DH APPAREL CO INC
10-12B, 1999-12-30
Previous: NATIONAL EQUITY TRUST FORBES COMM TECH INDEX TRUST, S-6, 1999-12-30
Next: DELTA APPAREL INC, 10-12B, 1999-12-30



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                     FORM 10

                   GENERAL FORM FOR REGISTRATION OF SECURITIES
                    PURSUANT TO SECTION 12(B) OR 12(G) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                            DH Apparel Company, Inc.
                            ------------------------
             (Exact Name of Registrant as Specified in Its Charter)


                Georgia                                    58-2510086
     -------------------------------                       ----------
     (State or Other Jurisdiction of                     (IRS Employer
     Incorporation  or Organization)                   Identification No.)


   1020 Barrow Industrial Pkwy, Winder, GA                   30680
   ---------------------------------------                 ----------
   (Address  of Principal Executive Offices)              (Zip Code)


                                 (770) 867-3111
                                 --------------
              (Registrant's Telephone Number, Including Area Code)


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


      Title  of  Each  Class                    Name  of  Each Exchange on Which
      To  Be  So  Registered                     Each Class Is To Be Registered
      ----------------------                    --------------------------------

      Common Stock, par value $0.01                   American Stock Exchange
      Common  Stock Purchase Rights                   American Stock Exchange


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

     None


<PAGE>
     Except  as  otherwise  indicated  below,  the  information  required  to be
contained in this Registration Statement on Form 10 of DH Apparel Company, Inc.,
a  Georgia  corporation  ("Duck  Head"), is contained in the Form of Information
Statement  included  as Exhibit 99.1 hereto (the "Information Statement") and is
incorporated  herein  by reference from that document as specified below.  Below
is  a  list  of the items of information required by the instructions to Form 10
and  the  locations  in  the Information Statement where such information can be
found  if  not  otherwise  included  below.

ITEM  1.  BUSINESS.

          See  "Business  of  Duck  Head"  "Note  (13)  -  Operating   Segments"
               contained   in  the   Audited   Combined   Financial   Statements
               "Management's  Discussion and Analysis of Financial Condition and
               Results of  Operations - First Quarter of Fiscal Year 2000 versus
               First Quarter of Fiscal Year 1999 - Order Backlog"

ITEM  2.  FINANCIAL  INFORMATION.

          See  "Summary -- Selected  Historical  Financial  Data"  "Management's
               Discussion  and Analysis of Financial  Conditions  and Results of
               Operations"   ("MD&A")  "MD&A  --  Quantitative  and  Qualitative
               Disclosures About Market Risk"

ITEM  3.  PROPERTIES.

          See  "Business of Duck Head -- Properties"

ITEM  4.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL OWNERS AND MANAGEMENT.

          See  "Security   Ownership  of  Significant   Beneficial   Owners  and
               Management"

ITEM  5.  DIRECTORS  AND  OFFICERS.

          See  "Management  of Duck Head -- Directors"  "Management of Duck Head
               -- Executive Officers"

ITEM  6.  EXECUTIVE  COMPENSATION.

          See  "Management of Duck Head -- Management Compensation"


                                        2
<PAGE>
ITEM  7.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.

          See  "Relationships Among Duck Head, Delta Woodside and Delta Apparel"
               "Interests of Directors  and Executive  Officers in the Duck Head
               Distribution"

ITEM  8.  LEGAL  PROCEEDINGS.

          See  "Business of Duck Head -- Legal Proceedings"

ITEM  9.  MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND
          RELATED  STOCKHOLDER  MATTERS.

          See  "Trading Market" "MD&A -- Dividends and Purchases by Duck Head of
               its Own Shares"

ITEM 10.  RECENT  SALES  OF  UNREGISTERED  SECURITIES.

          See  "Description  of Duck  Head  Capital  Stock  -  Recent  Sales  of
               Unregistered Securities"

ITEM 11.  DESCRIPTION  OF  REGISTRANT'S  SECURITIES  TO  BE  REGISTERED.

          See  "Description of Duck Head Capital Stock"

ITEM 12.  INDEMNIFICATION  OF  DIRECTORS  AND  OFFICERS.

          See  "Description   of  Duck  Head  Capital  Stock  --  Limitation  on
               Liability of Directors" and "-- Indemnification of Directors"

ITEM 13.  FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA.

          See  Unaudited  Pro  Forma  Combined   Financial   Statements  Audited
               Combined  Financial   Statements   Unaudited  Condensed  Combined
               Financial Statements

ITEM 14.  CHANGES  IN  AND  DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL  DISCLOSURE.

