as of December 18, 1997, among Pillowtex
                    Corporation, the guarantors listed on the signature page
                    thereto, and Norwest Bank Minnesota, National Association,
                    as Trustee (incorporated by reference to Exhibit 4.1 to
                    Pillowtex Corporation's Current Report on Form 8-K dated
                    December 19, 1997, as amended by a Form 8-K/A (Amendment
                    No. 1) dated December 19, 1997)

     4.5       --   Supplemental Indenture, dated as of December 19, 1997, among
                    Pillowtex Corporation, the guarantors listed on the
                    signature page thereto, and Norwest Bank Minnesota, National
                    Association, as Trustee (incorporated by reference to
                    Exhibit 4.2 to Pillowtex Corporation's Current Report on
                    Form 8-K dated December 19, 1997, as amended by a Form 8-K/A
                    (Amendment No. 1) dated December 19, 1997)

     10.1      --   Amended and Restated Credit Agreement, dated as of December 19,
                    1997, among Pillowtex Corporation, certain Lenders named therein,
                    and NationsBank of Texas, N.A., as Administrative Agent
                    (incorporated by reference to Exhibit 10.1 to Pillowtex
                    Corporation's Current Report on Form 8-K dated December 19, 1997)

     10.2      --   Term Credit Agreement, dated as of December 19, 1997, among
                    Pillowtex Corporation, certain Lenders named herein, and
                    NationsBank of Texas, N.A., as Administrative Agent (incorporated
                    by reference to Exhibit 10.2 to Pillowtex Corporation's Current
                    Report on  Form 8-K dated December 19, 1997)
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
 <S>           <C>  <C>

     10.3      --   Preferred Stock Purchase Agreement, dated as of September 10,
                    1997, by and among Pillowtex Corporation, Apollo Investment Fund
                    III, L.P., Apollo Overseas Partners III, L.P., and Apollo (UK)
                    Partners III, L.P. (incorporated by reference to Exhibit 10.2 to
                    Pillowtex Corporation's Current Report on Form 8-K dated
                    September 10, 1997, as amended by a Form 8-K/A (Amendment No. 1)
                    dated September 10, 1997)

     10.4      --   Amendment No. 1 to the Preferred Stock Purchase Agreement, dated
                    as of November 21, 1997, by and among Pillowtex Corporation,
                    Apollo Investment Fund III, L.P., Apollo Overseas Partners III,
                    L.P., and Apollo (UK) Partners III, L.P. (incorporated by
                    reference to Exhibit 10.1 to Pillowtex Corporation's Current
                    Report on Form 8-K dated November 21, 1997)

     10.5      --   Purchase Agreement, dated December 15, 1997, among Pillowtex
                    Corporation, the guarantors listed on the signature page thereto,
                    and NationsBanc Montgomery Securities, Inc. and Bear, Stearns &
                    Co. Inc. (incorporated by reference to Exhibit 10.5 to Pillowtex
                    Corporation's Current Report on Form 8-K dated December 19, 1997)

     10.6      --   Purchase Agreement Supplement, dated December 19, 1997, among
                    Pillowtex Corporation, the guarantors listed on the signature
                    page thereto, and NationsBank Montgomery Securities, Inc. and
                    Bear, Stearns & Co. Inc. (incorporated by reference to
                    Exhibit 10.6 to Pillowtex Corporation's Current Report on
                    Form 8-K dated December 19, 1997)

     10.7      --   Registration Rights Agreement, dated as of December 18, 1997,
                    among Pillowtex Corporation, the guarantors listed on the
                    signature page thereto, and NationsBanc Montgomery Securities,
                    Inc. and Bear, Stearns & Co. Inc. (incorporated by reference to
                    Exhibit 10.7 to Pillowtex Corporation's Current Report on Form
                    8-K dated December 18, 1997, as amended by a Form 8-K/A
                    (Amendment No. 1) dated December 19, 1997)

     10.8      --   Registration Rights Agreement Supplement, dated as of
                    December 19, 1997, among Pillowtex Corporation, the guarantors
                    listed on the signature page thereto, and NationsBank Montgomery
                    Securities, Inc. and Bear, Stearns & Co. Inc. (incorporated by
                    reference to Exhibit 10.8 to Pillowtex Corporation's Current
                    Report on Form 8-K dated December 18, 1997, as amended by a
                    Form 8-K/A (Amendment No. 1) dated December 19, 1997)

     10.9      --   Registration Rights Agreement, dated as of November 12, 1996, by
                    and among Pillowtex Corporation, each domestic subsidiary of
                    Pillowtex Corporation, and NationsBanc Capital Markets, Inc. and
                    Merrill Lynch, Pierce, Fenner & Smith, Incorporated (incorporated
                    by reference to Exhibit 10.59 to Pillowtex Corporation's
                    Registration Statement on Form S-4 (No. 333-17731))

     10.10     --   Sublicense Agreement, dated as of July 1, 1995, between
                    Pillowtex Corporation and the Ralph Lauren Home Collection
                    (incorporated by reference to Exhibit 10 to Pillowtex
                    Corporation's Quarterly on Form 10-Q for the quarter ended
                    July 1, 1995)

     10.11*    --   Amendment to Sublicense Agreement, dated as of October 31,
                    1997, between Pillowtex Corporation and the Ralph Lauren
                    Home Collection

     10.12     --   Lease Agreement, dated as of September 18, 1995, between
                    Pillowtex Corporation and Sanwa Business Credit Corp.
                    (incorporated by reference to Exhibit 10.4 to Pillowtex
                    Corporation's Quarterly Report on Form 10-Q, as amended, for
                    the quarter ended September 30, 1995)

     10.13     --   Agreement of Lease, dated May 23, 1995, between Ten Seventy
                    One Joint Venture and Pillowtex Corporation (incorporated by
                    reference to Exhibit 10.66 to Pillowtex Corporation's Annual
                    Report on Form 10-K for the fiscal year ended December 30,
                    1995)

     10.14*    --   Lease, dated as of  November 26, 1996, by and among Torfeaco
                    Industries Limited and Standa Investment Limited

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 <S>           <C>  <C>
     10.15*    --   Indemnity Agreement, dated as of November 26, 1996, between
                    Torfeaco Industries Limited and Standa Investment Limited

     10.16     --   Industrial Lease, dated as of November 23, 1992, between
                    Angel and Jean Echevarria and Pillowtex Corporation
                    (incorporated by reference to Exhibit 10.21 to Pillowtex
                    Corporation's Registration Statement on Form S-1
                    (No. 33-57314))

     10.17*    --   Second Amendment to Lease entered into in September 1997
                    between Angel and Jean Echevarria and Pillowtex Corporation

     10.18     --   Form of Lease, dated as of October 12, 1988, between Jimmie D.
                    Smith, Jr. and Pillowtex Corporation (incorporated by reference
                    to Exhibit 10.23 to Pillowtex Corporation's Registration Statement
                    on Form S-1 (No. 33-57314))

     10.19*    --   Agreement for Modification and Extension of Lease between
                    Jimmie D. Smith, Jr. and Pillowtex Corporation

     10.20     --   Form of Equipment Leasing Agreement between BTM Financial &
                    Leasing Corporation B-4 and Beacon Manufacturing Company,
                    Manetta Home Fashions, Inc., and Tennessee Woolen Mills,
                    Inc., dated as of June 14, 1996 (incorporated by reference
                    to Exhibit 10 to Pillowtex Corporation's Quarterly Report on
                    Form 10-Q for the quarter ended June 30, 1996)

     10.21     --   Employment Agreement dated as of January 1, 1993, between
                    Pillowtex Corporation and Charles M. Hansen, Jr.
                    (incorporated by reference to Exhibit 10.2 to Pillowtex
                    Corporation's Registration Statement on Form S-1
                    (No. 33-57314))

     10.22     --   Amendment to Employment Agreement, dated as of July 26,
                    1993, between Pillowtex Corporation and Charles M. Hansen,
                    Jr. (incorporated by reference to Exhibit 10.26 to Pillowtex
                    Corporation's Annual Report on Form 10-K for the fiscal year
                    ended December 31, 1993)

     10.23*    --   Amendment to Employment Agreement, dated as of January 20,
                    1998, between Pillowtex Corporation and Charles M. Hansen,
                    Jr.

     10.24     --   Form of Confidentiality and Noncompetition Agreement
                    (incorporated by reference to Exhibit 10.27 to Pillowtex
                    Corporation's Registration Statement on Form-S-1
                    (No. 33-57314))

     10.25     --   Form of Director Indemnification Agreement (incorporated by
                    reference to Exhibit 10.36 to Pillowtex Corporation's
                    Registration Statement on Form S-1 (No. 33-57314))

     10.26     --   Split Dollar Life Insurance Agreement between Pillowtex
                    Corporation and Charles M. Hansen, Jr. dated July 26, 1993
                    (incorporated by reference to Exhibit 10.32 to Pillowtex
                    Corporation's Annual Report on Form 10-K for the fiscal year
                    ended December 31, 1993)

     10.27     --   Pillowtex Corporation 1993 Stock Option Plan (incorporated
                    by reference to Appendix A to Pillowtex Corporation's Proxy
                    Statement for its Annual Meeting of Shareholders held on
                    May 8, 1997)

     10.28*    --   Form of Employment Agreement entered into between Pillowtex
                    Management Services Company and each of Christopher N.
                    Baker, Jeffrey D. Cordes, and Scott E. Shimizu

     10.29*    --   Form of Employment Agreement dated as of  January 1, 1998,
                    between Pillowtex Management Services Company and Kevin M.
                    Finlay
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 <S>           <C>  <C>
     10.30     --   Pillowtex Corporation Supplemental Executive Retirement
                    Plan, effective as of January 1, 1997 (incorporated by
                    reference to Exhibit 10.1.44 to Pillowtex Corporation's
                    Registration Statement on Form S-4 (No. 33-36663) filed on
                    September 29, 1997)

     10.31     --   Pillowtex Corporation Management Incentive Plan
                    (incorporated by reference to Appendix B to Pillowtex
                    Corporation's Proxy Statement for its Annual Meeting of
                    Shareholders held on May 8, 1997)

     10.32*    --   Pillowtex Corporation Deferred Compensation Plan, effective
                    as of February 9, 1998

     10.33     --   Indenture, dated as of March 15, 1987, relating to the 6%
                    Convertible Subordinated Debentures Due 2012 (incorporated
                    by reference to Exhibit 4.9 to Fieldcrest Cannon, Inc.'s
                    Registration Statement on Form S-3 (No. 33-12436))

     10.34     --   Yarn Purchase Agreement between Parkdale Mills, Incorporated
                    and Fieldcrest Cannon, Inc. (incorporated by reference to
                    Exhibit 10 to Fieldcrest Cannon, Inc.'s Quarterly Report on
                    Form 10-Q for the quarter ended March 31, 1996)

     13.1*     --   Portions of Pillowtex Corporation's 1997 Annual Report to
                    Shareholders that are incorporated herein by reference

     21.1*     --   List of Pillowtex Corporation's Principal Operating
                    Subsidiaries

     23.1*     --   Consent of KPMG Peat Marwick LLP

     23.2*     --   Consent of KPMG Peat Marwick LLP

     23.3*     --   Consent of Ernst & Young LLP

     27*       --   Financial Data Schedule

     99.1*     --   Consolidated Financial Statements of Fieldcrest Cannon, Inc.
                    as of and for the fiscal years ended January 3, 1998,
                    December 31, 1996, and December 31, 1995
</TABLE>
_______________

*    Filed herewith

<PAGE>
                                       
                           INCORPORATED UNDER LAWS OF
                                     TEXAS


          NUMBER                                               SHARES


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

                                       
                             PILLOWTEX CORPORATION
                Series A Redeemable Convertible Preferred Stock

             AUTHORIZED SHARES 200,000 -- PAR VALUE $0.01 PER SHARE


This Certifies that                       SPECIMEN                       is the
                    ----------------------------------------------------

registered holder of                                                     Shares
                     ---------------------------------------------------


transferable only on the books of the Corporation by the holder hereof in 
person or by Attorney upon surrender of this Certificate properly endorsed.

IN WITNESS HEREOF, the said Corporation has caused this Certificate to be 
signed by its duly authorized officers and its Corporate Seal to be hereunto 
affixed this _____________ day of __________________ A.D. 19__


                                        
- ------------------------------       [SEAL]       ------------------------------
                     Secretary                                         President

<PAGE>

                                 [Reverse Side]

                                  CERTIFICATE
                                      FOR

                                       
                                  -----------
                                    SHARES

                                      OF
                                       
                              PILLOWTEX CORPORATION
                               Series A Redeemable
                           Convertible Preferred Stock

                                       
                                   ISSUED TO

                                       
                        --------------------------------
                                     DATED
                                       

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



For Value Received, ___________________________ hereby sell, assign and transfer
unto ___________________________________________________________________________
_________________________________________________________________________ Shares
represented by the within Certificate, and do hereby irrevocably constitute 
and appoint ___________________________________________________ Attorney to 
transfer the said Shares on the books of the within named Corporation with 
full power of substitution in the premises.

     Dated _____________________  19___

           In presence of


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



<PAGE>

[LETTERHEAD]


October 31, 1997


Victor Cohen, Esq.
Senior Vice President and General Counsel
POLO RALPH LAUREN CORPORATION
650 Madison Avenue
New York, New York 10022

     RE:  AMENDMENT TO SUBLICENSE AGREEMENT

Dear Mr. Cohen:

     Reference is hereby made to the Sublicense Agreement dated as of July 1, 
1995 between Ralph Lauren Home Collection, Inc. ("RLHC"), successor to The 
Ralph Lauren Home Collection, and Pillowtex Corporation ("Pillowtex") (the 
"Agreement").

     As you are aware, Pillowtex has entered into a merger agreement pursuant 
to which it will acquire ownership of Fieldcrest Cannon, Inc. ("Fieldcrest") 
through a merger (the "Merger") of a wholly owned subsidiary of Pillowtex 
with and into Fieldcrest. It is now our mutual desire to amend the Agreement 
in certain respects effective as of the effective time of the Merger. This 
letter will, therefore, serve to express, and, once signed by RLHC and 
Pillowtex, will constitute, the following amendment to the Agreement:

  1. Paragraph 13.1(xii) of the Agreement is hereby amended to change both 
     references to 40% in clause (a) of such paragraph to 25%.

  2. In all respects, and as so amended, the Agreement shall remain in full 
     force and effect according to its terms and conditions and is hereby 
     confirmed and ratified. Pillowtex acknowledges that the provisions of 
     paragraph 2.11 of the Agreement shall apply to Fieldcrest upon 
     consummation of the Merger; provided, however, that the parties expressly 
     agree that Fieldcrest may continue to deal with those names for which 
     Fieldcrest manufactures and/or distributes products as of the date hereof, 
     provided that Fieldcrest shall not expand its product offering with respect
     to any fashion apparel designer name pursuant to the foregoing without 
     RLHC's prior written consent.
     
<PAGE>

Victor Cohen, Esq.
October 31, 1997
Page 2


     It is the parties' understanding that the foregoing amendment is 
conditioned upon the consummation of the Merger. If the foregoing is 
acceptable to you, please indicate your acceptance and approval by signing in 
the space provided below, and return one copy of this letter to John 
Sterling, Legal Department, so executed.

                                        Sincerely,


                                        /s/ John H. Karnes
                                        John H. Karnes
                                        Vice President
                                        and General Counsel

JFS:dgf


ACCEPTED AND AGREED:

RALPH LAUREN HOME COLLECTION, INC.


By: /s/ (Signature Illegible)
   -----------------------------------
Title: President
      --------------------------------



<PAGE>

                                                                      26/11/96

     THIS LEASE dated as of the 26th day of November, 1996


                                   B E T W E E N:

                      STANDA INVESTMENTS INC.
                      A corporation incorporated under the
                      laws of the Province of Ontario

                            (hereinafter called "Landlord")
                                                OF THE FIRST PART;

                                    - and -

                      TORFEACO INDUSTRIES LIMITED
                      A corporation incorporated under the
                      laws of the Province of Ontario

                             (hereinafter called "Tenant")
                                                OF THE SECOND PART;


1.00 - LEASE SUMMARY

1.01 Lease Summary
     The following is a summary of some of the basic terms of this Lease.  For
details of the terms referred to below, recourse should be bad to the balance of
this Lease.  This Section 1.01 is for convenience and if a conflict occurs
between the provisions of this Section 1.01 and any other provisions of this
Lease, the other provisions of this Lease shall govern.

(a) Premises             A free standing building and adjacent lands described 
                         as the Lands and Building and municipally known as 
                         545 Trethewey Drive, Toronto, Ontario

(b) Term                 3 years

(c) Commencement Date    the earlier of March 1, 1997 or the date upon which the
                         Tenant first uses any part of the Premises.

(d) Expiry Date:         February 29, 2000

(e) Basic Rent

(f) Option to Renew      Nil

(g) Use of Premises:     Light manufacturing and office and/or warehousing
                         and/or storage, sale or 

                                                                            1
<PAGE>

                         distribution of merchandise handled by the Lessee

(h) Security Deposit:    Nil

(i) Prepaid Rent         Nil


                                  ARTICLE II

2.00 - DEFINITIONS

2.01 Definitions

Where used in this Lease, the following words or phrases shall have the meanings
set forth in the balance of this Article.

2.02 "Actual Floor Area" shall mean the actual floor area of the Premises as
same shall be determined by the Landlord's architect, engineer or surveyor as
soon as the demising walls separating the Premises from other areas of the
Building are completed.

2.03 "Additional Rent" shall have the meaning ascribed to it in Section 5.03.

2.04 "Building" means the building located on the Lands and forming part of the
Premises.

2.05 "Commencement Date" shall have the meaning ascribed to it in Section
1.01(c).

2.06 "Lands" means the lands more particularly described in Schedule "A"hereto.

2.07 "Laws" means all statutes, regulations,  bylaws, orders, rules,
requirements and directions of all federal,provincial, municipal and other
governmental authorities having jurisdiction.

2.08 "Lease" means this Lease including all of the schedules attached hereto.

2.09 "Operating Costs" means the costs referred to in 5.03(a), (b) and (c).

2.10 "Premises" means the Building and adjacent land thereto and includes
without limitation all structures and improvements and the roof, walls and
foundation and footings thereof, and all fixtures, plants, apparatus,
appliances, furnaces, boilers, machinery, engines, motors, compressors, dynamos,
elevators, escalators,fittings, piping, connections, conduits, ducts, equipment,
partitions, furnishings and personal property of the Tenant of every kind and
description affixed or attached to any such building and improvements without in
any way limiting the generality of the foregoing, it is understood and agreed

                                                                             2
<PAGE>

that the Premises includes and contains lighting fixtures and all wiring,
conduits and apparatus for electrical power all of which remain the property of
the Landlord.

2.11 "Realty Taxes" means all taxes, rates, duties, levies, fees, charges, local
improvement rates, imposed charges, levies and assessments whatever (including
school taxes, water and sewer taxes, extraordinary and special assessments and
all rates, charges, excises or levies whether or not of the foregoing nature),
and whether municipal, provincial, federal or otherwise, which may be levied,
confirmed, imposed, assessed, charged or rated against the Lands and Buildings
or any part thereof, or with respect to the capital invested by the Landlord in
respect thereof, and any fixtures, equipment or improvements therein, or against
Landlord in respect of any of the same or in respect of any rental or other
compensation receivable by Landlord in respect of the same, including any
commercial concentration levy or any tax or duty imposed upon Landlord which is
measured by or based in whole or in part directly upon the Rent payable under
this Lease whether existing at the date hereof or hereafter imposed by any
governmental authority including, without limitation, value added tax, goods and
services tax, business transfer tax, retail sales tax, federal sales tax, excise
taxes or duties or any tax similar to the foregoing, but not including taxes
which are based on the Landlord's profits which are of the nature of a personal
income tax liability imposed on the Landlord.

2.12 "Rent" shall have the meaning ascribed to it in Section 5.01 hereof.

2.13 "Rental Year" means a period of twelve (12) consecutive calendar months.

2.14 "Term" shall have the meaning ascribed to it in Section 4.02.


                                  ARTICLE  III

3.00 - INTENT OF LEASE

3.01 Net Lease

It is the intent of the parties hereto that this Lease be a lease that is
absolutely net to Landlord, and that, except as expressly herein set out,
Landlord shall not be responsible for any expenses or obligations of any kind
whatsoever in respect of or attributable to the Premises.

                                     ARTICLE IV

4.00 - LEASE OF PREMISES

4.01 Premises

Landlord hereby leases to Tenant and Tenant hereby leases from Landlord 

                                                                          3
<PAGE>

the Premises.

4.02 Term

The Term of the Lease shall be for the period described as the Term in Section
1.01(1)) hereof, commencing on the Commencement Date and to be fully completed
and ended on the date described as the Expiry Date in Section 1.01(d) hereof.

4.03 Quiet Enjoyment

Subject to all of the terms of this Lease and subject to Tenant's paying all
Rent and performing all obligations whatsoever as and when the same are due to
be paid and performed by Tenant, Tenant may peaceably possess and enjoy the
Premises for the Term without interruption by Landlord or any person claiming
by, from or under Landlord.

                                     ARTICLE V

5.00 - RENT

5.01 Tenant to Pay

Tenant shall pay in lawful money of Canada at par at such address as shall be 
designated from time to time by Landlord, Basic Rent and Additional Rent (all 
of which are collectively herein sometimes referred to as "Rent") as herein 
provided without any deduction, set-off or abatement whatsoever, Tenant 
hereby agreeing to waive any rights it may have pursuant to the provisions of 
Section 35 of the Landlord and Tenant Act R.S.O. 1980 or any other statutory 
provision to the same or similar effect and any other rights it may have at 
law to set-off.

On the Commencement Date and the first day of each Rental Year thereafter and at
any time during any Rental Year when required by Landlord, Tenant shall deliver
to Landlord as requested by Landlord either postdated cheques or a requisition
for a pre-authorized debit from Tenant's bank account in such form as reasonably
required by Landlord, for all payments of Basic Rent and estimates by Landlord
of Additional Rent or any portions thereof payable during the balance of such
Rental Year.

5.02 Basic Rent

Commencing on the Commencement Date, Tenant shall pay to Landlord a fixed
minimum annual rent ("Basic Rent") in the amount described as Basic Rent in
Section 1.01(e) hereof, to be paid in equal monthly installments in advance on
the first day of each month during the Term.

In the event that the Actual Floor Area is different from the Floor Area set out
in 1.01(a) and the Basic Rent is determined at a rate per square foot of Actual
Floor Area, the Basic Rent shall be adjusted accordingly, based on the rental
rate per square foot set out in 

                                                                             4
<PAGE>

1.01(e).

If the first day upon which Rent is payable is other than the first day of a
calendar month, the Tenant shall pay upon such date Rent from such date to the
end of such month calculated at a daily rate of 1/365th of the annual Rent.

5.03 Additional Rent

In addition to Basic Rent, Tenant shall pay to Landlord (i) all Additional Rent
and other amounts as and when the same shall be due and payable pursuant to the
provisions of this Lease all of which shall be deemed to accrue on a per diem
basis; and (ii) all other amounts as and when the same shall be due and payable
pursuant to any agreement or other obligation, whether or not related to the
Premises, between Landlord and Tenant; all of such amounts whether originally
payable pursuant to this Lease or otherwise, being herein sometimes referred to
as "Additional Rent".

5.04 Deemed Rent and Allocation

If Tenant defaults in payment of any Rent (whether to Landlord or otherwise) 
as and when the same is due and payable hereunder, Landlord shall have the 
same rights and remedies against Tenant (including rights of distress) upon 
such default as if such sum or sums were rent in arrears under this Lease.  
All Rent shall, as between the parties hereto, be deemed to be rent due on 
the date upon which such sum or sums were originally payable pursuant to this 
Lease and shall be paid in accordance with this Lease without any deduction, 
abatement or set-off whatsoever.

Landlord may, at its option, from time to time, apply or allocate or re-apply or
re-allocate any sums received from or payable by Tenant to Landlord on account
of any amounts payable by Tenant hereunder in such manner as Landlord determines
in its sole and absolute discretion, without regard to and notwithstanding any
instructions given by or allocations in respect of such amounts made by Tenant.

No payment by Tenant or acceptance of payment by Landlord of any amount less
than the full amount payable to Landlord, and no endorsement, direction or note
on any cheque or other written instruction or statement respecting any payment
by Tenant shall be deemed to constitute payment in full or an accord and
satisfaction of any obligation of Tenant and Landlord may receive any such
lesser amount and any such endorsement, direction, note, instruction or
statement without prejudice to any of Landlord's other rights under this Lease
or at law, whether or not Landlord notifies Tenant of any disagreement with or
nonacceptance of any amount paid or any endorsement, direction, note,
instruction or statement received.

5.05  Monthly Payments of Additional Rent

Landlord may from time to time estimate any amount(s) payable by Tenant 

                                                                           5
<PAGE>

pursuant to any provisions of this Lease for the then current or the next 
following Rental Year or, if applicable, any broken portion thereof and may 
notify Tenant in writing of the estimated amounts thus payable by Tenant. The 
amounts so estimated shall be payable by Tenant in advance in equal monthly 
installments over the Rental Year or broken portion thereof, such monthly 
installments being payable on the same day as the monthly payments of Basic 
Rent.  Landlord may, from time to time, designate or alter the Rental Year 
for which accounts shall be prepared covering the Building Operating Costs. 
As soon as practicable after the expiration of each fiscal period, Landlord 
shall furnish to Tenant a statement of me actual expenses it has incurred 
which are the Tenant's responsibility for such Rental Year and shall make a 
final determination of the amounts payable by Tenant.  If the amount 
determined to be payable by Tenant as aforesaid shall be greater or less than 
the payments on account thereof made by Tenant prior to the date of such 
determination, then the appropriate adjustments will be made and Tenant shall 
pay any deficiency to Landlord within thirty (30) days after delivery of such 
statement and final determination and if Tenant is not in default under the 
terms of the Lease, the amount of any Overpayment shall be paid to or 
credited to the account of Tenant within thirty (30) days after the delivery 
of such statement.

Landlord shall, at Tenant's request, provide Tenant with copies of the invoices
covering the expenses included in the statement of Building Operating Costs to
be furnished annually to the Tenant.

                                     ARTICLE VI

6.00 - REALTY TAXES

6.01  Realty Tax Payable by Tenant

Landlord shall have the right to require Tenant to pay Realty Taxes and any
other taxes which are Tenant's responsibility as set out herein to the relevant
taxing authority or Landlord shall have the right to pay any such Realty Taxes
or other taxes directly to such taxing authority without thereby affecting
Tenant's obligation to pay such Realty Taxes or other taxes. To the extent of
Realty Taxes received by Landlord from Tenant, Landlord shall pay same to the
relevant taxing authority.

Commencing on the Commencement Date and thereafter at all times throughout the
Term, Tenant shall pay to Landlord in monthly installments based on Landlord's
estimate of the Realty Taxes for the relevant Lease Year, or to the relevant
taxing authority, if so requested by Landlord, not later than the time when they
fall due the Realty Taxes, and other taxes, if any, levied, confirmed, imposed,
assessed or charged (herein collectively or individually referred to as
"charged") against or in respect of the Premises and all, furnishings, fixtures,
equipment, improvements and alterations in or forming part of the Premises.

6.02  Determination of Tenant's Realty Tax

                                                                             6
<PAGE>

Tenant's obligation to pay Realty Taxes and other taxes, if any, charged against
the Premises shall be determined on the basis of separate tax bills or
assessment notices respecting the Premises, where available.  If the relevant
taxing authority does not issue a separate tax bill respecting the Premises,
then Tenant's obligation in respect of Realty Taxes shall be computed by
applying the relevant tax rate to the applicable assessment of the Premises if
the Premises have been separately assessed by the relevant assessing authority. 
If there is neither a separate realty tax bill for the Premises, nor a separate
assessment of the Premises for any period of time, then for such period of time,
the Realty Taxes shall be determined by the Landlord acting reasonably, on an
equitable and consistent basis for all occupants of the Lands.

Tenant shall also pay any increase in Realty Taxes assessed against tile
Building which may be levied as a result of any improvements made by Tenant to
the Premises.

6.03 Business Taxes

Tenant shall pay as and when the same are due and payable all business taxes
including all taxes charged in respect of any business conducted on the Premises
or in respect of any use or occupancy of the Premises, whether or not charged
against Landlord or the Premises.  In the event that the Tenant is not assessed
for business taxes as a result of its being business tax exempt but the Landlord
is assessed for business taxes for the business carried on by the Tenant in the
Premises, the Tenant shall pay to the Landlord forthwith upon demand all such
business taxes assessed against the Landlord in respect of the Tenant's use of
the Premises.

6.04 Tax Bills and Assessment Notices

Tenant shall promptly deliver to Landlord forthwith upon Tenant's receiving the
same:

     (a) copies of all assessment notices, tax bills and any other documents
received by Tenant related to Realty Taxes.

     (b) receipts for payment of Realty Taxes and business taxes payable by
Tenant pursuant hereto.

On or before the expiry of each calendar year, in the event that the Landlord
has requested that Tenant pay its share of Realty Taxes directly to the relevant
taxing authority, Tenant shall provide to Landlord evidence satisfactory to
Landlord that all Realty Taxes and business taxes payable by Tenant pursuant to
the terms hereof up to the expiry of such calendar year, including all penalties
and interest resulting from any delay in the payment of Realty Taxes and
business taxes, have been duly paid.

6.05 Contest of Realty Taxes

                                                                             7
<PAGE>

Realty Taxes, or the assessments in respect of Realty Taxes which are the
subject of any contest by Landlord or Tenant shall nonetheless be paid in
accordance with the foregoing provisions hereof, provided, however, that in the
event Tenant shall have paid any amount in respect of Realty Taxes in excess of
the amount ultimately found payable as a result of the disposition of any such
contest, and Landlord receives a refund in respect of the Tenant's share
thereof, if Tenant is not in default hereunder the appropriate amount of such
refund shall be refunded to or, at the option of Landlord, credited to the
account of Tenant.

Landlord may contest any Realty Taxes and appeal any assessments related thereto
and may withdraw any such contest or appeal or may agree with the relevant
authorities on any settlement, compromise or conclusion in respect thereof and
Tenant consents to Landlord's so doing. Tenant shall co-operate with Landlord in
respect of any such contest and appeal and shall make available to Landlord such
information in respect thereof as Landlord requests, Tenant will execute
forthwith on request all consents, authorizations or other documents as Landlord
requests to give full effect to the foregoing.

Tenant shall not contest any Realty Taxes or appeal any assessments related
thereto without first notifying Landlord in writing.

Tenant shall pay to Landlord forthwith upon demand all costs and expenses of any
kind incurred by Landlord bona fide and acting reasonably in obtaining or
attempting to obtain information in respect of or a reduction in respect of
Realty Taxes and any assessments related thereto including, without limitation,
legal, appraisal, administration and overhead costs.

6.06 Adjustments

Any amounts payable by Tenant on account of Realty Taxes shall be adjusted on a
per diem basis in respect of any period not falling wholly within the Term, for
which Realty Taxes are payable.


                                    ARTICLE VII

7.00 - OPERATION OF PREMISES

7.01 Operation of Premises by Tenant

The Tenant at its own expense shall maintain, manage and operate the Premises in
the same manner as a reasonable and prudent owner of same would do in a fast
class and reputable manner befitting the Premises and in conformity with all
Laws and present and fixture requirements of every governmental or other
authority having jurisdiction and shall act diligently and use all proper and
reasonable efforts consistent with good business practice.

7.02 Landlord May Perform or Pay

                                                                            8
<PAGE>

In the event that Tenant fails to pay any cost or expense associated with or
arising in connection with its use and operation, maintenance and repair of the
Premises and including any and every obligation contained in this Lease or in
the event Tenant fails to perform or fulfill any of its obligations hereunder,
Landlord may pay or perform tile same and shall be entitled to charge all of its
costs and expenses together with an administrative charge of twenty (20%)
percent in Connection therewith to the Tenant as Additional Rent who shall pay
them forthwith on demand, Landlord without prejudice and in addition to any
other rights shall have the same remedies and may take the same steps for the
recovery of all such sums as Landlord may take for the recovery of rent in
arrears hereunder.


                                 ARTICLE VIII

8.00 - USE OF PREMISES

8.01 Use of Premises

Tenant covenants that it shall not use and shall not cause, suffer or permit the
Premises to be used for any purpose other than as described as Use of Premises
in Section 1.01(g) hereof without Landlord's prior written consent which may be
withheld in Landlord's sole and absolute discretion.

8.02 Conduct of Business

At all times throughout the Term, Tenant shall continuously, actively and
diligently conduct its business in the whole of the Premises in an up-to-date
first class and reputable manner.

8.03 Tenant's Fixtures

Tenant shall install and maintain at all times during the Term in the Premises
first-class trade fixtures including furnishings and equipment adequate and
appropriate for the business to be conducted on the Premises and of no less a
quality or quantity than whatever is usual for such type of business, all of
which shall be kept in good order and condition.

Tenant may not remove any trade fixtures or other contents of the Premises
therefrom other than in the ordinary course of business except that, with the
prior written consent of Landlord, Tenant may remove such trade fixtures
provided that Tenant provides evidence satisfactory to Landlord that it is
substituting therefor trade fixtures at least equal in value and function to
those being removed.

8.04 Signs

The Tenant shall have the right to erect signs on or about the Premises (except
on or from the root) advertising its business, provided that 

                                                                            9
<PAGE>

such signs are first approved in writing by the Landlord and such signs shall:

     (a) comply with all applicable bylaws and regulations;

     (b) be maintained in good repair by the Tenant and

     (c) not be erected if to do the same would weaken or impair the structural
strength of the Building;

     (d) at Landlord's request be removed on termination of the Lease.

The Tenant shall upon removal of such signs repair any damage caused by their
installation or removal.

8.05 Waste Removal

Tenant shall not allow any refuse, garbage or any loose or objectionable
material to accumulate in or about the Premises and will at all times keep the
Premises in a clean and neat condition.  Tenant shall comply with Landlord's
regulations respecting the removal of waste and Tenant shall at its own expense
remove all waste from the Premises, Until removed from the Premises, all waste
from the Premises shall be kept in appropriate containers.

8.06 Pest Control

Tenant shall be responsible for pest extermination in respect of the Premises
and shall engage, for such purpose, such contractors and at such intervals as
Landlord shall require.

8.07 Waste and Nuisance

     (a) Tenant shall not cause, suffer or permit any waste or damage to the
Premises or leasehold improvements, fixtures or equipment therein nor permit any
overloading of the floors thereof and shall not use or permit to be used any
part of the Premises for any dangerous, noxious or offensive activity or goods
and shall not do anything or permit anything to be done upon or about the
Premises nor anything to be brought thereon which Landlord may reasonably deem
to be hazardous or a nuisance or annoyance.  Tenant shall take every reasonable
precaution to protect the Premises from risk of damage by fire, water or the
elements or any other cause.

     (b) Tenant shall not use any advertising transmitting or other media or
transmissions of any kind, or other devices in a manner which can be heard,
seen, or received outside the Premises, or which would in any way interfere with
any communications or other Systems outside of the Premises.

8.08 Compliance with Law

(a) Tenant shall be solely responsible for obtaining from all 

                                                                           10
<PAGE>

authorities having jurisdiction all necessary permits, licenses and approvals 
as may be necessary to permit Tenant to hold this Lease and to occupy the 
Premises and conduct its business thereon, as required by all applicable 
Laws, including, without limiting the generality of the foregoing, any 
necessary extra provincial license, any necessary license and any necessary 
approvals under the Foreign Investment Review Act (Canada).

Tenant shall be responsible for and shall comply at its own expense with all
applicable Laws respecting the use, condition and occupation of the Premises,
and all leasehold improvements, trade fixtures, furniture, fixtures, equipment
and contents thereof (collectively called "Contents") and Tenant shall promptly
perform all necessary repairs, alterations, changes and improvements to the
Premises and Tenant's business, use, or occupancy thereof and the Contents in
order to comply with all of such Laws.

     (b) Tenant shall provide Landlord on request with evidence satisfactory to
Landlord acting reasonably that Tenant has obtained and is complying with the
terms of all applicable Laws, licenses, approvals and permits from time to time.

8.09 Prohibited Uses

If, in the opinion of Landlord, Tenant is in breach of any of the provisions of
this Article, Tenant shall immediately discontinue such breach upon Landlord's
written request.

                                     ARTICLE IX

9.OO - SERVICES AND UTILITIES

901 Utilities

     (a) Tenant shall be solely responsible for supplying all utilities, beating
and air-conditioning equipment in such manner as a reasonable, prudent owner of
the Premises would do.  Tenant shall promptly pay for, as and when they fall
due, all costs of supplying hot and cold water, electricity, file!, gas, steam,
sewer charges and other utilities, forms of energy, or other services to or used
in respect of the Premises and the Tenant's operation therein.

     (b) Should individual meters or apparatus for the measurement of the
Consumption of any or all utilities supplied to the premises not be available,
Landlord, acting reasonably, shall on an equitable and consistent basis for all
Occupants of the Premises allocate the cost of such utilities including heat and
air conditioning among the various users thereof and such allocation by Landlord
shall be final and binding upon Tenant.  If required by Landlord, Tenant shall
install at its expense, a separate meter or meters to measure the Consumption of
any or all utilities in the Premises, the type of meter and location to be as
determined by Landlord.

                                                                              11
<PAGE>

     (c) If the heating or cooling equipment shall require maintenance, repair
or replacement, Tenant shall promptly arrange for the necessary work to be done
at its expense by contractors approved by the Landlord, or Landlord may at its
option, attend to the same at Tenant's expense with reasonable promptness having
regard to the then existing climatic conditions but in any event Landlord,
having so attended, shall not be liable for any losses or damages arising from
the resulting lack of heating or cooling and, in any event, Landlord shall not
be liable for any indirect or consequential losses or damages or any damages for
personal discomfort arising from any lack of heating or cooling, whether caused
by landlord's negligence or otherwise.

     (d) Tenant shall promptly pay as and when the same shall be payable all
costs for all fittings, machine apparatus, connections, including, but not
limited to telephone installation, and meters and all work, services and rental
charges, charged or performed in connection with any services or utilities
provided to or in respect of the Premises including the costs of maintaining and
repairing all such items.  Tenant shall pay the total cost of and carry out any
replacement of electric light bulbs, tubes, starters and ballasts in the
Premises.

     (e) Tenant's use of any such utilities shall not exceed the available
capacity of the existing systems from time to time.  If Tenant desires at any
time to obtain any such utilities in excess of such available capacity, Tenant
may supply and install at its expense any special wires, conducts or other
equipment necessary' to provide such additional capacity' subject to the prior
written consent of Landlord.

     (f) Landlord shall not be responsible for the inadequacy of any heating or
cooling of the Premises if (i) the use or occupancy of the Premises, or (ii) the
electrical or other power consumed on the Premises, or (iii) the configuration
of partitions or other items on the Premises, or (iv) the failure of Tenant to
keep the equipment in good maintenance or repair or (v) the failure of Tenant to
adequately shade exterior windows, interferes with or impairs the functioning of
equipment for heating or cooling of the Premises.

9.02 Non-Liability of Landlord

Landlord shall not be liable for any damages, direct or indirect, resulting from
or contributed to by any interruption or cessation of or failure in supply of
any utilities, or any heating or air-conditioning equipment or any other systems
or equipment on the Premises.  Without limiting the generality of the foregoing,
Landlord shall not be liable for and Tenant shall indemnify Landlord and save
Landlord harmless from and against any and all indirect or consequential damages
or damages for personal discomfort or illness of Tenant or any persons permitted
by it to be on the Premises by reason of the suspension, non-operation, or
failure for any period of time of any utilities, heating or air-conditioning
equipment or any other systems or equipment on the Premises.

                                                                         12
<PAGE>

9.03 Landlord's Suspension of Utilities. etc.

Should Landlord at any time wish to effect or make any inspection or any 
maintenance, repairs, replacements, alterations or improvements to any 
utilities, heating or air-conditioning equipment or systems (notwithstanding 
that Landlord has no obligation to do so), Landlord shall have the right, on 
at least 4 day's written notice to the Tenant, or with no prior notice in the 
event of an emergency, without any liability and without thereby constituting 
an interference with Tenant's rights under this Lease or a breach by Landlord 
of this Lease, and without thereby entitling Tenant to any rights in respect 
thereof, to discontinue, suspend or modify any utilities, heating, 
air-conditioning and other systems at such time or times and from time to 
time in order to allow the Landlord to do so. The costs incurred by the 
Landlord in connection with any of the above shall be payable by the Tenant 
forthwith on demand, and shall be recoverable by the Landlord as additional 
rent.

                                     ARTICLE X


10.00  MAINTENANCE, REPAIRS AND ALTERATIONS

10.01  Maintenance and Repairs of Premises

     (a) At all times throughout the Term the Tenant at its sole expense 
shall perform or cause to be performed maintenance, decoration, repairs and 
replacements to keep the Premises and all the contents thereof and all 
services, equipment and systems located in or serving the Premises, at all 
times in first-class appearance and condition, and in accordance with all 
Laws.

     (b) At all times throughout the Term the Tenant at its sole expense shall
maintain the outside of the Premises including driveways, trucking and parking
areas, lawn and shrubbery maintenance and snow removal.

     (c) The Landlord shall be responsible for the cost of all structural 
repairs or replacements to the extent that the cost of any such repair or 
replacements shall exceed the sum of $50,000.00 unless caused by the 
negligence or omission of the Tenant.  The Tenant shall be responsible for 
the first $50,000.00 of cost of such repair or replacements during the Term 
or as otherwise set out herein.

10.02 Approval of Repairs and Alterations

     (a) Tenant shall not make any repairs, replacements, changes, additions,
improvements or alterations (hereinafter in this Article X referred to as
"Alterations") to the Premises without Landlord's prior written consent, which
consent shall not be unreasonably withheld unless such proposed Alterations
might; (i) in any way affect the structure of the Premises, any demising walls
or entrances, or the 

                                                                            13
<PAGE>

coverage of the Lands for zoning purposes; or (ii) in the reasonable opinion 
of Landlord, detrimentally affect the appearance or quality of the Premises, 
or impair the value or usefulness of the Premises, in either of which events 
such consent may be withheld in Landlord's sole discretion.

     (b) With its request for Landlord's consent, Tenant shall submit to
Landlord details of the proposed Alterations including plans and specifications
in respect thereof prepared by qualified architects or engineers, and which
Alterations shall be completed in accordance with the plans and specifications
approved in writing by Landlord.

     (c) Unless expressly authorized in writing by Landlord to the contrary, all
Alterations which might cost in excess of Ten thousand ($10,000.00) dollars to
complete or which might affect the structure or mechanical or electrical systems
of the Premises, shall be conducted under the supervision of a qualified
architect or engineer approved by Landlord, such approval not to be unreasonably
withheld.

     (d) All Alterations shall be planned and completed in compliance with all
Laws and Tenant shall, prior to commencing any Alterations, obtain, at its
expense, all necessary permits and licenses and provide evidence thereof
satisfactory to Landlord.

     (e) Tenant shall, prior to the commencement of any such Alterations furnish
to Landlord at Tenant's expense such evidence as reasonably required by Landlord
of the projected cost of Alterations together with such indemnification against
costs, liens and damages as Landlord shall reasonably require including, if
required by Landlord, a performance bond in such terms and issued by such
company as shall be acceptable to Landlord in its sole discretion in an amount
at least equal to the estimated cost of such Alterations, guaranteeing
completion within a reasonable time of such Alterations free and clear of any
liens or encumbrances.

     (f) All Alterations shall be performed without any disruption to other
tenants of the Building and promptly and in a good and workmanlike manner and in
compliance with Landlord's rules and regulations by competent contractors or
workmen who shall be designated or approved by Landlord.

     (g) If Tenant performs any such Alterations without compliance with all of
the foregoing provisions of this Article X, Landlord, without prejudice to and
without limiting Landlord's other rights pursuant to this Lease and at law,
shall have the right to require Tenant to cease and/or remove such Alterations
forthwith.

10.03 Repair According to Landlord's Notice

Landlord or any persons designated by it shall have the right to enter the
Premises at any time to view the state of repair, condition and use thereof and
Tenant shall promptly perform any maintenance, decoration, repairs, replacements
or Alterations according to written notice from 

                                                                             14
<PAGE>

Landlord.  In the event that the Tenant shall refuse or neglect to make 
forthwith the repairs referred to in any such notice, the Lessor may make the 
same and the costs thereof, together with reasonable compensation to the 
Landlord for administration and/or supervision of the work required, shall be 
paid forthwith by the Tenant as additional rent.

10.04  Notice by Tenant

Tenant shall give immediate written notice to Landlord of any accident, defect,
damage or deficiency in any part of the Premises, which comes to the attention
of Tenant or any of its employees or contractors notwithstanding the fact that
Landlord has no obligation in respect of the same.  The provisions of this
Section 10.04 shall not be interpreted so as to imply or impose any obligation
whatsoever upon Landlord.

Tenant shall exercise all due diligence to become aware of any such situation.

10.05  Ownership of Leasehold Improvements

All leasehold improvements installed in the Premises shall forthwith upon the
installation thereof become the absolute property of Landlord without
compensation therefor but without Landlord's having or thereby accepting any
responsibility in respect of the maintenance, repair or replacement thereof. all
of which shall be Tenant's responsibility.  The expression "Leasehold
Improvements" where used in this Lease includes, without limitation, all
fixtures, improvements, installations, alterations and additions from time to
time made, erected or installed in or about the Premises, and includes all the
following, whether or not easily disconnected and moveable: doors partitions and
hardware, mechanical, electrical and utility installations, carpeting, drapes,
other floor and window coverings, and drapery hardware, and decorations of any
kind, heating, ventilating, air-conditioning and humidity control equipment,
lighting fixtures, built-in furniture and furnishings, all counters in any way
connected to the Premises or to any utility services located therein.

The only exclusions from "Leasehold Improvements" are free-standing furniture,
trade fixtures and equipment not in any way connected to the Premises or to any
utility systems located therein.

10.06  Construction Liens

Tenant shall make all payments and take all steps necessary to ensure that no
lien or other charge is registered against the Lands or any portion thereof or
against either Landlord's or Tenant's interest therein as a result of any work
done or material supplied to Tenant or the Premises.  Tenant shall cause any
such registrations to be discharged or vacated immediately after notice from
Landlord, or within ten (10) days after registration, whichever is earlier.

                                                                           15
<PAGE>

Tenant shall indemnify and save harmless Landlord from and against any
liabilities, claims, damages, costs or expenses, including legal expenses,
arising in connection with any work done or materials supplied in respect of the
Premises.

If Tenant permits there to be registered or fails to cause any such registration
to be discharged or vacated as aforesaid, then, in addition to any other rights
of Landlord, Landlord may, but shall not be obliged to. discharge or vacate the
same by paying the amount claimed to be due together with any other amounts into
court or otherwise as Landlord determines, including legal fees and
disbursements, in thus arranging for the discharging or vacating of any such
liens or certificates of action and all amounts so paid by Landlord shall be
paid by Tenant to Landlord forthwith upon demand together with reasonable
compensation to Landlord for administration in respect thereof.


                                     ARTICLE XI

11.00 - END OF TERM

11.01 Vacating of Possession

Forthwith upon the expiry or earlier termination of the Term, Tenant shall
peaceably deliver to Landlord vacant possession of the Premises in such
condition in which Tenant is required to maintain and keep the Premises during
the Term pursuant hereto and shall leave the Premises in a neat, clean and
broom-swept condition and Tenant shall deliver all keys for the Premises and all
keys or combinations to locks on doors, safes or vaults within the Premises.

11.02 Removal of Trade Fixtures

Provided that Tenant has paid all Rent to the date of expiry or earlier
termination of the Term and any and all damages and other amounts payable by
Tenant to Landlord for any reason whatever and provided Tenant is not otherwise
in default hereunder, or if otherwise authorized or requested by the Landlord,
Tenant shall at the expiry or earlier termination of the Term remove its trade
fixtures and shall repair all damage or injury caused to the Premises resulting
from the installation or removal of such trade fixtures.

Other than as provided above, Tenant shall not remove trade fixtures from the
Premises.

If at the expiry or earlier termination of the Term, Tenant does not remove its
trade fixtures or any of its other property on the Premises, Landlord shall have
no obligation in respect of any such trade fixtures or property and may sell or
destroy the same or have them removed or stored at the expense of Tenant or
dispose of them in any other manner whatsoever as may be determined by Landlord
in its sole discretion; at the option of Landlord, such trade fixtures or
property not removed at 

                                                                            16
<PAGE>

the expiry or earlier termination of the Term shall become the absolute 
property of Landlord without payment of any compensation therefor to Tenant 
and may be dealt with by Landlord in such manner as it determines.

11.03  Removal of Leasehold Improvements

Notwithstanding that the Leasehold Improvements become the absolute property of
Landlord upon installation, at the expiry or earlier termination of the Term,
Tenant shall remove any or all of such Leasehold Improvements as required by
Landlord and in so doing, shall repair any damage caused as a result of the
installation or removal of the same.

11.04 Overholding by Tenant

If Tenant remains in possession of all or any part of the Premises after the
expiry of the Term with the consent of Landlord and without any further written
agreement, this Lease shall not be deemed thereby to have been renewed and
Tenant shall be deemed conclusively to be occupying the Premises as a monthly
tenant on the same terms as set forth in this Lease so far as they are
applicable to a monthly tenancy except the monthly Rent shall be 200% of an
amount determined by taking 1/12 of the Rent payable for the period of the last
twelve months of the Term.


                                    ARTICLE XII

12.00  DAMAGE AND DESTRUCTION

12.01 Termination of Lease

If any part of the Premises is damaged or destroyed and either

     (a) in the opinion of Landlord acting reasonably, the damage or destruction
cannot be rebuilt within one hundred and eighty (180) days after the damage or
destruction;

     (b) such damage or destruction is caused by an occurrence against which
Landlord is not insured or required to insure or the cost of repairs of which
would be in excess of the amount which Landlord is required to insure pursuant
hereto or is otherwise insured; or

     (c) such damage or destruction occurs within two (2) years prior to the
expiry of the Term and either there are no remaining rights in Landlord or
Tenant to extend or renew this Lease or Landlord or Tenant, having the right to
renew or extend this Lease, fails to do so within fifteen (15) days after such
occurrence:

Landlord may, at its option to be exercised by written notice given to Tenant
within sixty (60) days after such occurrence, terminate this Lease whereupon
Tenant will immediately surrender the Premises and all 

                                                                           17
<PAGE>

its interest therein to Landlord, and Basic Rent and all other payments for 
which Tenant is liable pursuant to this Lease shall be apportioned to the 
effective date of termination. Tenant will remain liable to Landlord for all 
sums accrued due under this Lease to the date of termination, and Landlord 
may re-enter and repossess the Premises.

12.02 Repair and Rebuilding

If this Lease is not terminated pursuant to this Article XII:

     (a) Landlord, to the extent of insurance proceeds which Landlord receives,
and to the extent that any mortgagee entitled to be paid such insurance proceeds
consents to the use of same for repair of such damage or destruction, shall
diligently proceed to perform such repairs to the Premises to the extent of
insurance proceeds being available. Within thirty (30) days after Landlord has
completed its repairs, Tenant shall complete any necessary repairs to the
Premises to render the Premises usable for Tenant's purposes and shall fully
fixture, stock and staff the Premises and recommence the operation of Tenant's
business.

     (b) Except to the extent of insurance proceeds received by the Landlord for
the repair of the Premises, Tenant acknowledges that its obligations to repair
the Premises after damage or destruction as aforesaid or otherwise shall be
performed at Tenant's sole cost whether or not the damage or destruction was
caused by Landlords fault or negligence and whether or not Landlord had at any
time made any contribution to the cost of supply, installation or construction
of any Leasehold Improvements in the Premises.

     (c) Landlord, in performing its repairs to the Premises or the Common
Facilities as required hereby shall not be obliged to repair or rebuild in
accordance with plans or specifications for the Premises as they existed prior
to such damage or destruction, but Landlord may repair or rebuild the same in
accordance with any plans and specifications chosen by Landlord in its sole and
absolute discretion provided that Tenant's use and occupancy of and access to
the Premises and the general overall usability of the Premises are not
materially detrimentally affected by any difference in plans, specifications, or
form of the Premises or from such plans, specifications and form as the same
existed immediately prior to the occurrence of such damage or destruction.

12.03 Abatement

     (a) If the damage or destruction is such as to render the whole or any part
of the Premises unusable for the purpose of Tenant's use as permitted hereby,
then Basic Rent shall only abate from the date of the damage or destruction
until the Premises are again usable by Tenant for the purpose intended.  Basic
Rent shall abate to the extent that Tenant's use and occupancy of the Premises
is in fact diminished, which determination shall be made by Landlord in its sole
discretion acting reasonably.  The abatement will diminish proportionately as
repairs are 

                                                                             18
<PAGE>

made and more of the Premises is returned to a usable state.

     (b) Notwithstanding any other provision of this Section 12.03:

         (i)   if the necessary repairs have been made within fifteen (15) 
days after the date of the damage or destruction, there will be no abatement 
of Basic Rent;

         (ii)  to the extent that any part of the Premises remains unusable 
because Tenant's repairs have not been completed, no abatement of Basic Rent 
will extend beyond the date by which, in the opinion of Landlord arrived at 
on a reasonable basis, Tenant's repairs would have been completed had Tenant 
exercised reasonable diligence.

         (iii) Basic Rent shall abate only to the extent that such rent is 
recovered by Landlord under any policies of insurance against rental loss 
which Landlord may have obtained.

12.04 Determination of Matters

For the purposes of this Article XII, all matters requiring determination such
as, without limitation, the extent to which any area(s) of the Premises are
damaged, or are not capable of being used, or the times within which repairs may
be made, shall. be determined by Landlord acting reasonably, such determination
to be final and binding on the parties.


                                 ARTICLE XIII

13.00 - INSURANCE AND INDEMNITY

13.01 Tenant's Insurance

     (a) Tenant shall obtain in full force and effect during the Term with
respect to the Premises insurance against such occurrences and in such amounts
and on such terms and conditions and with such deductible(s) as Landlord may
determine from time to time.  Unless and until otherwise determined by Landlord,
such insurance shall include, without limitation:

         (i)   insurance on the building and improvements and equipment 
contained therein owned or leased by Landlord or which Landlord desires to 
insure, for full replacement cost, against damage by fire, lightning, 
explosion, sprinkler leakage and other risks contained in fire insurance 
policies with endorsements generally known as extended coverage and riot 
vandalism and malicious acts, endorsements or, at Landlord's option, all 
risks insurance;

         (ii)  boiler and machinery insurance on such insurable objects as 
Landlord may elect to insure;

         (iii) rental income insurance covering such occurrences, in 

                                                                         19
<PAGE>

such form, and with such period of indemnity as Landlord may determine; and

         (iv)  public liability insurance.

     (b) Tenant shall maintain during the Term

         (i)   all risks insurance upon property owned by the Tenant or for 
which it is liable (including glass) and which is located on the Premises 
including, without limitation, furniture, fittings, installations, 
alterations, additions, partitions and fixtures or anything in the nature of 
a leasehold improvement made or installed by or on behalf of the Tenant in an 
amount equal to the full replacement cost thereof;

         (ii)  comprehensive general liability insurance against claims for 
death, personal injury and property damage in or about the Premises in 
amounts satisfactory from time to time to the Landlord acting reasonably but 
in any event in an amount not less than $5,000,000.00 per occurrence for 
personal injury and property damage;

         (iii) tenant's legal liability insurance for limits satisfactory 
from time to time to the Landlord acting reasonably;

         (iv)  Business interruption insurance;

         (v)   such other insurance as the Landlord may from time to time
reasonably require; and

The insurance described in parts (a), E)(i) and (b)(ii) shall name the 
Landlord and anyone designated in writing by the Landlord as Mortgagee as 
additional insureds as their interests may appear.  All property damage and 
public liability insurance shall contain a provision for cross-liability or 
severability of interest as between the Landlord and the Tenant, The Tenant 
hereby releases the Landlord from any liability for loss to the extent of all 
insurance proceeds paid under policies of insurance carried by the Tenant or 
which would have been paid if the Tenant had maintained the insurance it is 
required to maintain under this Lease Such policies shall contain an 
endorsement requiring the insurers under such policies to notify the Landlord 
in writing at least thirty (30) days prior to any material change or 
cancellation thereof. The Tenant shall furnish to the Landlord certificates 
of insurance as aforesaid and shall provide written evidence of the 
continuation of such policies not less than ten days prior to their 
respective expiry dates.

The cost or premium for each and every such policy shall be paid by the 
Tenant. If the Tenant fails to maintain such insurance, the Landlord shall 
have the right, but not the obligation or any liability to do so, to pay the 
cost or premium therefor, and in such event the Tenant shall repay to the 
Landlord, as Additional Rent, forthwith on demand the amount so paid.

                                                                            20
<PAGE>

     (c) such other insurance in such amounts and on such terms as Landlord, in
its discretion, may determine.

13.O2  Cancellation of Insurance

     (a) In the event of an actual or threatened cancellation of or adverse
change in any policy of insurance of Tenant on or related to the Premises or any
pan of contents thereof by reason of:

         (i)   the use of occupancy of the Premises by tenant or any other 
person permitted by Tenant on the Premises; or

         (ii)  anything placed on or permitted by Tenant or any person m the
Premises and if Tenant fails to remedy the situation, condition, use, occupancy
or other factor giving rise to such actual or threatened cancellation or change
within twenty-four (24) hours after notice thereof by Landlord,

         Landlord may, at its option, either:

         (i)   terminate this Lease forthwith by written notice; or

         (ii)  remedy the situation, condition, use, occupancy or other factor
giving rise to such actual or threatened cancellation or change, all at the cost
of Tenant to be paid to Landlord forthwith upon demand; for any or all of such
purposes as set forth in this subsection (ii) Landlord shall have the right to
enter upon the Premises without further notice.

13.03 Landlord's Non-Liability

Tenant agrees that Landlord shall not be liable or responsible in any way for 
any injury or death to any person or for any loss or damage to any property 
at any time, in, on or about the Premises, no matter how the same shall be 
caused and unless any such death, injury, loss or damage is caused or 
attributed to the gross negligence of the Landlord, its servants, agents, 
employees, contractors or persons for whom Landlord is in law responsible in 
performing any of its obligations hereunder or otherwise.  Without limiting 
the generality of the foregoing, Landlord shall not be liable or responsible 
for any injury, death) loss or damage to any persons or property caused or 
contributed to by any of the following: fire, explosion, steam, water, rain, 
snow, electricity, gas, or falling plaster; or by dampness or leaks from any 
pipes, appliances, plumbing works, roof, exterior walls or any other source 
whatsoever.  All property kept or stored in or about the Premises shall be at 
the sole risk of Tenant and Tenant shall indemnify Landlord and save it 
harmless in respect of the same. Without in any way limiting or affecting the 
generality or interpretation of the foregoing provisions of this Section 
13.03, it is agreed that Landlord shall in no event be liable for any 
indirect or consequential damages suffered by Tenant or any person arising 
therefrom except if arising from the Landlord's gross negligence in 
performing any of its obligations hereunder or otherwise.

                                                                            21
<PAGE>

13.04 Indemnity of Landlord

Tenant shall indemnify Landlord and all of its servants, agents, employees, 
contractors and persons for whom Landlord is in law responsible and shall 
hold them and each of them harmless from and against any and all liabilities, 
claims, damages, losses and expenses, including all legal fees and 
disbursements, due to, arising from or to the extent contributed to by:

     (a) any breach by Tenant of any of the provisions of this Lease;

     (b) any act or omission of any person on the Premises or any use of 
occupancy of or any articles in the Premises;

     (c) any act or omission of Tenant or any of its servants, agents, 
employees, invitees, licensees, sub-tenants, concessionaires, contractors or 
persons for whom Tenant is in law responsible on the Premises;

     (d) any injury, death or damage to persons or property of Tenant of its 
servants, agents, employees, customers, contractors or any other persons on 
the Premises by or with the invitation, license or consent of Tenant;

     (e) any damage, destruction or need of repair to any part of the 
Premises caused by any act or omission of Tenant or its servants, agents, 
employees, customers, contractors, or persons for whom Tenant is in law 
responsible, notwithstanding any other provisions of this Lease including 
Landlord's repair obligations under Section 10.07 above.

13.05 Landlord's Employees

It is agreed that every indemnity, exclusion or release of liability and 
waiver of subrogation herein contained for the benefit of Landlord shall 
extend to and benefit all of Landlord's servants, agents, employees, and 
those for whom Landlord is in law responsible (collectively referred to in 
this Section 13.05 as "Employees"); solely for such purpose, and to the 
extent that Landlord expressly choose; to enforce the benefits of the Section 
13.05 for its Employees, it is agreed that Landlord is the agent or trustee 
for its Employees.
                                       
                                  ARTICLE XIV

1400 - ASSIGNMENT SUBLETTING AND CHANGE OF CONTROL

14.01  Consent Required

This Lease is personal to Tenant only and therefore Tenant shall not assign 
this Lease in whole or in part and shall not sublet or part with or share 
possession of all or any part of the Premises, nor shall it 

                                                                            22
<PAGE>

grant any concessions, franchises, licenses or other rights to others to use 
any portion of the Premises (all of the foregoing being hereinafter 
individually or collectively referred to as a "Transfer") without the written 
consent of the Landlord, which written consent is to be obtained in advance 
from the Landlord such consent not to be unreasonably withheld.  If the 
Tenant has entered into a bona fide arm's length agreement to sell the 
business conducted at the Premises, Tenant may Transfer this Lease to the 
purchaser thereunder but only with the prior written consent of Landlord in 
each instance, which consent may not be unreasonably withheld.

Notwithstanding and without in any way affecting or limiting the 
interpretation of the foregoing, it is agreed that it shall be reasonable for 
Landlord to withhold its consent to a Transfer unless it is shown to the 
Landlord's satisfaction that:

     (i) the proposed Transferee has a good business and personal reputation;

     (ii) the proposed Transferee has not been bankrupt or the holder of 
twenty (20%) percent or more of the issued shares of any class of shares of a 
corporation or of an interest in a partnership, either of which has been 
bankrupt in the ten (10) years preceding the date of the proposed Transfer;

No Transfer may be made other than pursuant to an agreement in writing of 
which a copy is given to Landlord together with the request for consent.  The 
provisions of this Article XIV shall apply to any transfer which might occur 
by inheritance or operation of law.

14.02 Obtaining Consent

All requests to Landlord for consent to any Transfer shall be made to 
Landlord in writing together with a copy of the agreement pursuant to which 
the proposed Transfer will be made and, where applicable, a copy of the 
agreement of purchase and sale in respect of the Tenant's business.  All 
costs incurred by Landlord, in respect of any such request for consent, 
including legal costs and Landlord's administrative fee, shall be the 
responsibility of and shall be paid by Tenant forthwith upon demand, whether 
or not Landlord grants its consent to any proposed Transfer.

All such requests to Landlord for consent to any Transfer shall also be 
accompanied by such information in writing as a landlord might reasonably 
require respecting a proposed Transferee and which might be required to 
provide Landlord with all the information necessary to determine whether the 
aforementioned factors are satisfied, and which information shall include, 
without limitation, the name, business and home addresses and telephone 
numbers, business experience, credit information and rating, financial 
position and banking and personal references of such proposed Transferee.

14.03 Terms of Consent

                                                                            23
<PAGE>

If Landlord consents to a Transfer, or a consent to such Transfer is obtained by
the order of a court of competent jurisdiction, or if a Transfer occurs as a
result of operation of law not requiring Landlord's consent (notwithstanding the
express agreement between the parties hereto that any Transfer by operation of
law shall in any event be subject to the consent of Landlord and all of the
other provisions as contained in this Article XIV), Landlord shall have the
following rights, in default of any of which no such Transfer shall occur or be
effective:

     (a) to collect a deposit or further deposit to be held as a security 
deposit for the prompt performance by the Transferee of all of the terms, 
covenants, conditions and provisions of this Lease such that a security 
deposit held by Landlord shall be equivalent to at least the last one (1) 
months' Rent payable in respect of the remaining term for the Transferred 
Premises;

     (b) to require Tenant and the Transferee and any indemnifier in respect 
of Tenant's or Transferee's obligations hereunder to enter into an agreement 
in writing and under seal to implement any amendments to this Lease to give 
effect to Landlord's exercise of any of its rights hereunder;

     (c) to require the Transferee to enter into an agreement with Landlord 
in writing and under seal to be bound by all of Tenant's obligations under 
this Lease amended as herein provided;

     (d) to require the Transferee to waive any rights pursuant to subsection 
39(2) of the Landlord and Tenant Act (Ontario) and any amendments thereto and 
any other statutory provisions of the same or similar effect, to pay any Rent 
less than the amount payable hereunder;

     (e) to require, if the Transfer is a sublease or other transaction not 
including an assignment, that all amounts payable by the Transferee to the 
Tenant be paid directly to Landlord who shall apply the same on account of 
Tenant's obligations under this Lease; and

     (f) to require, if the Transfer provides for a rental, a bonus, key 
money, a lump sum payment or any consideration incidental thereto which is in 
excess of the Rent or that portion of Rent attributable to the portion of the 
Premises transferred, then the excess shall be paid by Tenant to Landlord as 
Additional Rent, it being acknowledged by Tenant that it is not permitted to 
profit in any way from Transferring this Lease or parting with any portion of 
the Premises and that all additional payments in excess of the Rent and 
Additional Rent provided herein shall also be paid to Landlord as Additional 
Rent.

14.04 Effect of Transfer

     (a) No consent of Landlord to a Transfer shall be effective unless given 
in writing and executed by Landlord under seal and no such consent shall be 
deemed or presumed by any act or omission of Landlord 

                                                                            24
<PAGE>

or by Landlord's failure to respond to any request for consent or by 
Landlord's accepting any payment of any amount payable hereunder from any 
patty other than Tenant.  Without limiting the generality of the foregoing, 
Landlord may collect rent and any other amounts from any Transferee and apply 
the net amount collected to any Rent and the collection or acceptance of any 
Rent shall not be deemed to be a waiver of Landlord's rights under this 
section nor an acceptance of or consent to any such Transfer or a release of 
any of Tenant's obligations under this Lease.  No Transfer and no consent by 
Landlord to any Transfer shall constitute a waiver of the necessity to obtain 
Landlord's consent to any subsequent or other Transfer.

     (b) In the event of any Transfer or any consent by Landlord to any 
Transfer, Tenant shall not thereby be released from any of its obligations 
hereunder but shall remain bound by all such obligations pursuant to this 
Lease for the balance of the Term.  Tenant hereby consents to any amendments 
of this Lease which may be made between the Transferee and Landlord without 
the further consent or agreement of Tenant ("Amendments") and Tenant also 
consents to all Alterations as referred to in Section 10.02 above) after any 
such Transfer. Tenant shall continue to be bound by all of its obligations 
pursuant hereto notwithstanding any such Amendments or Alterations, to the 
extent of what would have been Tenant's obligations pursuant hereto had such 
Amendments or Alterations not been made.

     (c) Every Transferee shall be obliged to comply with all of the 
obligations of Tenant under this Lease.  Tenant shall enforce all of such 
obligations against each Transferee.  Any default of any Transferee shall 
also constitute a default of Tenant hereunder.

     (d) Tenant agrees that if this Lease is ever disclaimed or terminated by 
a trustee in bankruptcy of a Transferee or, if Landlord terminates this Lease 
as a result of the bankruptcy, insolvency or any act or default of any 
Transferee, Tenant shall, upon Landlord's request, enter into a new lease of 
the Premises on the identical terms hereof subject to such amendments hereto 
which had been agreed upon prior to such disclaimer or termination, with the 
exception that the length of the term of such new lease shall commence on 
tile date upon which Landlord exercises its right to require Tenant to enter 
into such new lease and shall expire on the date upon which tile Term would 
have expired but for such disclaimer or termination by such trustee in 
bankruptcy or such termination by Landlord, and with the exception that 
Tenant will accept the Premises on an "as is" condition, as of such date upon 
which Landlord exercises its right to require Tenant to enter into such new 
lease.

14.05 No Advertising of Premises

Tenant shall not advertise this Lease or all or any part of the Premises or 
the business or fixtures or contents therein for sale without Landlord's 
prior written consent, which consent Landlord shall not unreasonably withhold 
subject to the other provisions hereof.

                                                                            25
<PAGE>

14.06 Mortgage of Lease

The restrictions on Transfer as aforesaid shall apply, mutatis mutandis, to 
any assigning, subletting, mortgaging, charging or otherwise transferring of 
the Premises or this Lease for the purpose of securing any loan or the 
repayment thereof by Tenant.

14.07 Corporate Tenant

If Tenant or any occupant of the Premises at any time is a corporation, it is 
acknowledged and agreed that the transfer of the majority of the issued 
shares in the capital stock or any transfer, issuance or division of any 
shares of the corporation or of any affiliated corporation of the corporation 
sufficient to transfer control to others than the then present shareholders 
of the corporation shall be deemed for all purposes of this Article XIV to be 
a Transfer and, accordingly, shall be subject to the requirements of this 
Article XIV, and it is agreed that the parties hereto shall have all of the 
same rights and obligations in respect thereof as are applicable to a 
Transfer.

This Section 14.07 shall not apply to Tenant if and as long as Tenant is in 
occupancy of the Premises and is a corporation whose shares are listed and 
traded on any recognized public stock exchange in Canada or the United States.

14.08  Assignment by Landlord

Landlord shall have the right to sell, lease, convey or otherwise dispose of 
the Lands or any portion thereof, and to assign this Lease and any interest 
of Landlord pursuant to this Lease without restriction.

If Landlord shall sell, lease, convey or otherwise dispose of the Lands or 
any portion thereof, or shall assign this Lease or any interest of Landlord 
pursuant to this Lease, then, to the extent that the purchaser or assignee 
agrees with Landlord to assume the covenants and obligations of Landlord 
hereunder.

Landlord shall thereupon and without further agreement be released of all 
liability under this Lease.

                                     ARTICLE XV

15.00 - STATUS AND SUBORDINATION OF LEASE

15.01 Status Statement

Tenant shall, within ten (10) days' after written request from Landlord, 
execute and deliver to Landlord, or to any actual or proposed lender, 
purchaser or assignee of Landlord, a statement or certificate in such form as 
requested by Landlord stating with reasonable particularity (if such is the 
case or stating with reasonable particularity the manner in which such may 
not be the case):

                                                                            26
<PAGE>

     (a) that this Lease is unmodified and in full force and effect, or 
particulars of any such modifications or stating that this Lease is not in 
it'll force and effect if such is the case;

     (b) the date of commencement and expiry of the Term and the dates to 
which Basic Rent and any other Rent, including any prepaid rent have been 
paid;

     (c) whether or not there is any existing default by either patty under 
this Lease and. if so, specifying, such default;

     (d) that there is no reason why the obligations of Tenant under this 
Lease may not be folly enforced in accordance with their terms and that there 
are no defenses, counterclaims or rights of set-off in respect of any of the 
same; and

     (e) full details of the financial and credit standing and details of the 
corporate organization of Tenant and the Indemnifier, if any, it being 
intended that any such statement delivered pursuant hereto may be relied upon 
by an actual or prospective lender, purchaser and assignee of any interest of 
Landlord under this Lease or in the Premises.

15.02 Subordination

This Lease and the rights of Tenant hereunder are and shall be subject and 
subordinate to any and all mortgages, trust deeds, and charges (any of which 
are herein called "Mortgage" or "Mortgages") now or which in the future may 
be registered against the Lands or any portion thereof, and including all 
renewals, extensions, modifications and replacements of any Mortgages from 
time to time. Tenant shall at any time on notice from Landlord or a holder of 
any Mortgage attorn to and become a tenant of the holder of any of such 
Mortgages upon the same terms and conditions as set forth herein and shall 
execute promptly on request by Landlord any certificates, agreements, 
instruments of postponement or attornment or other such instruments or 
agreements as requested from time to time to postpone or subordinate this 
Lease and all of Tenant's rights hereunder to any of such Mortgages or to 
otherwise give full effect to any of the provisions of this Article XV.

Tenant agrees to attorn to and become the tenant of any party whose tide to 
the Premises is superior to that of Landlord or to any assignee from Landlord 
of Landlord's interest under this Lease upon the same terms and conditions as 
are set forth in this Lease and shall execute promptly on request any 
agreements or instruments of attornment to give effect to such attornment as 
shall be requested by Landlord at any time and from time to time.

Provided Tenant is not in default hereunder, Landlord shall use reasonable 
efforts to obtain from the holder of any Mortgage, in respect of which Tenant 
has executed and delivered an instrument of postponement, subordination or 
attornment as required hereby, its agreement to permit Tenant to continue in 
occupation of the Premises in accordance with and subject to the terms of 
this Lease so long as 

                                                                            27
<PAGE>

Tenant is in foil and prompt compliance with all of its terms.

15.03 Tenant's Failure to Comply

If Tenant fails to execute any certificate, agreement, instrument, or other 
document as required by the foregoing provisions of this Article XV within 
ten (10) days after request by Landlord, then Landlord shall have the right 
to.

     (a) execute any such certificate, agreement, instrument or document for 
and on behalf of Tenant and in Tenant's name, Tenant hereby agreeing to be 
bound by the same, and for such purpose Tenant hereby irrevocably appoints 
Landlord as Tenant's attorney for and on behalf of Tenant pursuant to the 
Powers of Attorney Act (Ontario) and which appointment shall survive the 
death or incapacity of Tenant;

     (b) to terminate this Lease; and

     (c) in any event, and without being affected by either of the foregoing 
rights, to exercise all rights against Tenant in respect of Tenant's default 
as aforesaid as Landlord might otherwise have pursuant to this Lease or at 
law.

15.04 Registration

Tenant shall not register this Lease or any short form or notice hereof 
except in Landlord's form prepared by Landlord on Tenant's request or in such 
form as has been approved by Landlord in writing.  The cost of preparation, 
approval, execution and registration of any notice or short form of this 
Lease or other document to be registered by Tenant shall be borne by Tenant 
and shall be paid by Tenant forthwith upon demand.  If Tenant, with 
Landlord's prior consent, registers or causes or permits there to be 
registered against the title to the Lands any short form or notice of this 
Lease or other document, Tenant shall forthwith provide to the Landlord 
details of such registration and a duplicate registered copy of the 
registered document.

Any lease or notice or short form of this Lease registered by or at the 
request of Tenant shall contain an irrevocable power of attorney by Tenant in 
favour of Landlord, which power of attorney is also hereby irrevocably 
granted by Tenant to Landlord under the Powers of Attorney Act (Ontario) and 
which power of attorney shall survive the death or incapacity of Tenant, 
authorizing Landlord to execute on behalf of and in the name of Tenant such 
notices, agreements and documents as shall be required or desired by Landlord 
to expunge or discharge from the register of the title of the Lands any 
interest of Tenant therein after the expiry or earlier termination of this 
Lease, or to give full effect to Landlord's rights under this Article XV.

                                 ARTICLE XVI

16.00 - DEFAULT AND REMEDIES

                                                                            28
<PAGE>

16.01 Default and Remedies

If any of the following shall occur:

     (a) Tenant shall fail, for any reason, to make any payment of Rent as be 
paid hereunder arid such default shall continue for five (5) days whether or 
not notice is given to Tenant;

     (b) Tenant shall fail, for any reason, to perform any other covenant, 
condition, agreement or other obligation on the part of Tenant to be observed 
or performed pursuant to this Lease (other than the payment of any Rent) and 
such default shall continue for fifteen (15) days after written notice 
thereof or such shorter period as expressly provided herein;

     (c) any of the policies of Landlord's insurance on the Premises or any 
part or contents thereof shall be actually or threatened to be cancelled or 
adversely changed as a result of any use or occupancy of or contents in the 
Premises;

     (d) Tenant shall purport to make a Transfer affecting the Premises, or 
the Premises shall be used by any person or for any purpose, other than in 
compliance with and as expressly authorized by this Lease;

     (e) Tenant or any other person occupying any portion of the Premises 
shall make an assignment for the benefit of creditors or become bankrupt or 
insolvent or take the benefit of any statute for bankrupt or insolvent 
debtors or make any proposal, assignment, arrangement or compromise with its 
creditors or, if any steps are taken or action or proceedings commenced by 
any person for the dissolution, winding-up or other termination of Tenant's 
existence or liquidation of its assets;

     (f) a trustee, receiver, receiver-manager, agent or other like person 
shall be appointed in respect of the assets or business of Tenant or any 
other occupant of the Premises;

     (g) Tenant attempts to or does abandon the Premises or remove or dispose 
of any goods and chattels from the Premises so that there would not, in the 
event of such removal or disposition, be sufficient goods of Tenant on the 
Premises subject to distress to satisfy all arrears of Rent payable under 
this Lease and all Rent payable hereunder for a further period of at least 
twelve (12) months, or if the Premises shall be vacant or unoccupied for a 
period of five (5) consecutive days or more without the prior written consent 
of Landlord;

     (h) Tenant makes any sale in bulk affecting any property on the Premises 
(other than in Conjunction with a Transfer approved in writing by Landlord 
and made pursuant to all applicable legislation);

     (i) this Lease or any goods or other property of Tenant shall at 

                                                                            29
<PAGE>

any time be seized or taken in execution or attachment which remains 
unsatisfied for a period of five (5) days or more; and

     (j) termination or reentry by Landlord is permitted under any provision 
of this Lease or at law;

then, without prejudice to and in addition to any other rights and remedies 
to which Landlord is entitled pursuant hereto or at law, the then current and 
the next three (3) months' Rent shall be forthwith due and payable arid 
Landlord shall have the following rights and remedies, all of which are 
cumulative and not alternative, to:

     (a) terminate this Lease in respect of the whole or any part of the 
Premises by written notice to Tenant; if this Lease is terminated in respect 
of pan of the Premises, this Lease shall be deemed to be amended by the 
appropriate amendments, and proportionate adjustments in respect of Rent and 
any other appropriate adjustments shall be made in such manner as shall be 
determined by Landlord;

     (b) enter the Premises as agent of Tenant and as such agent to relet 
them for whatever term (which may be for a term extending beyond the Term) 
and on whatever terms and conditions as Landlord in its sole discretion may 
determine and to receive the rent therefor and, as the agent of Tenant, to 
take possession of any furniture, fixtures, equipment, stock or other 
property thereon and, upon giving written notice to Tenant, to store the same 
at the expense and risk of Tenant or to sell or otherwise dispose of the same 
at public or private sale without flintier notice, and to make such 
alterations to the Premises in order to facilitate their reletting as 
Landlord shall determine, and to apply the net proceeds of the sale of any 
furniture, fixtures, equipment, stock or other property or from the reletting 
of the Premises; less all expenses incurred by Landlord in making the 
Premises ready for reletting and in reletting the Premises, on account of the 
Rent due and to become due under this Lease and Tenant shall be liable to 
Landlord for any deficiency arid for all such expenses incurred by Landlord 
as aforesaid; no such entry or taking possession of or performing alterations 
to or reletting of the Premises by Landlord shall be construed as an election 
on Landlord's part to terminate this Lease unless a written notice of such 
intention or termination is given by Landlord to Tenant;

     (c) remedy or attempt to remedy any default of Tenant in performing any 
repairs, work or other covenants of Tenant hereunder and, in so doing, to 
make any payments due or claimed to be due by Tenant to third parties and to 
enter upon the Premises, without any liability to Tenant therefor or for any 
damages resulting thereby, and without constituting a reentry of the Premises 
or termination of this Lease, and without being in breach of any of 
Landlord's covenants hereunder and without thereby being deemed to infringe 
upon any of Tenant's fights pursuant hereto, and, in such case, Tenant shall 
pay to Landlord forthwith upon demand all amounts paid by Landlord to third 
parties in respect of such default and all reasonable costs of Landlord in 
remedying or attempting to remedy any such default plus ten (10%) 

                                                                            30
<PAGE>

percent of the amount of such costs for Landlord's inspection and 
supervision, plus a further ten (10%) percent for Landlord's overhead and 
profit;

     (d) obtain damages from Tenant including, without limitation, if this 
Lease is terminated by Landlord, all deficiencies between all amounts which 
would have been payable by Tenant for what would have been the balance of the 
Term, but for such termination, arid all net amounts actually received by 
Landlord for such period of time.

16.02 Interest

All amounts of Rent shall bear interest from their respective due dates until 
the actual dates of payment at a rate which shall be the greater of (1) 2 per 
cent per month (twenty-four (24%) per annum) calculated and compounded 
monthly; (ii) six (6%) per cent per annum in excess of the prime commercial 
rate of interest charged by Landlord's bank in Ontario for loans to its most 
favoured commercial customers from time to time; and (iii) the rate expressly 
agreed by Tenant in writing to be paid in respect of any amount(s) from time 
to time.

16.03 Costs

Tenant shall be responsible for and pay to Landlord forthwith upon demand all 
costs incurred by Landlord, including, without limitation, reasonable 
compensation for all time expended by Landlord's own personnel, legal costs 
on a solicitor and his own client basis, and all other costs of any kind 
whatsoever, arising from or incurred as a result of any default of Tenant or 
any enforcement by Landlord of any of Tenant's obligations under this Lease 
or any other agreement or obligation of Tenant to Landlord, whether or not 
related to the Premises.

16.04  Allocation of Payments

Tenant agrees that Landlord may, at its option to be exercised by written 
notice to Tenant at any time, apply all gums received by Landlord from Tenant 
or any other persons in respect of any Rent to any amounts whatsoever payable 
by Tenant and it is further agreed that any allocation made by Landlord, on 
its books and records or by written notice to Tenant or otherwise, may 
subsequently be re-allocated by Landlord as it may determine in its sole 
discretion, and any such allocation and re-allocation from time to time shall 
be final and binding on Tenant unless and to the extent subsequently 
re-allocated by Landlord.

16.05  Security Deposit

     (a) Tenant has deposited or agreed that it is obliged to deposit upon 
execution of this Lease with Landlord the sum described as Security Deposit 
in Section 1.01 hereof ("Security Deposit"). The Security Deposit together 
with a security interest in all of the Assets and Undertakings of the Tenant 
which the Tenant hereby grants to Landlord shall be security for the prompt 
performance by Tenant of all 

                                                                            31

<PAGE>

of the terms, covenants, conditions and provisions of this Lease by Tenant.

     (b) If at any time any Rent shall be overdue Landlord may, at its 
option, appropriate and apply all or any portion of the Security Deposit to 
the payment of the said Rent. Further, if Tenant defaults in the performance 
of any of the terms, covenants,  conditions and provisions of this Lease as 
and when the same are due to be performed by Tenant then Landlord, at its 
option, may appropriate and apply all or any part of the Security Deposit on 
account of any losses or damages sustained by Landlord as a result of such 
default.

     (c) If all or any part of the Security Deposit is appropriated and 
applied by Landlord on account of the payment of Rent or on account of losses 
or damages sustained by Landlord, then Tenant shall, within three (3) days 
after demand from Landlord, remit to Landlord a sufficient amount by 
certified cheque to restore the Security Deposit to the original sum 
deposited or required to be deposited as herein set forth.

     (d) If Tenant complies with all of the terms, covenants, conditions and 
provisions under this Lease and promptly pays all Rent herein provided as and 
when the same shall be due and payable, the Security Deposit shall be 
returned in full to Tenant within sixty (60) days after the later of (i) the 
end of the term or (ii) Tenant's vacating the Premises.

     (e) Landlord may deliver the Security Deposit, or such portion thereof 
remaining on hand to the credit of Tenant, to any purchaser, mortgagee or 
assignee of Landlord's interest in the Premises or the Building or this Lease 
and thereupon Landlord shall be arid is hereby discharged from any further 
liability with respect to the Security Deposit.

16.06 Remedies to Subsist

     (a) No waiver of any of Tenant's obligations under this Lease and no 
waiver of any of Landlord's rights hereunder in respect of any default by 
Tenant hereunder shall be deemed to have occurred or be given as a result of 
any condoning, excusing, overlooking or delay in acting upon by Landlord in 
respect of any default by Tenant or by any other act or omission of Landlord 
including, without limitation, the acceptance of any Rent less than the bill 
amount thereof, the acceptance of any Rent after the occurrence of any 
default by Tenant, or any verbal or written statements or agreements made by 
any employee of Landlord other than an agreement in writing duly executed on 
behalf of Landlord by one of its personnel with ostensible authority to do 
so.  No waiver of any of Tenant's obligations or any of Landlord's rights 
hereunder shall be effective except and only to the extent of any express 
waiver in writing duly executed on behalf of Landlord by one of its personnel 
with ostensible authority to do so. The waiver by Landlord of any default of 
Tenant or of any rights of Landlord shall not be deemed to be a waiver of any 
term, covenant or condition in 

                                                                            32
<PAGE>

respect of which such default or right has been waived and shall not be 
deemed to be a waiver of any subsequent default of Tenant or right of 
Landlord.

     (b) All rights and remedies of Landlord under this Lease and at law, 
shall be cumulative and not alternative, and the exercise by Landlord of any 
of its rights pursuant to this Lease or at law shall at all times be without 
prejudice to any other rights of Landlord, whether or not they are expressly 
reserved.

     (c) If Landlord assigns this Lease to a mortgagee or holder of other 
security on the Premises or any part thereof or to any other person 
whatsoever. Landlord shall nonetheless be entitled to exercise all rights and 
remedies available to it pursuant to this Lease and at law without providing 
evidence of the approval or consent of such mortgagee, holder of other 
security or other person whatsoever.

     (d) All Rent shall be paid by Tenant to Landlord without deduction, 
abatement or set-off whatsoever, except as and to the extent expressly 
permitted pursuant to the terms of this Lease, and Tenant hereby waives any 
rights of deduction, abatement or set-off available to it now or at any time 
in the future,  including any right to deduction, abatement or set-off 
contained in any statute.

16.07 Impossibility of Performance

If and to the extent that either Landlord or Tenant shall be unable to 
fulfill or shall be delayed or restricted in the fulfillment of any 
obligation under this Lease, other than the payment by Tenant of any Rent, by 
reason of unavailability of material, equipment, utilities, services or labor 
required to enable it to fulfill such obligation or by reason of any laws, or 
by reason of its not being able to obtain any permission or authority 
required pursuant to any applicable laws or by reason of any other such cause 
beyond its control and not the fault of the party being delayed and not 
avoidable by the exercise of reasonable foresight (excluding the inability to 
pay for the performance of such obligation), then the party being delayed 
shall be entitled to extend the time for fulfillment of such obligation by a 
time equal to the duration of such delay or restriction, and the other party 
shall not be entitled to any compensation for any loss, inconvenience, 
nuisance or discomfort occasioned thereby. The party delayed will, however, 
use its best efforts to fulfill the obligation in question as soon as is 
reasonably practicable by arranging an alternate method of providing the 
work, services or materials being delayed subject, in the case of performance 
by Tenant, to the approval of Landlord in its sole and absolute discretion. 
In any event, the provisions of this Section 16.07 shall not apply to permit 
any delay in any payment by Tenant of any Rent.

                                 ARTICLE XVII

17.00 - CONTROL OF PREMISES

                                                                            33
<PAGE>

17.01 Rules and Regulations

Landlord may, from time to time, make and amend such rules and regulations 
for the management and operation of the Lands, Building and Premises as 
Landlord shall determine arid Tenant and all persons under its control shall 
be bound by and shall comply with all of such rules and regulations of which 
notice is given to Tenant from time to time, and all of such rules and 
regulations shall be deemed to be incorporated into and form a part of this 
Lease.  Without limiting the generality of the foregoing, Tenant shall comply 
with all rules and regulations made by Landlord respecting security and 
respecting shipping, receiving, loading and unloading of merchandise, 
supplies, materials, garbage and all other things whatsoever, all of which 
shall be made only at such times and from, over or by means of such access 
routes, driveways, doors, loading areas, stairs and other areas or passages 
whatsoever as Landlord shall determine in writing from time to time.  
Landlord shall not make any rules or regulations which conflict with any 
express provisions of this Lease unless and only to the extent required by 
any applicable laws or unless Tenant consents thereto. Landlord shall act 
reasonably in enforcing such rules and regulations, but the imposition of any 
rules and regulations shall not create or imply any obligation of Landlord to 
enforce them or create any liability of Landlord for their non-enforcement or 
otherwise.

17.02     ACCESS TO PREMISES

     (a) Landlord (including its agents, employees, contractors or 
representatives), without limiting any other rights Landlord may have 
pursuant hereto or at law, shall have the right, but not the obligation, to 
enter the Premises at any time and for any of the following purposes:

     (i) to examine the Premises and to perform any maintenance, repairs and 
alterations to the same or any part thereof as may be required or permitted 
by this Lease and to perform any maintenance, repairs and alterations to any 
mechanical, electrical, heating, ventilating, air-conditioning and humidity 
control equipment and services located therein serving the Premises or any 
part thereof, and for all of such purposes, Landlord may take such material 
and equipment into the Premises as Landlord may require;

     (ii) to protect the Premises in respect of any construction or other 
work being performed in premises adjoining or in the vicinity of the Premises;

     (iii) for any purposes as determined by Landlord in cases of emergency;

     (iv) to read any utility or other similar meters located in the Premises;

     (v) during the last twelve (12) months of the Term to show the Premises 
to prospective tenants, and to permit prospective tenants to 

                                                                            34
<PAGE>

make inspections, measurements and plans;

     (vi) at any time during the Term, to show the Premises to prospective 
purchasers, mortgagees or lenders; and

     (vii) to exercise any of the rights available to Landlord pursuant to 
this Lease.

     (b) Landlord shall have the right to run through the Premises conduits, 
wires, pipes, ducts and other elements of any systems for utilities, heating, 
ventilating, air-conditioning and humidity control, telephone and other 
communications systems and any other such systems to serve the Premises or 
any parts thereof, and Landlord shall have access for itself and those 
designated by it to the Premises for the purpose of inspecting, maintaining, 
repairing, replacing and altering any services in respect of any of the same. 
Notwithstanding the foregoing, the Rent shall not be reduced or otherwise 
affected as a result of any of such systems being located on or running 
through the Premises.

     (c) Landlord shall exercise its rights pursuant to this Section 17.02 in 
such manner and at such times as Landlord, acting reasonably but in its sole 
discretion, shall determine; at any time that entry by Landlord is desired in 
case of emergency, and if no personnel of Tenant are known by Landlord to be 
present on the Premises or if such personnel fail for any reason to provide 
Landlord immediate access at the time such entry is desired, Landlord may 
forcibly enter the Premises without liability for damage caused thereby.

                                ARTICLE XVIII

18.00 - EXPROPRIATION

1801 Expropriation

If the whole or any part of the Premises shall be expropriated (which term 
shall for the purposes of this Article XVII include expropriation, 
condemnation or sale by Landlord to an authority with the power to 
expropriate, condemn or take) by any competent authority then:

     (a) Landlord and Tenant shall co-operate with each other in respect of 
such expropriation so that Tenant may receive the appropriate award to which 
it is entitled in law for relocation costs and business interruption and so 
that Landlord may receive the maximum award to which it may he entitled in 
law for all other compensation arising from such expropriation, including, 
without limitation, all compensation for the value of Tenant's leasehold 
interest in the Premises, all of which shall be the property of Landlord and 
all of such Tenant's rights in respect of such expropriation, excluding only 
rights in respect of relocating costs and business interruption, shall he and 
are hereby assigned to Landlord, To give effect to such assignment to 
Landlord, Tenant shall execute such further documents as 

                                                                            35
<PAGE>

Me necessary, in Landlord's opinion, to effect such assignment, and in 
default of Tenant's completing such documents within ten (10) days after 
demand, Landlord shall be and is hereby appointed the attorney for Tenant to 
execute such documents for and on behalf of Tenant and in its name, such 
appointment being hereby made pursuant to the Power of Attorney Act (Ontario) 
and shall survive the death or incapacity of Tenant;

     (b) Landlord shall have the option, to be exercised by written notice to 
Tenant, to terminate this Lease, such termination to be effective on the date 
the expropriating authority takes possession of the whole or any portion of 
the Premises; and

     (c) this Lease shall continue in full force and effect in accordance 
with its terms until the date on which this Lease is terminated in accordance 
with the provisions of this Article XVIII, if terminated in accordance with 
the express provisions hereof and, if terminated, Rent and all other 
obligations under this Lease shall be accrued to and he adjusted as of the 
date of such termination.

                                 ARTICLE XIX

19.01 ENVIRONMENTAL MATTERS

19.01 Definitions

     In this Lease:

"Environmental Audit" shall mean a complete review of the Premises and the 
environmental practices of the Tenant thereon by the Landlord, its employees 
or agents and shall include such visual inspections, interviews with the 
Tenant, its employees, servants, or agents, and such soil, air, or other 
tests as the Landlord shall in its sole discretion deem to be necessary.

"Hazardous Substance" means any contaminant, pollutant or hazardous substance 
that is likely to cause immediately or at some future time, harm or 
degradation to the environment or risk to human health or safety, and without 
restricting the generality of the foregoing, includes without limitation any 
pollutant, contaminant, waste, hazardous waste, toxic substance or dangerous 
good which is defined or identified in any municipal, provincial or federal 
environmental legislation.

19.02 Tenant's Obligations

     (a) The Tenant shall at all times use the Premises so as to comply with 
all municipal, provincial and federal environmental legislation in keeping 
with first class environmental protection practices and so as not to allow 
Hazardous Substance to be on the Premises.

                                                                            36
<PAGE>

     (b) The Landlord shall have the right to conduct an Environmental Audit 
of the Premises at any time and from time to time throughout the term and any 
renewal thereof.

     (c) In the event that the Environmental Audit reveals that the Tenant is 
storing, handling, transporting, manufacturing, processing or otherwise 
dealing with any Hazardous Substances in the Premises, Building or Centre, 
the Landlord shall give the Tenant ninety (90) days within which to amend its 
manner of storing, handling, transporting, manufacturing, processing or 
otherwise dealing with such Hazardous Substances to comply with first class 
environmental practices and the manner in which the Landlord indicates such 
Hazardous Substances be stored, handled, transported, manufactures, processed 
or otherwise dealt with.  The shall further forthwith carry out such 
procedures as are, in the sole opinion of the Landlord, necessary to correct 
any damage which may have been done to the Premises, Building or Centre and 
to forestall any damage to the Premises, Building or Centre which in the 
opinion of the landlord may be created by the unsatisfactory storing, 
handling, transporting, manufacturing, processing or otherwise dealing with 
any Hazardous Substances.

     (d) In the event that the Tenant shall be in default of the provisions 
hereof and shall fail to amend its practices or take such corrective measures 
as are required pursuant to subparagraph (d) hereof within the aforesaid 
ninety (90) day period the Landlord shall have the right to enter upon the 
Premises and carry out such procedures as are, in the sole opinion of the 
Landlord, necessary to correct any damage which may have been done to the 
Premises, Building or Centre, or to forestall any damage to the Premises, 
Building or Centre which in the opinion of the Landlord may be created by the 
unsatisfactory storing, handling, transporting, manufacturing, processing or 
otherwise dealing with such Hazardous Substances and the Tenant shall pay to 
the Landlord on demand, as Additional Rent, all costs and expenses of 
carrying out such procedures. Further, and in addition, to any other remedies 
available to the Landlord, the Landlord may, on seven (7) days' notice, 
terminate the Lease.