          Not  applicable.


                                        3
<PAGE>
ITEM 15.  FINANCIAL  STATEMENTS  AND  EXHIBITS.

          (a)  Financial Statements

               See  Index to Financial Statements

               Exhibit 99.2

          (b)  Exhibits.

               2.1  Form of  Distribution  Agreement by and among Delta Woodside
                    Industries, Inc, the Company and Delta Apparel, Inc.*

               3.1  Articles of Incorporation of the Company.

               3.2  Bylaws of the Company.

               4.1  See Exhibits 3.1 and 3.2.

               4.2  Specimen  certificate for common stock,  par value $0.01 per
                    share, of the Company. *

               4.3  Form  of  Shareholder  Rights  Agreement  by and  among  the
                    Company and First Union National Bank. *

               10.1 See Exhibits 2.1 and 4.3.

               10.2 Form of Tax Sharing  Agreement  by and among Delta  Woodside
                    Industries, Inc., the Company and Delta Apparel, Inc. *

               10.3.1  Letter  dated  March  15,  1999,   from  Delta   Woodside
                    Industries, Inc. to Robert D. Rockey, Jr.

               10.3.2  Letter  dated  October  19,  1999,  from  Delta  Woodside
                    Industries, Inc. to Robert D. Rockey, Jr.

               10.4 Form of Duck Head Apparel Company, Inc. Stock Option Plan. *

               10.5 Form of Duck Head  Apparel  Company,  Inc.  Incentive  Stock
                    Award Plan. *

               10.6 Form  of  Duck   Head   Apparel   Company,   Inc.   Deferred
                    Compensation Plan. *


                                        4
<PAGE>
               21.1 Subsidiaries of the Company.*

               27.1 Financial Data Schedule for the three months ended October
                    2, 1999 (electronic filing only).

               27.2 Financial Data Schedule for the fiscal year ended July 3,
                    1999 (electronic filing only).

               99.1 Form of Information Statement of DH Apparel Company, Inc.

               99.2 Valuation and Qualifying Accounts

               *    To be provided by amendment.

                                        5
<PAGE>
                                   SIGNATURES

     Pursuant  to  the requirements of Section 12 of the Securities Exchange Act
of 1934, the registrant has duly caused this registration statement to be signed
on  its  behalf  by  the  undersigned,  thereunto  duly  authorized.


                                        DH  APPAREL  COMPANY,  INC.

Date:  December  28,  1999              By: /s/ Robert D. Rockey, Jr.
                                            -----------------------------
                                            Robert D. Rockey, Jr., Chairman,
                                            President & Chief Executive Officer


                                        6
<PAGE>
                                    EXHIBITS

2.1     Form  of  Distribution Agreement by and among Delta Woodside Industries,
        Inc,  the  Company  and  Delta  Apparel,  Inc.*

3.1     Articles  of  Incorporation  of  the  Company.

3.2     Bylaws  of  the  Company.

4.1     See  Exhibits  3.1  and  3.2.

4.2     Specimen certificate for common stock, par value $0.01 per share, of the
        Company.  *

4.3     Form  of Shareholder Rights Agreement by and among the Company and First
        Union  National  Bank.  *

10.1    See  Exhibits  2.1  and  4.3.

10.2    Form  of  Tax Sharing Agreement by and among Delta Woodside Industries,
        Inc.,  the  Company  and  Delta  Apparel,  Inc.  *

10.3.1  Letter  dated March 15, 1999, from Delta Woodside Industries, Inc. to
        Robert  D.  Rockey,  Jr.

10.3.2  Letter  dated  October 19, 1999, from Delta Woodside Industries, Inc.
        to  Robert  D.  Rockey,  Jr.

10.4    Form  of  Duck  Head  Apparel  Company,  Inc.  Stock  Option  Plan.  *

10.5    Form  of  Duck Head Apparel Company, Inc. Incentive Stock Award Plan. *

10.6    Form  of  Duck Head Apparel Company, Inc. Deferred Compensation Plan. *

21.1    Subsidiaries  of  the  Company.*

27.1    Financial Data Schedule for the three months ended October 2, 1999
        (electronic filing only).

27.2    Financial Data Schedule for the fiscal year ended July 3, 1999
        (electronic filing only).

99.1    Form  of  Information  Statement  of  DH  Apparel  Company,  Inc.

99.2    Valuation  and  Qualifying  Accounts.

*     To  be  provided  by  amendment.