     (e) Any entry on the Premises of the Tenant by the Landlord pursuant to 
the terms of the Lease shall not constitute a breach of the Landlord's 
covenant of Quiet Enjoyment.

                                   ARTICLE XX

20.00 - MISCELLANEOUS

20.01 Notices

All notices, requests, demands, acceptances, consents, communications or 
other writings required or permitted to be given hereunder or for the 
purposes hereof ("Notice" in this Section) will be in writing and be 
sufficiently given if personally delivered, sent by prepaid registered mail 
or transmitted by telex, telecopier or other form of 

                                                                            37
<PAGE>

recorded communication tested prior to transmission, addressed to the party 
to whom it is given, as follows:

To the Tenant: 545 Trethewey Drive, Toronto, ON with a copy to Pillowtex 
Corporation, Attention: T.R. Tunnell,  Vice-President, General Counsel, 4111 
Mint Way, Dallas, Texas 75237-1605

To the Landlord: 2 Lynwood Avenue, suite 403, Toronto, ON M4V 1K2 with a copy 
to Torkin, Manes, Cohen & Arbus, Attention: Barry S. Arbus, QC, 151 Yonge 
Street, Suite 1500, Toronto, ON M5C 2W7.

or such other address of which Notice has been given. Any Notice mailed as 
aforesaid will be deemed to have been given and received on the third 
Business Day following the date of its mailing. Any Notice personally 
delivered will be deemed to have been given and received on the day it is 
personally delivered, provided that if such day is not a Business Day, the 
Notice will be deemed to have been given and received on the Business Day 
next following such day. Any Notice transmitted by telex, telecopier or other 
form of recorded communication will be deemed given and received on the first 
Business Day after its transmission.

If a Notice is mailed and regular mail service is interrupted by strike or 
other irregularity on or before the fourth Business Day after the mailing 
thereof, such Notice will be deemed to have not been received unless 
personally delivered or transmitted by telex, telecopier or other form of 
recorded communication.

20.02 Planning Act

This Lease is entered into subject to the provisions of and compliance with 
the provisions of all applicable legislation dealing with planning 
restrictions including the Planning Act S.O. 1983 and amendments.

20.03 Complete Agreement

It is understood and agreed that other than and to the extent that any other 
written agreement between Landlord and Tenant respecting the Premises remains 
in force, this Lease constitutes the complete agreement between the parties 
and that there are no covenants, representations, agreements, warranties or 
conditions in any way relating to the subject matter of this Lease or the 
tenancy created hereby, expressed or implied, collateral or otherwise, except 
as expressly set forth herein, Tenant acknowledges that no representatives of 
Landlord are authorized to make on Landlord's behalf any covenants, 
representations, agreements, warranties or conditions of any kind or in any 
manner whatsoever other than as expressly set forth in writing in this Lease 
in the form in which it is executed by Landlord under seal.

No amendment to this Lease shall be binding upon Landlord unless the same is 
in writing and executed by Landlord under seal.

20.04 Use Prior to Commencement Date

                                                                            38
<PAGE>

If Tenant uses or occupies the whole or any part of the Premises in any way 
prior to the Commencement Date without entering into a lease with Landlord in 
respect of such use or occupancy, then during the period of such use or 
occupancy, Tenant shall be a tenant of Landlord subject to all the terms and 
conditions as contained in this Lease which shall apply to such tenancy 
mutatis mutandis; the inclusion of this paragraph shall not be deemed to 
authorize or permit Tenant to use or occupy the whole or any portion of the 
Premises in any way prior to the Commencement Date.

20.05 Acceptance of Premises

The Landlord agrees to complete the work as set out in Schedule "D", and 
provided that all such work is completed in a good and workmanlike manner, 
subject to any items of outstanding work set out in a deficiency list which 
may be delivered by Tenant to the Landlord within 30 days of taking 
possession, the Tenant's entering into possession of the Premises shall be 
conclusive evidence of the acceptance by Tenant of the condition of the 
Premises.

20.06 Time of the Essence

Time is of the essence of this Lease and all parts hereof.

20.07 Applicable Law

     This Lease shall be governed by and interpreted in accordance with the 
laws of the Province of Ontario.  The panics agree that the Courts of 
Ontario. shall have jurisdiction to determine any matters arising hereunder, 
except to the extent, if any, expressly provided to the contrary herein, and 
the panics hereby attorn to the jurisdiction of the Courts of Ontario.

20.08 Severability

If any provision of this Lease or any portion thereof or the application of 
any of the same is illegal, unenforceable or invalid, it shall be considered 
separate and severable from this Lease and all of the remaining provisions 
hereof shall remain in full force and effect as though any such provision of 
this Lease or any portion thereof had not been included in this Lease but 
such provision of this Lease or portion hereof shall nonetheless continue to 
be enforceable to the full extent permitted by law.

Neither parry is obliged to enforce this Lease to the extent that by so doing 
they would be contravening any applicable laws.

20.09  Section Numbers and Headings

The table of contents of this Lease and all section numbers and all headings 
are inserted as a matter of convenience only and shall in no way limit or 
affect the interpretation of this Lease.

                                                                            39
<PAGE>

20.10 Interpretation

Whenever a word importing singular or plural is used in this Lease such word 
shall include the plural and singular respectively. Where any patty is 
comprised of more than one entity, the obligations of each of such entities 
shall be joint and several. Words importing either gender or firms or 
corporations shall include persons of the other gender and firms or 
corporations as applicable. Subject to the express provisions contained in 
this Lease, words such as "hereof", "herein", "hereby", hereinafter", and 
"hereunder" and all similar words or expressions shall refer to this Lease as 
a whole and not to any particular section, or portion thereof being less than 
the whole, unless the context otherwise requires.

20.11 Successors

This Lease and all portions hereof shall inure to the benefit of and be 
binding upon the parties hereto and theft respective heirs, executors, 
administrators, successors, assigns and other legal representatives excepting 
only that this Lease shall not inure to the benefit of any of such parties 
unless and only to the extent expressly permitted pursuant to the provisions 
of this Lease.

IN WITNESS WHEREOF this Lease has been executed by the parties hereto under 
their respective corporate seals and under the hands of their duly authorized 
officers in that behalf, as of the day and year first written above.

SIGNED, SEALED AND DELIVERED in the presence of:

STANDA INVESTMENTS INC.

TORFEACO INDUSTRIES

                                       /s/ (Signature Illegible)
                                       -------------------------------

                                                                            40
<PAGE>

                                       
                                  SCHEDULE A


ALL AND SINGULAR that certain parcel or tract of land and premises situate, 
lying and being in the Borough of North York, in The Municipality of 
Metropolitan Toronto, in province of Ontario, composed of part of Lot 3 in 
the 4th Concession, west of Yonge Street, in the said Borough and designated 
as parts 1 and 2, on a Reference plan deposited in the Registry office for 
the Registry Division of Toronto Boroughs and York South (No 64) as Plan No. 
64R2734.

The description of the south-west side of Tretheway Drive in Plan No. 64R2734 
conforms with the description in Plan BA-474.






                                                                            41

<PAGE>

                                INDEMNITY AGREEMENT
                                          
     THIS AGREEMENT is dated the 26th day of November, 1996.
                                          
                                          
                                   B E T W E E N:

                               STANDA INVESTMENTS INC

                        a corporation incorporated under the
                          laws of the Province of Ontario

                                  (the "Landlord")

                                                         OF THE FIRST PART
                                          
                                      - and -

                               PILLOWTEX CORPORATION

                                (the "Indemnifier")

                                                         OF THE SECOND PART

     In order to induce the Landlord to enter into the lease (the "Lease") 
dated the 26th day of November, 1996, and made between the Landlord and 
Torfeaco Industries Limited, as Tenant, and for other good and valuable 
consideration, the receipt and sufficiency whereof is hereby acknowledged, 
the Indemnifier hereby makes the following indemnity and agreement (the 
("Indemnity") with and in favor of the Landlord:

1.   The Indemnifier hereby agrees with the Landlord that at all times during
     the Term of the Lease and any extension or renewal of the Lease it will (a)
     make the due and punctual payment of all Rent, monies, charges and other
     amounts of any kind whatsoever payable under the Lease by the Tenant
     whether to the Landlord or otherwise and whether the Lease has been
     disaffirmed or disclaimed; (6) effect prompt and complete performance of
     all and singular the terms, covenants and conditions contained in the Lease
     on the part of the Tenant to be kept, observed and performed; and (c)
     indemnify and save the Landlord harmless from any loss, costs or damages
     arising out of any failure by the Tenant to pay the aforesaid Rent, monies,
     charges or other amounts due under the Lease or resulting from any failure
     by the Tenant to perform any of the terms, covenants and conditions
     contained in the Lease.

2.   This Indemnity is absolute and unconditional and the obligations of the
     Indemnifier shall not be released, discharged, mitigated, impaired or
     affected by (a) any extension of time, indulgences or modifications which
     the Landlord extends to or makes with the Tenant in respect of the
     performances of any of the obligations 

                                       

<PAGE>

     of the Tenant under the Lease; (b) any waiver by or failure of the Landlord
     to enforce any of the terms, covenants and conditions contained in the 
     Lease; (c) any assignment of the Lease by the Tenant or by any trustee, 
     receiver or liquidator; (d) any consent which the Landlord gives to any 
     such assignment or subletting; (e) any amendment to the Lease or any waiver
     by the Tenant of any of its rights under the Lease; (f) the expiration of 
     the Term.

3.   The Indemnifier hereby expressly waives notice of the acceptance of this
     Agreement and all notice of non-performance, non-payment or non-observance
     on the part of the Tenant of the terms, covenants and conditions contained
     in the Lease. Without limiting the generality of the foregoing, any notice
     which the Landlord desires to give to the Indemnifier shall be sufficiently
     given if delivered in person to the Indemnifier or if mailed by prepaid
     registered or certified post addressed to the Indemnifier at the Leased
     Premises, and every such notice is deemed to have been given upon the day
     it was so delivered in person, or if mailed, forty-eight (48) hours after
     it was mailed. The Indemnifier may designate by notice in writing a
     substitute address for that set forth above and thereafter notices shall be
     directed to such substituted address. If two or more persons are named as
     Indemnifier, any notice given hereunder or under the Lease shall be
     sufficiently given if delivered or mailed in the foregoing manner to any
     one of such persons.

4.   In the event of default under the Lease or under this Indemnity, the
     Indemnifier waives any right to require the Landlord to (a) proceed against
     the Tenant or pursue any rights or remedies against the Tenant with respect
     to the Lease; (b) proceed against or exhaust any security of the Tenant
     held by the Landlord; or (c) pursue any other remedy whatsoever in the
     Landlord's power. The Landlord has the right to enforce this Indemnity
     regardless of the acceptance of additional security from the Tenant and
     regardless of any release or discharge of the Tenant by the Landlord or by
     others or by operation of any law.

5.   Without limiting the generality of the foregoing, the liability of the
     Indemnifier under this Indemnity is not and is not deemed to have been
     waived, released, discharged, impaired or affected by reason of the release
     or discharge of the Tenant in any receivership, bankruptcy, winding-up or
     other creditors proceedings or the rejection, disaffirmance or disclaimer
     of the Lease in any proceeding and shall continue with respect to the
     periods prior thereto and thereafter, for and with respect to the Term as
     if the Lease had not been disaffirmed or disclaimed, and in furtherance
     hereof, the Indemnifier agrees, upon any such disaffirmance or disclaimer,
     that the Indemnifier shall, at the option of the Landlord, become the
     Tenant of the Landlord upon the same terms and conditions as are contained
     in the Lease, applied MUTATIS MUTANDIS.  The liability of the Indemnifier
     shall not be affected by any repossession of the Leased Premises by the

                                       
<PAGE>

     Landlord, provided, however, that the net payments received by the Landlord
     after deducting all costs and expenses of repossessing and reletting the
     Leased Premises shall be credited from time to time by the Landlord against
     the indebtedness of the Indemnifier hereunder and the Indemnifier shall pay
     any balance owing to the Landlord from time to time immediately upon
     demand.

6.   No action or proceedings brought or instituted under this Indemnity and no
     recovery in pursuance thereof shall be a bar or defence to any further
     action or proceeding which may be brought under this Indemnity by reason of
     any further default hereunder or in the performance and observance of the
     terms, covenants and conditions contained in the Lease.

7.   No modification of this Indemnity shall be effective unless the same is in
     writing and is executed by both the Indemnifier and the Landlord.

8.   The Indemnifier shall, without limiting the generality of the foregoing, be
     bound by this Indemnity in the same manner as though the Indemnifier were
     the Tenant named in the Lease.

9.   If two or more individuals, corporations, partnerships or other business
     associations (or any combination of two or more thereof) execute this
     Indemnity as Indemnifier, the liability of each such individual,
     corporation, partnership or other business association hereunder is joint
     and several. In like manner, if the Indemnifier named in the Indemnity is a
     partnership or other business association, the members of which are by
     virtue of statutory or general law subject to personal liability, the
     liability of each such member is joint and several.

10.  All of the terms, covenants and conditions of this Indemnity extend to and
     are binding upon the Indemnifier, his or its heirs, executors;
     administrators, successors and assigns, as the case may be, and enure to
     the benefit of and may be enforced by the Landlord, its successors and
     assigns, as the case may be, and any mortgagee, chargee, trustee under a
     deed of trust or other encumbrancer of all or any part of the Centre
     referred to in the Lease.

11.  The expressions "Landlord", "Tenant", "Rent", "Term" and "Premises" and
     other terms or expressions where used in this Indemnity, respectively, have
     the same meaning as in the Lease.

12.  This Agreement shall be construed in accordance with the laws of the
     Province of Ontario.

13.  Wherever in this Indemnity reference is made to either the Landlord or the
     Tenant, the reference is deemed to apply also to the respective heirs,
     executors, administrators, successors and assigns and permitted assigns,
     respectively, of the Landlord and the Tenant, as the case may be, named in
     the Lease Any assignment 

<PAGE>

     by the Landlord of any of its interest in the Lease operates automatically
     as an assignment of such assignee of the benefit of this Indemnity.


     IN WITNESS WHEREOF the Landlord and the Indemnifier have signed and 
sealed this Indemnity.

                                       INDEMNIFIER

                                       PILLOWTEX CORPORATION

                                       Per: /s/ (Signature Illegible)
                                           -------------------------------
                                       Authorized Signing Authority


                                       LANDLORD:.

                                       STANDA INVESTMENTS INC.

                                       Per: /s/ (Signature Illegible)
                                           -------------------------------

                                       Authorized Signing Authority



<PAGE>
                                       
                           SECOND AMENDMENT TO LEASE

     THIS SECOND AMENDMENT TO LEASE (this "Second Amendment") is made as of 
this ____ day of September 1997 by and between ANGEL AND JEAN ECHEVARRIA 
(together, "Landlord"), and PILLOWTEX CORPORATION, a Texas corporation 
("Tenant").


                                   RECITALS

     A.  Landlord and Tenant entered into that certain Industrial Lease 
dated November 23, 1992 (the "Original Lease"), pursuant to which Landlord 
leased to Tenant, and Tenant leased from Landlord, certain premises commonly 
known as 3820 Union Pacific Avenue, Los Angeles, California, consisting of 
certain real property, an approximately 320,000 square foot building and 
other improvements located on the real property and certain parking areas, as 
more particularly described in the Original Lease (the "Premises").

     B.  Landlord and Tenant amended the Original Lease pursuant to that 
certain Broker's Ammendment [sic] executed as of November 11, 1992 (the 
"First Amendment"). True and correct copies of the Original Lease and the 
First Amendment are attached hereto as EXHIBIT A and incorporated by this 
reference. The Original Lease, as amended by the First Amendment, shall be 
referred to herein as the "Lease."

     C.  Landlord and Tenant desire to enter into this Second Amendment to 
modify the rent payable by Tenant pursuant to the Lease, to extend the term 
of the Lease, and to make certain other changes to the Lease, all in 
accordance with the terms and conditions set forth below.


                        AGREEMENT TERMS AND CONDITIONS

     NOW THEREFORE, for good and valuable consideration, the receipt and 
sufficiency of which are hereby acknowledged, Landlord and Tenant hereby 
agree as follows:

     1.  CONDITION PRECEDENT.  On October 29, 1997, Landlord commenced a 
bankruptcy case by filing a voluntary chapter 11 petition under the United 
States Bankruptcy Code, 11 U.S.C. Section 101 et seq., Case No. LA 96-45771-TD
with the United States Bankruptcy Court for the Central District of California
(the "Bankruptcy Court"). This Second Amendment shall not be effective unless
and until the Bankruptcy Court has entered an order approving this Second 
Amendment upon the terms set forth herein (the "Order"). Immediately upon full
execution of this Second Amendment by Landlord and Tenant, Landlord shall seek
the Order from the Bankruptcy Court.  Upon entry of the Order, this Second 
Amendment shall immediately become effective, without further action on the 
part of either Landlord or Tenant.

<PAGE>

     2.  TERM.  Notwithstanding anything to the contrary set forth in the 
Lease, including without limitation Section 3.1 thereof, the term of the 
Lease is hereby extended through and including December 31, 2004.

     3.  RENT.  The first two (2) sentences of Article 4 of the Lease, 
entitled "Rent," are hereby deleted in their entirety and replaced with the 
following:

     "Tenant shall pay Landlord rent for the Premises ("Rent") in accordance 
with the following schedule:

          a.  From October 1, 1997 through December 31, 1998, Tenant shall 
pay to Landlord Rent at the annual rate of Six Hundred Eighteen Thousand Two 
Hundred Forty and 00/100 Dollars ($618,240.00), provided, however, the rent 
payable for the period from October 1, 1997 through and including December 
31, 1997 shall be that portion of the aforesaid annual Rent equal to the 
product of (i) such annual Rent multiplied by (ii) one-fourth (1/4);

          b.  From January 1, 1999 through December 31, 2000, Tenant shall 
pay to Landlord Rent at the annual rate of Six Hundred Thirty-Six Thousand 
Seven Hundred Eighty-Seven and 00/100 Dollars ($636,787.00);

          c.  From January 1, 2001 through December 31, 2001, Tenant shall 
pay to Landlord Rent at the annual rate of Six Hundred Forty-Two Thousand 
Nine Hundred Sixty-Nine and 00/100 ($642,969.00); and

          d.  From January 1, 2002 through December 31, 2002, Tenant shall 
pay to Landlord Rent at the annual rate of Six Hundred Forty-Nine Thousand 
One Hundred Fifty-Two and 00/100 ($649,152.00); and

          e.  From January 1, 2003 through December 31, 2004, Tenant shall 
pay to Landlord Rent at the annual rate of Six Hundred Sixty-One Thousand 
Five Hundred Seventeen and 00/100 ($661,517.00); and

     Rent shall be due and payable by Tenant in advance in consecutive equal 
monthly installments on or before the first day of each month."

     4.  NO OPTION FOR EXTENSION OF TERM, OPTION ON ADDITIONAL SPACE OR RIGHT 
OF FIRST REFUSAL.  Upon the execution hereof, the options and rights granted 
to Tenant under Section 39 of the Lease shall be of no further force and 
effect.

     5.  NO OTHER CHANGES.  Except as set forth in this Second Amendment, all 
other provisions of the Lease shall remain in full force and effect and are 
hereby ratified. In the event of a conflict between the terms of the Lease 
and this Second Amendment, this

                                      -2-

<PAGE>

Second Amendment shall prevail. All references in the Lease and in this Second 
Amendment to the "Lease" shall be deemed to be the Lease, as amended by this 
Second Amendment.

     6.   NO BROKER.  Tenant represents and warrants that it has dealt with no 
broker, agent or other person in connection with this Second Amendment and 
that no broker, agent or other person brought about this transaction. Tenant 
hereby agrees to indemnify, defend, protect and hold Landlord harmless from 
and against any claims, losses, liabilities, demands, costs, expenses or causes 
of action by any broker, agent or other person (including, without limitation, 
Cushman & Wakefield) claiming any commission or other form of compensation 
arising directly or indirectly with regard to this Second Amendment.

     7.   BINDING EFFECT.  This Second Amendment shall be binding upon and 
inure to the benefit of Landlord, its successors and assigns and Tenant and 
its permitted successors and permitted assigns.

     8.   ATTORNEYS' FEES.  Should any party initiate a legal proceeding 
against any other party, including an arbitration, then the prevailing party 
shall be entitled to recover its reasonable attorneys' fees and costs incurred 
in connection with such legal proceeding.

     9.   AUTHORITY.  Tenant has full power and authority to enter into this 
Second Amendment, and the person signing on behalf of Tenant has been fully 
authorized to do so by all necessary corporate action, or any other action, on 
the part of Tenant.

     10.  CAPTIONS.  The captions contained in this Second Amendment are for 
convenience only are not intended to limit or define the scope or effect of any 
provision of this Second Amendment.

     11.  CAPITALIZED TERMS.  All terms capitalized but not defined in this 
Second Amendment shall have the meanings given them in the Lease.

     12.  SEVERABILITY.  The invalidity, illegality or unenforceability of any 
provision of this Second Amendment shall not affect the enforceability of any 
other provision of this Second Amendment, all of which shall remain in full 
force and effect.

     13.  FACSIMILE.  The parties hereto and their respective successors and 
assigns are hereby authorized to rely upon the signatures of each person and 
entity on this Second Amendment which are delivered by facsimile as 
constituting a duly authorized, irrevocable, actual, current delivery of this 
Second Amendment with original ink signatures of each person and entity.

     14.  ESTOPPEL. Tenant certifies to Landlord that, to Tenant's knowledge, 
as of the date of this Second Amendment, except as described in paragraph 16 
below, (a) Landlord is not in default under the Lease and (b) Tenant does not 
have any defenses or offsets

                                     -3-
<PAGE>

to payment of rent and performance of its obligations under the Lease as and 
when the same becomes due.

     15.  COUNTERPARTS.  This Second Amendment may be executed in any number 
of counterparts and each such counterpart shall be deemed to be an original, 
but all of which, when taken together, shall constitute one Second Amendment.

     16.  NO WAIVER OF ALLOWED CLAIM.  Tenant has filed a timely proof of 
claim, in the amount of Fifty Thousand Dollars ($50,000), in Landlord's 
pending chapter 11 bankruptcy proceeding (In re Angel M. Echevarria, Case No. 
LA 96-45771-TD) currently pending before the United States Bankruptcy Court for 
the Central District of California. Tenant's proof of claim in Landlord's 
bankruptcy case shall be allowed for the entire amount filed and nothing 
herein shall be deemed to affect the payment on account of such claim through 
appropriate means, including Landlord's plan of reorganization or directly 
from the Landlord if the bankruptcy proceeding is dismissed.

     IN WITNESS WHEREOF, the parties have executed this Second Amendment as of 
the date first written above.


                                        LANDLORD:

                                        /s/ ANGEL ECHEVARRIA
                                        ---------------------------------
                                        ANGEL ECHEVARRIA

                                        /s/ JEAN ECHEVARRIA
                                        ---------------------------------
                                        JEAN ECHEVARRIA


                                        TENANT:


                                        PILLOWTEX CORPORATION,
                                        a Texas corporation


                                        By: /s/ John H. Karnes
                                           --------------------------------
                                           Name: John H. Karnes
                                                ---------------------------
                                           Title: Vice President
                                                 --------------------------

                                     -4-


<PAGE>

                 AGREEMENT FOR MODIFICATION AND EXTENSION OF LEASE

AGREEMENT between Jimmie D. Smith, Jr. Post office Box 7623, Rocky Mount, NC 
27804 hereinafter "Landlord" and Pillowtex Corporation, a corporation 
existing under the laws of the State of Texas, with an office at 4111 Mint 
Way, Dallas, Texas 75237, hereinafter "Tenant" modifying and extending the 
lease dated October 12, 1988 between the above fore-mentioned as it relates 
to a certain tract or parcel of land located in the Southwest quadrant of 
Craig and South Davis Street, Rocky Mount, Nash County, North Carolina.

WITNESSETH:  That for one dollar ($1.00) and other valuable consideration by 
each of the parties hereto mentioned to the other in hand paid, receipt 
whereof is hereby reciprocally acknowledged, said lease is hereby modified 
and extended to October 31, 1998, at a rental of one hundred six thousand and 
two hundred dollars ($106,200.00) per annum for said term commencing November 
1, 1994 and terminating October 31, 1998, which rent shall be paid in equal 
monthly installments of eighty eight hundred and fifty dollars ($8,850.00).   
   It is further expressly and agreed that in all other respects said lease 
shall be unmodified and in full force.

IN WITNESS WHEREOF the Landlord has caused these present to be signed and 
witnessed and the Tenant has hereunto caused these present to be signed by 
the Secretary and another duly authorized officer.

              /s/ (Signature Illegible)            /s/ (Signature Illegible)
              -------------------------            -------------------------
              WITNESS                              LANDLORD


              /s/ (Signature Illegible)            /s/ (Signature Illegible)
              -------------------------            -------------------------
              SECRETARY                            TENANT



<PAGE>

[LOGO]
PILLOWTEX CORPORATION
4111 Mint Way
Dallas, Texas 75237
214/333-3225, FAX: 214/330-6016



Mr. Charles M. Hansen, Jr.
3820 Gillon
Dallas, TX   75205

     Re:  AMENDMENT TO EMPLOYMENT AGREEMENT

Dear Chuck:

     On January 1, 1993, Pillowtex Corporation ("Pillowtex") and you entered
into an Employment Agreement (the "Agreement") including an amendment dated as
of July 26, 1993, pursuant to which you were employed as Chairman of the Board,
Chief Executive Officer and President of Pillowtex.  Set forth below are
amendments to the Agreement to which Pillowtex and you have agreed:

     1.   Section 4 of the Agreement shall be amended extending the term of
employment as follows:

          "4.  TERM.  The employment of Employee hereunder shall begin on
     the date hereof and shall continue until the earliest of (a) the death
     of the Employee, (b) the Disability (as defined herein) of Employee,
     (c) the date the Employee voluntarily terminates his employment
     hereunder, (d) the date the Employer terminates Employee's employment
     hereunder for Just Cause (as defined herein) or (e) June 20, 2005 (the
     "Expiration Date"). . . ."

     2.   Pursuant to Section 6(d) of your Employment Agreement, dated January
1, 1993, Pillowtex Corporation (the "Company") agreed to provide you with a term
life insurance policy for the benefit of your designated beneficiaries.  In an
amendment to the Employment Agreement, dated as of July 26, 1993, the term life
insurance policy was substituted for a $3 million split dollar life insurance
policy and the Company agreed to maintain the premium payments that would have
been payable by the Company had the term life insurance remained in effect, and
to loan to you the balance of the premiums as they become due.  Amounts loaned
to you in connection with these premium payments are evidenced by a promissory
note given by you to the Company, and bear interest quarterly at the rate stated
therein.  The Company has now agreed to assume the obligation of payment of all
of the premiums due and payable on the policy including any and all interest
accrued on the promissory note and will reimburse you for the income tax
consequences attributable to you for such accrued interest.  Accordingly,
effective as of January 20, 1998, additional principal will cease to accrue on
the promissory note.  All of

<PAGE>

Mr. Charles M. Hansen, Jr.
January 20, 1998
Page 2


the terms of the promissory note, including provisions regarding the repayment
thereof, shall remain the same.

     If the foregoing reflects the agreement between Pillowtex and you, please
execute this letter where indicated below.

                                       Very truly yours,
                                       PILLOWTEX CORPORATION


                                       By: /s/ Jeffrey D. Cordes
                                          -------------------------------------
                                          Jeffrey D. Cordes
                                          President and Chief Operating Officer



AGREED AND ACCEPTED
As of January 20, 1998


/s/ Charles M. Hansen, Jr.
- ------------------------------
    Charles M. Hansen, Jr.


<PAGE>

                                       FORM OF
                                 EMPLOYMENT AGREEMENT

     THIS AGREEMENT, dated as of January 1, 1998, is by and between Pillowtex 
Management Services Company, a Delaware business trust ("EMPLOYER"), and 
_______ ("EMPLOYEE").

                                     WITNESSETH:

     WHEREAS, Employee desires to enter into the employment of Employer and 
Employer desires to employ Employee in the capacity and on the terms set 
forth below.

     NOW, THEREFORE, in consideration of the foregoing recital and of the 
mutual agreements contained herein, and for other valuable consideration, 
receipt of which is hereby acknowledged, the parties hereto agree as follows:

     1.   EMPLOYMENT AND SCOPE.    

          (a)  Commencing as of January 1, 1998 (the "COMMENCEMENT DATE") and 
continuing throughout the Term of this Agreement, Employer agrees to employ 
Employee and Employee agrees to serve as the employee of Employer with the 
title and capacity of Executive Vice President of Sales.  As such, Employee's 
duties shall include responsibility for sales functions of Employer and its 
affiliates, as well as such other responsibilities as are consistent with the 
office of Executive Vice President of Sales and such other responsibilities 
as may be assigned from time to time by the President of Employer's Sales and 
Marketing Division.  Employee shall report to the President of Employer's 
Sales and Marketing Division.

          (b)  Employee's performance of services under this Agreement shall 
occur primarily at Employer's principle executive offices at 4111 Mint Way, 
Dallas, Texas, subject to such travel as is consistent with the office of 
Executive Vice President of Sales.

                                       1

<PAGE>

          (c)  During the Term of Employee's employment, Employee shall 
devote Employee's full business time (at least 40 hours per week) exclusively 
to the performance of Employee's duties as stated in this Agreement and to 
the furtherance of Employer's business.

     2.   TERM.

          (a)  The term of this Agreement (the "TERM") shall begin on the 
Commencement Date and shall continue through the third anniversary thereof, 
subject to automatic extension as provided below and unless terminated 
earlier in accordance with Section 4.

          (b)  Beginning with the second anniversary date of the Commencement 
Date and continuing with each anniversary date thereafter, the Term of this 
Agreement shall automatically be extended in additional, successive one-year 
increments, with the result that the Term will have a remaining duration of 
two years upon each and every anniversary.  Notwithstanding the foregoing 
sentence, the Term shall not be extended if either party has previously given 
the other party written notice of its intent not to extend the Agreement at 
least 15 months prior to the anniversary upon which the extension would 
otherwise occur.

     3.   COMPENSATION.  During the Term of this Agreement, Employer shall 
compensate Employee as set forth below:

          (a)  Employer shall pay to Employee a base salary of $______, 
payable in accordance with Employer's payroll policies in effect from time to 
time for executive officers generally, subject to all appropriate 
withholdings.

          (b)  Employee shall be eligible to participate in Employer's 
incentive bonus plans as they may be amended from time to time to the same 
extent as executive officers generally. 

                                       2

<PAGE>

          (c)  Employee shall be entitled to the greater of three-weeks of 
paid vacation annually and that amount of vacation to which Employee would be 
entitled under Employer's vacation policy as it may be amended from time to 
time.

          (d)  Employee shall be entitled to participate in Employer's 
health, benefit and welfare plans offered by Employer as they may be amended 
from time to time to the same extent as executive officers of Employer 
generally.

          (e)  Employer shall provide Employee with a $500,000 term life 
insurance policy.

          (f)  Employee shall be eligible to participate in any supplemental 
executive retirement plan that Employer may adopt.

          (g)  Employer will acquire a club membership at a country club of 
Employee's choice for the exclusive use of Employee during the Term at an 
initiation fee of up to $25,000.  The membership shall remain the property of 
Employer subject to Employee's right to acquire it upon termination of 
Employee's employment as set forth below.  Employer will pay Employee's 
membership dues and will reimburse Employee for all expenses and charges 
incurred at the club for business purposes.  Upon termination of Employee's 
employment, Employee's privileges with respect to the membership shall cease 
and Employee shall transfer and assign all rights in the membership to 
Employer, PROVIDED, HOWEVER, that if Employee is terminated for any reason 
other than for Cause (as defined in Section 4(g)(i)), Employee shall be 
entitled to acquire the membership from Employer for an amount equal to the 
lesser of the original initiation fee or the then-prevailing market price of 
a comparable membership and Employee's assumption of all future monthly dues 
and other costs and expenses related to the membership.

                                       3

<PAGE>

          (h)  Employer will pay Employee a car allowance of $1,000 per month 
plus an additional amount equal to all federal and state income taxes arising 
with respect to any portion of the allowance taxable as income to Employee.

     4.   TERMINATION DURING TERM.  Notwithstanding anything to the contrary 
in Section 2 of this Agreement, Employee's employment under this Agreement 
may be terminated during the Term as set forth below:

          (a)  Employer may terminate Employee's employment for Cause, in 
which case the parties' rights and obligations shall be as set forth in 
Section 5(a) below.

          (b)  Employer may terminate Employee's employment in the absence of 
Cause and other than upon Employee's Retirement or Permanent Disability, in 
which case the parties' rights and obligations shall be as set forth in 
either Section 5(b) or (e) below, as applicable.

          (c)  Employee's employment shall be terminated upon Employee's 
Permanent Disability, in which case the parties' rights and obligations shall 
be as set forth in Section 5(c) below.

          (d)  Employee's employment shall be terminated upon Employee's 
Retirement, in which case the parties' rights and obligations shall be as set 
forth in Section 5(d) below.

          (e)  In the event of a Change in Control of Employer, Employee may 
terminate Employee's employment (i) for any reason, for up to six months 
after the Change in Control of Employer, or (ii) for Good Reason, in which 
case the parties' rights and obligations shall be as set forth in Section 
5(e) below.

          (f)  Employee may terminate Employee's employment at any time for 
any reason not heretofore enumerated, in which case the parties' rights and 
obligations shall be as set forth in Section 5(f) below.

                                       4

<PAGE>

          (g)  The following definitions shall apply for purposes of the 
early termination of the Term of this Agreement:

               (i)  "CAUSE" shall mean the occurrence of any of the 
following: (A) Employee's engagement in any personal misconduct involving 
willful dishonesty, illegality, or moral turpitude that is demonstrably and 
materially detrimental or injurious to the business interests, reputation or 
goodwill of Employer or its affiliates; (B) Employee's engagement in any act 
involving willful dishonesty, disloyalty, or infidelity against Employer or 
its affiliates; (C) Employee's willful and continued breach of or failure 
substantially to perform under any of the material terms and covenants of 
this Agreement; and (D) Employee's willful and continued breach of or failure 
substantially to perform under any material policy established by the Company 
with respect to the operation of the Company's business and affairs, or the 
conduct of the Company's employees.  For purposes of this Section 4(g)(i), no 
act, or failure to act, on Employee's part shall be considered "willful" 
unless done, or omitted to be done, by Employee in bad faith and without 
reasonable belief that Employee's action or omission was in the best interest 
of Employer. Prior to asserting any action or failure to act as Cause for 
Employee's termination as set forth above, Employer shall provide Employee a 
written notice referencing this Section 4(g)(i), setting out with specificity 
the conduct asserted to constitute Cause.  Any disputes arising as to whether 
Cause existed for Employee's termination shall be resolved through binding 
arbitration in accordance with Section 9 of this Agreement.

               (ii) "CHANGE IN CONTROL OF EMPLOYER" means the occurrence 
during the Term of any of the following events:

                    (A)  Pillowtex Corporation, a Texas corporation 
("PILLOWTEX"), is merged, consolidated or reorganized into or with another 
corporation or other legal person, and as a 

                                       5

<PAGE>

result of such merger, consolidation or reorganization less than a majority 
of the combined voting power of the then-outstanding securities entitled to 
vote generally in the election of directors ("VOTING STOCK") of such 
corporation or person immediately after such transaction are held in the 
aggregate by the holders of Voting Stock of Pillowtex immediately prior to 
such transaction;

                    (B)  Pillowtex sells or otherwise transfers all or 
substantially all of its assets to another corporation or other legal person, 
and as a result of such sale or transfer less than a majority of the combined 
voting power of the then-outstanding Voting Stock of such corporation or 
person immediately after such sale or transfer is held in the aggregate by 
the holders of Voting Stock of Pillowtex immediately prior to such sale or 
transfer;

                    (C)  There is a report filed on Schedule 13D or Schedule 
14D-1 (or any successor schedule, form or report), each as promulgated 
pursuant to the Securities Exchange Act of 1934, as amended (the "EXCHANGE 
ACT"), disclosing that any person (as the term "person" is used in Section 
13(d)(3) or Section 14(d)(2) of the Exchange Act) other than an "Excluded 
Person" as defined below has become the beneficial owner (as the term 
"beneficial owner" is defined under Rule 13d-3 or any successor rule or 
regulation promulgated under the Exchange Act) of securities representing 35% 
or more of the combined voting power of the then-outstanding Voting Stock of 
Pillowtex; or

                    (D)  If, during any period of 24 consecutive months, 
individuals who at the beginning of any such period constitute the Directors 
of Pillowtex cease for any reason to constitute at least a majority thereof; 
provided, however, that for purposes of this clause (D) each Director who is 
first elected, or first nominated for election by Pillowtex's stockholders, 
by a vote of at least two-thirds of the Directors of Pillowtex (or a 
committee thereof) then still in office who were 

                                       6

<PAGE>

Directors of Pillowtex at the beginning of any such period will be deemed to 
have been a Director of Pillowtex at the beginning of such period.

               (iii) "EXCLUDED PERSON" shall mean any of (A) Charles M. 
Hansen, Jr., Mary R. Silverthorne or the John H. Silverthorne Estate or any 
person for which any of Charles M. Hansen, Jr., Mary R. Silverthorne or the 
John H. Silverthorne Estate are deemed to hold beneficial ownership of 
securities of Pillowtex registered in the name of such person; (B) Pillowtex; 
(C) any entity in which Pillowtex directly or indirectly owns 50% or more of 
the outstanding Voting Stock (a "SUBSIDIARY"); or (D) any employee benefit 
sponsored by Pillowtex or any Subsidiary.

                (iv) "GOOD REASON" shall mean termination of Employee's 
employment by Employee after a Change in Control of Pillowtex upon the 
occurrence of any of the following:

                    (A)  the assignment to Employee of any duties 
inconsistent with Employee's position, duties and status with Employer as 
existing immediately prior to a Change in Control of Employer; a substantial 
alteration in the nature or status of Employee's responsibilities from those 
in effect immediately prior to a Change in Control of Employer; the failure 
to provide Employee with substantially the same perquisites which Employee 
had immediately prior to a Change in Control of Employer, including but not 
limited to an office and appropriate support services; or a change in 
Employee's titles or offices as in effect immediately prior to a Change in 
Control of Employer, or any removal of Employee from or failure to re-elect 
Employee to any such positions;

                    (B)  a reduction by Employer in Employee's base salary in 
effect immediately prior to a Change in Control of Employer;

                    (C)  the requirement by Employer that Employee be based 
anywhere other than the metropolitan area in which Employee's office is 
located immediately prior to a Change in Control of Employer, except for 
required travel on Employee's business to an extent 

                                       7

<PAGE>

substantially consistent with Employee's business travel obligations 
immediately prior to a Change in Control of Employer; or

                    (D)  the taking of any action by Employer which would (1) 
materially and adversely affect Employee's participation in or materially 
reduce Employee's benefits under any employee benefit or compensation plan in 
which Employee participates immediately prior to a Change in Control of 
Employer, or (2) deprive Employee of any material fringe benefit enjoyed by 
Employee, or to which Employee is entitled, as existing immediately prior to 
a Change in Control of Employer

               (v)  "PERMANENT DISABILITY" shall mean any physical or mental 
impairment rendering Employee unable to perform the essential functions of 
Employee's job (as determined by Employer), with or without reasonable 
accommodation that does not constitute undue hardship to Employer, and such 
impairment is permanent or is likely to continue for a period exceeding six 
consecutive months.  If Employee fails to notify Employer of Employee's need 
for accommodation, Employer is not required to accommodate Employee and may 
hold Employee to the same standards as persons without a disability.  The 
determination of whether Employee has a Permanent Disability shall be made as 
set forth below.  During any period in which the existence of a Permanent 
Disability is being determined, Employee shall continue to receive Employee's 
full base salary at the rate then in effect and all compensation and benefits 
paid during such period until a Permanent Disability is conclusively 
determined and this Agreement is terminated in accordance with Section 8 
hereof, provided Employee (and Employee's personal and legal representatives) 
act in good faith and with reasonable diligence in pursuing a determination.  
This definition is not intended to either expand or limit any rights and 
protections granted to Employee by law.  Employer may require Employee to be 
examined by a physician, at Employee's own expense, in order to determine 
whether 

                                       8

<PAGE>

Employee has a Permanent Disability.  If Employer disagrees with the written 
opinion of this physician ("FIRST PHYSICIAN"), it may engage, at its own 
expense, another physician ("SECOND PHYSICIAN") to examine Employee.  If the 
First and Second Physicians agree in writing that Employee has not suffered a 
Permanent Disability, their written opinion shall, except as otherwise set 
forth in this Section 4(g)(v), be conclusive on the issue of Permanent 
Disability.  If the First and Second Physicians disagree on whether Employee 
has suffered a Permanent Disability, they shall choose a third consulting 
physician (whose expense shall be shared equally by Employer and Employee) 
and the written opinion of a majority of these three physicians shall be 
conclusive as to the issue of Permanent Disability.  In connection with a 
Permanent Disability determination, Employee hereby consents to any required 
medical examination and agrees to furnish any medical information requested 
by any examining physician and to waive any applicable physician-patient 
privilege that may arise because of such examination.  All physicians must be 
board-certified in the specialty most closely related to the nature of the 
Permanent Disability alleged to exist.

               (vi) "RETIREMENT" shall mean termination by Employer or 
Employee in accordance with Employer's retirement policy (including early 
retirement, if included in such policy and elected by Employee in writing) 
generally applicable to its senior executive employees, or in accordance with 
any other retirement agreement entered into by and between Employee and 
Employer.

     5.   COMPENSATION UPON TERMINATION.  If Employee's employment is 
terminated during the Term of this Agreement, Employee shall be entitled to 
compensation as set forth below:

          (a)  If Employer terminates Employee's employment for Cause, 
Employer shall pay Employee's undiscounted base salary through the date of 
Employee's termination at the rate then 

                                       9

<PAGE>

in effect and all amounts to which Employee is entitled upon termination of 
employment under Employer's employee benefit plans.

          (b)  If Employer terminates Employee's employment without Cause, 
then Employer shall pay Employee, not later than the fifth day following the 
date of termination, a lump sum severance payment equal to the sum of (i) 
Employee's undiscounted base salary through the date of Employee's 
termination at the rate then in effect and all amounts to which Employee is 
entitled upon termination of employment under Employer's employee benefit 
plans; (ii) Employee's undiscounted base salary through the remaining 
duration of the Term or, if greater, for a period of 24 months, at the 
highest rate in effect during the 12 months immediately preceding the date of 
Employee's termination; and (iii) the product obtained by multiplying the 
greater of (A) (1) the highest annual amount paid to Employee (or awarded to 
Employee, if such amount has not yet been paid) as bonus compensation during 
or in respect of any of the three calendar years preceding the year in which 
the termination occurs and (2) Employee's Bonus Opportunity Level under the 
Pillowtex Corporation Management Incentive Plan (or functionally similar 
target award level under any successor plan or program) as of the date of 
Employee's termination by (B) a proration factor (the "BONUS PRORATION 
FACTOR") equal to the quotient obtained by dividing the number of months (but 
in no event less than 24 months) in the period from the beginning of the most 
recent plan year for which a bonus has not been paid (but is anticipated to 
be paid as of the date of the Employee's termination) to the expiration of 
the Term, by 12.  Notwithstanding the foregoing, the provisions of this 
Section 5(b) shall not apply if Employer terminates Employee's employment 
without Cause subsequent to a Change in Control of Employer.

          (c)  If Employee's employment is terminated upon Employee's 
Permanent Disability, Employer shall pay Employee's undiscounted base salary 
through the date of Employee's 

                                       10

<PAGE>

termination at the rate then in effect and all amounts to which Employee is 
entitled upon termination of employment under Employer's employee benefit 
plans.  Employee's additional compensation and benefits, if any, shall be 
determined in accordance with Employer's employee benefit plans or other 
insurance programs then in effect.

          (d)  If Employee's employment is terminated upon Employee's 
Retirement, Employer shall pay Employee's undiscounted base salary through 
the date of Employee's termination at the rate then in effect and all amounts 
to which Employee is entitled upon termination of employment under Employer's 
employee benefit plans.  Employee's additional compensation and benefits 
shall be determined in accordance with Employer's retirement policy 
applicable to its senior executive employees or in accordance with any other 
retirement agreement entered into by and between Employee and Employer.

          (e)  If, after a Change in Control of Employer, Employee's 
employment (x) is terminated by Employee for any reason during a period of 
six months beginning on the date of the Change in Control of Employer, or if 
less, during the remaining duration of the Term; (y) is terminated by 
Employee for Good Reason; or (z) is terminated by Employer without Cause (and 
not by reason of Employee's Permanent Disability Retirement, or death), 
Employee shall be entitled to the compensation and benefits provided below:

               (i)   Employer shall pay Employee's undiscounted base salary 
through the date of Employee's termination at the rate then in effect;

               (ii)  Employer shall pay all amounts to which Employee is 
entitled upon termination of employment under Employer's employee benefit 
plans;

               (iii) Employer shall pay as severance pay to Employee, not 
later than the fifth day following Employee's termination, a lump sum 
severance payment (together with the 

                                       11

<PAGE>

payments described in Sections 5(e)(iv) and (v), the "SEVERANCE PAYMENTS") 
equal to the sum of (A) the product obtained by multiplying Employee's 
undiscounted annual base salary at the highest rate in effect during the 12 
months immediately preceding Employee's termination by the number of years or 
fractions thereof (but in no event less than two years) remaining in the Term 
and (B) the product obtained by multiplying the greater of (1) the highest 
annual amount paid to Employee (or awarded to Employee, if such amount has 
not yet been paid) as bonus compensation during or in respect of any of the 
three calendar years preceding the year in which the termination occurs and 
(2) Employee's Bonus Opportunity Level under the Pillowtex Corporation 
Management Incentive Plan (or functionally similar target aware level under 
any successor plan or program) based upon Employee's annual salary at the 
highest rate in effect during the 12 months immediately preceding Employee's 
termination, by the Bonus Proration Factor (as defined in Section 5(b) above);

               (iv) in lieu of shares of common stock, $0.01 par value, of 
Pillowtex (the "SHARES") issuable upon the exercise of options ("OPTIONS"), 
if any, granted to Employee under any stock option plan of Pillowtex (which 
Options shall be canceled upon the making of the payment referred to below), 
Employer shall pay Employee in one sum in cash, not later than the fifth day 
following the date of Employee's termination, an aggregate amount equal to 
the product of (A) the difference (to the extent that such differences are a 
positive number) obtained by subtracting the per Share exercise price of each 
Option held by Employee, whether or not then fully exercisable, from the 
higher of (1) the closing price of the Shares, as reported on the New York 
Stock Exchange on the Date of Termination (or the last trading date prior 
thereto) or (2) the highest price per Share actually paid in connection with 
any Change in Control of Employer, and (B) the number of shares covered by 
each such Option;

                                       12

<PAGE>

               (v)   Employer shall pay Employee the retirement benefits to 
which Employee is entitled under Employee's retirement policy or other 
retirement agreement;

               (vi)  Employer shall reimburse Employee for all legal fees and 
expenses incurred by Employee as a result of such termination (including all 
such fees and expenses, if any, incurred in successfully contesting or 
disputing any such termination or seeking to obtain or enforce any right or 
benefit provided by this Agreement); and

               (vii) if Severance Payments become subject to the excise tax 
(the "EXCISE TAX") imposed under section 4999 of the Internal Revenue Code of 
1986, as amended (the "CODE"), Employer shall pay to Employee an additional 
amount (the "GROSS-UP PAYMENT") such that the net amount retained by 
Employee, after deduction of any Excise Tax on the Severance Payments (and 
any federal, state and local income tax and Excise Tax upon the payment 
provided for in this Section 5(e)(vii)), shall be equal to the Severance 
Payments.  For purposes of determining whether any of the Severance Payments 
will be subject to the Excise Tax and the amount of such Excise Tax, (A) any 
other payment or benefit received or to be received by Employee in connection 
with a Change in Control of Employer and Employee's subsequent termination of 
employment (whether pursuant to the terms of this Agreement or any other 
plan, arrangement or agreement with Employer, any person whose actions 
resulted in the Change in Control of Employer or any person affiliated with 
Employer or such person) shall be treated as a "parachute payment" within the 
meaning of section 280G(b)(2) of the Code, and all "excess parachute 
payments" within the meaning of section 280G(b)(1) of the Code shall be 
treated as subject to the Excise Tax, unless in the opinion of tax counsel 
selected by Employer's independent auditors and reasonably acceptable to 
Employee such other payments or benefits (in whole or in part) do not 
constitute parachute payments, (B) the amount of the Severance Payments which 
shall be treated as subject to the Excise Tax shall be equal to the 

                                       13

<PAGE>

lesser of (1) the total amount of the Severance Payments and (2) the amount 
of excess parachute payments within the meaning of section 280(G)(b)(1) of 
the Code (after applying clause (A) above), and (C) the value of any non-cash 
benefit, deferred payment or other benefit shall be determined by Employer's 
independent auditors in accordance with the principles of sections 
280(G)(d)(3) and (4) of the Code and the applicable Treasury Regulations.  
For purposes of determining the amount of the Gross-Up Payment, Employee 
shall be deemed to pay federal income taxes at the highest marginal rate of 
federal income taxation in the calendar year in which the Gross-Up Payment is 
to be made and state and local income taxes at the highest marginal rate of 
taxation in the state and locality of Employee's residence on the date of 
Employee's termination, net of the maximum reduction in federal income taxes 
which could be obtained from deduction of such state and local taxes.  If the 
Excise Tax is subsequently determined to be less than the amount taken into 
account hereunder at the time of Employee's termination of employment, 
Employee shall repay to Employer, at the time that the amount of such 
reduction in Excise Tax is finally determined, the portion of the Gross-Up 
Payment attributable to such reduction (plus that portion of the Gross-Up 
Payment attributable to the Excise Tax and federal, state and local income 
tax imposed on the Gross-Up Payment being repaid by Employee to the extent 
that such repayment results in a reduction in Excise Tax and/or a federal, 
state or local income tax deduction) plus interest on the amount of such 
repayment at the rate provided in section 1274(b)(2)(B) of the Code.  If the 
Excise Tax is determined to exceed the amount taken into account hereunder at 
the time of the termination of Employee's employment (including by reason of 
any payment the existence or amount of which cannot be determined at the time 
of the Gross-Up Payment), Employer shall make an additional Gross-Up Payment 
in respect of such excess (plus any interest, penalties or additions payable 
by Employee with respect to such excess) at the time that the amount of such 
excess is finally determined. Employee and Employer shall each reasonably 

                                       14

<PAGE>

cooperate with the other in connection with any administrative or judicial 
proceedings concerning the existence or amount of liability for Excise Tax 
with respect to the Severance Payments.

          (f)  If Employee terminates Employee's employment under 
circumstances in which Section 5(e) does not apply, or if Employee's 
employment is terminated by reason of his death, Employer shall pay 
Employee's full base salary through the date of Employee's termination at the 
rate then in effect and all amounts to which Employee is entitled upon 
termination of employment under Employer's employee benefit plans.

     6.   INSURANCE.  If Employee's employment is terminated under the 
provisions of Section 4(e) of this Agreement, Employee shall participate, for 
a period of two years from the date of Employee's termination, in all 
employee benefit plans providing health and dental benefits in which Employee 
participated or was entitled to participate immediately prior to Employee's 
termination, provided that such participation is permitted under the general 
terms and provisions of such plans and under applicable law.  If Employee's 
participation in any such plan is not permitted for any reason, Employer 
shall arrange to provide Employee, at Employer's sole cost and expense, with 
benefits substantially similar to those which Employee is entitled to receive 
under such plans.  At the end of such two-year period, Employee will be 
entitled to take advantage of any conversion privileges applicable to the 
benefits available under any such plans.

     7.   FUTURE EMPLOYMENT.  Employee shall not be required to mitigate the 
amount of any payment provided for in Section 5 hereof by seeking other 
employment or otherwise, nor shall the amount of any payment provided for in 
Section 5 hereof be reduced by any compensation earned by Employee as a 
result of employment by another employer after the date of Employee's 
termination, or otherwise.

     8.   NOTICE OF TERMINATION.


                                       15

<PAGE>

          (a)  Any purported termination by Employer or by Employee shall be 
communicated by a written "Notice of Termination" to the other party.  A 
Notice of Termination shall mean a notice indicating the specific termination 
provision in this Agreement relied upon and setting forth in reasonable 
detail the facts and circumstances claimed to provide a basis for termination 
of Employee's employment under the provision so indicated.

          (b)  The "date of Employee's termination" shall be:  (i) if 
Employee's employment is terminated by reason of Employee's Permanent 
Disability, the date that is 30 days after the determination of Permanent 
Disability pursuant to Section 4(g)(v) of this Agreement, (ii) if Employee's 
employment is terminated for Cause, the date specified in the Notice of 
Termination, or (iii) if Employee's employment is terminated for any other 
reason, the date specified in the Notice of Termination, provided such date 
is not more than 60 days from the date such Notice of Termination is given.

     9.   ARBITRATION.  All disputes or claims arising under this Agreement 
or in connection with Employee's employment with Employer (including any 
claims under any federal, state, or local law or ordinance), except for any 
dispute or claim arising under Sections 10, 11, 12, 13, and 16 of this 
Agreement, shall be subject to binding arbitration pursuant to the Commercial 
Arbitration Rules of the American Arbitration Association, the cost of which 
shall be borne by the party against whom an arbitration award is entered.

     10.  NONDISCLOSURE AGREEMENT.  Employer, during the term of Employee's 
employment under this Agreement, shall provide Employee access to, and 
Employee shall have access to and become familiar with, various trade secrets 
and proprietary and confidential information consisting of, but not limited 
to, financial statements, processes, computer programs, compilations of 
information, records, sales procedures, customer requirements, pricing 
techniques, customer lists, 

                                       16

<PAGE>

methods of doing business and other confidential information (collectively 
referred to herein as the "TRADE SECRETS"), which are owned by Employer and 
its affiliates and are regularly used in the operation of their businesses, 
but in connection with which Employer and its affiliates take precautions to 
prevent dissemination to persons other than certain directors, officers and 
employees.  Employee acknowledges and agrees that the Trade Secrets (a) are 
secret and not known in Employer's industry; (b) are entrusted to Employee 
after being informed of their confidential and secret status by Employer or 
its affiliates and because of the fiduciary position occupied by Employee 
with Employer; (c) have been developed by Employer and its affiliates for and 
on behalf of Employer and its affiliates through substantial expenditures of 
time, effort and money and are used in their businesses; (d) give Employer 
and its affiliates an advantage over competitors who do not know or use the 
Trade Secrets; (e) are of such value and nature as to make it reasonable and 
necessary to protect and preserve the confidentiality and secrecy of the 
Trade Secrets; and (f) are valuable, special and unique assets of Employer 
and its affiliates, the disclosure of which could cause substantial injury 
and loss of profits and goodwill to Employer and its affiliates. Employee 
shall not use in any way or disclose any of the Trade Secrets, directly or 
indirectly, either during the Term of this Agreement or at any time 
thereafter, except as required in the course of Employee's employment under 
this Agreement.  All files, records, documents, information, data and similar 
items relating to the business of Employer and its affiliates, whether 
prepared by Employee or otherwise coming into Employee's possession, shall 
remain the exclusive property of Employer and its affiliates and shall not be 
removed from the premises of Employer and its affiliates under any 
circumstances without the prior written consent of the Board of Directors of 
Employer (except in the ordinary course of business during Employee's period 
of active employment under this Agreement), and in any event shall be 
promptly delivered to Employer upon termination of this Agreement.  Employee 
agrees that upon 

                                       17

<PAGE>

Employee's receipt of any subpoena, process or other request to produce or 
divulge, directly or indirectly, any Trade Secrets to any entity, agency, 
tribunal or person, Employee shall timely notify and promptly hand deliver a 
copy of the subpoena, process or other request to the Chief Executive Officer 
of Pillowtex.  For this purpose, Employee irrevocably nominates and appoints 
Employer (including any attorney retained by Employer), as Employee's true 
and lawful attorney-in-fact, to act in Employee's name, place and stead to 
perform any act that Employee might perform to defend and protect against any 
disclosure of any Trade Secrets.

     As used in this Agreement, "affiliates" shall mean persons or entities 
that directly, or indirectly through one or more intermediaries, control or 
are controlled by, or are under common control with, Employer.

     11.  NON-COMPETITION AGREEMENT.  Employee acknowledges and agrees that 
the training Employee will receive, the experience Employee will gain and the 
information Employee will acquire regarding the Trade Secrets while employed 
hereunder will enable Employee to injure Employer if Employee should compete 
with Employer in a business that is competitive with the business conducted 
or to be conducted by Employer and its affiliates.  For these reasons, 
Employee hereby agrees that, without the prior written consent of Employer, 
Employee shall not, during the period of employment with Employer, directly 
or indirectly, either as an individual, a partner or a joint venturer, or in 
any other capacity, (a) invest (other than investments in publicly-owned 
companies which constitute not more than 1% of the voting securities of any 
such company) in any business that is competitive with that of Employer or 
its affiliates, (b) accept employment with or render services to a competitor 
of Employer or any of its affiliates as a director, officer, manager or 
executive, (c) engage, for Employee's self or any other person or entity in 
the sales, marketing, design or manufacture of products competitive with any 
product sold, marketed, designed or manufactured by 

                                       18

<PAGE>

Employer or its affiliates, (d) contact, solicit or attempt to solicit or 
accept business from any customers of Employer or its affiliates or any 
person or entity whose business Employer or its affiliates is soliciting, or 
(e) take any action inconsistent with the fiduciary relationship of an 
employee to Employee's employer.  For purposes of this Agreement, a 
"competitor" specifically includes persons, firms, sole proprietorships, 
partnerships, companies, corporations, or other entities that market products 
and/or perform services in direct or indirect competition with those marketed 
and/or performed by Employer or its affiliates within the United States, 
Canada and Mexico.

     12.  NONEMPLOYMENT AGREEMENT.  During the period of employment with 
Employer and for a period of 24 months thereafter, Employee shall not, on 
Employee's own behalf or on behalf of any other person, partnership, 
association, corporation or other entity, hire or solicit or in any manner 
attempt to influence or induce any employee of Employer or its affiliates to 
leave the employment of Employer or its affiliates, nor shall Employee use or 
disclose to any person, partnership, association, corporation or other entity 
any information obtained while an employee of Employer concerning the names 
and addresses of the employees of Employer or its affiliates.

     13.  NONDISPARAGEMENT AGREEMENT.  Employee shall not, either during the 
Term of this Agreement or at any time thereafter, make statements, whether 
orally or in writing, concerning Employer, any of its directors, officers, 
employees or affiliates or any of its business strategies, policies or 
practices, that shall be in any way disparaging, derogatory or critical, or 
in any way harmful to the reputation of Employer, any such persons or 
entities or business strategies, policies or practices.

     14.  SUCCESSORS; BINDING AGREEMENT.

          (a)  Employer will require any successor (whether direct or indirect,
by purchase, merger, consolidation or otherwise) to all or substantially all of
the business and/or assets of 

                                       19

<PAGE>

Employer, by agreement in form and substance satisfactory to Employee, to 
expressly assume and agree to perform this Agreement in the same manner and 
to the same extent that Employer would be required to perform it if no such 
succession had taken place.  Failure of Employer to obtain such agreement 
prior to the effectiveness of any succession shall be a breach of this 
Agreement and shall entitle Employee to compensation from Employer in the 
same amount and on the same terms as Employee would be entitled hereunder if 
Employee terminated Employee's employment for Good Reason, except that for 
purposes of implementing the foregoing, the date on which any such succession 
becomes effective shall be deemed the date of Employee's termination.  As 
used in this Agreement, "Employer" shall mean Employer as hereinbefore 
defined and any successor to its business and/or assets as aforesaid which 
executes and delivers the agreement provided for in this Section 14 or which 
otherwise becomes bound by all the terms and provisions of this Agreement by 
operation of law or otherwise.

          (b)  This Agreement shall inure to the benefit of and be 
enforceable by Employee's personal or legal representatives, executors, 
administrators, successors, heirs, distributees, devisees and legatees.  In 
the event of Employee's death, any amounts owed to Employer under this 
Agreement shall be paid to Employee's surviving spouse, if any, and if none, 
to  Employee's estate.

     15.  SEVERABILITY.  The parties hereto intend all provisions of Sections 
10, 11, 12, 13 and 16 hereof to be enforced to the fullest extent permitted 
by law.  Accordingly, should a court of competent jurisdiction determine that 
the scope of any provision of Sections 10, 11, 12, 13 and 16 hereof is too 
broad to be enforced as written, the parties intend that the court reform the 
provision to such narrower scope as it determines to be reasonable and 
enforceable.  In addition, however, Employee agrees that the provisions of 
each of the foregoing sections constitute separate agreements independently 
supported by good and adequate consideration and shall be severable from the 
other 

                                       20

<PAGE>

provisions of, and shall survive, this Agreement.  The existence of any claim 
or cause of action of Employee against Employer, whether predicated on this 
Agreement or otherwise, shall not constitute a defense to the enforcement by 
Employer of the covenants and agreements of Employee contained in the 
non-competition, nondisclosure, nonemployment or nondisparagement agreements. 
 If any provision of this Agreement is held to be illegal, invalid or 
unenforceable under present or future laws effective during the term hereof, 
such provision shall be fully severable and this Agreement shall be construed 
and enforced as if such illegal, invalid or unenforceable provision never 
comprised a part of this Agreement; and the remaining provisions of this 
Agreement shall remain in full force and effect and shall not be affected by 
the illegal, invalid or unenforceable provision or by its severance 
therefrom.  Furthermore, in lieu of such illegal, invalid or unenforceable 
provision, there shall be added automatically as part of this Agreement, a 
provision as similar in its terms to such illegal, invalid or unenforceable 
provision as may be possible and be legal, valid and enforceable.

     16.  INVENTIONS.  Employee shall promptly disclose, grant and assign to 
Employer for its sole use and benefit any and all inventions, improvements, 
technical information and suggestions relating in any way to the products of 
Employer or any of its affiliates or capable of beneficial use by Employer or 
any of its affiliates, which Employee has in the past conceived, developed or 
acquired, or may conceive, develop or acquire during the term hereof (whether 
or not during usual working hours), together with all patent applications, 
letters patent, copyrights and reissues thereof that may at any time be 
granted upon any such invention, improvement or technical information.  In 
connection therewith, Employee shall promptly at all times during and after 
the term hereof:

          (a)  execute and deliver such applications, assignments, 
descriptions and other instruments as may be necessary or proper in the 
opinion of Employer to vest title to such inventions, 

                                       21

<PAGE>

improvements, technical information, patent applications and patents or 
reissues thereof in Employer and to enable it to obtain and maintain the 
entire right and title thereto throughout the world; and

          (b)  render to Employer, at its expense, all such assistance as it 
may require in the prosecution of applications for said patents or reissues 
thereof, in the prosecution or defense of interferences which may be declared 
involving any said application or patents and in any litigation in which 
Employer or its affiliates may be involved relating to any such patents, 
inventions, improvements or technical information.

     17.  AFFILIATES.  Employee will use Employee's best efforts to ensure 
that no relative of his or corporation of which Employee is an officer, 
director or shareholder, or other affiliate of his, shall take any action 
that Employee could not take without violating any provision of this 
Agreement.

     18.  REMEDIES.  Employee recognizes and acknowledges that the 
ascertainment of damages in the event of his breach of any provision of this 
Agreement would be difficult, and Employee agrees that Employer, in addition 
to all other remedies it may have, shall have the right to injunctive relief 
if there is such a breach.

     19.  NOTICES.  Any notices, consents, demands, requests, approvals and 
other communications to be given under this Agreement by either party to the 
other shall be in writing and shall be either (i) delivered in person, (ii) 
mailed by registered or certified mail, return receipt requested, postage 
prepaid, (iii) delivered by overnight express delivery service or same-day 
local courier service or (iv) delivered by facsimile transmission, to the 
addresses set forth below.

          If to Employer:     Pillowtex Management Services Company
                              4111 Mint Way
                              Dallas, Texas  75237
                              Attention:  Chief Executive Officer
                              Facsimile No. (214) 333-2244

          If to Employee:     ______________________

                                       22

<PAGE>

                              _______________________

Notices delivered personally, by overnight express delivery, local courier or 
facsimile shall be deemed communicated as of actual receipt; mailed notices 
shall be deemed communicated as of three days after mailing.

     20.  ENTIRE AGREEMENT.  This Agreement supersedes any and all other 
agreements, either oral or written, between the parties hereto with respect 
to the subject matter hereof, including without limitation the Employment 
Agreement in effect between Employee and Employer on December 31, 1997, and 
contains all of the covenants and agreements between the parties with respect 
thereto.

     21.  MODIFICATION.  No change or modification of this Agreement shall be 
valid or binding upon the parties hereto, nor shall any waiver of any term or 
condition in the future be so binding, unless such change or modification or 
waiver shall be in writing and signed by the parties hereto.

     22.  GOVERNING LAW AND VENUE.  THE PARTIES ACKNOWLEDGE AND AGREE THAT 
THIS AGREEMENT AND THE OBLIGATIONS AND UNDERTAKINGS OF THE PARTIES HEREUNDER 
WILL BE PERFORMABLE IN DALLAS, DALLAS COUNTY, TEXAS.  THIS AGREEMENT SHALL BE 
GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF 
TEXAS.  IF ANY ACTION IS BROUGHT TO ENFORCE OR INTERPRET THIS AGREEMENT, 
VENUE FOR SUCH ACTION SHALL BE IN DALLAS COUNTY, TEXAS.  EACH OF THE PARTIES 
HERETO HEREBY AGREES IRREVOCABLY AND UNCONDITIONALLY TO CONSENT TO SUBMIT TO 
THE EXCLUSIVE JURISDICTION OF THE COURTS OF THE STATE OF TEXAS AND OF THE 
UNITED STATES OF AMERICA LOCATED IN DALLAS, TEXAS FOR ANY ACTIONS, SUITS OR 
PROCEEDINGS ARISING OUT OF OR RELATING TO THIS AGREEMENT AND FURTHER AGREES 
THAT SERVICE OF PROCESS, SUMMONS OR NOTICE BY U.S. REGISTERED MAIL TO THE 
APPLICABLE 

                                       23

<PAGE>

ADDRESSES SET FORTH IN SECTION 19 HEREIN SHALL BE EFFECTIVE SERVICE OF 
PROCESS OF ANY ACTION, SUIT OR PROCEEDING BROUGHT AGAINST SUCH PARTY IN ANY 
SUCH COURT.

     23.  COUNTERPARTS.  This Agreement may be executed in counterparts, each 
of which shall constitute an original, but all of which shall constitute one 
document.

     24.  COSTS.  If any action or law or in equity is necessary to enforce 
or interpret the terms of this Agreement, the prevailing party shall be 
entitled to reasonable attorneys' fees, costs and necessary disbursements in 
addition to any other relief to which Employee or it may be entitled.

     25.  ASSIGNMENT.  Employer shall have the right to assign this Agreement 
to its successors or assigns.  The terms "successors" and "assigns" shall 
include any person, corporation, partnership or other entity that buys all or 
substantially all of Employer's assets or all of its stock, or with which 
Employer merges or consolidates.  The rights, duties and benefits to Employee 
hereunder are personal to Employee, and no such right or benefit may be 
assigned by Employee.

     26.  BINDING EFFECT.  This Agreement shall be binding upon the parties 
hereto, together with their respective executors, administrators, successors, 
personal representatives, heirs and assigns.

     27.  NO WAIVER.  The failure by Employer to enforce at any time any of 
the provisions of this Agreement or to require at any time performance by 
Employee of any of the provisions hereof shall in no way be construed to be a 
waiver of such provisions or to affect the validity of this Agreement, or any 
part hereof, or the right of Employer thereafter to enforce each and every 
such provision in accordance with the terms of this Agreement.

                                  *       *       *

                                       24

<PAGE>

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


                                       PILLOWTEX MANAGEMENT SERVICES COMPANY


                                       By: ____________________________________


                                       EMPLOYEE
                                                
                                       ________________________________________

                                      GUARANTEE

     Pillowtex Corporation unconditionally guarantees all obligations of 
Pillowtex Management Services Company to Employee as set forth in the 
foregoing Employment Agreement.


                                       PILLOWTEX CORPORATION


                                       By: ____________________________________

                                     25

<PAGE>

                                 EMPLOYMENT AGREEMENT

     THIS AGREEMENT, dated as of January 1, 1998, is by and between Pillowtex 
Management Services Company, a Delaware business trust ("EMPLOYER"), and 
Kevin M. Finlay ("EMPLOYEE").

                                     WITNESSETH:

     WHEREAS, Employee desires to enter into the employment of Employer and 
Employer desires to employ Employee in the capacity and on the terms set 
forth below.

     NOW, THEREFORE, in consideration of the foregoing recital and of the 
mutual agreements contained herein, and for other valuable consideration, 
receipt of which is hereby acknowledged, the parties hereto agree as follows:

     1.   EMPLOYMENT AND SCOPE.    

          (a)  Commencing as of January 1, 1998 (the "COMMENCEMENT DATE") and 
continuing throughout the Term of this Agreement, Employer agrees to employ 
Employee and Employee agrees to serve as the employee of Employer with the 
title and capacity of President of Employer's Sales and Marketing Division.  
As such, Employee's duties shall include responsibility for all sales and 
marketing functions of Employer and its affiliates, as well as such other 
responsibilities as are consistent with the office of President of Employer's 
Sales and Marketing Division and such other responsibilities as may be 
assigned from time to time by the Chief Executive Officer of Pillowtex 
Corporation, a Texas corporation ("PILLOWTEX").  Employee shall report to the 
Chief Executive Officer of Pillowtex.

          (b)  Employee's performance of services under this Agreement shall 
occur primarily at Employer's principle executive offices at 4111 Mint Way, 
Dallas, Texas, subject to such travel as is consistent with the office of 
President of Employer's Sales and Marketing Division.


<PAGE>

          (c)  During the Term of Employee's employment, Employee shall 
devote Employee's full business time (at least 40 hours per week) exclusively 
to the performance of Employee's duties as stated in this Agreement and to 
the furtherance of Employer's business.

     2.   TERM.

          (a)  The term of this Agreement (the "TERM") shall begin on the 
Commencement Date and shall continue through the third anniversary thereof, 
subject to automatic extension as provided below and unless terminated 
earlier in accordance with Section 4.

          (b)  Beginning with the second anniversary date of the Commencement 
Date and continuing with each anniversary date thereafter, the Term of this 
Agreement shall automatically be extended in additional, successive one-year 
increments, with the result that the Term will have a remaining duration of 
two years upon each and every anniversary.  Notwithstanding the foregoing 
sentence, the Term shall not be extended if either party has previously given 
the other party written notice of its intent not to extend the Agreement at 
least 15 months prior to the anniversary upon which the extension would 
otherwise occur.

     3.   COMPENSATION.  During the Term of this Agreement, Employer shall 
compensate Employee as set forth below:

          (a)  Employer has previously paid to Employee a signing bonus in 
the amount of $300,000.  If, prior to April 11, 1998, Employee terminates 
Employee's employment voluntarily (I.E., for reasons other than Permanent 
Disability Retirement or Good Reason) or is terminated by Employer for Cause 
(as defined in Section 4(g)(i) below), Employee shall pay Employer a pro-rata 
portion of this signing bonus equal to the number of weeks remaining in the 
period between the date of Employee's termination and April 11, 1998, divided 
by fifty-two, and multiplied by $300,000.

                                       2

<PAGE>

          (b)  Employer shall pay to Employee a base salary of $400,000 per 
year, payable in accordance with Employer's payroll policies in effect from 
time to time for executive officers generally, subject to all appropriate 
withholdings.

          (c)  Employee shall be eligible to participate in Employer's 
incentive bonus plans as they may be amended from time to time to the same 
extent as executive officers generally.    During the period from April 11, 
1997 through April 10, 1999, Employer shall pay Employee bonuses under 
Employer's bonus plans aggregating at least $150,000 per year, excluding the 
signing bonus described in Section 3(a) above.

          (d)  Employee shall be entitled to the greater of three-weeks of 
paid vacation annually and that amount of vacation to which Employee would be 
entitled under Employer's vacation policy as it may be amended from time to 
time.

          (e)  Employee shall be entitled to participate in Employer's 
health, benefit and welfare plans offered by Employer as they may be amended 
from time to time to the same extent as executive officers of Employer 
generally.

          (f)  Employer shall provide Employee with a $500,000 term life 
insurance policy.

          (g)  Employer will provide Employee with a supplemental retirement 
benefit equal to the difference between (i) the monthly normal retirement 
benefit that would be paid to Employee at age 65 under the Pillowtex 
Corporation Pension Plan (the "PENSION PLAN") if there were added to 
Employee's years of benefit accrual service under the Pension Plan ten 
additional years of such service, and (ii) the monthly normal retirement 
benefit that is payable to Employee under the Pension Plan at age 65.  The 
supplemental retirement benefit will be paid to Employee in the same form, 
and at the same time, as Employee's retirement benefit is paid under the 
Pension Plan, subject to the same 

                                       3

<PAGE>

reductions and other adjustments for optional forms and early commencement of 
benefits that are made to Employee's Pension Plan benefit.

          (h)  Employee shall also be eligible to participate in any 
supplemental executive retirement plan that Employer may adopt, and will be 
given credit for ten years of service for vesting purposes under any such 
supplemental executive retirement plan that Employer may adopt.

          (i)  Employer has extended Employee an unsecured loan of $61,000 to 
cover certain relocation expenses incurred by Employee.  The loan will bear 
interest at Employer's incremental cost of funds and will be due and payable 
in full upon the earlier of the termination of Employee's employment or four 
years from the initial date of Employee's employment with Employer.  
Mandatory prepayments of the loan equal to 25% of the original principal 
amount of the loan will be due to the extent of bonuses otherwise payable to 
Employee under Employer's bonus incentive plans under Section 3(c).  Interest 
will be payable under the loan annually to the extent of bonuses otherwise 
payable to Employee under Employee's bonus incentive plans under Section 
3(c), less mandatory prepayments for the period.  Upon the termination of 
Employee's employment, the outstanding principal amount of and interest on 
the loan will be offset against all amounts otherwise payable to Employee.

          (j)  Employer will acquire a club membership at a country club of 
Employee's choice for the exclusive use of Employee during the Term at an 
initiation fee of up to $25,000.  The membership shall remain the property of 
Employer subject to Employee's right to acquire it upon termination of 
Employee's employment as set forth below.  Employer will pay Employee's 
membership dues and will reimburse Employee for all expenses and charges 
incurred at the club for business purposes.  Upon termination of Employee's 
employment, Employee's privileges with respect to the membership shall cease 
and Employee shall transfer and assign all rights in the membership 

                                       4

<PAGE>

to Employer, PROVIDED, HOWEVER, that if Employee is terminated for any reason 
other than for Cause (as defined in Section 4(g)(i)), Employee shall be 
entitled to acquire the membership from Employer for an amount equal to the 
lesser of the original initiation fee or the then-prevailing market price of 
a comparable membership and Employee's assumption of all future monthly dues 
and other costs and expenses related to the membership.

          (k)  Employer will pay Employee a car allowance of $1,000 per month 
plus an additional amount equal to all federal and state income taxes arising 
with respect to any portion of the allowance taxable as income to Employee.

     4.   TERMINATION DURING TERM.  Notwithstanding anything to the contrary 
in Section 2 of this Agreement, Employee's employment under this Agreement 
may be terminated during the Term as set forth below:

          (a)  Employer may terminate Employee's employment for Cause, in 
which case the parties' rights and obligations shall be as set forth in 
Section 5(a) below.

          (b)  Employer may terminate Employee's employment in the absence of 
Cause and other than upon Employee's Retirement or Permanent Disability, in 
which case the parties' rights and obligations shall be as set forth in 
either Section 5(b) or (e) below, as applicable.

          (c)  Employee's employment shall be terminated upon Employee's 
Permanent Disability, in which case the parties' rights and obligations shall 
be as set forth in Section 5(c) below.

          (d)  Employee's employment shall be terminated upon Employee's 
Retirement, in which case the parties' rights and obligations shall be as set 
forth in Section 5(d) below.

          (e)  In the event of a Change in Control of Employer, Employee may 
terminate Employee's employment (i) for any reason, for up to six months 
after the Change in Control of 

                                       5

<PAGE>

Employer, or (ii) for Good Reason, in which case the parties' rights and 
obligations shall be as set forth in Section 5(e) below.

          (f)  Employee may terminate Employee's employment at any time for 
any reason not heretofore enumerated, in which case the parties' rights and 
obligations shall be as set forth in Section 5(f) below.

          (g)  The following definitions shall apply for purposes of the 
early termination of the Term of this Agreement:

               (i)  "CAUSE" shall mean the occurrence of any of the 
following: (A) Employee's engagement in any personal misconduct involving 
willful dishonesty, illegality, or moral turpitude that is demonstrably and 
materially detrimental or injurious to the business interests, reputation or 
goodwill of Employer or its affiliates; (B) Employee's engagement in any act 
involving willful dishonesty, disloyalty, or infidelity against Employer or 
its affiliates; (C) Employee's willful and continued breach of or failure 
substantially to perform under any of the material terms and covenants of 
this Agreement; and (D) Employee's willful and continued breach of or failure 
substantially to perform under any material policy established by the Company 
with respect to the operation of the Company's business and affairs, or the 
conduct of the Company's employees.  For purposes of this Section 4(g)(i), no 
act, or failure to act, on Employee's part shall be considered "willful" 
unless done, or omitted to be done, by Employee in bad faith and without 
reasonable belief that Employee's action or omission was in the best interest 
of Employer. Prior to asserting any action or failure to act as Cause for 
Employee's termination as set forth above, Employer shall provide Employee a 
written notice referencing this Section 4(g)(i), setting out with specificity 
the conduct asserted to constitute Cause.  Any disputes arising as to whether 
Cause existed for Employee's 

                                       6

<PAGE>

termination shall be resolved through binding arbitration in accordance with 
Section 9 of this Agreement.

               (ii) "CHANGE IN CONTROL OF EMPLOYER" means the occurrence 
during the Term of any of the following events:

                    (A)  Pillowtex is merged, consolidated or reorganized 
into or with another corporation or other legal person, and as a result of 
such merger, consolidation or reorganization less than a majority of the 
combined voting power of the then-outstanding securities entitled to vote 
generally in the election of directors ("VOTING STOCK") of such corporation 
or person immediately after such transaction are held in the aggregate by the 
holders of Voting Stock of Pillowtex immediately prior to such transaction;

                    (B)  Pillowtex sells or otherwise transfers all or 
substantially all of its assets to another corporation or other legal person, 
and as a result of such sale or transfer less than a majority of the combined 
voting power of the then-outstanding Voting Stock of such corporation or 
person immediately after such sale or transfer is held in the aggregate by 
the holders of Voting Stock of Pillowtex immediately prior to such sale or 
transfer;

                    (C)  There is a report filed on Schedule 13D or Schedule 
14D-1 (or any successor schedule, form or report), each as promulgated 
pursuant to the Securities Exchange Act of 1934, as amended (the "EXCHANGE 
ACT"), disclosing that any person (as the term "person" is used in Section 
13(d)(3) or Section 14(d)(2) of the Exchange Act) other than an "Excluded 
Person" as defined below has become the beneficial owner (as the term 
"beneficial owner" is defined under Rule 13d-3 or any successor rule or 
regulation promulgated under the Exchange Act) of securities representing 35% 
or more of the combined voting power of the then-outstanding Voting Stock of 
Pillowtex; or

                                       7

<PAGE>

                    (D)  If, during any period of 24 consecutive months, 
individuals who at the beginning of any such period constitute the Directors 
of Pillowtex cease for any reason to constitute at least a majority thereof; 
provided, however, that for purposes of this clause (D) each Director who is 
first elected, or first nominated for election by Pillowtex's stockholders, 
by a vote of at least two-thirds of the Directors of Pillowtex (or a 
committee thereof) then still in office who were Directors of Pillowtex at 
the beginning of any such period will be deemed to have been a Director of 
Pillowtex at the beginning of such period.

               (iii)     "EXCLUDED PERSON" shall mean any of (A) Charles M. 
Hansen, Jr., Mary R. Silverthorne or the John H. Silverthorne Estate or any 
person for which any of Charles M. Hansen, Jr., Mary R. Silverthorne or the 
John H. Silverthorne Estate are deemed to hold beneficial ownership of 
securities of Pillowtex registered in the name of such person; (B) Pillowtex; 
(C) any entity in which Pillowtex directly or indirectly owns 50% or more of 
the outstanding Voting Stock (a "SUBSIDIARY"); or (D) any employee benefit 
sponsored by Pillowtex or any Subsidiary.

               (iv) "GOOD REASON" shall mean termination of Employee's 
employment by Employee after a Change in Control of Pillowtex upon the 
occurrence of any of the following:

                    (A)  the assignment to Employee of any duties 
inconsistent with Employee's position, duties and status with Employer as 
existing immediately prior to a Change in Control of Employer; a substantial 
alteration in the nature or status of Employee's responsibilities from those 
in effect immediately prior to a Change in Control of Employer; the failure 
to provide Employee with substantially the same perquisites which Employee 
had immediately prior to a Change in Control of Employer, including but not 
limited to an office and appropriate support services; or a change in 
Employee's titles or offices as in effect immediately prior to a Change in 
Control of Employer, or any removal of Employee from or failure to re-elect 
Employee to any such positions;

                                       8

<PAGE>

                    (B)  a reduction by Employer in Employee's base salary in 
effect immediately prior to a Change in Control of Employer;

                    (C)  the requirement by Employer that Employee be based 
anywhere other than the metropolitan area in which Employee's office is 
located immediately prior to a Change in Control of Employer, except for 
required travel on Employee's business to an extent substantially consistent 
with Employee's business travel obligations immediately prior to a Change in 
Control of Employer; or

                    (D)  the taking of any action by Employer which would (1) 
materially and adversely affect Employee's participation in or materially 
reduce Employee's benefits under any employee benefit or compensation plan in 
which Employee participates immediately prior to a Change in Control of 
Employer, or (2) deprive Employee of any material fringe benefit enjoyed by 
Employee, or to which Employee is entitled, as existing immediately prior to 
a Change in Control of Employer

               (v)  "PERMANENT DISABILITY" shall mean any physical or mental 
impairment rendering Employee unable to perform the essential functions of 
Employee's job (as determined by Employer), with or without reasonable 
accommodation that does not constitute undue hardship to Employer, and such 
impairment is permanent or is likely to continue for a period exceeding six 
consecutive months.  If Employee fails to notify Employer of Employee's need 
for accommodation, Employer is not required to accommodate Employee and may 
hold Employee to the same standards as persons without a disability.  The 
determination of whether Employee has a Permanent Disability shall be made as 
set forth below.  During any period in which the existence of a Permanent 
Disability is being determined, Employee shall continue to receive Employee's 
full base salary at the rate then in effect and all compensation and benefits 
paid during such period until a 

                                       9

<PAGE>

Permanent Disability is conclusively determined and this Agreement is 
terminated in accordance with Section 8 hereof, provided Employee (and 
Employee's personal and legal representatives) act in good faith and with 
reasonable diligence in pursuing a determination.  This definition is not 
intended to either expand or limit any rights and protections granted to 
Employee by law.  Employer may require Employee to be examined by a 
physician, at Employee's own expense, in order to determine whether Employee 
has a Permanent Disability.  If Employer disagrees with the written opinion 
of this physician ("FIRST PHYSICIAN"), it may engage, at its own expense, 
another physician ("SECOND PHYSICIAN") to examine Employee.  If the First and 
Second Physicians agree in writing that Employee has not suffered a Permanent 
Disability, their written opinion shall, except as otherwise set forth in 
this Section 4(g)(v), be conclusive on the issue of Permanent Disability.  If 
the First and Second Physicians disagree on whether Employee has suffered a 
Permanent Disability, they shall choose a third consulting physician (whose 
expense shall be shared equally by Employer and Employee) and the written 
opinion of a majority of these three physicians shall be conclusive as to the 
issue of Permanent Disability.  In connection with a Permanent Disability 
determination, Employee hereby consents to any required medical examination 
and agrees to furnish any medical information requested by any examining 
physician and to waive any applicable physician-patient privilege that may 
arise because of such examination.  All physicians must be board-certified in 
the specialty most closely related to the nature of the Permanent Disability 
alleged to exist.

               (vi) "RETIREMENT" shall mean termination by Employer or 
Employee in accordance with Employer's retirement policy (including early 
retirement, if included in such policy and elected by Employee in writing) 
generally applicable to its senior executive employees, or in accordance with 
any other retirement agreement entered into by and between Employee and 
Employer.

                                       10

<PAGE>

     5.   COMPENSATION UPON TERMINATION.  If Employee's employment is 
terminated during the Term of this Agreement, Employee shall be entitled to 
compensation as set forth below:

          (a)  If Employer terminates Employee's employment for Cause, 
Employer shall pay Employee's undiscounted base salary through the date of 
Employee's termination at the rate then in effect and all amounts to which 
Employee is entitled upon termination of employment under Employer's employee 
benefit plans.

          (b)  If Employer terminates Employee's employment without Cause, 
then Employer shall pay Employee, not later than the fifth day following the 
date of termination, a lump sum severance payment equal to the sum of (i) 
Employee's undiscounted base salary through the date of Employee's 
termination at the rate then in effect and all amounts to which Employee is 
entitled upon termination of employment under Employer's employee benefit 
plans; (ii) Employee's undiscounted base salary through the remaining 
duration of the Term or, if greater, for a period of 24 months, at the 
highest rate in effect during the 12 months immediately preceding the date of 
Employee's termination; and (iii) the product obtained by multiplying the 
greater of (A) (1) the highest annual amount paid to Employee (or awarded to 
Employee, if such amount has not yet been paid) as bonus compensation during 
or in respect of any of the three calendar years preceding the year in which 
the termination occurs and (2) Employee's Bonus Opportunity Level under the 
Pillowtex Corporation Management Incentive Plan (or functionally similar 
target award level under any successor plan or program) as of the date of 
Employee's termination by (B) a proration factor (the "BONUS PRORATION 
FACTOR") equal to the quotient obtained by dividing the number of months (but 
in no event less than 24 months) in the period from the beginning of the most 
recent plan year for which a bonus has not been paid (but is anticipated to 
be paid as of the date of the Employee's termination) to the expiration of 
the Term, by 12.  Notwithstanding the foregoing, the provisions of 

                                       11

<PAGE>

this Section 5(b) shall not apply if Employer terminates Employee's 
employment without Cause subsequent to a Change in Control of Employer.

          (c)  If Employee's employment is terminated upon Employee's 
Permanent Disability, Employer shall pay Employee's undiscounted base salary 
through the date of Employee's termination at the rate then in effect and all 
amounts to which Employee is entitled upon termination of employment under 
Employer's employee benefit plans.  Employee's additional compensation and 
benefits, if any, shall be determined in accordance with Employer's employee 
benefit plans or other insurance programs then in effect.

          (d)  If Employee's employment is terminated upon Employee's 
Retirement, Employer shall pay Employee's undiscounted base salary through 
the date of Employee's termination at the rate then in effect and all amounts 
to which Employee is entitled upon termination of employment under Employer's 
employee benefit plans.  Employee's additional compensation and benefits 
shall be determined in accordance with Employer's retirement policy 
applicable to its senior executive employees or in accordance with any other 
retirement agreement entered into by and between Employee and Employer.

          (e)  If, after a Change in Control of Employer, Employee's 
employment (x) is terminated by Employee for any reason during a period of 
six months beginning on the date of the Change in Control of Employer, or if 
less, during the remaining duration of the Term; (y) is terminated by 
Employee for Good Reason; or (z) is terminated by Employer without Cause (and 
not by reason of Employee's Permanent Disability Retirement, or death), 
Employee shall be entitled to the compensation and benefits provided below:

               (i)  Employer shall pay Employee's undiscounted base salary 
through the date of Employee's termination at the rate then in effect;

                                       12

<PAGE>

               (ii) Employer shall pay all amounts to which Employee is 
entitled upon termination of employment under Employer's employee benefit 
plans;

               (iii) Employer shall pay as severance pay to Employee, not 
later than the fifth day following Employee's termination, a lump sum 
severance payment (together with the payments described in Sections 5(e)(iv) 
and (v), the "SEVERANCE PAYMENTS") equal to the sum of (A) the product 
obtained by multiplying Employee's undiscounted annual base salary at the 
highest rate in effect during the 12 months immediately preceding Employee's 
termination by the number of years or fractions thereof (but in no event less 
than two years) remaining in the Term and (B) the product obtained by 
multiplying the greater of (1) the highest annual amount paid to Employee (or 
awarded to Employee, if such amount has not yet been paid) as bonus 
compensation during or in respect of any of the three calendar years 
preceding the year in which the termination occurs and (2) Employee's Bonus 
Opportunity Level under the Pillowtex Corporation Management Incentive Plan 
(or functionally similar target aware level under any successor plan or 
program) based upon Employee's annual salary at the highest rate in effect 
during the 12 months immediately preceding Employee's termination, by the 
Bonus Proration Factor (as defined in Section 5(b) above);

               (iv) in lieu of shares of common stock, $0.01 par value, of 
Pillowtex (the "SHARES") issuable upon the exercise of options ("OPTIONS"), 
if any, granted to Employee under any stock option plan of Pillowtex (which 
Options shall be canceled upon the making of the payment referred to below), 
Employer shall pay Employee in one sum in cash, not later than the fifth day 
following the date of Employee's termination, an aggregate amount equal to 
the product of (A) the difference (to the extent that such differences are a 
positive number) obtained by subtracting the per Share exercise price of each 
Option held by Employee, whether or not then fully exercisable, from the 
higher of (1) the closing price of the Shares, as reported on the New York 
Stock Exchange on the

                                    13
<PAGE>

Date of Termination (or the last trading date prior thereto) or (2) the 
highest price per Share actually paid in connection with any Change in 
Control of Employer, and (B) the number of shares covered by each such Option;

               (v)  Employer shall pay Employee the retirement benefits to 
which Employee is entitled under Employee's retirement policy or other 
retirement agreement;

               (vi) Employer shall reimburse Employee for all legal fees and 
expenses incurred by Employee as a result of such termination (including all 
such fees and expenses, if any, incurred in successfully contesting or 
disputing any such termination or seeking to obtain or enforce any right or 
benefit provided by this Agreement); and

              (vii) if Severance Payments become subject to the excise 
tax (the "EXCISE TAX") imposed under section 4999 of the Internal Revenue 
Code of 1986, as amended (the "CODE"), Employer shall pay to Employee an 
additional amount (the "GROSS-UP PAYMENT") such that the net amount retained 
by Employee, after deduction of any Excise Tax on the Severance Payments (and 
any federal, state and local income tax and Excise Tax upon the payment 
provided for in this Section 5(e)(vii)), shall be equal to the Severance 
Payments.  For purposes of determining whether any of the Severance Payments 
will be subject to the Excise Tax and the amount of such Excise Tax, (A) any 
other payment or benefit received or to be received by Employee in connection 
with a Change in Control of Employer and Employee's subsequent termination of 
employment (whether pursuant to the terms of this Agreement or any other 
plan, arrangement or agreement with Employer, any person whose actions 
resulted in the Change in Control of Employer or any person affiliated with 
Employer or such person) shall be treated as a "parachute payment" within the 
meaning of section 280G(b)(2) of the Code, and all "excess parachute 
payments" within the meaning of section 280G(b)(1) of the Code shall be 
treated as subject to the Excise Tax, unless in the opinion of tax 

                                       14

<PAGE>

counsel selected by Employer's independent auditors and reasonably acceptable 
to Employee such other payments or benefits (in whole or in part) do not 
constitute parachute payments, (B) the amount of the Severance Payments which 
shall be treated as subject to the Excise Tax shall be equal to the lesser of 
(1) the total amount of the Severance Payments and (2) the amount of excess 
parachute payments within the meaning of section 280(G)(b)(1) of the Code 
(after applying clause (A) above), and (C) the value of any non-cash benefit, 
deferred payment or other benefit shall be determined by Employer's 
independent auditors in accordance with the principles of sections 
280(G)(d)(3) and (4) of the Code and the applicable Treasury Regulations.  
For purposes of determining the amount of the Gross-Up Payment, Employee 
shall be deemed to pay federal income taxes at the highest marginal rate of 
federal income taxation in the calendar year in which the Gross-Up Payment is 
to be made and state and local income taxes at the highest marginal rate of 
taxation in the state and locality of Employee's residence on the date of 
Employee's termination, net of the maximum reduction in federal income taxes 
which could be obtained from deduction of such state and local taxes.  If the 
Excise Tax is subsequently determined to be less than the amount taken into 
account hereunder at the time of Employee's termination of employment, 
Employee shall repay to Employer, at the time that the amount of such 
reduction in Excise Tax is finally determined, the portion of the Gross-Up 
Payment attributable to such reduction (plus that portion of the Gross-Up 
Payment attributable to the Excise Tax and federal, state and local income 
tax imposed on the Gross-Up Payment being repaid by Employee to the extent 
that such repayment results in a reduction in Excise Tax and/or a federal, 
state or local income tax deduction) plus interest on the amount of such 
repayment at the rate provided in section 1274(b)(2)(B) of the Code.  If the 
Excise Tax is determined to exceed the amount taken into account hereunder at 
the time of the termination of Employee's employment (including by reason of 
any payment the existence or amount of which cannot be determined at the time 
of the Gross-Up 

                                       15

<PAGE>

Payment), Employer shall make an additional Gross-Up Payment in respect of 
such excess (plus any interest, penalties or additions payable by Employee 
with respect to such excess) at the time that the amount of such excess is 
finally determined. Employee and Employer shall each reasonably cooperate 
with the other in connection with any administrative or judicial proceedings 
concerning the existence or amount of liability for Excise Tax with respect 
to the Severance Payments.

          (f)  If Employee terminates Employee's employment under 
circumstances in which Section 5(e) does not apply, or if Employee's 
employment is terminated by reason of his death, Employer shall pay 
Employee's full base salary through the date of Employee's termination at the 
rate then in effect and all amounts to which Employee is entitled upon 
termination of employment under Employer's employee benefit plans.

     6.   INSURANCE.  If Employee's employment is terminated under the 
provisions of Section 4(e) of this Agreement, Employee shall participate, for 
a period of two years from the date of Employee's termination, in all 
employee benefit plans providing health and dental benefits in which Employee 
participated or was entitled to participate immediately prior to Employee's 
termination, provided that such participation is permitted under the general 
terms and provisions of such plans and under applicable law.  If Employee's 
participation in any such plan is not permitted for any reason, Employer 
shall arrange to provide Employee, at Employer's sole cost and expense, with 
benefits substantially similar to those which Employee is entitled to receive 
under such plans.  At the end of such two-year period, Employee will be 
entitled to take advantage of any conversion privileges applicable to the 
benefits available under any such plans.

     7.   FUTURE EMPLOYMENT.  Employee shall not be required to mitigate the 
amount of any payment provided for in Section 5 hereof by seeking other 
employment or otherwise, nor shall the amount of any payment provided for in 
Section 5 hereof be reduced by any compensation earned by 

                                       16

<PAGE>

Employee as a result of employment by another employer after the date of 
Employee's termination, or otherwise.

     8.   NOTICE OF TERMINATION.

          (a)  Any purported termination by Employer or by Employee shall 
be communicated by a written "Notice of Termination" to the other party.  
A Notice of Termination shall mean a notice indicating the specific 
termination provision in this Agreement relied upon and setting forth in 
reasonable detail the facts and circumstances claimed to provide a basis 
for termination of Employee's employment under the provision so indicated.

          (b)  The "date of Employee's termination" shall be:  (i) if 
Employee's employment is terminated by reason of Employee's Permanent 
Disability, the date that is 30 days after the determination of Permanent 
Disability pursuant to Section 4(g)(v) of this Agreement, (ii) if Employee's 
employment is terminated for Cause, the date specified in the Notice of 
Termination, or (iii) if Employee's employment is terminated for any other 
reason, the date specified in the Notice of Termination, provided such date 
is not more than 60 days from the date such Notice of Termination is given.

     9.   ARBITRATION.  All disputes or claims arising under this Agreement 
or in connection with Employee's employment with Employer (including any 
claims under any federal, state, or local law or ordinance), except for any 
dispute or claim arising under Sections 10, 11, 12, 13, and 16 of this 
Agreement, shall be subject to binding arbitration pursuant to the Commercial 
Arbitration Rules of the American Arbitration Association, the cost of which 
shall be borne by the party against whom an arbitration award is entered.

                                       17

<PAGE>

     10.  NONDISCLOSURE AGREEMENT.  Employer, during the term of Employee's 
employment under this Agreement, shall provide Employee access to, and 
Employee shall have access to and become familiar with, various trade secrets 
and proprietary and confidential information consisting of, but not limited 
to, financial statements, processes, computer programs, compilations of 
information, records, sales procedures, customer requirements, pricing 
techniques, customer lists, methods of doing business and other confidential 
information (collectively referred to herein as the "TRADE SECRETS"), which 
are owned by Employer and its affiliates and are regularly used in the 
operation of their businesses, but in connection with which Employer and its 
affiliates take precautions to prevent dissemination to persons other than 
certain directors, officers and employees.  Employee acknowledges and agrees 
that the Trade Secrets (a) are secret and not known in Employer's industry; 
(b) are entrusted to Employee after being informed of their confidential and 
secret status by Employer or its affiliates and because of the fiduciary 
position occupied by Employee with Employer; (c) have been developed by 
Employer and its affiliates for and on behalf of Employer and its affiliates 
through substantial expenditures of time, effort and money and are used in 
their businesses; (d) give Employer and its affiliates an advantage over 
competitors who do not know or use the Trade Secrets; (e) are of such value 
and nature as to make it reasonable and necessary to protect and preserve the 
confidentiality and secrecy of the Trade Secrets; and (f) are valuable, 
special and unique assets of Employer and its affiliates, the disclosure of 
which could cause substantial injury and loss of profits and goodwill to 
Employer and its affiliates. Employee shall not use in any way or disclose 
any of the Trade Secrets, directly or indirectly, either during the Term of 
this Agreement or at any time thereafter, except as required in the course of 
Employee's employment under this Agreement.  All files, records, documents, 
information, data and similar items relating to the business of Employer and 
its affiliates, whether prepared by Employee or otherwise coming into 
Employee's 

                                       18

<PAGE>

possession, shall remain the exclusive property of Employer and its 
affiliates and shall not be removed from the premises of Employer and its 
affiliates under any circumstances without the prior written consent of the 
Board of Directors of Employer (except in the ordinary course of business 
during Employee's period of active employment under this Agreement), and in 
any event shall be promptly delivered to Employer upon termination of this 
Agreement.  Employee agrees that upon Employee's receipt of any subpoena, 
process or other request to produce or divulge, directly or indirectly, any 
Trade Secrets to any entity, agency, tribunal or person, Employee shall 
timely notify and promptly hand deliver a copy of the subpoena, process or 
other request to the Chief Executive Officer of Pillowtex.  For this purpose, 
Employee irrevocably nominates and appoints Employer (including any attorney 
retained by Employer), as Employee's true and lawful attorney-in-fact, to act 
in Employee's name, place and stead to perform any act that Employee might 
perform to defend and protect against any disclosure of any Trade Secrets.

     As used in this Agreement, "affiliates" shall mean persons or entities 
that directly, or indirectly through one or more intermediaries, control or 
are controlled by, or are under common control with, Employer.

     11.  NON-COMPETITION AGREEMENT.  Employee acknowledges and agrees that 
the training Employee will receive, the experience Employee will gain and the 
information Employee will acquire regarding the Trade Secrets while employed 
hereunder will enable Employee to injure Employer if Employee should compete 
with Employer in a business that is competitive with the business conducted 
or to be conducted by Employer and its affiliates.  For these reasons, 
Employee hereby agrees that, without the prior written consent of Employer, 
Employee shall not, during the period of employment with Employer, directly 
or indirectly, either as an individual, a partner or a joint venturer, or in 
any other capacity, (a) invest (other than investments in publicly-owned 
companies 

                                       19

<PAGE>

which constitute not more than 1% of the voting securities of any such 
company) in any business that is competitive with that of Employer or its 
affiliates, (b) accept employment with or render services to a competitor of 
Employer or any of its affiliates as a director, officer, manager or 
executive, (c) engage, for Employee's self or any other person or entity in 
the sales, marketing, design or manufacture of products competitive with any 
product sold, marketed, designed or manufactured by Employer or its 
affiliates, (d) contact, solicit or attempt to solicit or accept business 
from any customers of Employer or its affiliates or any person or entity 
whose business Employer or its affiliates is soliciting, or (e) take any 
action inconsistent with the fiduciary relationship of an employee to 
Employee's employer.  For purposes of this Agreement, a "competitor" 
specifically includes persons, firms, sole proprietorships, partnerships, 
companies, corporations, or other entities that market products and/or 
perform services in direct or indirect competition with those marketed and/or 
performed by Employer or its affiliates within the United States, Canada and 
Mexico.

     12.  NONEMPLOYMENT AGREEMENT.  During the period of employment with 
Employer and for a period of 24 months thereafter, Employee shall not, on 
Employee's own behalf or on behalf of any other person, partnership, 
association, corporation or other entity, hire or solicit or in any manner 
attempt to influence or induce any employee of Employer or its affiliates to 
leave the employment of Employer or its affiliates, nor shall Employee use or 
disclose to any person, partnership, association, corporation or other entity 
any information obtained while an employee of Employer concerning the names 
and addresses of the employees of Employer or its affiliates.

     13.  NONDISPARAGEMENT AGREEMENT.  Employee shall not, either during the 
Term of this Agreement or at any time thereafter, make statements, whether 
orally or in writing, concerning Employer, any of its directors, officers, 
employees or affiliates or any of its business strategies, policies or 
practices, that shall be in any way disparaging, derogatory or critical, or 
in any way 

                                       20

<PAGE>

harmful to the reputation of Employer, any such persons or entities or 
business strategies, policies or practices.

     14.  SUCCESSORS; BINDING AGREEMENT.

          (a)  Employer will require any successor (whether direct or 
indirect, by purchase, merger, consolidation or otherwise) to all or 
substantially all of the business and/or assets of Employer, by agreement in 
form and substance satisfactory to Employee, to expressly assume and agree to 
perform this Agreement in the same manner and to the same extent that 
Employer would be required to perform it if no such succession had taken 
place.  Failure of Employer to obtain such agreement prior to the 
effectiveness of any succession shall be a breach of this Agreement and shall 
entitle Employee to compensation from Employer in the same amount and on the 
same terms as Employee would be entitled hereunder if Employee terminated 
Employee's employment for Good Reason, except that for purposes of 
implementing the foregoing, the date on which any such succession becomes 
effective shall be deemed the date of Employee's termination.  As used in 
this Agreement, "Employer" shall mean Employer as hereinbefore defined and 
any successor to its business and/or assets as aforesaid which executes and 
delivers the agreement provided for in this Section 14 or which otherwise 
becomes bound by all the terms and provisions of this Agreement by operation 
of law or otherwise.

          (b)  This Agreement shall inure to the benefit of and be 
enforceable by Employee's personal or legal representatives, executors, 
administrators, successors, heirs, distributees, devisees and legatees.  In 
the event of Employee's death, any amounts owed to Employer under this 
Agreement shall be paid to Employee's surviving spouse, if any, and if none, 
to  Employee's estate.

     15.  SEVERABILITY.  The parties hereto intend all provisions of Sections 
10, 11, 12, 13 and 16 hereof to be enforced to the fullest extent permitted 
by law.  Accordingly, should a court of 

                                       21

<PAGE>

competent jurisdiction determine that the scope of any provision of Sections 
10, 11, 12, 13 and 16 hereof is too broad to be enforced as written, the 
parties intend that the court reform the provision to such narrower scope as 
it determines to be reasonable and enforceable.  In addition, however, 
Employee agrees that the provisions of each of the foregoing sections 
constitute separate agreements independently supported by good and adequate 
consideration and shall be severable from the other provisions of, and shall 
survive, this Agreement.  The existence of any claim or cause of action of 
Employee against Employer, whether predicated on this Agreement or otherwise, 
shall not constitute a defense to the enforcement by Employer of the 
covenants and agreements of Employee contained in the non-competition, 
nondisclosure, nonemployment or nondisparagement agreements.  If any 
provision of this Agreement is held to be illegal, invalid or unenforceable 
under present or future laws effective during the term hereof, such provision 
shall be fully severable and this Agreement shall be construed and enforced 
as if such illegal, invalid or unenforceable provision never comprised a part 
of this Agreement; and the remaining provisions of this Agreement shall 
remain in full force and effect and shall not be affected by the illegal, 
invalid or unenforceable provision or by its severance therefrom.  
Furthermore, in lieu of such illegal, invalid or unenforceable provision, 
there shall be added automatically as part of this Agreement, a provision as 
similar in its terms to such illegal, invalid or unenforceable provision as 
may be possible and be legal, valid and enforceable.

     16.  INVENTIONS.  Employee shall promptly disclose, grant and assign to 
Employer for its sole use and benefit any and all inventions, improvements, 
technical information and suggestions relating in any way to the products of 
Employer or any of its affiliates or capable of beneficial use by Employer or 
any of its affiliates, which Employee has in the past conceived, developed or 
acquired, or may conceive, develop or acquire during the term hereof (whether 
or not during usual working hours), together with all patent applications, 
letters patent, copyrights and reissues thereof 

                                       22

<PAGE>

that may at any time be granted upon any such invention, improvement or 
technical information.  In connection therewith, Employee shall promptly at 
all times during and after the term hereof:

          (a)  execute and deliver such applications, assignments, 
descriptions and other instruments as may be necessary or proper in the 
opinion of Employer to vest title to such inventions, improvements, technical 
information, patent applications and patents or reissues thereof in Employer 
and to enable it to obtain and maintain the entire right and title thereto 
throughout the world; and

          (b)  render to Employer, at its expense, all such assistance as it 
may require in the prosecution of applications for said patents or reissues 
thereof, in the prosecution or defense of interferences which may be declared 
involving any said application or patents and in any litigation in which 
Employer or its affiliates may be involved relating to any such patents, 
inventions, improvements or technical information.

     17.  AFFILIATES.  Employee will use Employee's best efforts to ensure 
that no relative of his or corporation of which Employee is an officer, 
director or shareholder, or other affiliate of his, shall take any action 
that Employee could not take without violating any provision of this 
Agreement.

     18.  REMEDIES.  Employee recognizes and acknowledges that the 
ascertainment of damages in the event of his breach of any provision of this 
Agreement would be difficult, and Employee agrees that Employer, in addition 
to all other remedies it may have, shall have the right to injunctive relief 
if there is such a breach.

     19.  NOTICES.  Any notices, consents, demands, requests, approvals and 
other communications to be given under this Agreement by either party to the 
other shall be in writing and shall be either (i) delivered in person, (ii) 
mailed by registered or certified mail, return receipt requested, postage 
prepaid, (iii) delivered by overnight express delivery service or same-day 
local courier service or (iv) delivered by facsimile transmission, to the 
addresses set forth below.

                                       23

<PAGE>

          If to Employer:     Pillowtex Management Services Company
                              4111 Mint Way
                              Dallas, Texas  75237
                              Attention:  Chief Executive Officer
                              Facsimile No. (214) 333-2244

          If to Employee:     Kevin M. Finlay
                              908 Turnberry Lane
                              Southlake, Texas  76092

Notices delivered personally, by overnight express delivery, local courier or 
facsimile shall be deemed communicated as of actual receipt; mailed notices 
shall be deemed communicated as of three days after mailing.

     20.  ENTIRE AGREEMENT.  This Agreement supersedes any and all other 
agreements, either oral or written, between the parties hereto with respect 
to the subject matter hereof, including without limitation the Employment 
Agreement in effect between Employee and Employer on December 31, 1997, and 
contains all of the covenants and agreements between the parties with respect 
thereto.

     21.  MODIFICATION.  No change or modification of this Agreement shall be 
valid or binding upon the parties hereto, nor shall any waiver of any term or 
condition in the future be so binding, unless such change or modification or 
waiver shall be in writing and signed by the parties hereto.

     22.  GOVERNING LAW AND VENUE.  THE PARTIES ACKNOWLEDGE AND AGREE THAT 
THIS AGREEMENT AND THE OBLIGATIONS AND UNDERTAKINGS OF THE PARTIES HEREUNDER 
WILL BE PERFORMABLE IN DALLAS, DALLAS COUNTY, TEXAS.  THIS AGREEMENT SHALL BE 
GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF 
TEXAS.  IF ANY ACTION IS BROUGHT TO ENFORCE OR INTERPRET THIS AGREEMENT, 
VENUE FOR SUCH ACTION SHALL BE IN DALLAS COUNTY, TEXAS.  EACH OF THE PARTIES 
HERETO HEREBY AGREES IRREVOCABLY AND UNCONDITIONALLY TO CONSENT TO SUBMIT TO 
THE EXCLUSIVE JURISDICTION 

                                       24

<PAGE>

OF THE COURTS OF THE STATE OF TEXAS AND OF THE UNITED STATES OF AMERICA 
LOCATED IN DALLAS, TEXAS FOR ANY ACTIONS, SUITS OR PROCEEDINGS ARISING OUT OF 
OR RELATING TO THIS AGREEMENT AND FURTHER AGREES THAT SERVICE OF PROCESS, 
SUMMONS OR NOTICE BY U.S. REGISTERED MAIL TO THE APPLICABLE ADDRESSES SET 
FORTH IN SECTION 19 HEREIN SHALL BE EFFECTIVE SERVICE OF PROCESS OF ANY 
ACTION, SUIT OR PROCEEDING BROUGHT AGAINST SUCH PARTY IN ANY SUCH COURT.

     23.  COUNTERPARTS.  This Agreement may be executed in counterparts, each 
of which shall constitute an original, but all of which shall constitute one 
document.

     24.  COSTS.  If any action or law or in equity is necessary to enforce 
or interpret the terms of this Agreement, the prevailing party shall be 
entitled to reasonable attorneys' fees, costs and necessary disbursements in 
addition to any other relief to which Employee or it may be entitled.

     25.  ASSIGNMENT.  Employer shall have the right to assign this Agreement 
to its successors or assigns.  The terms "successors" and "assigns" shall 
include any person, corporation, partnership or other entity that buys all or 
substantially all of Employer's assets or all of its stock, or with which 
Employer merges or consolidates.  The rights, duties and benefits to Employee 
hereunder are personal to Employee, and no such right or benefit may be 
assigned by Employee.

     26.  BINDING EFFECT.  This Agreement shall be binding upon the parties 
hereto, together with their respective executors, administrators, successors, 
personal representatives, heirs and assigns.

     27.  NO WAIVER.  The failure by Employer to enforce at any time any of 
the provisions of this Agreement or to require at any time performance by 
Employee of any of the provisions hereof shall in no way be construed to be a 
waiver of such provisions or to affect the validity of this 

                                       25

<PAGE>

Agreement, or any part hereof, or the right of Employer thereafter to enforce 
each and every such provision in accordance with the terms of this Agreement.

                                  *       *       *

                                       26

<PAGE>

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


                                       PILLOWTEX MANAGEMENT SERVICES COMPANY


                                       By: /s/ Charles M. Hansen, Jr.
                                           ------------------------------------
                                           Charles M. Hansen, Jr.
                                           Chairman of the Board and
                                           Chief Executive Officer


                                       EMPLOYEE

                                           /s/ Kevin M. Finlay
                                           ------------------------------------
                                           Kevin M. Finlay


                                       GUARANTEE

     Pillowtex Corporation unconditionally guarantees all obligations of 
Pillowtex Management Services Company to Employee as set forth in the 
foregoing Employment Agreement.


                                       PILLOWTEX CORPORATION


                                       By: /s/ Charles M. Hansen, Jr.
                                           ------------------------------------
                                           Charles M. Hansen, Jr.
                                           Chairman of the Board and
                                           Chief Executive Officer


                                       27


<PAGE>


                                      [LOGO]
                                          
                               PILLOWTEX CORPORATION
                                          
                        EXECUTIVE DEFERRED COMPENSATION PLAN
                                          
                                          
                                          
                                          
                            (Effective February 9, 1998)

<PAGE>

                                          
                                          
                                          
                               PILLOWTEX CORPORATION
                                          
                       EXECUTIVE DEFERRED COMPENSATION PLAN 
                                          
                                      * * * *

     1.   PURPOSE.  The purpose of the Executive Deferred Compensation Plan 
is to provide key executives of the Company and non-employee members of the 
Board of Directors with the opportunity to defer base salary, incentive 
compensation payments or other payments in accordance with the provisions of 
this Plan.

     2.   DEFINITIONS.  The following definitions are used throughout the 
Plan.

          (a)  "ACCOUNT" means the account described in Section 5.

          (b)  "BOARD OF DIRECTORS" means the Board of Directors of the 
Company.

          (c)  "CHANGE IN CONTROL" means the occurrence of one or more of the 
following events, unless the Board has adopted a resolution prior to or 
promptly following the occurrence of any such event stipulating, 
conditionally, temporarily or otherwise, that any such event will not result 
in a change in control of the Company:

               (i)  the Company is merged, consolidated or reorganized into or
     with another corporation or other legal person, and as a result of such
     merger, consolidation or reorganization less than a majority of the
     combined voting power of the then-outstanding securities entitled to vote
     generally in the election of directors ("Voting Stock") of the surviving
     corporation or person immediately after such transaction is held in the
     aggregate by the holders of Voting Stock of the Company immediately prior
     to such transaction;

               (ii) the Company sells or otherwise transfers all or
     substantially all of its assets to another corporation or other legal
     person, and as a result of such sale or transfer less than a majority of
     the combined voting power of the then-outstanding Voting Stock of the
     acquiring corporation or person immediately after such sale or transfer is
     held in the aggregate by the holders of Voting Stock of the Company
     immediately prior to such sale or transfer;

              (iii) any person (as the term "person" is used in Section 13(d)
     or Section 14(d) of the Securities Exchange Act of 1934), other than an 
     Excluded Person (as hereafter defined), is or becomes the beneficial 
     owner (as the term "beneficial owner" is defined under Rule 13d-3 or 
     any successor rule or regulation promulgated under the Securities
     Exchange Act of 1934), directly or indirectly, of securities of the Company
     representing 35% or more of the combined voting power of the Company's
     then-outstanding securities; 

                                       1

<PAGE>

               (iv) during any period of 24 consecutive months, at least a
     majority of the Board ceases to consist of individuals who have served
     continuously on the Board since the beginning of such 24-month period,
     unless the election of directors during such period, or nomination for
     election by the Company's shareholders, was approved by a vote of at least
     two-thirds of the directors then still in office who will at that time have
     served continuously on the Board since the beginning of such 24-month
     period; or

               (v)  the Company has entered into one or more definitive
     agreements pursuant to which a transaction described in paragraph (i) or
     paragraph (ii) above may occur and the Board determines that all conditions
     required to consummate such a transaction have been fulfilled.

               Notwithstanding the foregoing provisions, a "Change in Control"
     will not be deemed to have occurred for purposes of this Agreement solely
     because the Company, a Subsidiary or any employee benefit plan of the
     Company either files or becomes obligated to file a report or proxy
     statement under or in response to Schedule 13D, Schedule 14D-1, Form 8-K or
     Schedule 14A (or any successor schedule, form or report or item therein)
     under the Securities Exchange Act of 1934, disclosing beneficial ownership
     by it of shares of voting securities of the Company, whether in excess of
     25% or otherwise, or because the Company reports that a change in control
     of the Company has or may have occurred or will or may occur in the future
     by reason of such beneficial ownership.

               For purposes of this definition, the term "Excluded Person" means
     any of Charles M. Hansen, Jr., Mary R. Silverthorne or the John H.
     Silverthorne Estate or any person for which any of Charles M. Hansen, Jr.,
     Mary R. Silverthorne or the John H. Silverthorne Estate are deemed to hold
     beneficial ownership of securities of the Company registered in the name of
     such person.

          (d)  "CODE" means the Internal Revenue Code of 1986, as amended and 
in effect from time to time.

          (e)  "COMMITTEE" means the Compensation Committee of the Board of 
Directors or any successor committee appointed by the Board of Directors to 
administer the Plan.

          (f)  "COMPANY" means Pillowtex Corporation, a Texas corporation.

          (g)  "COMPENSATION" means (i) the annual fixed or base 
compensation, payable monthly or otherwise to a Participant, (ii) cash 
incentive compensation earned by a Participant pursuant to an incentive 
compensation plan now in effect or hereafter established by the Company, 
including, without limitation, the Pillowtex Corporation Management Incentive 
Plan, (iii) cash compensation earned by a Participant for service on the 
Board of Directors, (iv) cash compensation earned by a Participant who is a 
non-employee member of the Board of Directors for services rendered as a 
consultant to the Company and (v) any other cash bonus or cash incentive 
compensation earned by a Participant pursuant to a Company policy, program or 
practice.

                                       2

<PAGE>

          (h)  "EFFECTIVE DATE" means February 9, 1998.
          
          (i)  "ERISA" means the Employee Retirement Income Security Act of 
1974, as amended.

          (j)  "FINANCIAL HARDSHIP" means an unforeseeable financial 
emergency of the Participant, determined by the Committee as provided in 
Section 7(b) on the basis of information supplied by the Participant, arising 
from an illness, disability, casualty loss, sudden financial reversal or 
other such unforeseeable occurrence, but not including foreseeable events 
such as the purchase of a house or education expenses for children.

          (k)  "PARTICIPANT" means an employee of the Company or non-employee 
member of the Board of Directors who is eligible to receive benefits under 
the Plan.  The term "Participant" will include the beneficiary of a deceased 
Participant, unless the context clearly requires a different interpretation.

          (l)  "PLAN" means the Pillowtex Corporation Executive Deferred 
Compensation Plan as set forth herein and as amended from time to time.

          (m)  "SUBSIDIARY" means any corporation, partnership, joint venture 
or other entity in which the Company owns or controls, directly or 
indirectly, 50% or more of the total combined voting power or equity interest 
represented by all classes of stock or equity issued by such corporation, 
partnership, joint venture or other entity.

     3.   ELIGIBILITY.  Each key executive of the Company or any Subsidiary, 
or non-employee member of the Board of Directors, who is designated by the 
Committee as eligible to participate in the Plan will be a Participant.

     4.   DEFERRAL OF COMPENSATION.  (a)  A Participant may elect to defer 
receipt of all or a portion of his or her Compensation for any calendar year. 
Subject to procedures established by the Committee, a Participant's election 
may specify a dollar amount or percentage of Compensation for deferral, and 
may specify that different percentages or dollar amounts will apply to 
different sources of Compensation.  A Participant's entitlement to defer will 
cease with respect to the calendar year following the calendar year in which 
he or she ceases to be a Participant.

          (b)  A Participant's Compensation in excess of amounts deductible 
by the Company with respect to any year under Section 162(m) of the Code will 
automatically be deferred under the Plan in accordance with procedures 
established by the Committee.

          (c)  Deferral elections will be made in accordance with procedures 
established by the Committee from time to time.  Except as provided in this 
Section, a deferral election must be made before the first day of the 
calendar year in which the Participant would earn the Compensation covered by 
such election by the performance of services.

          (d)  Notwithstanding Section 4(b), a Participant who first becomes 
eligible to participate in the Plan during a calendar year may, no later than 
30 days after becoming a 

                                       3

<PAGE>

Participant, elect to participate in the Plan for such year and any calendar 
year thereafter by filing an election agreement with the Committee, and such 
Participant's deferral election will be effective with respect to 
Compensation payable after the date of the Participant's election. In 
addition,  no later than 30 days after the Effective Date of the Plan, a 
Participant may elect to participate in the Plan for such year and any 
calendar year thereafter by filing an election agreement with the Committee, 
and such Participant's deferral agreement will be effective with respect to 
Compensation payable after the date of the Participant's election.

     5.   ACCOUNTS/INTEREST CREDIT.  Compensation that a Participant elects 
to defer will be treated as if it were set aside in an Account on the date 
the Compensation would otherwise have been paid to the Participant.  Such 
Account will be credited with interest at such rate and in such manner as 
determined from time to time by the Committee.  Unless otherwise determined 
by the Committee, interest hereunder will be credited at the prime rate in 
effect according to the Wall Street Journal plus one percent, adjusted as of 
the first day of each calendar quarter.

     6.   VESTING.  Except as provided in Section 7(c) and Section 10, a 
Participant's Account will be fully vested and nonforfeitable at all times.

     7.   DISTRIBUTION OF BENEFITS.  (a)  Except as otherwise provided in 
this Section, payment of a Participant's Account balance will be made or 
begin on the earlier to occur of the first day of the month following the 
month in which the Participant retires or otherwise terminates employment (or 
in the case of a non-employee member of the Board of Directors, terminates 
service on the Board of Directors), or the date specified by the Participant 
in the election agreement.

          (b)  Upon a finding by the Committee that a Participant has 
suffered a Financial Hardship, the Committee may, in its sole discretion, 
distribute to the Participant an amount which does not exceed the amount 
required to meet the immediate financial needs created by the Financial 
Hardship and not reasonably available to the Participant from other sources. 

          (c)  Notwithstanding any other provision of this Section 7, a 
Participant may elect to receive a distribution of all or part of his or her 
Account if (and only if) the amount distributed with respect to such election 
is reduced by 10%.  The remaining 10% of the portion of the Participant's 
Account subject to such election will be forfeited.  Any distribution made 
pursuant to such an election will be made as soon as practicable following 
the date such election is submitted to the Committee.

     8.   FORM OF PAYMENT.  A Participant's Account balance will be paid in a 
single lump sum cash payment, unless the Participant elects, at least six 
months prior to the date his Account is scheduled to be paid, in accordance 
with procedures established by the Committee, to receive his Account balance 
in annual, quarterly or monthly cash installments over a period not greater 
than fifteen years (or in a combination of a lump sum and such installments). 
The amount of each installment payment will be equal to the quotient 
obtained by dividing the Participant's Account balance as of the date of such 
installment payment by the number of installment payments remaining to be 
made to or on behalf of such Participant at the time of calculation.  If a 

                                       4

<PAGE>


Participant has elected an installment form of payment, the unpaid portion of 
the Participant's Account will continue to earn interest in accordance with 
Section 4.

     9.   DEATH BENEFITS.  (a)  If a Participant who has an Account balance 
under the Plan dies before payment of such balance begins, the Account 
balance will be paid as a death benefit to the beneficiary designated by the 
Participant (who may or may not be the Participant's spouse) in accordance 
with procedures established by the Committee or, in the event the Participant 
has not designated any beneficiary, to the Participant's surviving spouse, if 
any, and if none, to the Participant's estate.  The death benefit payable 
pursuant to this subsection (b) will be paid on the first day of the month 
following the month in which the Participant dies.  The death benefit will be 
paid to the beneficiary in a single lump sum payment unless the beneficiary 
elects, at least six months prior to the date the benefit is scheduled to be 
paid, to receive the death benefit in any other form permitted under Section 
8.

          (b)  Upon the death of a Participant who is receiving installment 
payments of his or her Account balance, the Participant's Account balance 
will continue to be paid in accordance with the form of payment elected by 
the Participant under Section 8.

     10.  BENEFITS ARE UNFUNDED.  (a)  The Plan will be unfunded.  All 
benefits payable to a Participant under the Plan will be paid from the 
general assets of the Company or any Subsidiary that employed the 
Participant, and nothing contained in the Plan will require the Company or 
any Subsidiary to set aside or hold in trust any funds for the benefit of a 
Participant, who will have the status of a general unsecured creditor with 
respect to the obligation of the Company to make payments under the Plan.  
Any funds of the Company or any Subsidiary available to pay benefits under 
the Plan will be subject to the claims of general creditors of the Company or 
such Subsidiary and may be used for any purpose by the Company or such 
Subsidiary.

          (b)  If the benefit payable to a Participant under the Plan is 
attributable to periods of employment with the Company and/or one or more 
Subsidiaries, the Committee may allocate liability for the payment of the 
benefit among the Company and one or more Subsidiaries in any manner the 
Committee, in its sole discretion, determines to be appropriate.

          (c)  Notwithstanding the provisions of Section 10(a), the Company 
may, at the direction, and in the absolute discretion, of the Committee, 
transfer to the trustee of one or more trusts established for the benefit of 
one or more Participants assets from which all or a portion of the benefits 
provided under the Plan will be satisfied, provided that such assets held in 
trust will at all times be subject to the claims of general unsecured 
creditors of the Company and the subsidiaries of the Company, and no 
Participant will at any time have a prior claim to such assets.  To the 
extent that supplemental retirement benefits under the Plan are paid from any 
such trust, the Company and each subsidiary of the Company will be relieved 
of all liability for such benefits.

     11.  ADMINISTRATION OF THE PLAN.  (a)  The Committee will administer the 
Plan and will have the full authority and discretion to accomplish that 
purpose, including without limitation, the authority and discretion to (i) 
interpret the Plan and correct any defect, supply any omission or reconcile 
any inconsistency or ambiguity in the Plan in the manner and to the extent 
that the Committee deems desirable to carry out the purpose of the Plan, (ii) 
resolve all questions relating 

                                       5

<PAGE>

to the eligibility of individuals to become Participants, (iii) determine the 
amount of benefits payable to Participants and authorize and direct the 
Company with respect to the payment of benefits under the Plan, (iv) make all 
other determinations and resolve all questions of fact necessary or advisable 
for the administration of the Plan, and (v) make, amend and rescind such 
rules as it deems necessary for the proper administration of the Plan.  The 
Committee will keep a written record of its action and proceedings regarding 
the Plan and all dates, records and documents relating to its administration 
of the Plan.

          (b)  Notwithstanding any other provision of the Plan to the 
contrary, in the event of a Change in Control the Committee may not adopt or 
revise any earnings factor, election procedure or other administrative rule 
that would adversely affect the existing or future benefit of any Participant 
without such Participant's written consent. 

          (c)  Any action taken or determination made by the Committee will, 
except as otherwise provided in Section 12 below, be conclusive on all 
parties. No member of the Committee will vote on any matter relating 
specifically to such member.  In the event that a majority of the members of 
the Committee will be specifically affected by any action proposed to be 
taken (as opposed to being affected in the same manner as each other 
Participant in the Plan), such action will be taken by the Board of Directors.

     12.  CLAIMS PROCEDURE.  (a)  If a Participant does not receive the 
benefits which the Participant believes he or she is entitled to receive 
under the Plan, the Participant may file a claim for benefits with the 
Committee.  All claims will be made in writing and will be signed by the 
claimant.  If the claimant does not furnish sufficient information to 
determine the validity of the claim, the Committee will indicate to the 
claimant any additional information which is required.

          (b)  Each claim will be approved or disapproved by the Committee 
within 90 days following the receipt of the information necessary to process 
the claim.  In the event the Committee denies a claim for benefits in whole 
or in part, the Committee will notify the claimant in writing of the denial 
of the claim.  Such notice by the Committee will also set forth, in a manner 
calculated to be understood by the claimant, the specific reason for such 
denial, the specific Plan provisions on which the denial is based, a 
description of any additional material or information necessary to perfect 
the claim with an explanation of why such material or information is 
necessary, and an explanation of the Plan's claim review procedure as set 
forth below.  If no action is taken by the Committee on a claim within 90 
days, the claim will be deemed to be denied for purposes of the review 
procedure.

          (c)  A claimant may appeal a denial of his claim by requesting a 
review of the decision by the Committee or a person designated by the 
Committee, which person will be a named fiduciary under Section 402(a)(2) of 
ERISA for purposes of this Section.  An appeal must be submitted in writing 
within  six months after the denial and must (i) request a review of the 
claim for benefits under the Plan, (ii) set forth all of the grounds upon 
which the claimant's request for review is based and any facts in support 
thereof, and (iii) set forth any issues or comments which the claimant deems 
pertinent to the appeal. The Committee or the named fiduciary designated by 
the Committee will make a full and fair review of each appeal and any written 
materials submitted in connection with the appeal.  The Committee or the 
named 

                                       6

<PAGE>

fiduciary designated by the Committee will act upon each appeal within 60 
days after receipt thereof unless special circumstances require an extension 
of the time for processing, in which case a decision will be rendered as soon 
as possible but not later than 120 days after the appeal is received.  The 
claimant will be given the opportunity to review pertinent documents or 
materials upon submission of a written request to the Committee or named 
fiduciary, provided the Committee or named fiduciary finds the requested 
documents or materials are pertinent to the appeal.  On the basis of its 
review, the Committee or named fiduciary will make an independent 
determination of the claimant's eligibility for benefits under the Plan.  The 
decision of the Committee or named fiduciary on any claim for benefits will 
be final and conclusive upon all parties thereto.  In the event the Committee 
or named fiduciary denies an appeal in whole or in part, it will give written 
notice of the decision to the claimant, which notice will set forth in a 
manner calculated to be understood by the claimant the specific reasons for 
such denial and which will make specific reference to the pertinent Plan 
provisions on which the decision was based.

     13.  AMENDMENT OR TERMINATION.  (a)  Except as provided in paragraph (b) 
of this Section, the Plan may be amended at any time by the Committee.  The 
Plan may also be amended or terminated by the Board of Directors at any time. 
 Any amendment adopted by the Committee or the Board may reduce prospectively 
the earnings factor to be applied to a Participant's account established 
under the Plan.  However, no action taken by the Committee or by the Board of 
Directors to amend or terminate the Plan will have the effect of decreasing a 
Participant's account balance as of the date of such action.

          (b)  Notwithstanding any other provision of the Plan to the 
contrary, in the event of a Change in Control the Plan may not be amended 
with respect to any Participant in any manner that would adversely affect 
such Participant's existing or future benefit under the Plan without such 
Participant's written consent.

     14.  MISCELLANEOUS.  (a)  Nothing in the Plan will confer upon a 
Participant the right to continue in the employ of the Company or any 
Subsidiary or will limit or restrict the right of the Company or any 
Subsidiary to terminate the employment or other service of a Participant at 
any time with or without cause.

          (b)  Except as otherwise provided in the Plan, no right or benefit 
under the Plan will be subject to anticipation, alienation, sale, assignment, 
pledge, encumbrance or charge, and any attempt to anticipate, alienate, sell, 
assign, pledge, encumber or charge such right or benefit will be void.  No 
such right or benefit will in any manner be liable for or subject to the 
debts, liabilities or torts of a Participant.

          (c)  The Plan is intended to provide benefits for "management or 
highly compensated" employees within the meaning of Sections 201, 301 and 401 
of ERISA, and therefore to be exempt from the provisions of Parts 2, 3 and 4 
of Title I of ERISA.  Accordingly, the Plan will terminate and no further 
benefits will accrue hereunder in the event it is determined by a court of 
competent jurisdiction or by an opinion of counsel that the Plan constitutes 
an employee pension benefit plan within the meaning of Section 3(2) of ERISA, 
which is not so exempt.  In addition, in the absolute discretion of the 
Committee, the benefit of each Participant 

                                       7

<PAGE>

accrued under such balance of the Plan on the date of termination will be 
paid immediately to such Participant in a single lump sum cash payment.

          (d)  The Company may withhold or cause to be withheld from any 
amounts payable under the Plan all federal, state, local and other taxes as 
required by law.  Any withholding of taxes or other amounts with respect to 
Compensation deferred under the Plan which is required prior to distribution 
from the Plan will be withheld from the Participant's non-deferred 
Compensation, or will be satisfied by such other arrangement with the 
Participant as may be approved by the Committee.

          (e)  If any provision in the Plan is held by a court of competent 
jurisdiction to be invalid, void or unenforceable, the remaining provisions 
will nevertheless continue in full force and effect without being impaired or 
invalidated in any way.

          (f)  THE PLAN WILL BE CONSTRUED AND GOVERNED IN ALL RESPECTS IN 
ACCORDANCE WITH APPLICABLE FEDERAL LAW AND, TO THE EXTENT NOT PREEMPTED BY 
SUCH FEDERAL LAW, IN ACCORDANCE WITH THE LAWS OF THE STATE OF TEXAS.

     Executed this 26th day of February, 1998, effective as of February 9, 
1998.

                                       PILLOWTEX CORPORATION


                                       By: /s/ Jeffrey D. Cordes
                                           ------------------------------------


                                       8

<PAGE>
                            PILLOWTEX CORPORATION         
                     EXECUTIVE DEFERRED COMPENSATION PLAN 

                            1998 DEFERRAL AGREEMENT       

     This Deferral Agreement (the "Agreement") has been made as of the date 
indicated below between __________________________________ (the "Participant") 
and Pillowtex Corporation, a Texas corporation (the "Company").

     I hereby elect to participate in the Pillowtex Corporation Executive 
Deferred Compensation Plan (the "Plan"), and elect to defer receipt of the 
portion of my Compensation specified below.  Capitalized terms not defined in 
this Agreement have the meanings set forth in the Plan.

     1.   BASE SALARY.  Please defer payment of my base salary as follows:

          / /  $____________ or _____% of my base salary.

     2.   OTHER CASH COMPENSATION.  Please defer payment of my other cash 
compensation as follows:

          / /  $____________ or _____% of any cash incentive compensation 
               under the Pillowtex Corporation Management Incentive
               Plan.

          / /  $____________ or _____% of any other cash bonus or             
               cash incentive compensation earned under a Company policy,    
               program or practice.

          / /  $____________ or _____% of any cash compensation               
               earned for service on the Board of Directors. (NONEMPLOYEE    
               DIRECTORS ONLY)

          / /  $____________ or _____% of any other cash                
               compensation earned for services rendered as a consultant to the 
               Company. (NONEMPLOYEE DIRECTORS ONLY) 

     3.   TIMING OF DISTRIBUTION.  Please defer payment or make payment of 
the first installment as follows (check one and complete blank if necessary):

          / /  Upon retirement or other termination of service.

          / /  On _____________________________ (specify date that is at least
               3 years after the beginning of the calendar year in which the
               Compensation is earned - e.g. for Compensation earned in 1998,
               date must be January 1, 2001 or later).

                                       9

<PAGE>

     4.   FORM OF PAYMENT.  Please make payment of the above specified 
Compensation together with all accrued interest reflected in my Account as 
follows (check one and complete blank if necessary):

          / /  Pay in a lump sum.

          / /  Pay $_________________ or _____% of such amount in a lump
               sum and the remainder of such amount in ____ annual installments
               (not to exceed 15 installments).

          / /  Pay $_________________ or _____% of such amount in a lump
               sum and the remainder of such amount in ____ quarterly
               installments (not to exceed 60 installments).

          / /  Pay $_________________ or _____% of such amount in a lump
               sum and the remainder of such amount in ____ monthly installments
               (not to exceed 180 installments).

     I understand that in order to modify or revoke this Agreement with 
respect to Compensation otherwise payable in a particular year, the 
modification of revocation must be delivered to the Company before the first 
day of the calendar year in which I would earn the Compensation by the 
performance of services.

     I acknowledge that I have reviewed the Plan and understand that my 
participation will be subject to the terms and conditions contained in the 
Plan. I acknowledge that I have been advised to consult with my own 
financial, tax, estate planning and legal advisors before making this 
election to defer in order to determine the tax effects and other 
implications of my participation in the Plan.

     I understand that by electing to participate in the Plan, I will 
automatically defer amounts of my Compensation in excess of amounts 
deductible by the Company with respect to Section 162(m) of the Code in 
accordance with procedures established by the Committee.

Dated this _____ day of _________________, 1998.

_____________________________                _____________________________
        (Signature)                               (Print or type name)


                                       10

<PAGE>

                                PILLOWTEX CORPORATION
                         EXECUTIVE DEFERRED COMPENSATION PLAN

                               BENEFICIARY DESIGNATIONS

          In accordance with the terms and conditions of the Pillowtex 
Corporation Executive Deferred Compensation Plan (the "Plan"), I hereby 
designate the person(s) indicated below as my beneficiary(ies) to receive the 
amounts payable under said Plan.

     Name____________________________          Name____________________________

     Address_________________________          Address_________________________

     ________________________________          ________________________________

     ________________________________          ________________________________

     Social Sec. No. of                        Social Sec. No. of
      Beneficiary____________________           Beneficiary____________________

     Relationship____________________          Relationship____________________

     Date of Birth___________________          Date of Birth___________________

          In the event that the above-named beneficiary(ies) predecease(s) me, I
hereby designate the following person as beneficiary(ies);

     Name____________________________          Name____________________________

     Address_________________________          Address_________________________

     ________________________________          ________________________________

     ________________________________          ________________________________

     Social Sec. No. of                        Social Sec. No. of
      Beneficiary____________________           Beneficiary____________________

     Relationship____________________          Relationship____________________

     Date of Birth___________________          Date of Birth___________________

          I hereby expressly revoke all prior designations of beneficiary(ies),
reserve the right to change the beneficiary(ies) herein designated and agree
that the rights of said beneficiary(ies) shall be subject to the terms of the
Plan.  In the event that there is no beneficiary living at the time of my death,
I understand that the amounts payable under the Plan will be paid to my estate.

        Date                     (Signature)             (Print or type name)


                                       11


<PAGE>

               [PORTIONS OF PILLOWTEX CORPORATION'S 1997 ANNUAL REPORT]

                                       * * *


<TABLE>
                            COMMON STOCK CLOSING PRICE RANGE         CASH DIVIDENDS
                                   HIGH           LOW                  PER SHARE
                            --------------------------------          ---------
<S>                           <C>           <C>                     <C>
1997
Fourth Quarter                   $34-7/8        $26-1/2                  $.06
Third Quarter                     28-7/16        21                       .06
Second Quarter                    23             16-5/8                   .06
First Quarter                     18-3/8         15-7/8                   .06

1996
Fourth Quarter                   $18-1/4        $12-7/8                  $.05
Third Quarter                     14-3/8         10-5/8                   .05
Second Quarter                    13-3/4         12                       .05
First Quarter                     12-1/2         10-1/2                   .05
</TABLE>

                                    * * *
<PAGE>
                           SELECTED FINANCIAL DATA
                    (In thousands, except per share data)

     The selected financial data presented below are derived from the
Company's consolidated financial statements for the five years ended January
3, 1998.  The data should be read in conjunction with "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the consolidated financial statements and related notes included elsewhere in
this Annual Report.
<TABLE>
                                                                         YEAR ENDED
                                            12/31/93(1)    12/31/94(2)    12/30/95       12/28/96       01/03/98(3)
                                            -----------------------------------------------------------------------
<S>                                         <C>            <C>            <C>            <C>           <C>
STATEMENTS OF EARNINGS DATA:
Net sales                                   $  291,624     $  349,520     $  474,899     $  490,655    $  579,999
Cost of goods sold                             238,155        294,714        395,922        411,048       485,679
                                            ----------     ----------     ----------     ----------    ----------
Gross profit                                    53,469         54,806         78,977         79,607        94,320
Selling, general and administrative
 expenses                                       29,227         36,399         42,508         41,445        52,090
Restructuring charge                                 -              -              -              -         5,986
                                            ----------     ----------     ----------     ----------    ----------
Earnings from operations                        24,242         18,407         36,469         38,162        36,244
Interest expense                                 3,042          6,361         17,491         13,971        22,470
Other income                                         -           (379)             -              -             -
                                            ----------     ----------     ----------     ----------    ----------
Earnings before income taxes and
   extraordinary items                          21,200         12,425         18,978         24,191        13,774
Income taxes                                     8,420          4,736          7,509          9,459         5,538
                                            ----------     ----------     ----------     ----------    ----------
Earnings before extraordinary items             12,780          7,689         11,469         14,732         8,236
Extraordinary items, net                             -              -              -           (609)         (919)
                                            ----------     ----------     ----------     ----------    ----------
Net earnings (4)                                12,780          7,689         11,469         14,123         7,317
Preferred dividends                                  -              -              -              -            85
                                            ----------     ----------     ----------     ----------    ----------
Net earnings available for common
   shareholders (4)                         $   12,780     $    7,689     $   11,469     $   14,123    $    7,232
                                            ==========     ==========     ==========     ==========    ==========
BASIC EARNINGS PER COMMON SHARE:
Before extraordinary items                  $     1.32     $      .73     $     1.08     $     1.39    $      .75
Extraordinary items                                  -              -              -           (.06)         (.08)
                                            ----------     ----------     ----------     ----------    ----------
Basic earnings per common share             $     1.32     $      .73     $     1.08     $     1.33    $      .67
                                            ==========     ==========     ==========     ==========    ==========
Weighted average common shares
   outstanding - basic                           9,751         10,604         10,618         10,618        10,837
                                            ==========     ==========     ==========     ==========    ==========
DILUTED EARNINGS PER COMMON SHARE:
Before extraordinary items                  $     1.32     $      .72     $     1.08     $     1.39    $      .74
Extraordinary items                                  -              -              -           (.06)         (.08)
                                            ----------     ----------     ----------     ----------    ----------
Diluted earnings per common share           $     1.32     $      .72     $     1.08     $     1.33    $      .66
                                            ==========     ==========     ==========     ==========    ==========
Weighted average common shares
   outstanding - diluted                         9,769         10,640         10,620         10,634        11,086
                                            ==========     ==========     ==========     ==========    ==========
OPERATING DATA:
Depreciation and amortization               $    3,868     $    6,365     $   11,994     $   12,775    $   16,064
Capital expenditures                             7,135         10,538         12,448         21,040        20,567
Cash dividends                                   2,506            244            531          2,124         2,569

BALANCE SHEET DATA:
Working capital                             $   78,141     $  122,738     $  110,128     $  150,506    $  394,496
Property, plant and equipment, net              39,110         81,187         84,567         94,267       488,841
Total assets                                   180,967        319,544        324,710        375,714     1,410,186
Long-term debt, net of current portion          63,735        177,149        153,472        194,851       785,383
Redeemable convertible preferred stock              --             --             --             --        62,882
Shareholders' equity                            69,329         76,478         87,990        100,004       196,707
</TABLE>
(1)  Amounts set forth in 1993 reflect the inclusion of Manetta Home
     Fashions, Inc. from August 30, 1993, Tennessee Woolen Mills, Inc. from
     September 7, 1993 and Torfeaco Industries Limited from December 1, 1993.
(2)  Amounts set forth in 1994 reflect the inclusion of Imperial Feather Company
     from August 19, 1994 and Beacon Manufacturing Company from December 1,
     1994.
(3)  Amounts set forth in fiscal 1997 reflect the results of operations for a
     53-week period and the inclusion of Fieldcrest Cannon, Inc. from December
     19, 1997.
(4)  On a pro forma basis, giving effect to the termination of Pillowtex's
     status as an S corporation under subchapter S of the Internal Revenue
     Code (which termination resulted from the initial public offering of
     Pillowtex Common Stock), as if such termination had occurred on January 1,
     1992, net earnings and earnings available for common shareholders would
     have been $12,877 and $12,877, respectively, for 1993.

<PAGE>

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

Pillowtex Corporation (the "Company"), with annualized sales in excess of
$1.6 billion, markets and manufactures home textile furnishings for the
bedroom and bathroom.  The Company operates a network of manufacturing,
purchasing and distribution facilities in the U.S. and Canada with
approximately 14,800 employees.

MERGER

On December 19, 1997 (the "Merger Date"), the Company acquired Fieldcrest
Cannon, Inc. ("Fieldcrest Cannon") for a combination of cash and stock valued
at approximately $409.0 million ("the Merger").  Additionally, the Company
retired approximately $199.0 million of existing Fieldcrest Cannon long-term
debt.  The Merger was accounted for under the purchase accounting method.
Accordingly, the operating results of Fieldcrest Cannon for the period from
the Merger Date through January 3, 1998 have been included in fiscal 1997
results.

RESULTS OF OPERATIONS

The following table presents certain statements of historical operations data
as a percentage of sales for the periods indicated.
<TABLE>
                                               YEAR ENDED
                               ------------------------------------------
                               DECEMBER 30,    DECEMBER 28,    JANUARY 3,
                                  1995            1996           1998
                                  ----            ----           ----
<S>                               <C>             <C>            <C>
Net sales...................      100.0%          100.0%         100.0%
Cost of goods sold..........       83.4            83.8           83.7
                                  -----           -----          -----
Gross profit................       16.6            16.2           16.3
Selling, general and
  administrative expenses...        9.0             8.4            9.0
Restructuring charge........          -               -            1.0
                                  -----           -----          -----
Earnings from operations....        7.6             7.8            6.3
Interest expense............        3.7             2.8            3.9
                                  -----           -----          -----
Earnings before income taxes
  and extraordinary items...        3.9%            5.0%           2.4%
                                  =====           =====          =====
</TABLE>

<PAGE>

FISCAL YEAR 1997 COMPARED TO FISCAL YEAR 1996

NET SALES.  Net sales were $580.0 million in fiscal 1997, representing an
increase of $89.3 million, or 18.2%, as compared to $490.7 million in 1996.
Excluding $40.0 million of Fieldcrest Cannon sales since the Merger Date, the
$49.3 million increase in net sales is due to increases in blanket sales of
$30.8 million, as well as higher sales in bed pillows, mattress pads and
fashion bedding of $18.5 million.  The increases are due in part to the
acquisition of the blanket operations of Fieldcrest Cannon in November 1996
and the offering of new branded products introduced in early 1997.

GROSS PROFIT.  Gross profit margins remained virtually flat at 16.3% in
fiscal 1997, compared to 16.2% in 1996.  Increases in product margins
resulted primarily from lower raw material prices, which were offset by costs
associated with reconfiguring the Company's South Carolina distribution
facility, increases in obsolescence reserves, higher sales-related
deductions, and losses on sales of certain inventories to accommodate the
consolidation of the blanket facilities.

SELLING, GENERAL AND ADMINISTRATIVE.  Selling, general and administrative
expenses increased $10.7 million to $52.1 million in fiscal 1997, compared to
$41.4 million in 1996, and as a percentage of net sales, increased to 9.0% in
fiscal 1997 from 8.4% in 1996.  Excluding $3.5 million of Fieldcrest Cannon
expenses since the Merger Date, the $7.2 million increase resulted primarily
from higher personnel costs due in part to filling several management
positions which were vacant in 1996 and the payment of severance, increased
travel expenses primarily related to the Merger, and higher professional fees.

RESTRUCTURING CHARGE.  The $6.0 million restructuring charge was related to
costs associated with the consolidation of blanket production into facilities
in Swannanoa, North Carolina and Westminster, South Carolina.  The charge
represents costs associated with the write-down of certain assets and other
expenses.

INTEREST EXPENSE.  Interest expense increased by $8.5 million to $22.5
million in fiscal 1997, compared to $14.0 million in 1996.  The increase was
primarily due to $3.5 million of interest on the additional debt incurred as
a result of the Merger, with the remaining increase due primarily to interest
on the $125.0 million aggregate principal amount of 10% Senior Subordinated
Notes due 2006 (the "10% Notes") issued by the Company in November 1996.

TAXES.  The effective tax rate for 1997 increased to 40.2% compared to 39.1%
in 1996, primarily due to nondeductible goodwill amortization connected with
the Merger.

EXTRAORDINARY ITEM.  An extraordinary loss of $0.9 million was recorded in
1997 related to the write-off of deferred debt issuance costs associated with
the Company's previous senior credit facility, which was refinanced in
connection with the Merger.

<PAGE>

FISCAL YEAR 1996 COMPARED TO FISCAL YEAR 1995

NET SALES.  Net sales were $490.7 million in 1996, representing an increase
of $15.8 million or 3.3%, as compared to $474.9 million in 1995.  This
increase reflected strong sales in bed pillows, mattress pads and fashion
bedding. These increases were partially offset by lower sales in other
product areas, the largest of which was blankets, due to a weak retail
climate.

GROSS PROFIT.  Gross profit margins decreased to 16.2% in 1996 from 16.6% in
1995, due primarily to a highly competitive pricing environment in blankets,
lower blanket sales, and start-up operational issues at the Newton cotton
yarn spinning facility, which negatively impacted margins throughout the
first half of 1996.

SELLING, GENERAL AND ADMINISTRATIVE.  Selling, general and administrative
expenses decreased $1.1 million to $41.4 million in 1996 from $42.5 million
in 1995, and as a percentage of sales, decreased to 8.4% from 9.0% in the
respective periods.  These decreases reflected the Company's success at
reducing these costs.

INTEREST EXPENSE.  Interest expense decreased to $14.0 million in 1996 from
$17.5 million in 1995.  Interest expense fell due to lower borrowings and
decreased average interest rates.

INCOME TAXES.  The effective tax rate for 1996 decreased to 39.1%, compared
to 39.6% for 1995, primarily due to lower state taxes.

EXTRAORDINARY LOSS.  An extraordinary loss of $0.6 million recorded in 1996
related to the write-off of deferred debt issuance costs associated with the
Company's term loan, which was retired with a portion of the proceeds from
the Company's private offering of the 10% Notes in November 1996.

LIQUIDITY AND CAPITAL RESOURCES

The Company's financing structure has changed as a result of the Merger.  New
senior revolving credit and term loan facilities (the "Facilities") were
established with a group of financial and institutional investors led by
NationsBank of Texas, N.A. ("NationsBank").   The Facilities consist of a
$350.0 million revolving credit facility (the "Revolver") and a $250.0
million term loan facility (the "Term Loan").  The Term Loan consists of a
$125.0 tranche A term loan (the "Tranche A Term Loan") and a $125.0 million
tranche B term loan (the "Tranche B Term Loan").  The Revolver and the
Tranche A Term Loan expire December 31, 2003 and the Tranche B Term Loan
expires December 31, 2004.  The Revolver includes $55.0 million of
availability for letters of credit.  At January 3, 1998, $37.8 million of
letters of credit were outstanding.  Unused availability under the Revolver
was $197.2 million at January 3, 1998.

<PAGE>

Amounts outstanding under the Revolver and the Tranche A Term Loan presently
bear interest at a rate based upon the London Interbank Offered Rate plus
2.00%. The Tranche B Term Loan bears interest on a basis similar to the
Tranche A Term Loan, plus an additional margin of .50%.  These rates are
subject to decrease based upon the Company's achievement of certain ratios of
funded debt to earnings before interest, taxes, depreciation and amortization
("EBITDA").  The weighted average annual interest rate on outstanding
borrowings under the various senior credit facilities during 1997 was 6.77%,
and the effective rate at January 3, 1998 was 7.79%.

The Revolver and the Term Loan are guaranteed by each of the domestic
subsidiaries of the Company, and are secured by first priority liens on all
of the capital stock of each domestic subsidiary of the Company and by 65% of
the capital stock of the Company's foreign subsidiaries.  The Company has
also granted a first priority security interest in all of its presently
unencumbered and future domestic assets and properties and all presently
unencumbered and future domestic assets and properties of each of its
subsidiaries.  The Term Loan is subject to mandatory prepayment from all net
cash proceeds of asset sales and debt issuances of the Company (except as
specifically provided), 50% of the net cash proceeds of equity issuances by
the Company or any of its subsidiaries, and 75% of Excess Cash Flow (as
defined).  All mandatory prepayments will be applied pro rata between the
Tranche A Term Loan and the Tranche B Term Loan to reduce the remaining
installments of principal.

The Facilities contain a number of financial, affirmative and negative
covenants which, among other things, require maintenance of certain ratios of
funded debt to EBITDA and certain cash flow coverage ratios, and require the
Company to maintain a minimum tangible net worth.  Other covenants restrict,
among other things, the Company's ability to incur additional debt, grant
liens, engage in transactions with affiliates, make loans, advances and
investments, pay dividends and other distributions to shareholders, dispose
of assets, effect mergers, consolidations and dissolutions, and make certain
changes in its business.  At January 3, 1998, the Company was in compliance
with all covenants under the Facilities.

In connection with the Merger, the Company completed a private offering of
$185.0 million aggregate principal amount of 9% Senior Subordinated Notes due
2007 (the "9% Notes").  The 9% Notes are due December 15, 2007, with interest
payable semiannually commencing June 15, 1998.  The 9% Notes are not subject
to mandatory redemption (except upon a "change of control"); however, the
Company may at its option redeem the 9% Notes in whole or in part on or after
December 15, 2002 at a redemption price of 104.5%, which declines 1.5%
annually through December 15, 2005 to 100%.  The 9% Notes are general
unsecured obligations of the Company, subordinated in right of payment to all
existing and future senior indebtedness, including borrowings under the
Revolver, and rank pari passu with the Company's 10% Notes described below.
The Company is currently engaged in an offer to exchange the unregistered 9%
Notes previously sold in the private offering for an equal aggregate
principal amount of registered 9% Notes.

<PAGE>

On November 12, 1996, the Company completed a private offering of $125.0
million aggregate principal amount of 10% Notes. The 10% Notes are due
November 15, 2006, with interest payable semiannually commencing May 15,
1997.  The Company used the proceeds from such offering to retire the
outstanding indebtedness under the Company's previously existing term loan,
to finance the acquisition of certain assets of Fieldcrest Cannon's blanket
operations, to temporarily reduce indebtedness under the previous revolving
credit facility, and to acquire a warehouse facility.  The 10% Notes are not
subject to mandatory redemption (except upon a "change of control"); however,
the Company may at its option redeem the 10% Notes in whole or in part on or
after November 15, 2001 at a redemption price of 105%, which declines 1.667%
annually through November 15, 2004 to 100%.  The 10% Notes are general
unsecured obligations of the Company, subordinated in right of payment to all
existing and future senior indebtedness, including borrowings under the
Revolver. In March 1997, the Company completed an offer to exchange the
unregistered 10% Notes previously sold in the private offering for an equal
aggregate principal amount of registered 10% Notes.

The 9% Notes and the 10% Notes are unconditionally guaranteed on a senior
subordinated basis by each of the existing and future domestic subsidiaries
of the Company and each other subsidiary of the Company that guarantees the
Company's obligations under the Facilities described above.  The guarantees
are subordinated in right of payment to all existing and future senior
indebtedness of the relevant guarantor. The 9% Notes and the 10% Notes are
subject to certain covenants which restrict, among other things, the
Company's ability to incur additional indebtedness and issue preferred stock,
grant liens to secure subordinated indebtedness, pay dividends or make
certain other restricted payments, apply net proceeds from certain asset
sales, engage in certain transactions with affiliates, incur indebtedness
that is subordinate in right of payment to any senior indebtedness and senior
in right of payment to the 9% Notes and the 10% Notes, merge or consolidate
with any other person, sell stock of subsidiaries or sell, assign, transfer,
lease, convey or otherwise dispose of substantially all of the assets of the
Company.  At January 3, 1998, the Company was in compliance with all
covenants under the 9% Notes and the 10% Notes.

As a result of the Merger, the outstanding $112.5 million aggregate principal
amount of 6% Convertible Subordinated Debentures due 2012 of Fieldcrest
Cannon (the "Fieldcrest Debentures") are convertible, at the option of the
holder, into a combination of cash and the Company's common stock. At January
3, 1998, if all outstanding Fieldcrest Debentures were converted, the
resulting cash component to be paid to the debtholders would be approximately
$68.3 million.  The Company expects to utilize funds available under the
Revolver to pay any cash payable upon conversion of the Fieldcrest Debentures.

The Company enters into interest rate swap agreements to modify the interest
characteristics of portions of its outstanding debt.  The agreements entitle
the Company to receive or pay to the counterparty (a major bank), on a
quarterly basis, the amounts, if

<PAGE>

any, by which the Company's interest payments covered by swap agreements
differ from those of the counterparty. These amounts are recorded as
adjustments to interest expense.  The fair value of the swap agreements and
changes in fair value as a result of changes in market interest rates are not
recognized in the financial statements.  As of December 28, 1996 and January
3, 1998, the Company had approximately $215.0 million and $125.0 million,
respectively, of notional amounts covered under fixed for floating swap
agreements at average interest rates of 6.24% and 9.54%, respectively.

Subsequent to January 3, 1998, the Company terminated the swap agreement
covering approximately $125.0 million of indebtedness for a gain of
approximately $1.0 million.  The gain has been deferred and will be amortized
as an adjustment to interest expense over the remaining three-year term of
the terminated swap agreement.  On January 9, 1998, the Company entered into
an interest rate swap agreement covering $250.0 million of indebtedness
expiring February 19, 1999, exchanging variable rates for a fixed rate of
5.56%.

The Company anticipates that its principal use of cash will be working
capital requirements, debt service requirements, payment of dividends (if
permitted), and capital expenditures, as well as expenditures relating to
acquisitions and integrating acquired businesses. Based upon current and
anticipated levels of operations, the Company believes that its cash flow
from operations, together with amounts available under the Revolver, will be
adequate to meet its anticipated cash requirements for fiscal year 1998.
There can be no assurance, however, that the Company's business will continue
to generate sufficient cash flow from operations in the future to service its
debt, and the Company may be required to refinance all or a portion of its
existing debt or to obtain additional financing.  These increased borrowings
may result in higher interest payments.  There can be no assurance that any
such refinancing would be possible or that any additional financing could be
obtained.  The inability to obtain additional financing could have a material
adverse effect on the Company.

The Company spent $20.6 million for capital expenditures in 1997, including
$13.7 million in the blanket facilities, principally to complete the
installation of equipment purchased from Fieldcrest Cannon in November 1996.
For 1996, the Company's capital expenditures were $21.0 million, most of
which were used to upgrade the physical plants and purchase machinery and
equipment for the blanket facilities, including $6.3 million for equipment
purchased from Fieldcrest Cannon.  In addition, the Company purchased a
warehouse in Mauldin, South Carolina for approximately $8.4 million, to
replace certain warehouse facilities previously leased. The Company intends
to make capital expenditures in excess of $240.0 million over the next three
years, principally to modernize the acquired Fieldcrest Cannon sheet and
certain of the towel manufacturing facilities through the addition of new
machinery and equipment.  The Company anticipates that approximately $80.0
million of such capital expenditures will be made in fiscal 1998.

<PAGE>

The Company currently anticipates that it will continue to pay a quarterly
dividend of $.06 per share on its common stock.  Through December 31, 1999,
the Company anticipates that it will pay dividends on its preferred stock at
a rate per annum equal to 3%, or approximately $2.0 million per year.
Thereafter, the rate at which dividends will accrue on the preferred stock
may increase to 7% or 10% depending on the Company's earnings per share for
the 1999 fiscal year.  The Company's ability to pay dividends on the common
stock and preferred stock is restricted under the terms of the Facilities and
the 9% Notes and the 10% Notes, and, in the case of common stock dividends,
under the terms of the preferred stock.  Accordingly, there can be no
assurance that the Company will pay any dividends in the future or, if
dividends are paid, as to the amount thereof.

NEW ACCOUNTING STANDARD

In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131, DISCLOSURES ABOUT SEGMENTS OF AN
ENTERPRISE AND RELATED INFORMATION, effective for periods beginning after
December 15, 1997.  The purpose of this standard is to disclose disaggregated
information which provides information about the operating segments an
enterprise engages in, consistent with the way management reviews financial
information to make decisions about the enterprise's operating matters.  The
Company will comply with the requirements of this standard for fiscal year
1998.

YEAR 2000 CONSIDERATIONS

Many existing computer programs use only two digits to identify a year in the
date field.  These programs, if not corrected, could fail or create erroneous
results by or at the Year 2000. This "Year 2000" issue is believed to affect
virtually all companies and organizations, including the Company.  The
Company has undertaken an assessment of the effect of the Year 2000 issue on
the Company's operations.  In connection therewith, the Company has sought,
and continues to seek, identify and evaluate Year 2000-related compliance
issues, develop proposed solutions, and estimate the costs of the
implementation of such solutions. The Company does not believe that the Year
2000 issues (including the costs of the Company's compliance program) will
have a material adverse effect on the Company's financial position or results
of operations, though no assurance can be given in this regard.

                         CAUTIONARY STATEMENT REGARDING
                           FORWARD-LOOKING STATEMENTS

This report and other reports and statements of the Company (collectively,
"Company Reports"), including those filed from time to time with the
Securities and Exchange Commission, contain or may contain certain
forward-looking statements. Such statements are based upon the beliefs and
assumptions of, and on information available to, the Company's management.
Any statements preceded by, followed by, or that include the words
"anticipates", "believes", "expects", "estimates", "intends", or similar
expressions

<PAGE>

contained in Company Reports, as well as any other statements contained in
Company Reports regarding matters that are not historical facts, are or may
constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995.

Because such forward-looking statements are subject to various risks and
uncertainties, results and values may differ materially from those expressed
in or implied by such statements.  Many of the factors that will determine
these results and values are beyond the Company's ability to control or
predict.  The Company's shareholders are cautioned not to place undue
reliance on such statements, which speak only as of the date of the document
in which they are contained.

The Company's shareholders should understand that the following important
factors, in addition to those discussed elsewhere in Company Reports, could
affect the Company's future results and could cause results and values to
differ materially from those expressed in or implied by such forward-looking
statements:  (i) the Company's significant leverage and debt service
obligations; (ii) the restrictive covenants contained in the instruments
governing the Company's indebtedness; (iii) the Company's ability to achieve
certain cost savings; (iv) the Company's ability to integrate acquired
operations successfully with existing operations; (v) the price and
availability of raw materials used by the Company; (vi) general retail
industry conditions; (vii) the Company's ability to renew key trademark
licenses; (viii) the goodwill associated with the brand names owned by the
Company and the Company's ability to protect its proprietary rights in such
brand names; (ix) the Company's ability to retain key customers; (x) the
Company's relationships with both union and nonunion employees; (xi) the
influence of significant shareholders of the Company; (xii) the Company's
dependence on key management personnel; and (xiii) the seasonality of the
Company's business.  The foregoing factors are discussed in greater detail
under the caption "Risk Factors" in each of the Joint Proxy
Statement/Prospectus forming a part of the Company's Registration Statement
on Form S-4 (No. 333-36663) and the Prospectus forming a part of the
Company's Registration Statement on Form S-4 (No. 333-46209).

<PAGE>

                            INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholders
Pillowtex Corporation:


We have audited the consolidated financial statements of Pillowtex
Corporation and subsidiaries as listed in the accompanying index.  In
connection with our audits of the consolidated financial statements, we also
have audited the financial statement schedule as listed in the accompanying
index.  These consolidated financial statements and financial statement
schedule are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these consolidated financial
statements and financial statement schedule based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Pillowtex
Corporation and subsidiaries as of December 28, 1996 and January 3, 1998, and
the results of their operations and their cash flows for each of the years in
the three-year period ended January 3, 1998, in conformity with generally
accepted accounting principles.  Also, in our opinion, the related financial
statement schedule, when considered in relation to the basic consolidated
financial statements taken as a whole, presents fairly, in all material
respects, the information set forth therein.

                                    /s/ KPMG Peat Marwick LLP



Dallas, Texas
February 5, 1998

<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES
                            Consolidated Balance Sheets
                       December 28, 1996 and January 3, 1998
                    (Dollars in thousands, except for par value)

<TABLE>
                                ASSETS                         1996           1997
                                                               ----           ----
<S>                                                          <C>          <C>
Current assets:
     Cash and cash equivalents                              $     20    $    4,604
     Receivables (note 11):
          Trade, less allowances of $2,475 in 1996 and
           $14,770 in 1997                                    78,482       221,185
          Other                                                4,480        16,468
     Inventories (notes 6 and 11)                            133,495       359,751
     Assets held for sale                                          -        32,614
     Prepaid expenses                                          2,613         6,335
     Deferred income taxes (note 12)                           2,567             -
                                                            --------    ----------
                Total current assets                         221,657       640,957

Property, plant and equipment, net (notes 7 and 11)           94,267       488,841
Intangible assets, at cost less accumulated
  amortization of $3,843 in 1996 and $5,111 in 1997           57,113       258,867
Other assets                                                   2,677        21,521
                                                            --------    ----------
                                                            $375,714    $1,410,186
                                                            ========    ==========

                              LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Accounts payable (note 8)                              $ 45,481       111,202
     Accrued expenses (note 8)                                22,156       113,575
     Deferred income taxes (note 12)                               -        16,068
     Current portion of long-term debt (note 11)               1,868         5,616
     Income taxes payable                                      1,646             -
                                                            --------     ---------
                Total current liabilities                     71,151       246,461

Long-term debt, net of current portion (note 11)             194,851       785,383
Deferred income taxes (note 12)                                9,708        66,340
Noncurrent liabilities (note 10)                                   -        52,413
                                                            --------     ---------
                Total liabilities                            275,710     1,150,597

Series A redeemable convertible preferred stock,
  $.01 par value; 65,000 shares issued and
  outstanding (note 13)                                            -        62,882

Shareholders' equity (notes 11 and 14):
     Preferred stock, $.01 par value; authorized
       20,000,000 shares; only Series A issued                     -             -
     Common stock, $.01 par value; authorized 30,000,000
       shares; 10,617,722 and 13,967,715 shares issued and
       outstanding in 1996 and 1997, respectively                106           140
     Additional paid-in capital                               58,427       151,095
     Retained earnings                                        41,665        46,328
     Currency translation adjustment                            (194)         (856)
                                                            --------     ---------
                  Total shareholders' equity                 100,004       196,707

Commitments and contingencies (notes 9, 10 and 15)
                                                            --------     ---------
                                                            $375,714    $1,410,186
                                                            ========    ==========
</TABLE>

See accompanying notes to consolidated financial statements.

<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                        Consolidated Statements of Earnings

        Years ended December 30, 1995, December 28, 1996 and January 3, 1998

                 (Amounts in thousands, except for per share data)

<TABLE>

                                                           1995       1996        1997
                                                           ----       ----        ----
<S>                                                     <C>          <C>         <C>

Net sales                                               $474,899    $490,655    $579,999
Cost of goods sold                                       395,922     411,048     485,679
                                                        --------    --------    --------
     Gross profit                                         78,977      79,607      94,320

Selling, general and administrative expenses              42,508      41,445      52,090
Restructuring charge (note 3)                                  -           -       5,986
                                                        --------    --------    --------
     Earnings from operations                             36,469      38,162      36,244

Interest expense                                          17,491      13,971      22,470
                                                        --------    --------    --------
     Earnings before income taxes and extraordinary
        items                                             18,978      24,191      13,774

Income taxes (note 12)                                     7,509       9,459       5,538
                                                        --------    --------    --------
     Earnings before extraordinary items                  11,469      14,732       8,236

Extraordinary items, net of income tax
  benefit of $391 in 1996 and
  $613 in 1997 (note 11)                                       -        (609)       (919)
                                                        --------    --------    --------
     Net earnings                                         11,469      14,123       7,317

Preferred dividends (note 13)                                  -           -          85
                                                        --------    --------    --------
    Earnings available for common shareholders          $ 11,469     $14,123     $ 7,232
                                                        ========    ========    ========
Basic earnings per common share:
   Before extraordinary items                           $   1.08     $  1.39     $   .75
   Extraordinary items                                         -        (.06)       (.08)
                                                        --------    --------    --------
   Basic earnings per common share                      $   1.08     $  1.33     $   .67
                                                        ========    ========    ========
   Weighted average common shares outstanding -
       basic (note 4)                                     10,618      10,618      10,837
                                                        ========    ========    ========
Diluted earnings per common share:
     Before extraordinary items                         $   1.08     $  1.39     $   .74
     Extraordinary items                                       -        (.06)       (.08)
                                                        --------    --------    --------
     Diluted earnings per common share                  $   1.08     $  1.33     $   .66
                                                        ========    ========    ========
     Weighted average common shares outstanding -
       diluted (note 4)                                   10,620      10,634      11,086
                                                        ========    ========    ========
</TABLE>

               See accompanying notes to consolidated financial statements.

<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                  Consolidated Statements of Shareholders' Equity

        Years ended December 30, 1995, December 28, 1996 and January 3, 1998

                 (Dollars in thousands, except for per share data)

<TABLE>
                                                         Common Stock
                                                      ------------------  Additional              Currency         Total
                                                        Number      Par     paid-in    Retained  translation   shareholders'
                                                      of shares    value    capital    earnings  adjustment       equity
                                                      ---------    -----    -------    --------  ----------       ------
<S>                                                   <C>          <C>      <C>        <C>        <C>            <C>
Balances at December 31, 1994                         10,617,722   $106   $  58,396    $18,728     $(752)         $ 76,478

Other                                                          -      -          31          -         -                31

Common stock dividends declared ($.05 per share)               -      -           -       (531)        -              (531)

Currency translation adjustment                                -      -           -          -       543               543

Net earnings                                                   -      -           -     11,469         -            11,469
                                                      ----------   ----    --------    -------      ----         ---------
Balances at December 30, 1995                         10,617,722    106      58,427     29,666      (209)           87,990

Common stock dividends declared ($.20 per share)               -      -           -     (2,124)        -            (2,124)

Currency translation adjustment                                -      -           -          -        15                15

Net earnings                                                   -      -           -     14,123         -            14,123
                                                      ----------   ----    --------    -------     -----          --------
Balances at December 28, 1996                         10,617,722    106      58,427     41,665      (194)          100,004

Exercise of stock options, including tax
 benefit of $517 (note 14)                               174,812      2       2,992          -         -             2,994

Issuance of common stock - acquisitions (note 5)       3,175,181     32      89,676          -         -            89,708

Preferred stock dividends (note 13)                            -      -           -        (85)        -               (85)

Common stock dividends declared ($.24 per share)               -      -           -     (2,569)        -            (2,569)

Currency translation adjustment                                -      -           -          -      (662)             (662)

Net earnings                                                   -      -           -      7,317         -             7,317
                                                      ----------   ----    --------    -------     -----          --------
Balances at January 3, 1998                           13,967,715   $140    $151,095    $46,328     $(856)         $196,707
                                                      ==========   ====    ========    =======     =====          ========
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                   (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                       Consolidated Statements of Cash Flows

        Years ended December 30, 1995, December 28, 1996 and January 3, 1998

                               (Dollars in thousands)

<TABLE>
                                                                    1995           1996             1997
                                                                    ----           ----             ----
<S>                                                               <C>             <C>           <C>
Cash flows from operating activities:
  Net earnings                                                    $ 11,469       $ 14,123       $   7,317
  Adjustments to reconcile net earnings to net cash
   provided by operating activities:
     Depreciation and amortization                                  11,994         12,775          16,064
     Extraordinary items                                                 -            609             919
     Restructuring charge                                                -              -           5,986
     Deferred income taxes                                           3,635          2,030          (2,320)
     Loss (gain) on disposal of property, plant and
      equipment                                                         74             40          (1,052)
     Changes in operating assets and liabilities, excluding
      effects of businesses acquired:
          Trade receivables                                            714         (7,040)         (8,173)
          Inventories                                                 (172)       (26,107)         (3,900)
          Accounts payable                                          (3,698)         6,267          (6,236)
          Other assets and liabilities                               1,875         (1,983)          8,781
                                                                  --------       --------       ---------
               Net cash provided by operating activities            25,891            714          17,386
                                                                  --------       --------       ---------
Cash flows from investing activities:
  Proceeds from sale of property, plant and equipment                  119             19           4,926
  Purchases of property, plant and equipment                       (12,448)       (21,040)        (20,567)
  Payments for businesses purchased, net of cash acquired           (2,235)        (4,112)       (535,222)
                                                                  --------       --------       ---------
               Net cash used in investing activities               (14,564)       (25,133)       (550,863)
                                                                  --------       --------       ---------

Cash flows from financing activities:
  Increase (decrease) in checks not yet presented
   for payment                                                       8,155         (2,526)          6,583
  Borrowings on revolving credit loans                              47,150         62,000         200,600
  Repayments of revolving credit loans                             (61,500)       (66,600)       (146,600)
  Proceeds from the issuance of long-term debt                         645        125,635         435,000
  Retirement of long-term debt                                      (5,056)       (89,357)         (2,727)
  Payment of debt and equity issuance costs                           (350)        (3,000)        (19,703)
  Proceeds from issuance of redeemable convertible
   preferred stock                                                       -              -          65,000
  Dividends paid                                                      (531)        (2,124)         (2,569)
  Proceeds from exercise of stock options                                -              -           2,477
                                                                  --------       --------       ---------
               Net cash provided by (used in) financing
                activities                                         (11,487)        24,028         538,061
                                                                  --------       --------       ---------

Net change in cash and cash equivalents                               (160)          (391)          4,584
Cash and cash equivalents at beginning of year                         571            411              20
                                                                  --------       --------       ---------
Cash and cash equivalents at end of year                          $    411       $     20       $   4,604
                                                                  ========       ========       =========
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                    (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

(1)  GENERAL

     Pillowtex Corporation ("Pillowtex") and subsidiaries (collectively "the
     Company"), which operates in a single industry segment, is a North American
     designer, manufacturer and marketer of home textile products, offering a
     full line of bed pillows, blankets, sheets, mattress pads, down comforters,
     towels, bath rugs and other home textile products.  As a leading supplier
     across all distribution channels, the Company sells its products to most
     major mass merchants, wholesale clubs, department stores, specialty
     retailers, catalogs and institutions.

     On December 19, 1997, the Company and Fieldcrest Cannon, Inc. ("Fieldcrest
     Cannon"), a textile manufacturer primarily involved in the production of
     home furnishing products, principally towels and sheets, entered into a
     merger agreement whereby a wholly owned subsidiary of the Company was
     merged with and into Fieldcrest Cannon (the "Merger").  Following
     consummation of the Merger, Fieldcrest Cannon became a wholly owned
     subsidiary of the Company (see notes 5 and 11).

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a)  PRINCIPLES OF CONSOLIDATION

          The consolidated financial statements include the financial
          statements of Pillowtex Corporation and its subsidiaries.  All
          significant intercompany balances and transactions have been
          eliminated in consolidation.

     (b)  FISCAL YEAR

          The Company's fiscal year ends on the Saturday closest to December 31.
          Fiscal year 1995 ended December 30, 1995, fiscal 1996 ended
          December 28, 1996 and fiscal 1997 ended January 3, 1998 and such years
          include the results of operations for 52, 52 and 53-week periods,
          respectively.

     (c)  STATEMENTS OF CASH FLOWS

          For purposes of reporting cash flows, the Company considers all
          short-term investments with original maturities of three months or
          less to be cash equivalents.

                                                                 (Continued)
<PAGE>
                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

          Supplemental disclosures of cash flow information for the years ended
          December 30, 1995, December 28, 1996 and January 3, 1998 follow:

<TABLE>
                                  1995            1996           1997
                                  ----            ----           ----
<S>                            <C>              <C>            <C>
Interest paid                  $ 15,632         $15,234         $19,207
                               ========         =======         =======

Income taxes paid              $  3,793         $ 6,483         $ 7,533
                               ========         =======         =======
</TABLE>

     (d)  INVENTORIES

          Inventories are valued at the lower of cost or market.  Cost is
          determined using the first-in, first-out (FIFO) and last-in, first-out
          (LIFO) methods (see note 6).

     (e)  DERIVATIVE FINANCIAL INSTRUMENTS

          The Company enters into interest rate swap agreements to modify the
          interest characteristics of portions of its outstanding debt.  The
          agreements entitle the Company to receive or pay to the counterparty
          (a major bank), on a quarterly basis, the amounts, if any, by which
          the Company's interest payments covered by swap agreements differ from
          those of the counterparty.  These amounts are recorded as adjustments
          to interest expense.  The fair value of the swap agreements and
          changes in fair value as a result of changes in market interest rates
          are not recognized in the consolidated financial statements.

     (f)  PROPERTY, PLANT AND EQUIPMENT

          Depreciation is provided generally using the straight-line method in
          amounts sufficient to amortize the cost of the assets over their
          estimated useful lives as follows:


             Buildings and improvements           10-33 years
             Machinery and equipment               5-15 years
             Data processing equipment                5 years
             Furniture and fixtures                 5-8 years


          Leasehold improvements are amortized over the lesser of the estimated
          useful lives of the assets or the remaining term of the lease using
          the straight-line method.

          Interest costs of $0.3 million and $0.6 million, incurred during the
          years ended December 28, 1996 and January 3, 1998, respectively, for
          the purchase and construction of qualifying fixed assets, were
          capitalized and are being amortized over the related assets' estimated
          useful lives.  Renewals and betterments are capitalized and
          depreciated over the remaining life of the specific property unit.

                                                                 (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     (g)  INTANGIBLES

          Intangible assets consist primarily of goodwill ($46.7 million and
          $238.2 million as of December 28, 1996 and January 3, 1998,
          respectively) recorded in connection with the Company's acquisitions
          (see note 5).  Goodwill represents the excess of purchase price over
          the fair value of net identifiable tangible and intangible assets
          acquired.  Amortization is provided using the straight-line method,
          the majority of which is over the estimated useful life of 40 years.

          Other intangible assets consist principally of deferred debt issuance
          costs amortized over the terms of the related debt (ranging from 2 to
          10 years) using the interest method.

          The Company assesses the recoverability of goodwill by determining
          whether the amortization of the asset balance over its remaining life
          can be recovered through undiscounted future operating cash flows of
          the acquired operation.  The amount of impairment, if any, is measured
          based on projected discounted future operating cash flows.  At this
          time, the Company believes that no significant impairment of goodwill
          has occurred and that no reduction of the estimated useful lives is
          warranted.

     (h)  IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED
          OF

          The Company adopted the provisions of Statement of Financial
          Accounting Standards ("SFAS") No. 121, ACCOUNTING FOR THE IMPAIRMENT
          OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF, on
          December 31, 1995, the first day of fiscal year 1996.  This statement
          requires that long-lived assets and certain identifiable intangible
          assets be reviewed for impairment whenever events or changes in
          circumstances indicate that the carrying amount of an asset may not be
          recoverable.  Recoverability of assets to be held and used is measured
          by a comparison of the carrying amount of an asset to future net cash
          flows expected to be generated by the asset.  If such assets are
          considered to be impaired, the impairment to be recognized is measured
          by the amount by which the carrying amount of the assets exceeds the
          fair value of the assets.  Assets to be disposed of are reported at
          the lower of the carrying amount or fair value less costs to sell.
          Adoption of this statement did not have a material impact on the
          Company's consolidated financial statements.

     (i)  FAIR VALUE

          The carrying amount of cash and cash equivalents, receivables and
          accounts payable approximates fair value because of the short maturity
          of these instruments (see note 11).

                                                                 (Continued)
<PAGE>
                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     (j)  INCOME TAXES

          Deferred income taxes are recognized for the future tax consequences
          attributable to differences between the financial statement carrying
          amounts of existing assets and liabilities and their respective tax
          bases.  Deferred tax assets and liabilities are measured using enacted
          tax rates expected to apply to taxable income in the years in which
          those temporary differences are expected to be recovered or settled.
          The effect on deferred taxes of a change in tax rates is recognized in
          income in the period that includes the enactment date.

     (k)  STOCK OPTION PLAN

          Prior to fiscal year 1996, the Company accounted for its stock option
          plan in accordance with the provisions of Accounting Principles Board
          ("APB") Opinion No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES, and
          related interpretations.  Accordingly, compensation expense was
          recorded on the date of grant only if the current market price of the
          underlying stock exceeded the exercise price.  At the beginning of
          fiscal year 1996, the Company adopted SFAS No. 123, ACCOUNTING FOR
          STOCK-BASED COMPENSATION, which permits entities to recognize as
          expense over the vesting period the fair value of all stock-based
          awards on the date of grant.  Alternatively, SFAS No. 123 also allows
          entities to continue to apply the provisions of APB Opinion No. 25 and
          provide pro forma net income and pro forma earnings per share
          disclosures for employee stock option grants made in 1995 and future
          years as if the fair-value based method defined in SFAS No. 123 had
          been applied.  The Company has elected to continue to apply the
          provisions of APB Opinion No. 25 and provide the pro forma disclosure
          provisions of SFAS No. 123.

     (l)  REVENUE RECOGNITION

          Revenue is recognized upon shipment of products.  Reserves for sales
          returns and allowances are recorded in the same accounting period as
          the related revenues.

     (m)  ADVERTISING EXPENSES

          The Company expenses advertising costs as incurred.  Advertising
          expense was approximately $3.0 million, $3.2 million and $3.8 million
          during the years ended December 30, 1995, December 28, 1996 and
          January 3, 1998, respectively.

     (n)  EARNINGS PER SHARE

          In fiscal year 1997, the Company adopted the provisions of SFAS No.
          128, EARNINGS PER SHARE, which requires the calculation of basic and
          diluted earnings per share.  Basic earnings per share is computed by
          dividing earnings available for common shareholders by the weighted
          average number of shares outstanding during the period.  Diluted
          earnings per

                                                                  (Continued)
<PAGE>
                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


          share is computed by dividing earnings available for common
          shareholders by the weighted average number of shares outstanding
          plus the number of additional shares that would have been
          outstanding if potentially dilutive securities had been issued.  In
          addition, in computing the dilutive effect of such securities, the
          numerator is adjusted to add back (a) any convertible preferred
          dividends and (b) the after-tax amount of interest recognized in the
          period associated with any convertible debt.  All prior period
          earnings per share amounts have been restated to reflect the
          requirements of this statement.

     (o)  FOREIGN CURRENCY TRANSLATION AND TRANSACTIONS

          The Company's foreign subsidiaries use the local currency as the
          functional currency.  The assets and liabilities of the Company's
          foreign subsidiaries are translated into U.S. dollars using current
          exchange rates and revenues and expenses are translated at average
          monthly exchange rates.  The resulting translation adjustments are
          recorded in a separate component of shareholders' equity.  Foreign
          currency transaction gains and losses are included in the consolidated
          statements of earnings and were not material in any of the years
          presented.

     (p)  USE OF ESTIMATES

          The preparation of the consolidated financial statements in conformity
          with generally accepted accounting principles requires management to
          make estimates and assumptions that affect the reported amounts of
          assets and liabilities and disclosure of contingent assets and
          liabilities at the date of the consolidated financial statements, and
          the reported amounts of revenues and expenses during the reporting
          period.  Actual results could differ from those estimates.

(3)  RESTRUCTURING CHARGE

     During the fourth quarter of 1997, the Company committed to a plan to
     consolidate its blanket production into its facilities in Swannanoa, North
     Carolina and Westminster, South Carolina.  The aggregate cost of this
     restructuring is estimated to be approximately $7.5 million, of which
     approximately $6.0 million (associated with the write-down of certain
     assets and other expenses) was accrued (and remains unpaid) in the year
     ended January 3, 1998, and the remaining $1.5 million (associated with
     employee severance) will be expensed in the first quarter of fiscal year
     1998.

                                                                  (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


(4)  EARNINGS PER SHARE

     The following table reconciles the numerators and denominators of basic and
     diluted earnings per share for the year ended January 3, 1998.  There were
     no material reconciling items for the years ended December 30, 1995 and
     December 28, 1996.


<TABLE>
                                              Earnings      Shares
                                              --------      ------
<S>                                           <C>           <C>
         Basic - earnings available
          for common shareholders              $8,151       10,837

         Effect of dilutive securities:
            Stock options                           -          132
            Convertible preferred stock            85          117
                                               ------       ------
         Diluted - earnings available
          for common shareholders plus
          assumed conversions                  $8,236       11,086
                                               ======       ======
</TABLE>

(5)  ACQUISITIONS

     BUSINESS ACQUIRED

     On December 19, 1997, the Company acquired all of the outstanding common
     and preferred stock of Fieldcrest Cannon in exchange for cash of $335.9
     million (including acquisition costs) and 3.2 million shares of common
     stock of the Company.  In connection with the acquisition, the Company
     retired $199.0 million of outstanding Fieldcrest Cannon debt.

     The acquisition has been accounted for under the purchase method of
     accounting and, accordingly, results of operations of Fieldcrest Cannon
     have been included in the consolidated statement of earnings since the
     acquisition date.  As of January 3, 1998, the fair values assigned to
     certain assets acquired and liabilities assumed (primarily fixed assets and
     intangibles) are based upon preliminary estimates, which are subject to
     change upon completion of an independent valuation.  Management does not
     expect the estimated values to change materially upon completion of the
     valuation.

                                                                 (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


A summary of the assets acquired and liabilities assumed in connection with
the Fieldcrest Cannon acquisition for the year ended January 3, 1998
follows:

<TABLE>
<S>                                                     <C>
          Current assets, net of cash acquired          $ 399,073
          Property, plant and equipment                   388,675
          Intangible assets                               193,811
          Other assets                                     19,150
          Current liabilities                            (161,645)
          Noncurrent liabilities                         (214,134)
                                                        ---------
              Total                                       624,930
          Issuance of 3.2 million shares of
           Pillowtex common stock                         (89,708)
                                                        ---------
              Cash paid, net of cash acquired           $ 535,222
                                                        =========
</TABLE>

     Unaudited consolidated condensed pro forma results of operations for the
     fiscal years ended December 28, 1996 and January 3, 1998, as if the
     acquisition had occurred on the first day of fiscal year 1996 follow:

<TABLE>
                                              1996           1997
                                              ----           ----
<S>                                       <C>             <C>
       Net sales                          $1,583,000      $1,630,000
       Earnings before extraordinary
        items available for common
        shareholders                           6,052          12,748
       Basic earnings per share before
        extraordinary items                      .44             .92
       Diluted earnings per share before
        extraordinary items                      .44             .89
</TABLE>

     The pro forma results of operations are presented pursuant to applicable
     accounting rules relating to business combinations and are not necessarily
     indicative of the actual results that would have been achieved had this
     transaction occurred as of the beginning of fiscal year 1996, nor are they
     indicative of future results of operations.

     ASSETS ACQUIRED

     On November 18, 1996, the Company purchased certain assets of Fieldcrest
     Cannon's blanket operations for a purchase price of $28.3 million in cash.
     The acquisition included selected equipment ($6.3 million), inventory
     ($18.0 million) and an exclusive long-term license for the use of certain
     trademarks and tradenames ($4.0 million).  The funds for the acquisition
     were provided by the Company's private offering of the 10% Senior
     Subordinated Notes (see note 11).

                                                                  (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


(6)  INVENTORIES

     Inventories consist of the following at December 28, 1996 and January 3,
     1998:

<TABLE>
                                   1996            1997
                                   ----            ----
<S>                            <C>               <C>
        Finished goods         $  56,085         $163,905
        Work-in-process           33,436          120,063
        Raw materials             41,955           54,790
        Supplies                   2,019           20,993
                               ---------         --------
                               $ 133,495         $359,751
                               =========         ========
</TABLE>

     At January 3, 1998, 40% of inventories were valued at LIFO.  The remaining
     inventories are valued at FIFO.  Inventories are net of related reserves of
     approximately $3.3 million and $9.4 million at December 28, 1996 and
     January 3, 1998, respectively.

(7)  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost and consist of the
     following at December 28, 1996 and January 3, 1998:

<TABLE>
                                              1996          1997
                                              ----          ----
<S>                                        <C>           <C>
          Land                            $  2,847       $ 10,050
          Buildings and improvements        44,713        171,857
          Machinery and equipment           74,580        288,069
          Data processing equipment          6,714         11,994
          Furniture and fixtures             2,070          4,393
          Leasehold improvements             1,403          2,434
          Projects in progress               5,660         55,915
                                          --------       --------
                                           137,987        544,712
          Less accumulated depreciation
           and amortization                (43,720)       (55,871)
                                          --------       --------
                                          $ 94,267       $488,841
                                          ========       ========
</TABLE>

(8)  ACCOUNTS PAYABLE AND ACCRUED EXPENSES

     Accounts payable includes $9.2 million and $39.3 million at December 28,
     1996, and January 3, 1998, respectively, of checks not yet presented for
     payment on zero balance disbursement accounts.

                                                                 (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     Accrued expenses consist of the following at December 28, 1996 and January
     3, 1998:

<TABLE>
                                                                 1996         1997
                                                                 ----         ----
<S>                                                            <C>          <C>
         Employee-related compensation and benefits            $ 4,159      $ 39,790
         Accrued insurance and worker's compensation reserves    2,117        17,214
         Accrued customer rebates                                5,220        13,534
         Accrued interest and commitment fees                    1,831         9,336
         Accrued restructuring                                       -         5,484
         Accrued royalties and commissions                       4,831         4,951
         Accrued advertising                                       927         4,061
         Other accrued expenses                                  3,071        19,205
                                                               -------      --------
                                                               $22,156      $113,575
                                                               =======      ========
</TABLE>

 (9) PENSION PLANS

     Pillowtex has a defined benefit pension plan covering substantially all of
     its non-union employees.  Fieldcrest Cannon has pension plans covering
     essentially all employees.  The plans provide pension benefits based on the
     employees' compensation and service.  The Company's funding policy provides
     for annual contributions of an amount between the minimum required and
     maximum amount that can be deducted for federal income tax purposes.
     Pension plan assets consist of investments in publicly traded corporate
     common stocks and bonds, as well as U.S. government obligations.

     Net pension expense includes the following components for the years ended
     December 30, 1995, December 28, 1996 and January 3, 1998:

<TABLE>
                                                           1995       1996       1997
                                                           ----       ----       ----
<S>                                                      <C>         <C>       <C>
         Service cost                                    $   585     $ 766     $ 1,058
         Interest cost on projected benefit obligation       402       523       1,414
         Actual return on plan assets                     (1,041)     (564)     (2,199)
         Net amortization and deferral                       684       133         604
                                                         -------     -----     -------
            Net pension expense                          $   630     $ 858     $   877
                                                         =======     =====     =======
</TABLE>

                                                                (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

     A reconciliation of the funded status of the Pillowtex pension plan at
     December 28, 1996 and January 3, 1998 follows:

<TABLE>
                                                    1996           1997
                                                    ----           ----
<S>                                                <C>           <C>
  Actuarial present value of accumulated
   benefit obligations:
      Vested benefit obligation                    $ 5,492       $ 6,843
      Nonvested benefit obligation                     421           580
                                                   -------       -------
          Accumulated benefit obligation           $ 5,913       $ 7,423
                                                   =======       =======
  Projected benefit obligation for services
   rendered to date                                $(7,286)      $(9,204)
  Pension plan assets at fair value                  6,275         7,378
                                                   -------       -------
          Pension plan assets less than
           projected benefit obligation             (1,011)       (1,826)

  Unrecognized net asset at March 1, 1987 being
   recognized over 17 years                            (60)          (51)
  Unrecognized prior service costs                     243           207
  Amortization and deferral of net (gains)
   and losses                                          (88)          729
                                                   -------       -------
          Net pension liability included
           in accrued expenses                     $  (916)      $  (941)
                                                   =======       =======
</TABLE>

A reconciliation of the funded status of Fieldcrest Cannon's pension plans
at January 3, 1998 follows:

<TABLE>
<S>                                                     <C>
      Actuarial present value of accumulated
       benefit obligations:
         Vested benefit obligation                      $ 284,152
         Nonvested benefit obligation                       6,853
                                                        ---------
             Accumulated benefit obligation             $ 291,005
                                                        =========
       Projected benefit obligation for
        services rendered to date                       $(297,746)
       Pension plan assets at fair value                  299,480
                                                        ---------
             Net pension asset included in other
              assets                                    $   1,734
                                                        =========
</TABLE>

     The following assumptions were used in determining the actuarial present
     value of the projected benefit obligation and net pension expense:

<TABLE>
                                                 1995       1996        1997
                                                 ----       ----        ----
<S>                                              <C>        <C>        <C>
  Discount rate                                  7.25%      7.75%         7.00%
  Rate of increase in future compensation         4.0        4.0       4.0-4.5
  Expected long-term rate of return on assets     8.5        8.5       9.0-9.5
</TABLE>

                                                                (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     The Company also sponsors employee savings plans which cover substantially
     all employees.  The Company's matching provisions under these plans vary,
     with some matches being discretionary.  The matching formulas of certain
     plans can be changed annually.

(10) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

     Fieldcrest Cannon provides medical insurance premium assistance and life
     insurance benefits to retired employees.  The medical premium assistance
     payments are at a fixed dollar amount based on the retiree's years of
     service.  Employees become eligible for these benefits when they reach
     retirement age while working for the company.  The plans are funded as
     benefits are paid.

     Net periodic postretirement benefit cost charged to earnings since the date
     of acquisition for the year ended January 3, 1998 included the following
     components:

<TABLE>
<S>                                                             <C>
       Service cost                                              $ 35
       Interest cost on projected benefit obligation              114
                                                                 ----
            Net periodic postretirement benefit expense          $149
                                                                 ====

     The table below sets forth the plans' combined status at January 3, 1998:

       Accumulated postretirement benefit obligation:
         Retirees                                             $26,724
         Fully eligible active participants                     7,688
         Other active participants                              4,936
                                                              -------
            Accrued postretirement liability included in
             noncurrent liabilities                           $39,348
                                                              =======
</TABLE>

     The discount rate used in determining the accumulated postretirement
     benefit obligation was 7.0% as of January 3, 1998.  Medical premium
     assistance payments are at a fixed dollar amount based on the retiree's
     years of service; therefore, the plans are not affected by a health care
     cost trend rate assumption.

                                                                (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

(11) LONG-TERM DEBT

     Long-term debt consists of the following at December 28, 1996 and
     January 3, 1998:


<TABLE>
                                                          1996           1997
                                                          ----           ----
<S>                                                     <C>            <C>
     Revolver                                           $ 61,000       $115,000
     Term loans                                                -        250,000
     Industrial revenue bonds with interest
      rates from 2.75% to 7.85% and
      maturities from February 1, 1998
      through July 1, 2021; generally
      collateralized by land and buildings                 6,915         18,050
     9% Senior Subordinated Notes due 2007                     -        185,000
     10% Senior Subordinated Notes due 2006              125,000        125,000
     6% convertible subordinated sinking fund
      debentures due to 2012 (effective
      rate of 8.72%, net of $17,400 in
      unamortized discount)                                    -         95,126
     Other debt                                            3,804          2,823
                                                        --------       --------
                                                         196,719        790,999
     Less current portion                                 (1,868)        (5,616)
                                                        --------       --------
                                                        $194,851       $785,383
                                                        ========       ========
</TABLE>

     In connection with the acquisition of Fieldcrest Cannon (see note 5), the
     Company entered into new senior revolving credit and term loan facilities
     (the "Facilities") with a group of financial and institutional investors
     for which NationsBank of Texas, N.A. ("NationsBank") acts as the agent.
     The Facilities consist of a $350.0 million revolving credit facility (the
     "Revolver") and a $250.0 million term loan facility (the "Term Loan").  The
     Term Loan consists of a $125.0 million tranche A term loan (the "Tranche A
     Term Loan") and a $125.0 million tranche B term loan (the "Tranche B Term
     Loan").  The Revolver and the Tranche A Term Loan expire December 31, 2003,
     and the Tranche B Term Loan expires December 31, 2004.  The Revolver
     includes $55.0 million of availability for letters of credit.  At January
     3, 1998, $37.8 million of letters of credit were outstanding.  Unused
     availability under the Revolver was $197.2 million at January 3, 1998.

     Amounts outstanding under the Revolver and Tranche A Term Loan bear
     interest at a rate based, at the Company's option, upon either (i) the
     London Interbank Offered Rate plus a margin of up to 2.25% or (ii)
     NationsBank's Base Rate (as defined) plus a margin of up to .75%.  The
     Tranche B Term Loan bears interest on a basis similar to the Tranche A Term
     Loan, plus an additional margin of .50%.  These rates are subject to
     decrease based upon the Company's achievement of certain ratios of funded
     debt to earnings before interest, taxes, depreciation and amortization
     ("EBITDA").  The weighted average annual interest rate on outstanding
     borrowings under the various senior credit facilities during 1997 was
     6.77%, and the effective rate at January 3, 1998 was 7.79%.

                                                                     (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

     The Facilities are guaranteed by each of the domestic subsidiaries of the
     Company and are secured by first priority liens on all of the capital stock
     of each domestic subsidiary of the Company and by 65% of the capital stock
     of the Company's foreign subsidiaries.  The Company has also granted a
     first priority security interest in all of its presently unencumbered and
     future domestic assets and properties, and all presently unencumbered and
     future domestic assets and properties of each of its subsidiaries.  The
     Term Loan is subject to mandatory prepayment from all net cash proceeds of
     asset sales and debt issuances of the Company (except as specifically
     provided), 50% of the net cash proceeds of equity issuances by the Company
     or any of its subsidiaries, and 75% of Excess Cash Flow (as defined).  All
     mandatory prepayments will be applied pro rata between the Tranche A Term
     Loan and the Tranche B Term Loan to reduce the remaining installments of
     principal.

     The Facilities contain a number of financial, affirmative and negative
     covenants which, among other things, require maintenance of certain ratios
     of funded debt to EBITDA, and certain cash flow coverage ratios, and
     require the Company to maintain a minimum tangible net worth.  Other
     covenants restrict, among other things, the Company's ability to incur
     additional debt, grant liens, engage in transactions with affiliates, make
     loans, advances and investments, pay dividends and other distributions to
     shareholders, dispose of assets, effect mergers, consolidations and
     dissolutions, and make certain changes in its business.  At January 3,
     1998, the Company was in compliance with all covenants under the
     Facilities.

     In connection with the new Facilities, the Company's previous senior credit
     facility was extinguished and the associated unamortized deferred debt
     issuance costs of $.9 million, net of related income tax benefit of $.6
     million, were charged to expense resulting in an extraordinary loss on debt
     extinguishment.

     In connection with the acquisition, the Company issued $185.0 million of 9%
     Senior Subordinated Notes due 2007 (the "9% Notes") in a private offering.
     The 9% Notes are due December 15, 2007, with interest payable semiannually
     commencing June 15, 1998.  The Company may at its option redeem the 9%
     Notes, in whole or in part, on or after December 15, 2002 at a redemption
     price of 104.5%, which declines 1.5% annually through December 15, 2005 to
     100%.  The 9% Notes are general unsecured obligations of the Company,
     subordinated in right of payment to all existing and future senior
     indebtedness, including borrowings under the Revolver and rank pari passu
     to the 10% Senior Subordinated Notes described below.

     On November 12, 1996, the Company issued $125.0 million aggregate principal
     amount of 10% Senior Subordinated Notes due 2006 (the "10% Notes").  The
     10% notes are due November 15, 2006, with interest payable semiannually
     commencing May 15, 1997.  The Company used the proceeds from such offering
     to retire the outstanding indebtedness under the Company's previously
     existing term loan, to finance the acquisition of certain assets of
     Fieldcrest Cannon's blanket operations (see note 5), to temporarily reduce
     indebtedness under the previous revolving credit facility, and to acquire a
     warehouse facility.  In connection with the retirement of the term loan,
     the Company charged the related unamortized deferred debt issuance costs to
     expense

                                                                     (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     resulting in an extraordinary loss on debt extinguishment of $0.6
     million, net of related income taxes of $0.4 million.

     The Company may at its option redeem the 10% Notes, in whole or in part, on
     or after November 15, 2001 at a redemption price of 105.0%, which declines
     1.667% annually through November 15, 2004 to 100%.  The 10% Notes are
     general unsecured obligations of the Company, subordinated in right of
     payment to all existing and future senior indebtedness, including
     borrowings under the Revolver.

     The 9% Notes and the 10% Notes are unconditionally guaranteed on a senior
     subordinated basis by each of the existing and future domestic subsidiaries
     of the Company and each other subsidiary of the Company that guarantees the
     Company's obligations under the Facilities described above (see note 18).
     The guarantees are subordinated in right of payment to all existing and
     future senior indebtedness of the relevant guarantor.  Upon a change in
     control, the Company will be required to make an offer to repurchase all
     outstanding 9% Notes and 10% Notes at 101% of the principal amount thereof,
     plus accrued and unpaid interest thereon, if any, to the date of
     repurchase.

     The 9% Notes and the 10% Notes are subject to certain covenants which
     restrict, among other things, the Company's ability to incur additional
     indebtedness and issue preferred stock, grant liens to secure subordinated
     indebtedness, pay dividends or make certain other restricted payments,
     apply net proceeds from certain asset sales, engage in certain transactions
     with affiliates, incur indebtedness that is subordinate in right of payment
     to any senior indebtedness and senior in right of payment to the 9% Notes
     and the 10% Notes, merge or consolidate with any other person, sell stock
     of subsidiaries or sell, assign, transfer, lease, convey or otherwise
     dispose of substantially all of the assets of the Company.  At January 3,
     1998, the Company was in compliance with all covenants under the 9% Notes
     and the 10% Notes.

     As of December 28, 1996 and January 3, 1998, the Company had approximately
     $215.0 and $125.0 million, respectively, of notional amounts covered under
     fixed for floating swap agreements at an average interest rate of 6.24% and
     9.54%, respectively.

     Subsequent to January 3, 1998, the Company terminated the swap agreement in
     place covering approximately $125.0 million of indebtedness for a gain of
     approximately $1.0 million.  The gain has been deferred and will be
     amortized as an adjustment to interest expense over the remaining
     three-year term of the terminated swap agreement.  On January 9, 1998, the
     Company entered into an interest rate swap agreement covering $250.0
     million of indebtedness expiring February 19, 1999 exchanging variable
     rates for a fixed rate of 5.56%.

     The interest rates on certain notes, industrial revenue bonds and 10%
     senior subordinated debentures (aggregating $135.7 million and $145.9
     million at December 28, 1996 and January 3, 1998, respectively) differ from
     current market rates.  The fair value of these financial instruments,
     estimated by discounting the future cash flows using rates currently
     available, is approximately

                                                                    (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

     $134.5 million and $141.1 million at December 28, 1996 and January 3,
     1998, respectively.  Other debt is at current market rates; therefore,
     its fair value approximates carrying value.

     Aggregate maturities of long-term debt for each of the five years following
     January 3, 1998 and thereafter, assuming the unpaid principal balance at
     January 3, 1998 under the Revolver remains unchanged, are as follows:

<TABLE>
      Fiscal Year                              Amount
      -----------                              ------
      <S>                                     <C>
          1998                                $  5,616
          1999                                  13,957
          2000                                  23,880
          2001                                  33,950
          2002                                  43,800
          Thereafter                           687,196
</TABLE>

(12) INCOME TAXES

     The components of income tax expense, excluding the income tax benefit
     related to extraordinary items, are as follows:

<TABLE>
                                                  1995         1996        1997
                                                  ----         ----        ----
     <S>                                         <C>          <C>        <C>
     U.S. federal - current                      $2,632       $6,604      $ 6,385
     U.S. federal - deferred                      3,412        1,793       (1,478)
     State and foreign taxes - current            1,242          825        1,473
     State and foreign taxes - deferred             223          237         (842)
                                                 ------       ------      -------
                                                 $7,509       $9,459      $ 5,538
                                                 ======       ======      =======
</TABLE>

     A reconciliation of income tax expense computed using the U.S. federal
     statutory income tax rate of 35% of earnings before income taxes and
     extraordinary loss to the actual provision for income taxes follows:

<TABLE>
                                                  1995         1996       1997
                                                  ----         ----       ----
     <S>                                         <C>          <C>        <C>
     Expected tax at U.S. statutory rate         $6,642       $8,467      $4,821
     State and foreign taxes, net of
      federal benefit                               652          555         477
     Nondeductible meals and
      entertainment expenses                        162          166         158
     Other                                           53          271          82
                                                 ------       ------      ------
                                                 $7,509       $9,459      $5,538
                                                 ======       ======      ======
</TABLE>

                                                                    (Continued)
<PAGE>


                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

     The tax effects of temporary differences that give rise to significant
     portions of the deferred tax assets and liabilities as of December 28, 1996
     and January 3, 1998 are presented below:

<TABLE>
                                                            1996        1997
                                                            ----        ----
     <S>                                                   <C>        <C>
     Net current deferred tax assets (liabilities):
        Inventory costs and reserves                       $ 1,113    $(42,716)
        Accrued employee benefits                              422         685
        State deferred taxes                                   488         957
        Nondeductible accruals and allowances                  544      17,665
        Other                                                    -       7,341
                                                           -------    --------
             Current deferred tax assets (liabilities)       2,567     (16,068)
                                                           -------    --------
     Net noncurrent deferred tax liabilities:
        Package design costs                                   336         351
        Depreciable assets                                  (9,057)    (79,962)
        State deferred income taxes                           (562)     (6,673)
        Goodwill                                              (565)       (830)
        Nondeductible accruals and allowances                    -       6,872
        Other                                                  140      13,902
                                                           -------    --------
             Noncurrent deferred tax liabilities            (9,708)    (66,340)
                                                           -------    --------
             Net deferred tax liabilities                  $(7,141)   $(82,408)
                                                           =======    ========
</TABLE>

     In assessing the realizability of deferred tax assets, management considers
     whether it is more likely than not that some portion or all of the deferred
     tax assets will not be realized.  Management considers the scheduled
     reversal of deferred tax liabilities, projected future taxable income, and
     tax planning strategies in making this assessment.  The Company expects the
     deferred tax assets at January 3, 1998 to be realized as a result of the
     reversal of existing taxable temporary differences giving rise to deferred
     tax liabilities and the generation of taxable income.

(13) REDEEMABLE CONVERTIBLE PREFERRED STOCK

     On December 19, 1997, the Company issued 65,000 shares of Series A
     Redeemable Convertible Preferred Stock ("Series A Preferred Stock") for
     $65.0 million less $2.1 million of issue costs.  Dividends will accrue from
     the issue date through December 31, 1999 at a 3% annual rate.  Beginning
     January 1, 2000, the rate at which dividends will accrue may increase to 7%
     or 10% depending on the Company's earnings per share for the 1999 fiscal
     year.  The Company may also be required to pay a one-time cumulative
     dividend in cash or Series A Preferred Stock, from the issue date through
     December 31, 1999, equal to the difference between the dividends calculated
     at the 3% rate and dividends calculated at either the 7% or 10% rate, if
     the fiscal year 1999 earnings per share are less than the predetermined
     targets.

     The Series A Preferred Stock is convertible, at any time at the option of
     the holder, into common stock at a rate calculated by dividing $1,000 plus
     unpaid dividends per share by $24.00 per share.

                                                                    (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     Each share of Series A Preferred Stock is subject to mandatory
     redemption in ten and one-half years after the issue date at a
     redemption price of $1,000 plus accrued and unpaid dividends.  The
     Company has the right after the fourth anniversary of the issue date to
     call all or a portion of the Series A Preferred Stock at $1,000 per
     share plus accrued and unpaid dividends times a premium equal to the
     dividend rate after the fourth anniversary date and declining ratably
     to the mandatory redemption date.  Holders of the Series A Preferred
     Stock are entitled to limited voting rights only under certain
     conditions.

(14) STOCK OPTIONS

     In 1993, the Company established a stock option plan under which options
     may be granted to eligible employees and nonemployee directors of the
     Company.  Under the stock option plan, the Board of Directors may grant
     either nonqualified stock options or incentive stock options.
     Additionally, the plan provides for the reservation and issuance of up to
     1.5 million shares of the Company's common stock.

     At January 3, 1998, there were .8 million shares available for grant under
     the stock option plan.  The per share weighted average fair value of stock
     options granted during fiscal years 1995, 1996 and 1997 was $2.75, $4.65
     and $7.86, respectively, on the date of grant using the Black Scholes
     option-pricing model with the following weighted average assumptions:

<TABLE>
                                     1995      1996       1997
                                     ----      ----       ----
<S>                                <C>       <C>        <C>
        Expected dividend yield       1.14%     1.14%      1.41%
        Stock price volatility       38.82     38.82      38.94
        Risk-free interest rate       6.66      5.99       6.15
        Expected option term       5 years   5 years    5 years
</TABLE>

     The Company applies APB Opinion No. 25 and related interpretations in
     accounting for its stock option plan and, accordingly, no compensation cost
     has been recognized for its stock options in the consolidated financial
     statements.  Had the Company determined compensation cost based on the fair
     value at the grant date for its stock options under SFAS No. 123, the
     Company's net earnings and earnings per share would have been reduced to
     the pro forma amounts indicated below:

<TABLE>
                                          1995      1996       1997
                                          ----      ----       ----
<S>                                     <C>        <C>        <C>
     Earnings available for common
      shareholders:
          As reported                   $11,469    $14,123    $7,232
          Pro forma                      11,443     13,986     6,720
     </TABLE>

                                                               (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

<TABLE>
                                           1995       1996      1997
                                           ----       ----      ----
<S>                                       <C>        <C>       <C>
      Earnings per share:
            As reported - basic           $ 1.08     $1.33     $.67
            As reported - diluted           1.08      1.33      .66
            Pro forma - basic               1.08      1.32      .62
            Pro forma - diluted             1.08      1.32      .61
</TABLE>

     Pro forma net earnings reflects only options granted in fiscal years 1995,
     1996 and 1997.  Therefore, the full impact of calculating compensation cost
     for stock options under SFAS No. 123 is not reflected in the pro forma net
     earnings amounts presented above because compensation cost is reflected
     over the options' vesting period of four years and compensation cost for
     options granted prior to January 1, 1995 is not considered.

     All options are granted at an exercise price not less than the fair market
     value of the common stock at the date of grant.  The option period may not
     be more than ten years from the date the option is granted, and generally
     the options may be exercised ratably over a four-year period or as
     otherwise specified by the Board of Directors.

     A summary of option activity during fiscal years 1995, 1996 and 1997
     follows:

<TABLE>
                                                           Weighted Average
                                                  Shares    Exercise Price
                                                  ------    --------------
<S>                                               <C>      <C>
         Outstanding at December 31, 1994
            (69 shares exercisable)                 364        $ 14.91
            Granted                                 187          13.34
            Canceled                               (114)         13.91
                                                    ---
         Outstanding at December 30, 1995
            (131 shares exercisable)                437          14.50
            Granted                                 226          12.59
            Canceled                               (152)         14.33
                                                    ---
         Outstanding at December 28, 1996
            (176 shares exercisable)                511          13.71
            Granted                                 537          16.98
            Exercised                              (175)         14.17
            Canceled                               (131)         14.85
                                                    ---
         Outstanding at January 3, 1998
            (289 shares exercisable)                742          15.76
                                                    ===
</TABLE>

     At January 3, 1998, the weighted average remaining contractual life of
     outstanding options is 8.67 years.

                                                               (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


(15) COMMITMENTS AND CONTINGENT LIABILITIES

     Manufacturing facilities at certain locations, showrooms, sales offices and
     warehouse space are leased under noncancelable operating lease agreements.
     These leases generally require the Company to pay all executory costs such
     as maintenance and taxes.  Rental expense for operating leases was
     approximately $3.1 million, $5.3 million and $7.6 million during fiscal
     years 1995, 1996 and 1997, respectively.

     Future minimum lease payments under noncancelable operating leases (with
     initial or remaining lease terms in excess of one year), which expire at
     various dates through 2009, are as follows:

<TABLE>
               Fiscal Year                Amount
               -----------                ------
<S>            <C>                       <C>
                 1998                    $19,181
                 1999                     16,816
                 2000                     15,083
                 2001                     17,639
                 2002                      8,953
                 Thereafter               27,247
</TABLE>

     Louisville Bedding Company ("Louisville") filed a complaint for patent
     infringement against the Company in 1994.  Louisville's complaint alleges
     that certain of the Company's mattress pad product lines infringe on
     certain of Louisville's patents.  The allegations relate both to the
     Company's current mattress pad product line as well as to certain
     discontinued product lines sold from 1991 through 1995.  The complaint
     seeks an injunction against the Company's sale of its current
     stretch-to-fit mattress pad line, as well as an accounting of profits and
     unspecified damages relating to both the Company's current and discontinued
     product lines.  In addition, the complaint seeks trebled damages, interest,
     costs, and attorneys' fees.

     During April of 1997, Louisville voluntarily dismissed its infringement
     claims against the Company's current opening price point mattress pad line
     and, during October of 1997, the Company was granted summary judgment on
     the issue of infringement with respect to the Company's current premium
     product.  On January 30, 1998, the district court entered an additional
     order confirming that the Company's current premium price point product did
     not infringe Louisville's patents as alleged.  The Company does not expect
     the Louisville suit to have any effect on the Company's continued right to
     market its current line of stretch-to-fit mattress pads.  Notwithstanding
     the foregoing, Louisville has continued to pursue various infringement
     claims against the Company.  On March 4, 1998, representatives of the
     Company met with representatives of Louisville to discuss the possible
     settlement of such claims.  In furtherance of such discussions, the Company
     is currently attempting to reach agreement with Louisville regarding the
     specific terms of a comprehensive settlement, though no assurance can be
     given with respect thereto.

                                                               (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)


     From time to time, the Company is a party to various other legal
     proceedings arising in the ordinary course of business.  While any
     proceeding or litigation has an element of uncertainty, management believes
     that the final outcome of all matters currently pending will not have a
     materially adverse effect on the Company's financial position, results of
     operations or liquidity.

(16) CONCENTRATION OF CREDIT RISK

     The Company's customers are primarily retailers located throughout the
     United States and Canada.  Although the Company closely monitors the
     creditworthiness of its customers, adjusting credit policies and limits as
     needed, a customers' ability to pay is largely dependent upon the retail
     industry's economic environment.

     The Company establishes an allowance for doubtful accounts based upon
     factors surrounding the credit risk of specific customers, historical
     trends and other information.  The Company has trade receivables which are
     due from certain customers who are experiencing financial difficulties.
     However, in the opinion of management of the Company, the allowance for
     doubtful accounts is adequate, and trade receivables are presented at net
     realizable value.

     Sales to the Company's two individual major customers, including their
     affiliated entities, accounted for approximately 14% and 13% each of net
     sales in fiscal years 1995, 1996 and 1997.

(17) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

     The following tables present unaudited financial data of the Company for
     each quarter of fiscal years 1996 and 1997.  The quarter ended January 3,
     1998 was a 14 week period compared to a 13 week period for the quarter
     ended December 28, 1996.

<TABLE>
                                                   1996 Quarter Ended
                                    -------------------------------------------------
                                      March 30   June 29  September 28  December 28
                                      --------   -------  ------------  -----------
<S>                                   <C>        <C>      <C>           <C>
     Net sales                        $100,794   $91,185    $143,791     $154,885
     Gross profit                       15,568    15,615      24,315       24,109
     Earnings before extraordinary
      item                                 941     1,491       6,122        6,178
     Net earnings                          941     1,491       6,122        5,569
     Earnings per common share -
      basic                                .09       .14         .58          .52
     Earnings per common share -
      diluted                              .09       .14         .58          .52
</TABLE>

                                                               (Continued)
<PAGE>

                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

<TABLE>
                                                1997 Quarter Ended
                                  -------------------------------------------------
                                   March 29     June 28    September 27   January 3
                                   --------     -------    ------------   ---------
<S>                                <C>         <C>         <C>            <C>
Net sales                          $113,763    $104,894      $151,977     $209,365
Gross profit                         18,706      19,701        26,552       29,361
Earnings (loss) before
 extraordinary item                   1,651       1,871         7,050       (2,336)
Net earnings (loss)                   1,651       1,871         7,050       (3,255)
Earnings (loss) per
 common share - basic                   .16         .18           .66         (.30)
Earnings (loss) per
 common share - diluted                 .15         .17           .65         (.30)
</TABLE>

                                                                    (Continued)
<PAGE>
                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)

(18) SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION

     The following is summarized condensed consolidating financial information
     for the Company, segregating the Parent and guarantor subsidiaries from
     nonguarantor subsidiaries.  The guarantor subsidiaries are wholly owned
     subsidiaries of the Company and guarantees are full, unconditional and
     joint and several.  Separate financial statements of the guarantor
     subsidiaries are not presented because management believes that these
     financial statements would not provide relevant material additional
     information to users of the financial statements.
<TABLE>
<CAPTION>
                                              December 28, 1996                                        January 3, 1998
                              -------------------------------------------------  --------------------------------------------------
                                                    Non-                                                Non-
                                      Guarantor  Guarantor                                Guarantor  Guarantor
                                         Sub-       Sub-     Elimi-    Consoli-             Sub-       Sub-      Elimi-    Consoli-
Financial Position            Parent  sidiaries  sidiaries   nations    dated    Parent   sidiaries  sidiaries   nations    dated
- ------------------            ------  ---------  ---------   -------   --------  ------   ---------  ---------   -------   --------
<S>                           <C>     <C>        <C>         <C>       <C>       <C>      <C>        <C>         <C>       <C>
ASSETS:
Trade receivables            $      -   73,438      5,044          -    78,482         -    216,869     4,316          -    221,185
Receivable from affiliates    197,236        -          -   (197,236)        -   668,588          -         -   (668,588)         -
Inventories                         -  125,803      7,692          -   133,495         -    351,720     8,031          -    359,751
Other current assets                -    8,911        769          -     9,680         -     58,650     1,371          -     60,021
                             --------  -------     ------   --------   -------   -------  ---------    ------   --------  ---------
     Total current assets     197,236  208,152     13,505   (197,236)  221,657   668,588    627,239    13,718   (668,588)   640,957

Property, plant and
 equipment, net                   714   90,664      2,889          -    94,267       657    485,975     2,209          -    488,841
Intangibles, net               10,103   44,331      2,679          -    57,113    24,256    232,112     2,499          -    258,867
Other assets                   71,362      901          -    (69,586)    2,677   229,039     19,564         -   (227,082)    21,521
                             --------  -------     ------   --------   -------   -------  ---------    ------   --------  ---------
     Total assets            $279,415  344,048     19,073   (266,822)  375,714   922,540  1,364,890    18,426   (895,670) 1,410,186
                             ========  =======     ======   ========   =======   =======  =========    ======   ========  =========
LIABILITIES AND SHAREHOLDERS'
 EQUITY:
Accounts payable and accrued
 liabilities                 $      -   64,501      3,136          -    67,637         -    218,874     5,818          -    224,692
Payable to affiliates               -  193,000      4,236   (197,236)        -         -    668,000       588   (668,588)         -
Other current liabilities         306    3,041        167          -     3,514        85     21,591        93          -     21,769
                             --------  -------     ------   --------   -------   -------  ---------    ------   --------  ---------
     Total current
      liabilities                 306  260,542      7,539   (197,236)   71,151        85    908,465     6,499   (668,588)   246,461

Noncurrent liabilities        185,950   17,978        631          -   204,559   675,000    228,550       586          -    904,136
                             --------  -------     ------   --------   -------   -------  ---------    ------   --------  ---------
     Total liabilities        186,256  278,520      8,170   (197,236)  275,710   675,085  1,137,015     7,085   (668,588) 1,150,597

Redeemable convertible
 preferred stock                    -        -          -          -         -    62,882          -         -          -     62,882

Shareholders' equity           93,159   65,528     10,903    (69,586)  100,004   184,573    227,875    11,341   (227,082)   196,707
                             --------  -------     ------   --------   -------   -------  ---------    ------   --------  ---------
Total liabilities and
 shareholders' equity        $279,415  344,048     19,073   (266,822)  375,714   922,540  1,364,890    18,426   (895,670) 1,410,186
                             ========  =======     ======   ========   =======   =======  =========    ======   ========  =========
</TABLE>
                                                                    (Continued)
<PAGE>
                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)
<TABLE>
                                                           Years Ended
                -----------------------------------------------------------------------------------------------------
                                December 30, 1995                                        December 28, 1996
                -------------------------------------------------  --------------------------------------------------
                                      Non-                                                Non-
                        Guarantor  Guarantor                                Guarantor  Guarantor
Results of                 Sub-       Sub-     Elimi-    Consoli-             Sub-       Sub-      Elimi-    Consoli-
Operations      Parent  sidiaries  sidiaries   nations    dated    Parent   sidiaries  sidiaries   nations    dated
- --------------  ------  ---------  ---------   -------   --------  ------   ---------  ---------   -------   --------
<S>             <C>     <C>        <C>         <C>       <C>       <C>      <C>        <C>         <C>       <C>
Net sales       $278,052 178,823     37,241   (19,217)   474,899   78,959    403,386    31,480     (23,170)  490,655
Cost of goods
 sold            226,842 154,124     34,173   (19,217)   395,922   60,215    345,269    28,734     (23,170)  411,048
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Gross profit      51,210  24,699      3,068         -     78,977   18,744     58,117     2,746           -    79,607
Selling, general
 and administra-
 tive expenses    25,211  15,586      1,711         -     42,508    8,831     30,938     1,676           -    41,445
Restructuring
 charges               -       -          -         -          -        -          -         -           -         -
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Earnings from
 operations       25,999   9,113      1,357         -     36,469    9,913     27,179     1,070           -    38,162
Interest expense
 (income)          4,161  13,321          9         -     17,491    5,017      8,973       (19)          -    13,971
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Earnings (loss)
 before income
 taxes and extra-
 ordinary items   21,838  (4,208)     1,348         -     18,978    4,896     18,206     1,089           -    24,191
Income taxes       8,399  (1,298)       408         -      7,509    1,921      7,329       209           -     9,459
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Earnings (loss)
 before extra-
 ordinary items   13,439  (2,910)       940         -     11,469    2,975     10,877       880           -    14,732
Extraordinary
 items                 -       -          -         -          -     (609)         -         -           -      (609)
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Net earnings
 (loss)           13,439  (2,910)       940         -     11,469    2,366     10,877       880           -    14,123
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Preferred
 dividends             -       -          -         -          -        -          -         -           -         -
                -------- -------     ------   -------    -------   ------    -------    ------    --------  --------
Earnings (loss)
 available for
 common share-
 holders        $ 13,439  (2,910)       940         -     11,469    2,366     10,877       880           -    14,123
                ======== =======     ======   =======    =======   ======    =======    ======    ========  ========

<CAPTION>                                 Years Ended
- -------------------------------------------------------------------
                                      January 3, 1998
                 --------------------------------------------------
                                       Non-
                          Guarantor  Guarantor
Results of                  Sub-       Sub-      Elimi-    Consoli-
Operations       Parent   sidiaries  sidiaries   nations    dated
- ----------       ------   ---------  ---------   -------   --------
                 <C>      <C>        <C>         <C>       <C>
Net sales        18,759   537,536    29,268     (5,564)    579,999
Cost of goods
 sold            11,523   453,149    26,571     (5,564)    485,679
                -------   -------    ------    -------     -------
Gross profit      7,236    84,387     2,697          -      94,320
Selling, general
 and administra-
 tive expenses    3,990    46,624     1,476          -      52,090
Restructuring
 charges              -     5,986         -          -       5,986
                -------   -------    ------    -------     -------
Earnings from
 operations       3,246    31,777     1,221          -      36,244
Interest expense
 (income)          (764)   23,239        (5)         -      22,470
                -------   -------    ------    -------     -------
Earnings (loss)
 before income
 taxes and extra-
 ordinary items   4,010     8,538     1,226          -      13,774
Income taxes      1,725     3,687       126          -       5,538
                -------   -------    ------    -------     -------
Earnings (loss)
 before extra-
 ordinary items   2,285     4,851     1,100          -       8,236
Extraordinary
 loss              (919)        -         -          -        (919)
                -------   -------    ------    -------     -------
Net earnings
 (loss)           1,366     4,851     1,100          -       7,317
Preferred
 dividends           85         -         -          -          85
                -------   -------    ------    -------     -------
Earnings (loss)
 available for
 common share-
 holders          1,281     4,851     1,100          -       7,232
                =======   =======    ======    =======     =======
</TABLE>
                                                                    (Continued)
<PAGE>
                       PILLOWTEX CORPORATION AND SUBSIDIARIES

                     Notes to Consolidated Financial Statements

                  (Tables in thousands, except for per share data)
<TABLE>
                                                                       Years Ended
                            -----------------------------------------------------------------------------------------------------
                                           December 30, 1995                                        December 28, 1996
                            -------------------------------------------------  --------------------------------------------------
                                                  Non-                                                Non-
                                    Guarantor  Guarantor                                Guarantor  Guarantor
                                       Sub-       Sub-     Elimi-    Consoli-             Sub-       Sub-      Elimi-    Consoli-
Cash Flows                  Parent  sidiaries  sidiaries   nations    dated    Parent   sidiaries  sidiaries   nations    dated
- ----------                  ------  ---------  ---------   -------   --------  ------   ---------  ---------   -------   --------
<S>                         <C>     <C>        <C>         <C>       <C>       <C>      <C>        <C>         <C>       <C>
Net cash provided by (used
 in) operating activities  $ 31,617   (7,765)    2,039        -       25,891     (548)   (4,977)     6,239          -       714
Net cash used in investing
 activities                    (167) (13,716)     (681)       -      (14,564) (16,140)   (8,421)      (572)         -   (25,133)
Net cash provided by (used
 in) financing activities   (31,600)  21,468    (1,355)       -      (11,487)  16,286    13,406     (5,664)         -    24,028
                           --------  -------    ------    -------    -------  -------    ------     ------     ------   -------
Net change in cash and
 cash equivalents              (150)     (13)        3        -         (160)    (402)        8          3          -      (391)
Cash and cash equivalents
 at beginning  of period        552       17         2        -          571      402         4          5          -       411
                           --------  -------    ------    -------    -------  -------    ------     ------     ------   -------
Cash and cash equivalents
 at end of period            $  402        4         5        -          411        -        12          8          -        20
                           ========  =======    ======    =======    =======  =======    ======     ======     ======   =======

<CAPTION>
                                 Years Ended
- -------------------------------------------------------------------------------
                                                January 3, 1998
                            --------------------------------------------------
                                       Non-
                                    Guarantor  Guarantor
                                       Sub-       Sub-     Elimi-    Consoli-
Cash Flows                  Parent  sidiaries  sidiaries   nations    dated
- ----------                  ------  ---------  ---------   -------   --------
<S>                         <C>     <C>        <C>         <C>       <C>
Net cash provided by (used
 in) operating activities     1,383    12,330     3,673       -        17,386
Net cash used in investing
 activities                (157,858) (392,940)      (65)      -      (550,863)
Net cash provided by (used
 in) financing activities   156,475   385,188    (3,602)      -       538,061
                           --------  --------    ------    -------   --------
Net change in cash and
 cash equivalents                 -     4,578         6       -         4,584
Cash and cash equivalents
 at beginning  of period          -        12         8       -            20
                           --------  --------    ------    -------   --------
Cash and cash equivalents
 at end of period                 -     4,590        14       -         4,604
                           ========  ========    ======    =======   ========
</TABLE>


<PAGE>


PRINCIPAL OPERATING SUBSIDIARIES

                                         State of Incorporation
                                         ----------------------

Beacon Manufacturing Company................. North Carolina

Tennessee Woolen Mills, Inc.................. Tennessee

Manetta Home Fashions, Inc. ................. North Carolina

Torfeaco Industries, Inc. ................... Ontario, Canada

Fieldcrest Cannon, Inc. ..................... Delaware

Encee, Inc. ................................. Delaware



<PAGE>

                                                                    EXHIBIT 23.1


                        INDEPENDENT AUDITORS' CONSENT
                        -----------------------------



The Board of Directors
Pillowtex Corporation:


We consent to the inclusion and incorporation by reference in the 
registration statement Nos. 33-65408, 33-84624, 33-81478 and 333-39191 on 
Form S-8 of Pillowtex Corporation and subsidiaries of our report dated 
February 5, 1998, relating to the consolidated balance sheets of Pillowtex 
Corporation and subsidiaries as of December 28, 1996 and January 3, 1998, and 
the related consolidated statements of earnings, shareholders' equity, and 
cash flows and related schedule for each of the years in the three-year 
period ended January 3, 1998, which reports are included and incorporated by 
reference in the January 3, 1998 annual report on Form 10-K of Pillowtex 
Corporation and subsidiaries.

                                       /s/ KPMG PEAT MARWICK LLP

                                       KPMG Peat Marwick LLP


Dallas, Texas
April 3, 1998



<PAGE>

                                                                    EXHIBIT 23.2



The Board of Directors
Pillowtex Corporation:

We consent to incorporation by reference in the registration statements 
(Nos. 33-65408, 33-84624, 33-81478 and 333-39191) on Form S-8 of Pillowtex 
Corporation and subsidiaries of our report dated February 5, 1998, relating 
to the consolidated balance sheet of Fieldcrest Cannon, Inc. and subsidiaries 
(a wholly-owned subsidiary of Pillowtex Corporation) as of January 3, 1998, 
and the related consolidated statements of operations and retained earnings, 
and cash flows for the period from December 19, 1997 to January 3, 1998 and 
the period from January 1, 1997 to December 18, 1997, which report appears in 
the January 3, 1998 annual report on Form 10-K of Pillowtex Corporation and 
subsidiaries as an exhibit.



                                                 KPMG Peat Marwick LLP


Greensboro, North Carolina
April 2, 1998




<PAGE>

                                                                    EXHIBIT 23.3



                        Consent of Independent Auditors


We consent to the incorporation by reference in the Registration Statements 
of Pillowtex Corporation (Form S-8 Nos. 33-65408, 33-84624, 33-81478 and 
333-39191) of our report dated January 31, 1997, with respect to the 
consolidated financial statements of Fieldcrest Cannon, Inc. for the year 
ended December 31, 1996 included in the Annual Report (Form 10-K) for 
Pillowtex Corporation for the year ended January 3, 1998.


                                                 /s/ ERNST & YOUNG LLP

                                                 Ernst & Young LLP


Greensboro, North Carolina
April 2, 1998


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JAN-03-1998
<PERIOD-START>                             DEC-29-1996
<PERIOD-END>                               JAN-03-1998
<CASH>                                           4,604
<SECURITIES>                                         0
<RECEIVABLES>                                  235,955
<ALLOWANCES>                                    14,770
<INVENTORY>                                    359,751
<CURRENT-ASSETS>                               640,957
<PP&E>                                         544,712
<DEPRECIATION>                                  55,871
<TOTAL-ASSETS>                               1,410,186
<CURRENT-LIABILITIES>                          246,461
<BONDS>                                        790,999
                           62,882
                                          0
<COMMON>                                           140
<OTHER-SE>                                     196,567
<TOTAL-LIABILITY-AND-EQUITY>                 1,410,186
<SALES>                                        579,999
<TOTAL-REVENUES>                               579,999
<CGS>                                          485,679
<TOTAL-COSTS>                                  485,679
<OTHER-EXPENSES>                                58,076
<LOSS-PROVISION>                                   775
<INTEREST-EXPENSE>                              22,470
<INCOME-PRETAX>                                 13,774
<INCOME-TAX>                                     5,538
<INCOME-CONTINUING>                              8,236
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (919)
<CHANGES>                                            0
<NET-INCOME>                                     7,317
<EPS-PRIMARY>                                      .67
<EPS-DILUTED>                                      .66
        

</TABLE>

<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES

                       Consolidated Financial Statements

              As of December 31, 1996 and January 3, 1998 and for
                  years ended December 31, 1995 and 1996, and
              periods ended December 18, 1997 and January 3, 1998

                 (With Independent Auditors' Reports Thereon)

<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES

                  Index to Consolidated Financial Statements


<TABLE>

<S>                                                                  <C>
Independent Auditors' Reports..........................................1

Consolidated Financial Statements

  Consolidated Balance Sheets as of December 31, 1996
    and January 3, 1998................................................3

  Consolidated Statements of Operations
    and Retained Earnings for the years ended
    December 31, 1995 and 1996, and periods ended
    December 18, 1997 and January 3, 1998..............................4

  Consolidated Statements of Cash Flows for the
    years ended December 31, 1995 and 1996, and periods
    ended December 18, 1997 and January 3, 1998........................5

  Notes to Consolidated Financial Statements...........................6

</TABLE>

<PAGE>

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

INDEPENDENT AUDITORS' REPORT

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


The Board of Directors and Shareowner
Fieldcrest Cannon, Inc.:


We have audited the accompanying consolidated balance sheet of Fieldcrest 
Cannon, Inc. and subsidiaries (a wholly-owned subsidiary of Pillowtex 
Corporation) (Successor Company) as of January 3, 1998, and the related 
consolidated statements of operations and retained earnings, and cash flows 
for the period from December 19, 1997 to January 3, 1998.  We have also 
audited the accompanying consolidated statements of operations and retained 
earnings, and cash flows for the period from January 1, 1997 to December 18, 
1997 of Fieldcrest Cannon, Inc. and subsidiaries (Predecessor Company).  
These consolidated financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an opinion on these 
consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement.  An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements.  
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation.  We believe that our audits provide a 
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the financial position of the 
Successor Company at January 3, 1998, and the results of their operations and 
their cash flows for the period from December 19, 1997 to January 3, 1998, 
and the results of their operations and their cash flows of the Predecessor 
Company for the period from January 1, 1997 to December 18, 1997, in 
conformity with generally accepted accounting principles.

As discussed in note 1 to the consolidated financial statements, Fieldcrest 
Cannon, Inc. and subsidiaries was acquired by Pillowtex Corporation as of 
December 19, 1997 in a business combination accounted for as a purchase.  As 
a result of the application of purchase accounting, the consolidated 
financial statements of Fieldcrest Cannon, Inc. and subsidiaries as of 
January 3, 1998 and for the period from December 19, 1997 to January 3, 1998 
are presented on a different basis than those for the period from January 1, 
1997 to December 18, 1997 and, therefore, are not directly comparable.


                                             /s/ KPMG Peat Marwick LLP

Greensboro, North Carolina
February 5, 1998

<PAGE>

The Shareowner and
Board of Directors of
Fieldcrest Cannon, Inc.


We have audited the accompanying consolidated balance sheet of Fieldcrest 
Cannon, Inc. and subsidiaries as of December 31, 1996, and the related 
consolidated statements of operations and retained earnings, and cash flows 
for each of the two years in the period ended December 31, 1996.  These 
financial statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these financial statements based 
on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free 
of material misstatement.  An audit includes examining, on a test basis, 
evidence supporting the amounts and disclosures in the financial statements.  
An audit also includes assessing the accounting principles used and 
significant estimates made by management, as well as evaluating the overall 
financial statement presentation.  We believe that our audits provide a 
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the consolidated financial position 
of Fieldcrest Cannon, Inc. and subsidiaries at December 31, 1996, and the 
consolidated results of their operations and their cash flows for each of the 
two years in the period ended December 31, 1996, in conformity with generally 
accepted accounting principles.


                                       /s/ Ernst & Young, L.L.P.


Greensboro, North Carolina
January 31, 1997

<PAGE>
                   FIELDCREST CANNON, INC. AND SUBSIDIARIES

                          Consolidated Balance Sheets

                     December 31, 1996 and January 3, 1998

               (Dollars in thousands, except for par value data)
<TABLE>
<CAPTION>                                                               Predecessor          Successor
                                                                     -----------------    ---------------
                                                                     December 31, 1996    January 3, 1998
                                                                     -----------------    ---------------
<S>                                                                  <C>                  <C>
                      ASSETS

Current assets:
  Cash                                                                   $   4,647               4,581
  Accounts receivable, less allowances of $7,693 in 1996
    and $9,847 in 1997, principally trade                                  154,511             154,350
  Inventories                                                              216,165             222,291
  Assets held for sale                                                         -                32,614
  Other prepaid expenses and current assets                                  2,489               3,498
                                                                         ---------           ---------
         Total current assets                                              377,812             417,334
                                                                         ---------           ---------
Plant and equipment, net                                                   323,838             389,572
Intangible assets, net                                                      10,881             193,853
Deferred charges and other assets                                           55,962              18,908
                                                                         ---------           ---------
         Total assets                                                    $ 768,493           1,019,667
                                                                         =========           =========
       LIABILITIES AND SHAREOWNERS' EQUITY

Current liabilities:
  Accounts and drafts payable                                            $  63,910              65,448
  Deferred income taxes                                                     18,212              22,129
  Accrued liabilities                                                       61,172              79,787
  Current portion of long-term debt                                          5,508                 720
                                                                         ---------           ---------
         Total current liabilities                                         148,802             168,084
                                                                         ---------           ---------
Senior long-term debt                                                      107,746              11,320
Subordinated long-term debt                                                203,750              95,126
                                                                         ---------           ---------
         Total long-term debt                                              311,496             106,446

Due to Pillowtex                                                               -               459,173
Deferred income taxes                                                       38,291              56,522
Other non-current liabilities                                               54,149              54,143
                                                                         ---------           ---------
         Total non-current liabilities                                     403,936             676,284
                                                                         ---------           ---------
         Total liabilities                                                 552,738             844,368
                                                                         ---------           ---------
Commitments (notes 7 and 8)

Shareowners' equity:
  Preferred stock, $.01 par value.  Authorized 10,000,000 shares;
    issued and outstanding 1,500,00 shares in 1996.                             15                 -
  Common stock, $1 par value in 1996 and $.01 par value in 1997.
    Authorized 25,000,000 shares in 1996 and 100 shares
    in 1997; issued 12,738,894 shares in 1996 and issued and
    outstanding 100 shares in 1997.                                         12,739                 -
  Additional paid in capital                                               224,611             174,905
  Retained earnings                                                         95,615                 394
  Treasury stock, 3,606,400 common shares at cost                         (117,225)                -
                                                                         ---------           ---------
         Total shareowners' equity                                         215,755             175,299
                                                                         ---------           ---------
         Total liabilities and shareowners' equity                       $ 768,493           1,019,667
                                                                         =========           =========
</TABLE>

THE NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THE 
CONSOLIDATED FINANCIAL STATEMENTS.

                                       3
<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES

          Consolidated Statements of Operations and Retained Earnings

           Years ended December 31, 1995 and 1996, and periods ended
                     December 18, 1997 and January 3, 1998

               (Amounts in thousands, except for per share data)

<TABLE>
<CAPTION>

                                                                Predecessor                      Successor
                                                 ------------------------------------------    -------------
                                                        Year ended
                                                       December 31,           Jan. 1, 1997     Dec. 19, 1997
                                                 ------------------------        through          through
                                                    1995          1996        Dec. 18, 1997    Jan. 3, 1998
                                                 ----------     ---------     -------------    -------------
<S>                                              <C>            <C>           <C>              <C>
Net sales                                        $1,095,193     1,092,496       1,050,121         40,048

Cost of sales                                       966,642       956,522         900,475         33,422
Selling, general and administrative                 108,194       105,405         121,820          3,542
Restructuring charges                                20,469         8,130             -              -
                                                 ----------     ---------       ---------         ------
         Total operating costs and expenses       1,095,305     1,070,057       1,022,295         36,964
                                                 ----------     ---------       ---------         ------
Operating income (loss)                                (112)       22,439          27,826          3,084
                                                 ----------     ---------       ---------         ------
Other deductions (income):
  Interest expense                                   27,630        26,869          23,519          2,327
  Other, net                                             67        (5,604)         (6,027)           -
                                                 ----------     ---------       ---------         ------
         Total other deductions                      27,697        21,265          17,492          2,327
                                                 ----------     ---------       ---------         ------
Income (loss) before income taxes                   (27,809)        1,174          10,334            757
Federal and state income taxes (benefits)           (12,084)          114           3,844            363
                                                 ----------     ---------       ---------         ------
         Net income (loss)                          (15,725)        1,060           6,490            394

Preferred stock dividends                            (4,500)       (4,500)         (4,125)           -
                                                 ----------     ---------       ---------         ------
         Earnings (loss) on common               $  (20,225)       (3,440)          2,365            394
                                                 ==========     =========       =========         ======

Amount added to (subtracted from)
  retained earnings                                 (20,225)       (3,440)          2,365            394
Retained earnings, beginning                        119,280        99,055          95,615            -
                                                 ----------     ---------       ---------         ------
         Retained earnings, ending               $   99,055        95,615          97,980            394
                                                 ==========     =========       =========         ======
Basic earnings (loss) per common share           $    (2.28)         (.38)            .26
Diluted earnings (loss) per common share         $    (2.28)         (.38)            .26

Average basic common shares outstanding               8,860         9,018           9,200
                                                 ==========     =========       =========
Average diluted common shares outstanding             8,860         9,018           9,261
                                                 ==========     =========       =========


</TABLE>

THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THE 
CONSOLIDATED FINANCIAL STATEMENTS.


                                       4

<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Consolidated Statements of Cash Flows

          Years ended December 31, 1995 and 1996, and periods ended
                     December 18, 1997 and January 3, 1998

                           (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                        Predecessor                    Successor
                                                                     ---------------------------------------------  --------------
                                                                              Year ended 
                                                                              December 31,           Jan. 1, 1997   Dec. 19, 1997
                                                                     --------------------------         through        through
                                                                          1995           1996        Dec. 18, 1997   Jan. 3, 1998
                                                                     -----------     -----------     -------------  --------------
<S>                                                                  <C>             <C>             <C>             <C>
Cash flows from operating activities:
 Net income (loss)                                                   $   (15,725)         1,060          6,490            394
 Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
  Depreciation and amortization                                           31,746         36,678         33,602          1,681
  Deferred income taxes                                                   (6,779)        (1,565)        14,952          1,036
  Other                                                                    1,597         (3,409)        (1,818)          -
  Changes in operating assets and liabilities, excluding
   effects of acquisition of Sure Fit and sale
   of Blanket Division inventories:
   Accounts receivable                                                    10,579         13,601          8,322         (2,330)
   Inventories                                                             3,125        (10,004)         9,811            389
   Other prepaid expenses and current assets                                 582            957           (569)          -
   Accounts payable and accrued liabilities                                4,990          3,083          5,499         (4,009)
   Federal and state income taxes                                         (2,268)          -           (11,629)          (673)
                                                                      ----------     ----------      ---------       ---------
    Net cash provided by (used in) operating activities                   27,847         40,401         64,660         (3,512)
                                                                      ----------     ----------      ---------       ---------
Cash flows from investing activities:
 Additions to plant and equipment                                        (64,153)       (33,386)       (68,954)        (2,314)
 Proceeds from disposal of plant and equipment                             1,218         15,483          3,442           -
 Proceeds from sale of Blanket Division inventories
  and equipment                                                             -            26,189           -              -
 Proceeds from sale of net assets held for sale                           23,241           -              -             1,700
 Purchase of Sure Fit, net of cash acquired                              (27,300)          -              -              -
                                                                      ----------     ----------      ---------       ---------
    Net cash provided by (used in) investing activities                  (66,994)         8,286        (65,512)          (614)
                                                                      ----------     ----------      ---------       ---------
Cash flows from financing activities:
 Increase (decrease) in revolving debt                                    48,298        (46,816)        18,379           -
 Proceeds from issuance of other long-term debt                             -             3,610           -              -
 Payments on long-term debt                                               (1,469)        (5,499)       (10,917)          (841)
 Borrowings from parent company                                              -             -              -             4,967
 Payment of deferred loan costs                                              -             -            (2,176)          -
 Proceeds from issuance of common stock                                       57             41            -             -
 Dividends paid on preferred stock                                        (4,500)        (4,500)        (4,500)          -
                                                                       ----------    ----------      ---------       ---------
    Net cash provided by (used in) financing activities                   42,386        (53,164)           786          4,126
                                                                       ----------    ----------      ---------       ---------
Net increase (decrease) in cash                                            3,239         (4,477)           (66)          -
                                                                      
Cash at beginning of period                                                5,885          9,124           4,647         4,581
                                                                       ---------     ----------       ---------      ---------
Cash at end of period                                                  $   9,124          4,647           4,581         4,581
                                                                       =========     ==========       =========      =========
Supplemental disclosures of cash flow information is as follows:      
 Interest paid                                                         $  25,471      $  26,150        $ 24,113      $  3,121
                                                                       =========     ==========       =========      =========
 Income taxes paid (refunded)                                          $   2,848      $  (5,958)       $    515      $   -
                                                                       =========     ==========       =========      =========
</TABLE>

     THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THE
                   CONSOLIDATED FINANCIAL STATEMENTS.


                                       5
<PAGE>


                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except per share data)


(1)  GENERAL

     Fieldcrest Cannon, Inc. and subsidiaries ("the Company") is a North 
     American designer, manufacturer and marketer of home textile products, 
     offering a full line of sheets, towels, bath rugs and other home textile 
     products.  Sales are primarily to domestic department stores, mass 
     retailers, specialty stores and large chain stores.  Sales to one 
     customer (Wal-Mart and its affiliates) represented 16.6% of net sales in 
     1995, 21.2% of net sales in 1996, 25.1% of net sales for the period 
     January 1, 1997 through December 18, 1997 and 31.9% of net sales for the 
     period December 19, 1997 through January 3, 1998.

     On December 19, 1997, the Company and Pillowtex Corporation and 
     subsidiaries ("Pillowtex") entered into a merger agreement.  Under the 
     merger agreement, Pillowtex acquired the net assets of the Company for 
     $318,822,000 in cash and issuance of 3,175,181 shares of Pillowtex 
     common stock valued at $89,708,000.  Pillowtex assumed Company 
     liabilities of $375,779,000.  Following consummation of the merger, the 
     Company became a wholly-owned subsidiary of Pillowtex.

     At January 3, 1998, the $459,173,000 due to Pillowtex primarily 
     represents the push-down of Pillowtex's incremental borrowings incurred 
     as a result of the acquisition of the Company on December 19, 1997.  The 
     amount due to Pillowtex is due on January 3, 2000 and bears interest, 
     payable quarterly, at either the lower of the bank's prime rate plus 1% 
     or the maximum rate of nonusurious interest permitted from day-to-day by 
     applicable law (9% at January 3, 1998).  Interest expense in the 
     accompanying consolidated statement of operations for the period from 
     December 19, 1997 to January 3, 1998 includes $1,770,000 on the amount 
     due to Pillowtex.

     For financial reporting purposes, the years ended December 31, 1995 and 
     1996, and the period January 1, 1997 to December 18, 1997 are presented 
     on a historical cost basis and are referred to herein as the 
     "Predecessor". The period December 19, 1997 to January 3, 1998 is 
     presented on a purchase accounting basis and is referred to as the 
     "Successor".

     The acquisition has been accounted for as a purchase transaction in 
     accordance with Accounting Principles Board Opinion No. 16 which 
     requires that the aggregate purchase price (which includes early call 
     premiums on the 11.25% Senior Subordinated Debentures, cost of financial 
     advisor, legal, accounting and other

                                       6                          (Continued)

<PAGE>


                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except per share data)


      professional fees and qualifying accruals for severance and related 
      costs) be allocated to the assets acquired and liabilities assumed of 
      the Predecessor based upon their respective fair values at the date of 
      acquisition and are reflected in the consolidated financial statements 
      of the Successor under the push-down method of accounting.  As a result, 
      the consolidated financial information as of January 3, 1998 and the 
      period from the acquisition date of December 19, 1997 through January 3, 
      1998 included in the consolidated financial statements and notes 
      thereto, is presented on a different cost basis from that included in 
      Predecessor financial statements and notes thereto and therefore is not 
      comparable.

      As of January 3, 1998, the estimated fair values assigned to certain 
      assets acquired and liabilities assumed (primarily fixed assets and 
      intangibles) are based upon preliminary estimates, which are subject 
      to change upon completion of an independent valuation.  Management 
      does not expect the estimated values to change materially upon 
      completion of the valuation.

(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) PRINCIPLES OF CONSOLIDATION

         The consolidated financial statements include the financial 
         statements of Fieldcrest Cannon, Inc. and its wholly-owned 
         subsidiaries. All significant intercompany balances and 
         transactions have been eliminated in consolidation.
         
     (b) INVENTORIES

         For financial reporting, inventories are valued at the lower of 
         cost, determined principally on a last-in, first-out basis 
         ("LIFO"), or market.

     (c) PROPERTY, PLANT AND EQUIPMENT

         Depreciation for financial reporting purposes is provided 
         generally using the straight-line method in amounts sufficient to 
         amortize the cost of the assets over their estimated useful lives 
         as follows:

<TABLE>
<CAPTION>
                                                                Estimated
                                                               Useful Life
                                                               -----------
         <S>                                                  <C>
         Buildings and improvements                           15-33 years
         Machinery and equipment                              12-15 years
         Data processing equipment                                5 years
         Furniture and fixtures                               5-  8 years
</TABLE>


                                       7                          (Continued)


<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except per share data)



     (d) INTANGIBLE ASSETS

         At January 3, 1998, intangible assets consist primarily of 
         goodwill recorded in connection with the Company's acquisition by 
         Pillowtex. Amortization is provided using the straight-line 
         method, all of which is over the estimated useful life of 40 years.

         The Company assesses the recoverability of goodwill by determining 
         whether the amortization of the asset balance over its remaining 
         life can be recovered through undiscounted future operating cash 
         flows of the acquired operation.  The amount of impairment, if 
         any, is measured based on projected discounted future operating 
         cash flows.

     (e) DEFERRED CHARGES AND OTHER ASSETS

         Predecessor deferred charges and other assets consist principally 
         of prepaid pension asset, miscellaneous notes receivable and 
         deferred loan costs.  Successor deferred charges and other assets 
         consist principally of miscellaneous notes receivable.  For 
         Predecessor financial reporting, deferred loan costs were 
         amortized over the term of the related loans on the effective 
         interest method.

     (f) INCOME TAXES

         Deferred income taxes are recognized for the future tax 
         consequences attributable to differences between the financial 
         statement carrying amounts of existing assets and liabilities and 
         their respective tax bases.  Deferred tax assets and liabilities 
         are measured using enacted tax rates expected to apply to taxable 
         income in the years in which those temporary differences are 
         expected to be recovered or settled. The effect on deferred taxes 
         of a change in tax rates is recognized in income in the period 
         that includes the enactment date.  Beginning on December 19, 1997, 
         the Company is included in the consolidated federal tax returns filed
         by Pillowtex.  Current federal income taxes are calculated on a 
         separate return basis and remitted to or from Pillowtex.

     (g) STOCK OPTION PLANS

         Prior to fiscal year 1996, the Predecessor accounted for its stock 
         option plan in accordance with the provisions of Accounting 
         Principles Board ("APB") Opinion No. 25, ACCOUNTING FOR STOCK 
         ISSUED TO EMPLOYEES, and related interpretations.  Accordingly, 
         compensation expense was recorded on the date of grant only if the 
         current market price of the underlying stock exceeded the exercise 
         price.  At the beginning of fiscal year 1996, the Predecessor 
         adopted SFAS No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION, 
         which permits


                                       8                          (Continued)

<PAGE>


                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except per share data)



         entities to recognize as expense over the vesting period the fair 
         value of all stock-based awards on the date of grant.  
         Alternatively, SFAS No. 123 also allows entities to continue to 
         apply the provisions of APB Opinion No. 25 and provide pro forma 
         net income and pro forma earnings per share disclosures for 
         employee stock option grants made in 1995 and future years as if 
         the fair-value based method defined in SFAS No. 123 had been 
         applied.  The Predecessor has elected to continue to apply the 
         provisions of APB Opinion No. 25 and provide the pro forma 
         disclosure provisions of SFAS No. 123.
         
         All outstanding options were retired as part of the merger with 
         Pillowtex and the Successor has no option plans in existence.

     (h) REVENUE RECOGNITION

         Revenue from product sales is recognized at the time ownership of 
         the goods transfers to the customer.  Reserves for sales returns 
         and allowances are recorded in the same accounting period as the 
         related revenues.

     (i) EARNINGS (LOSS) PER SHARE

         The Company adopted the provisions of Statement of Financial 
         Accounting Standards ("SFAS") No. 128, Earnings Per Share, 
         effective January 3, 1998.  This statement requires the 
         calculation of basic and diluted earnings per share.  Basic 
         earnings per share is computed by dividing the income available 
         for common stockholders by the weighted-average number of shares 
         outstanding during the period.  Diluted earnings per share is also 
         computed by dividing income available for common stockholders by 
         the weighted-average number of shares outstanding plus the number 
         of additional shares that would have been outstanding if the 
         dilutive potential common shares had been issued.  In addition, in 
         computing the dilutive effect of convertible securities, the 
         numerator is adjusted to add back (a) any convertible preferred 
         dividends and (b) the after-tax amount of interest recognized in 
         the period associated with any convertible debt.  All prior period 
         earnings (loss) per share amounts have been restated to reflect 
         the requirements of this statement.

         Earnings (loss) per share information for the Successor is not
         meaningful and therefore is not presented.
 
     (j) USE OF ESTIMATES

         The preparation of the consolidated financial statements in 
         conformity with generally accepted accounting principles requires 
         management to make


                                       9                          (Continued)

<PAGE>


                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except per share data)



         estimates and assumptions that affect the reported amounts of 
         assets and liabilities and disclosure of contingent assets and 
         liabilities at the date of the consolidated financial statements 
         and the reported amounts of revenues and expenses during the 
         reporting period.  Actual results could differ from those 
         estimates.

     (k) SEGMENT REPORTING

         In June 1997, the Financial Accounting Standards Board ("FASB") 
         issued SFAS No. 131, DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE 
         AND RELATED INFORMATION, effective for periods beginning after 
         December 15, 1997.  The purpose of this standard is to disclose 
         disaggregated information which provides information about the 
         operating segments an enterprises engages is consistent with the 
         way management reviews financial information to make decisions 
         about the enterprise's operating matters.  The Company will comply 
         with the requirements of this standard for fiscal year 1998.

     (l) IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO
         BE DISPOSED OF

         The Company adopted the provisions of SFAS No. 121, ACCOUNTING FOR 
         THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE 
         DISPOSED OF, on January 1, 1996.  This statement requires that 
         long-lived assets and certain identifiable intangibles be reviewed 
         for impairment whenever events or changes in circumstances indicate
         that the carrying amount of an asset may not be recoverable.  
         Recoverability of assets to be held and used is measured by a 
         comparison of the carrying amount of an asset to future net cash 
         flows expected to be recognized is measured by the amount by which 
         the carrying amount of the assets exceed the fair value of the assets.
         Assets to be disposed of are reported at the lower of the carrying 
         amount or fair value less costs to sell.  Adoption of this statement 
         did not have a material impact on the Company's financial position, 
         results of operations, or liquidity.

     (m) RECLASSIFICATIONS

         Certain amounts in the prior period consolidated financial 
         statements have been reclassified to conform to the 1997 
         presentation.
         
                                       10                          (Continued)
<PAGE>
                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except for per share data)


(3)   RESTRUCTURING CHARGES

      During 1995, the Predecessor relocated its New York sales, marketing 
      and design personnel to Kannapolis, North Carolina, announced the 
      closing of the two yarn mills and sold a warehouse.  As a result of 
      these actions, the Predecessor incurred restructuring charges of 
      $20.5 million.  The restructuring charges include approximately $15.6 
      million for severance and termination benefits, voluntary early 
      retirement benefits and lease termination costs; $4.4 million for the 
      write-down of yarn equipment; and $.5 million for termination 
      benefits associated with closing the yarn mills.  Substantially all 
      charges were subsequently incurred.
      
      In 1996, the Predecessor announced the closing of a towel weaving 
      facility and yarn manufacturing facility and sold certain Blanket 
      Division inventories and equipment which resulted in closing the 
      Blanket facilities in Eden, North Carolina.  As a result of these 
      actions, the Predecessor incurred restructuring charges of $8.1 
      million which included $3.6 million for employee termination 
      benefits, substantially all of which was paid as of December 31, 
      1996, and the write-down of weaving and yarn equipment associated 
      with closing the towel facilities and $4.5 million for Blanket 
      Division employee termination benefits and the write-down of certain 
      Blanket Division real estate which the Predecessor disposed of during 
      1997.
      
(4)   INVENTORIES

      Inventories consisted of the following:

<TABLE>
<CAPTION>


                                                     Predecessor       Successor
                                                    Dec. 31, 1996     Jan. 3, 1998
                                                    -------------     ------------
<S>                                                   <C>               <C>
   Finished goods                                     $  104,092        113,491
   Work-in-progress                                       68,668         81,752
   Raw materials and supplies                             43,405         27,048
                                                      ----------        -------
    Total                                             $  216,165        222,291
                                                      ==========        =======
</TABLE>

      Approximately 69% of Predecessor's inventories were valued on the 
      LIFO method.  If the FIFO method of accounting had been used, 
      inventories would have been greater by approximately $45,000,000 at 
      December 31, 1996.  In 1996, reduction in LIFO inventory quantities 
      had the effect of increasing net income by approximately $600,000.

      At January 3, 1998, approximately 65% of inventories were valued on 
      the LIFO method.  Successor's inventory values were adjusted to fair 
      market value as of

                                                                   (Continued)

                                       11

<PAGE>


                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except for per share data)


      December 19, 1997.  Accordingly, LIFO inventory values as of January 
      3, 1998 approximate FIFO inventory values.

(5)   PLANT AND EQUIPMENT

      Plant and equipment is stated at cost and consisted of the following:

<TABLE>
<CAPTION>
                                                      Predecessor      Successor
                                                     Dec. 31, 1996    Jan. 3, 1998
                                                     -------------    ------------
<S>                                                  <C>              <C>
   Land                                                 $  2,794          7,113
   Buildings                                             207,909        120,542
   Equipment                                             383,118        215,156
   Plant additions in progress                            16,467         48,178
                                                      ----------        -------
    Total                                                610,288        390,989
   Accumulated depreciation                             (286,450)        (1,417)
                                                      ----------        -------
    Net plant and equipment                           $  323,838        389,572
                                                      ==========        =======
</TABLE>

      Successor costs have been established based upon internal estimates 
      and will be finalized as independent valuations are obtained.

(6)   ACCRUED LIABILITIES

      Accrued liabilities consisted of the following:

<TABLE>
<CAPTION>
                                                      Predecessor       Successor
                                                     Dec. 31, 1996     Jan. 3, 1998
                                                     -------------     ------------
<S>                                                  <C>               <C>
   Salaries and other compensation                     $  10,630         29,545
   Pension, medical and other employee
    benefit plans                                         15,672         10,454
   Advertising expense                                     3,579          3,700
   Interest expense                                        3,629          2,026
   Other                                                  27,662         34,062
                                                       ---------        -------
     Total                                             $  61,172         79,787
                                                       =========        =======
</TABLE>

                                                                   (Continued)


                                       12

<PAGE>




                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except for per share data)


(7)   DEBT

      Long-term debt consisted of the following:

<TABLE>
<CAPTION>
                                                      Predecessor      Successor
                                                     Dec. 31, 1996   Jan. 3, 1998
                                                     -------------   ------------
<S>                                                  <C>             <C>
   Senior long-term debt:
    Revolving long-term debt                           $  95,706            -
    Industrial development bonds, due 2021                10,000         10,000
    Industrial revenue bonds, due in
     installments through 2002                             2,740          2,040
                                                       ---------        -------
      Total senior long-term debt                        108,446         12,040
   Less current portion                                      700            720
                                                       ---------        -------
   Net senior long-term debt                             107,746         11,320
                                                       ---------        -------
   Subordinated long-term debt:
    6% convertible subordinated sinking fund
     debentures due 1999 to 2012                         123,558         95,126
    11.25% senior subordinated debentures due
     2002 to 2004                                         85,000            -
                                                       ---------        -------
     Total subordinated long-term debt                   208,558         95,126
   Less current portion                                    4,808            -
                                                       ---------        -------
     Net subordinated long-term debt                     203,750         95,126
                                                       ---------        -------
      Total long-term debt                             $ 311,496        106,446
                                                       =========        =======
</TABLE>

      The $10 million Industrial Development Bonds are collateralized by a 
      standby letter of credit issued by Pillowtex and bear interest at a 
      variable rate which approximates the LIBOR interbank rate (5.95% at 
      January 3, 1998).

      The 6% Convertible Subordinated Sinking Fund Debentures were 
      convertible into shares of the Predecessor Company Common Stock at a 
      conversion price of $44.25 per share.  Effective December 19, 1997, 
      the Company's Convertible Subordinated Debentures became convertible 
      into $610.20 of cash and 6.08 shares of Pillowtex Corporation Common 
      Stock for each $1,000 of aggregate principal amount.

      The carrying value of the 6% Convertible Subordinated Sinking Fund 
      Debentures was adjusted to fair market value as of December 19, 1997, 
      and a $17.4 million discount is being amortized by the Successor to 
      interest expense over the remaining life of the debentures on the 
      effective interest method.


                                                                   (Continued)


                                       13

<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except for per share data)



      At January 3, 1998, the carrying value of the Company's debt 
      approximated its fair market value.  The fair value of the 
      Convertible Subordinated Debentures was based on quoted market prices.
      
      Pillowtex's senior revolving credit and term loan facilities are 
      guaranteed by each of the domestic subsidiaries of Pillowtex 
      including the Company, and are secured by first priority liens on all 
      of the capital stock of each domestic subsidiary of Pillowtex and by 
      65% of the capital stock of Pillowtex's foreign subsidiaries.  
      Pillowtex has also granted a first priority security interest in all 
      of its presently unencumbered and future domestic assets and 
      properties and all presently unencumbered and future domestic assets 
      and properties of each of its subsidiaries.  The term loan facility 
      is subject to mandatory prepayment from all net cash proceeds of 
      asset sales and debt issuances of Pillowtex (except as specifically 
      provided), 50% of the net cash proceeds of equity issuances by 
      Pillowtex or any of its subsidiaries, and 75% of Excess Cash Flow (as 
      defined).
      
      The aggregate principal and sinking fund payments required to be made 
      on long-term debt during each of the five years subsequent to January 
      3, 1998 and thereafter are:


<TABLE>
<CAPTION>

   Year Ending                                                  Amount
   -----------                                                  ------
<S>                                                             <C>
         1998                                                   $  720
         1999                                                    5,090
         2000                                                    5,090
         2001                                                    5,165
         2002                                                    5,000
   Thereafter                                                   86,101
</TABLE>

      In connection with the acquisition of the Successor by Pillowtex as 
      discussed in Note 1, the revolving credit facility and the 11.25% 
      Senior Subordinated Debentures were repaid.


                                                                   (Continued)



                                       14

<PAGE>

                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except for per share data)

(8)   LEASE OBLIGATIONS

      The Company leases certain real estate and equipment under various 
      operating leases.  Listed below are the future minimum rental 
      payments required under these operating leases with noncancelable 
      terms in excess of one year at January 3, 1998.

<TABLE>
<CAPTION>
                                                          Real
                                                         Estate         Equipment       Total
                                                         ------         ---------       -----
<S>                                                   <C>              <C>            <C>
   1998                                                $   3,752          8,662         12,414
   1999                                                    3,017          8,313         11,330
   2000                                                    2,240          7,833         10,073
   2001                                                    2,140          6,300          8,440
   2002                                                    1,881          4,520          6,401
   Subsequent years                                        7,994          9,946         17,940
                                                       ---------         ------         ------
    Net minimum lease payments                         $  21,024         45,574         66,598
                                                       =========         ======         ======
</TABLE>

      Total rental expense for all operating leases was $22,000,000 for 
      1995, $20,600,000 for 1996, $15,600,000 for the period January 1, 
      1997 through December 18, 1997, and $700,000 for the period December 
      19, 1997 through January 3, 1998.

(9)   SHAREOWNERS' EQUITY

      In connection with the acquisition of the Predecessor by Pillowtex, 
      1,500,000 shares of $3.00 Series A Convertible Preferred Stock with 
      annual dividends of $3.00 and 12,850,520 shares of $1 par value 
      common stock were purchased and retired.  In addition, the 
      Successor's capital of 100 shares of common stock with a $.01 par 
      value are wholly-owned by Pillowtex.  The Successor's additional 
      paid-in capital of $174,905,000 represents Pillowtex's capitalization 
      of the Company on the date of acquisition.
      
      The Predecessor had an Employee Stock Option Plan under which 
      incentive or nonqualified stock options were granted at not less than 
      the fair market value of the Common Stock at the time of grant.  
      Options generally were exercisable in four equal annual installments 
      commencing one year from the date of grant and expired ten years from 
      such date.  For the years ended December 31, 1995 and 1996 and the 
      period from January 1, 1997 to December 18, 1997, respectively, 
      options to purchase 400,400, 37,500 and 17,600 shares of Common Stock 
      were awarded at a weighted-average exercise price of $22.17, $18.75 
      and $16.25, respectively.  All outstanding options were retired as part 
      of the Merger with Pillowtex and the successor has no option plans in 
      existence.

                                                                   (Continued)

      
                                       15
<PAGE>


                   FIELDCREST CANNON, INC. AND SUBSIDIARIES
                                       
                  Notes to Consolidated Financial Statements
                                       
            (Tables in thousands of dollars, except for per share data)

      The Predecessor had a Director Stock Option Plan under which an 
      annual grant of an option to purchase 2,000 shares of Common Stock 
      was awarded to each non-employee Director on the fifth business day 
      after the annual meeting of the shareowners at the fair market value 
      of the Company's Common Stock on the grant date.  Options vested when 
      awarded and expired seven years from the grant date, but no option 
      could be exercised during the six month period following its grant 
      except in the case of death or disability. For the years ended 
      December 31, 1995 and 1996 and the period from January 1, 1997 to 
      December 18, 1997, respectively, options to purchase 16,000, 14,000 
      and 14,000 shares of Common Stock were awarded at a weighted-average 
      exercise price of $22.125, $20.625 and $17.25, respectively.
      
      The Predecessor accounted for these plans in accordance with APB 
      Opinion 25.  Because the exercise price of the stock options is not 
      less than the market price of the underlying stock on the date of 
      grant, no compensation expense was recognized.  Had compensation 
      costs for the Predecessor's two Plans been determined based on the 
      fair value at the grant dates for awards under those Plans consistent 
      with the method of FASB Statement 123, the Predecessor's net income 
      (loss) and earnings (loss) per share would have been reduced to the 
      pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                                                      Jan. 1, 1997
                                                                                          to
                                                         1995             1996        Dec. 18, 1997
                                                         ----             ----        -------------
<S>                                                  <C>                  <C>         <C>
   Net income (loss):
    As reported                                      $  (15,725)          1,060          6,490
    Pro forma                                           (16,553)              6          5,513

   Basic and diluted earnings (loss) per share:
    As reported                                           (2.28)           (.38)           .26
    Pro forma                                             (2.37)           (.50)           .15
</TABLE>

      Pro forma net income (loss) and basic and diluted earnings (loss) per 
      share reflect only options granted since December 31, 1994.  Therefore, 
      the full impact of calculating the Employee Stock Option Plan's 
      compensation cost for stock options under SFAS No. 123 is not reflected 
      in the pro forma net income (loss) and basic and diluted earnings (loss) 
      per share amounts presented above because compensation cost is reflected 
      over the options' vesting period of four years and compensation cost for 
      options granted prior to January 1, 1995 is not considered.

                                                                   (Continued)

                                       16

<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     The following schedule summarizes the Predecessor's stock option plan 
     activity through December 18, 1997:

<TABLE>
<CAPTION>

                                                         Number of     Weighted Average
                                                           Shares       Exercise Price
                                                         ---------     ----------------
    <S>                                                  <C>           <C>
    Outstanding January 1, 1995                            30,000          $  18.70

    Awarded                                               416,400             22.17
    Exercised                                              (4,000)            14.16
    Canceled                                               (9,800)            22.67
                                                         --------
    Outstanding January 1, 1996                           432,600             22.16

    Awarded                                                51,500             19.26
    Exercised                                              (2,000)            20.63
    Canceled                                              (36,175)            22.36
                                                         --------
    Outstanding December 31, 1996                         445,925             21.74

    Awarded                                                31,600             16.69
    Canceled                                              (62,225)            22.38
                                                         --------
    Outstanding December 18, 1997                         415,300             21.17
                                                         ========
</TABLE>

     Options exercisable were 149,750 at December 31, 1996 and 219,975 at 
     December 18, 1997 and the weighted average exercise price of those 
     options was $21.57 and $21.25, respectively.

     The per share weighted-average fair value of stock options granted during 
     1995 was $12.43, during 1996 was $9.12 and during the period January 1, 
     1997 to December 18, 1997 was $8.12.

     The Black-Scholes option pricing method was used to calculate the fair 
     value of each option based on the following assumptions for 1995, 1996 
     and the period from January 1, 1997 to December 18, 1997, respectively; 
     risk-free interest rates 6.8%, 6.0% and 6.0%; no dividend yield for any 
     period; expected lives for all periods of 6 years; and volatility of 
     48%, 40% and 40%.

     As of December 18, 1997, the 415,300 options outstanding under the Plans 
     had exercise prices between $13.00 and $25.63 and a weighted-average 
     remaining contractual life of 6.8 years.

     On September 11, 1991, the Board of Directors approved the grant of a 
     nonqualified stock option to purchase 20,000 shares of Common Stock to 
     the Company's chief executive officer.  The per share exercise price is 
     $14.875, the quoted market value on that date.  This option became 
     exercisable on January 1, 1992, and expires on September 10, 1998.

                                                                   (Continued)

                                       17
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     The Predecessor had a Long-Term Incentive Plan ("the Plan") under which 
     senior executives may be awarded shares of Common Stock without cost to 
     the employee.  The quoted market value of the shares at the date of 
     award is accounted for as deferred compensation and is amortized over 
     the restricted period.  Awards under the Plan are vested after the 
     employee completes four years of continuous employment beginning with 
     the year for which the award is made or upon a change of control of the 
     Company.

     The following is an analysis of shares of restricted stock under the Long-
     Term Incentive Plan:

<TABLE>
<CAPTION>

                                                                                    Jan. 1, 1997
                                                                                         to
                                                             1995           1996    Dec. 18, 1997
                                                             ----           ----    -------------
   <S>                                                     <C>            <C>      <C>
    Number of shares:
      Outstanding at beginning of period                    151,111        141,146       84,875
      Awarded                                                70,000            -         15,000
      Canceled                                               (5,460)        (4,241)      (3,434)
      Issued                                                (74,505)       (52,030)     (41,693)
                                                            -------        -------      -------
      Outstanding at end of period                          141,146         84,875       54,748
                                                            -------        -------      -------
    Available for grant at end of period                    190,008        194,249      182,683
                                                            =======        =======      =======
    Quoted market value on date of grant
      for shares granted during the period                  $ 22.00            -          16.25
                                                            =======        =======      =======
</TABLE>

                                                                   (Continued)


                                       18
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     Transactions with respect to Common Stock and additional paid in capital 
     of the Predecessor during the years ended December 31, 1995 and 1996 and 
     the period January 1, 1997 to December 18, 1997 were as follows:

<TABLE>
<CAPTION>

                                                                       Additional
                                                Common Stock            Paid-in
                                           Shares         Amount     Capital Amount
                                           ------         ------     --------------
    <S>                                  <C>             <C>         <C>
    Balance December 31, 1994            12,360,252      $  12,360      216,772

    Shares issued to employee savings
      plans                                 132,034            132        2,563
    Restricted shares awarded                70,000             70          (70)
    Restricted shares canceled               (5,460)            (5)           5
    Earned compensation, restricted
      stock                                     -              -          1,684
    Director stock options exercised          4,000              4           71
                                         ----------      ---------      -------
    Balance December 31, 1995            12,560,826         12,561      221,025

    Shares issued to employee savings
      plans                                 180,309            180        2,959
    Restricted shares canceled               (4,241)            (4)        (104)
    Earned compensation, restricted
      stock                                     -              -            692
    Director stock options exercised          2,000              2           39
                                         ----------      ---------      -------
    Balance December 31, 1996            12,738,894         12,739      224,611

    Shares issued to employee savings
      plans                                  99,542            100        1,946
    Restricted shares awarded                15,000             15          229
    Restricted shares canceled               (3,434)            (4)         (72)
    Earned compensation, restricted
      stock                                     -              -            243
    Shares issued upon conversion of
      debentures                                518              1           23
                                         ----------      ---------      -------
    Balance December 18, 1997            12,850,520      $  12,851      226,980
                                         ==========      =========      =======
</TABLE>

     Total shares of Common Stock outstanding as of December 18, 1997 are 
     reduced to 9,244,120 shares by 3,606,400 shares of treasury stock 
     acquired with the acquisition of Amoskeag.  The $117,225,000 cost of the 
     treasury stock reduces total shareowners' equity.

                                                                   (Continued)


                                       19
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     There were no Common Stock transactions during the period December 19, 
     1997 to January 3, 1998.

(10) EMPLOYEE PENSION AND SAVINGS PLAN

     The Company has trusteed pension plans covering substantially all 
     employees.  The plans provide pension benefits that are based on the 
     employees' compensation and service.  The Company's policy is to fund 
     amounts required by applicable regulations.

     Pension expense amounted to $8,193,000 in 1995, $5,565,000 in 1996, 
     $2,353,000 for the period January 1, 1997 to December 18, 1997, and 
     $103,000 for the period December 19, 1997 to January 3, 1998.  Net 
     pension expense consisted of the following components:

<TABLE>
<CAPTION>

                                                          Predecessor                 Successor
                                              ------------------------------------  -------------
                                                     Year
                                                Ended December 31,   Jan. 1, 1997   Dec. 19, 1997
                                              ---------------------     through        through
                                                1995          1996   Dec. 18, 1997   Jan. 3, 1998
                                                ----          ----   -------------  -------------
    <S>                                       <C>           <C>      <C>            <C>
    Service cost (benefits earned
      during the period)                      $  6,530        8,103      6,626            288
    Interest cost on projected
      benefit obligation                        17,572       19,034     19,064            829
    Actual return on assets                    (52,465)     (33,209)   (36,811)        (1,600)
    Net amortization and
      deferral                                  34,197       11,637     13,474            586
    Special termination benefits                 2,359          -          -              -
                                              --------      -------    -------         ------
    Net pension cost                          $  8,193        5,565      2,353            103
                                              ========      =======    =======         ======
</TABLE>

     The Predecessor recognized special termination benefits from a voluntary 
     early retirement program in 1995.

                                                                   (Continued)


                                       20
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     The table below sets forth the plans' funded status:

<TABLE>
<CAPTION>

                                                 Predecessor       Successor
                                                Dec. 31, 1996    Jan. 3, 1998
                                                -------------    ------------
   <S>                                          <C>              <C>
   Projected benefit obligation:
     Vested benefits                              $  250,242        284,152
     Non-vested benefits                               7,075          6,853
                                                  ----------        -------
       Accumulated benefit obligation                257,317        291,005

   Additional amounts related to projected
     compensation levels                               7,507          6,741
                                                  ----------        -------
       Total projected benefit obligation            264,824        297,746

   Plan assets at fair value, primarily 
     publicly traded stocks and bonds                278,376        299,480
                                                  ----------        -------
   Plan assets over projected benefit 
     obligation                                       13,552          1,734
   Unrecognized net loss                              15,442            -
   Unrecognized net transition assets                   (534)           -
   Unrecognized prior service cost                     2,141            -
                                                  ----------        -------
   Net pension asset recognized in the
     Consolidated Balance Sheets                   $  30,601          1,734
                                                  ==========        =======
</TABLE>

     Assumptions used in determining the funded status of the pension plans were
     as follows:

<TABLE>
<CAPTION>

                                                 Predecessor       Successor
                                                Dec. 31, 1996    Jan. 3, 1998
                                                -------------    ------------
   <S>                                          <C>              <C>
   Discount rate                                     7.75%            7.0%
   Increase in compensation levels                   4.5 %            4.5%
   Expected long-term rate of return 
     on assets                                       9.0 %            9.0%

</TABLE>

     The Company also sponsors employee savings plans which cover 
     substantially all employees.  The Company provides a match of 70% of 
     employee contributions up to 2% of compensation and a match of 20% of 
     employee contributions for the next 2% of compensation.  The matching 
     formula may be changed yearly at the discretion of the Company.  Prior 
     to October 1, 1997, the match was contributed quarterly in Common Stock 
     of the Company.  The match from October 1, 1997 to January 3, 1998 was 
     paid in cash.  Expense of the Company match was $2,700,000 in 1995, 
     $3,100,000 in 1996, $2,700,000 for the period January 1, 1997 to 

                                                                   (Continued)


                                       21
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     December 18, 1997 and $100,000 for the period December 19, 1997 to 
     January 3, 1998.

(11) POSTRETIREMENT HEALTH CARE AND LIFE INSURANCE BENEFITS

     The Company provides medical insurance premium assistance and life 
     insurance benefits to retired employees.  The medical premium assistance 
     payments are at a fixed dollar amount based on the retiree's years of 
     service.  Essentially all of the Company's employees become eligible for 
     these benefits when they reach retirement age while working for the 
     Company.  The Company's policy is to fund the plans as benefits are paid.

     The table below sets forth the plans' combined status:

<TABLE>
<CAPTION>

                                                  Predecessor       Successor
                                                 Dec. 31, 1996    Jan. 3, 1998
                                                 -------------    ------------
    <S>                                          <C>              <C>
    Accumulated postretirement benefit
      obligation:
       Retirees                                    $  26,089          26,724
       Fully eligible active participants              7,441           7,688
       Other active participants                       4,802           4,936
                                                   ---------          ------
        Total                                         38,332          39,348

    Unrecognized net gain                                225             -
                                                   ---------          ------
    Accrued postretirement benefit cost 
      recognized in the Consolidated 
      Balance Sheets                               $  38,557          39,348
                                                   =========          ======
</TABLE>

     The discount rate used in determining the accumulated postretirement 
     benefit obligation was 7.75% as of December 31, 1996 and 7.0% as of 
     January 3, 1998.  Medical premium assistance payments are at a fixed 
     dollar amount based on the retiree's years of service and, therefore, 
     the plan is not affected by a health care cost trend rate assumption.



                                                                   (Continued)

                                       22
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     Net periodic postretirement benefit cost included the following components:

<TABLE>
<CAPTION>

                                                          Predecessor                 Successor
                                              ------------------------------------  -------------
                                                     Year
                                                Ended December 31,   Jan. 1, 1997   Dec. 19, 1997
                                              ---------------------     through        through
                                                1995         1996    Dec. 18, 1997   Jan. 3, 1998
                                                ----         ----    -------------  -------------
    <S>                                       <C>           <C>      <C>            <C>
    Service cost (benefits earned
      during the period)                       $  818          903         793            35
    Interest cost on projected
      benefit obligation                        2,945        2,748       2,628           114
    Net amortization and deferral                (171)         109          -             -
                                               ------        -----       -----           ---
    Net periodic postretirement
      benefit cost                             $3,592        3,760       3,421           149
                                               ======        =====       =====           ===
</TABLE>

(12) INCOME TAXES

     The components of income tax expense (benefit) are as follows:

<TABLE>
<CAPTION>

                                                          Predecessor                 Successor
                                              ------------------------------------  -------------
                                                     Year
                                                Ended December 31,   Jan. 1, 1997   Dec. 19, 1997
                                              ---------------------     through        through
                                                1995         1996    Dec. 18, 1997   Jan. 3, 1998
                                                ----         ----    -------------  -------------
   <S>                                      <C>            <C>      <C>            <C>

    U.S. Federal - current                   $ (5,611)      (1,582)     (11,327)         (591)
    U.S. Federal - deferred                    (3,977)       2,055       14,870           910
    State and foreign taxes -
      current                                     306          131          219           (82)
    State and foreign taxes -
      deferred                                 (2,802)        (490)          82           126
                                             --------        -----       ------           ----
                                             $(12,084)         114        3,844           363
                                             ========       ======       ======          ====
</TABLE>

                                                                    (Continued)

                                       23
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

     A reconciliation of income tax expense (benefit) computed using the U.S.
     Federal statutory income tax rate of 35% of earnings (loss) before income
     taxes to the actual provision (benefit) for income taxes follows:

<TABLE>
<CAPTION>

                                                          Predecessor                 Successor
                                              ------------------------------------  -------------
                                                     Year
                                                Ended December 31,   Jan. 1, 1997   Dec. 19, 1997
                                              ---------------------     through        through
                                                1995         1996    Dec. 18, 1997   Jan. 3, 1998
                                                ----         ----    -------------  -------------
    <S>                                       <C>           <C>      <C>            <C>
    Expected tax at U.S.
      statutory rate                          $ (9,733)       411         3,617           265
    State and foreign taxes,
      net of federal benefit                    (1,623)      (233)          196            28
    Foreign sales corporation
      benefit                                      -            -          (159)           (7)
    Equity in earnings in foreign
      subsidiary                                   -            -            78            -
    Nondeductible goodwill                         -            -            -             70
    Nondeductible meals and
      entertainment expenses                       -            -           151             7
    Tax credits                                   (543)       (36)          (46)           -
    Other                                         (185)       (28)            7            -
                                              --------       ----         -----           ---
                                              $(12,084)       114         3,844           363
                                              ========       ====         =====           ===
</TABLE>

                                                                    (Continued)


                                       24
<PAGE>


                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)




     The tax effect of temporary differences that give rise to significant
     portions of the deferred tax assets and liabilities.

<TABLE>
<CAPTION>

                                                  Predecessor       Successor
                                                 Dec. 31, 1996    Jan. 3, 1998
                                                 -------------    ------------
    <S>                                          <C>              <C>
    Net deferred tax assets:
      Accruals and allowances                      $  16,264          16,392
      Operating loss and credit carryforwards          4,973           6,657
      Other                                               -               80
                                                   ---------          ------
        Current deferred tax asset                    21,237          23,129
                                                   ---------          ------

    Accrued employee benefits                          5,400           1,347
    Accruals and allowances                            1,123           6,005
    Other                                              7,760           6,295
                                                   ---------          ------
        Noncurrent deferred tax asset                 14,283          13,647
                                                   ---------          ------

    Net deferred tax liabilities:
      Depreciable assets                                (576)           (313)
      Inventory costs and reserves                   (36,882)        (44,734)
      Other                                           (1,991)           (211)
                                                   ---------          ------
        Current deferred tax liabilities             (39,449)        (45,258)
                                                   ---------          ------
      Noncurrent deferred tax liability -
        depreciable assets                           (52,574)        (70,169)
                                                   ---------          ------

        Net deferred tax liability                 $ (56,503)        (78,651)
                                                   =========         =======
</TABLE>

                                                                    (Continued)


                                       25
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

(13) EARNINGS (LOSS) PER SHARE

     The following table reconciles the numerators and denominators of the 
     basic and diluted per share computations for the years ended December 
     31, 1995 and 1996 and the period ended December 18, 1997:

<TABLE>
<CAPTION>
                                                        Loss          Shares     Per-share
    Year ended December 31, 1995:                    (numerator)  (denominator)    amount
    -----------------------------                    -----------  -------------  ---------
    <S>                                              <C>          <C>            <C>
    Loss before preferred dividends                  $  (15,725)
    Less:  preferred dividends                           (4,500)
                                                     ----------

    Basic EPS:
      Loss available for common shareholders            (20,225)       8,860      $ (2.28)
                                                                                  =======
    Effect of dilutive securities                           -            -
                                                     ----------        -----

    Diluted EPS:
      Loss available for common shareholders
        plus assumed conversions                     $  (20,225)       8,860      $ (2.28)
                                                     ==========        =====      =======
</TABLE>

<TABLE>
<CAPTION>

                                                  Income (loss)     Shares      Per-share
    Year ended December 31, 1996:                  (numerator)   (denominator)   amount
    -----------------------------                 -------------  -------------  ---------
    <S>                                           <C>            <C>            <C>
    Income before preferred dividends               $  1,060
    Less:  preferred dividends                        (4,500)
                                                    --------
    Basic EPS:
      Loss available for common shareholders          (3,440)         9,018      $ (0.38)
                                                                                 =======
    Effect of dilutive securities                         -              -
                                                    --------          ----

    Diluted EPS:
      Loss available for common shareholders
        plus assumed conversions                    $ (3,440)         9,018      $ (0.38)
                                                    ========          =====      =======
</TABLE>

                                                                    (Continued)


                                       26
<PAGE>

                     FIELDCREST CANNON, INC. AND SUBSIDIARIES

                    Notes to Consolidated Financial Statements

            (Tables in thousands of dollars, except for per share data)

<TABLE>
<CAPTION>

                                                      Income       Shares      Per-share
    Year ended December 31, 1997:                  (numerator)  (denominator)   amount
    -----------------------------                  -----------  -------------  ---------
    <S>                                            <C>          <C>            <C>
    Income before preferred dividends               $  6,490
    Less:  preferred dividends                        (4,125)
                                                    --------
    Basic EPS:
      Income available for common shareholders         2,365         9,200       $ 0.26
                                                                                 ======
    Effect of dilutive securities:
      Stock options                                       -             61
                                                    --------         -----

    Diluted EPS:
      Income available for common shareholders
        plus assumed conversions                    $  2,365         9,261       $ 0.26
                                                    ========         =====       ======
</TABLE>

(14) QUARTERLY DATA (UNAUDITED)

     The table below sets forth the Company's quarterly information for 1996,
     the period from January 1, 1997 to December 18, 1997 and the period from
     December 19, 1997 to January 3, 1998:

<TABLE>
<CAPTION>

                                                           Predecessor                        Successor
                                         ----------------------------------------------     -------------
     1996 quarter end                     March 31     June 30     Sept. 30     Dec. 31
     ----------------                    ----------    -------     --------     -------
     <S>                                 <C>           <C>         <C>          <C>         <C>
     Net sales                           $  250,000    277,800      285,200     279,500
     Gross profit                            34,900     36,000       35,700      29,400
     Operating income                         6,100     11,000        2,900       2,400
     Net income (loss)                         (700)     2,100       (2,700)      2,400
     Basic earnings (loss) per
       share                                   (.20)       .11         (.43)        .13
     Diluted earnings (loss) per share         (.20)       .11         (.43)        .13

</TABLE>

<TABLE>
<CAPTION>

                                                                               Oct. 1 to      Dec. 19 to
     1997 Periods                         March 31     June 30     Sept. 30     Dec. 18         Jan. 3
     ------------                        ----------    -------     --------    ---------      ----------
    <S>                                 <C>           <C>         <C>         <C>            <C>
     Net sales                           $  262,900    270,800      287,000     229,500         40,000
     Gross profit                            35,800     45,400       43,900      24,600          6,600
     Operating income (loss)                  9,200     15,700       14,500     (11,600)         3,100
     Net income (loss)                        2,000      6,800        5,800      (8,100)           400
     Basic earnings (loss) per
       share                                    .10        .62          .51        (.97)
     Diluted earnings (loss) per share          .10        .55          .47        (.97)

</TABLE>

                                                                    (Continued)


                                       27


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