                                        7
<PAGE>

                            ARTICLES OF INCORPORATION
                                       OF
                            DH APPAREL COMPANY, INC.

     The  Articles  of Incorporation of DH APPAREL COMPANY, INC. are as follows:

                                    ARTICLE I
                                 CORPORATE NAME
                                 --------------

     The  name  of  the  corporation  is  DH  APPAREL  COMPANY,  INC.  (the
"Corporation").

                                   ARTICLE II
                                CORPORATE PURPOSE
                                -----------------

     The  purpose  of  the  Corporation  is  pecuniary  gain and profit, and the
general nature of the business or businesses to be transacted shall be to engage
in  any  form  or  type  of  business  for  any  lawful  purpose or purposes not
specifically  prohibited  to corporations for profit under the laws of the State
of  Georgia  and to have all the rights, powers, privileges and immunities which
are  now or hereafter may be allowed to corporations under the laws of the State
of  Georgia.

                                   ARTICLE III
                                  CAPITAL STOCK
                                  -------------

     3.1     Authorized  Stock.  The  Corporation  shall  have  the authority to
             -----------------
issue  Two Million (2,000,000) shares of $0.01 par value preferred stock ("Blank
Preferred  Stock") and Nine Million (9,000,000) shares of $0.01 par value common
stock  ("Common  Stock").


<PAGE>
     3.2     Blank  Preferred  Stock.  The  Corporation  may  issue  the  Blank
             -----------------------
Preferred Stock in one or more classes and in one or more series within any such
class.  The  Board  of  Directors  of the Corporation (the "Board of Directors")
shall  determine the preferences, limitations and relative rights granted to and
imposed  upon  each class and series of Blank Preferred Stock in accordance with
Section  14-2-602  of  the  Georgia  Business  Corporation  Code  (the  "Code").

     3.3     Common  Stock.  Subject  to  the  provisions  of  any  issued  and
             -------------
outstanding  Blank  Preferred Stock, any issued and outstanding shares of Common
Stock shall together have unlimited voting rights and shall together be entitled
to  receive the net assets of the Corporation upon dissolution.  Notwithstanding
anything  else  contained  herein or in the provisions of any class or series of
Blank Preferred Stock to the contrary, the holders of any issued and outstanding
shares  of  Common  Stock  shall  be  entitled  to vote as a separate class with
respect  to  the  following  actions:

          (a)  Consummation  of a plan of merger or share  exchange to which the
     Corporation  is a party if the  approval  of its  shareholders  is required
     therefor under the Code;

          (b) Consummation of a sale or exchange of all or substantially  all of
     the  Corporation's  assets if the approval of its  shareholders is required
     therefor under the Code;

          (c) Any amendment to these Articles of  Incorporation or to the Bylaws
     of the  Corporation if the approval of the  shareholders of the Corporation
     is required therefor under the Code; and


                                       -2-
<PAGE>
          (d)  Any  other  action  taken  by  the  Corporation   pursuant  to  a
     shareholder   vote  to  the  extent  that  the  Code,   these  Articles  of
     Incorporation,  the Bylaws of the Corporation, or a resolution of the Board
     provides that voting or non-voting shareholders are entitled to dissent and
     obtain  payment for their  shares  pursuant  to Article 13 of the Code.  In
     addition,  each holder of any issued and outstanding shares of Common Stock
     shall have all rights with respect thereto which are provided in the Code.

                                   ARTICLE IV
                             ACTION WITHOUT MEETING
                             ----------------------

     No  action  required  or  permitted  by  the  Code  may  be  taken  by  the
shareholders  of  the  Corporation other than at a duly called and held meeting;
provided,  however,  action  may be taken upon the written consent of all of the
Corporation's  shareholders  entitled  to  vote  thereon.

                                    ARTICLE V
                        LIMITATION ON DIRECTOR LIABILITY
                        --------------------------------

     To  the fullest extent permitted by the Code (as the same may be amended or
supplemented  after  the  date  hereof), no director of the Corporation shall be
personally  liable  to  the Corporation or its shareholders for monetary damages
for  any  action  or  omission.  No  amendment,  repeal  or modification of this
Article  shall apply to or have any effect on the liability or alleged liability
of  any director of the Corporation for or with respect to any acts or omissions
of  such  director  occurring  prior  to such amendment, repeal or modification.


                                       -3-
<PAGE>
                                   ARTICLE VI
                 INITIAL REGISTERED OFFICE AND REGISTERED AGENT
                 ----------------------------------------------

     The  address  of  the  initial registered office of the Corporation is 1020
Barrow  Industrial  Parkway,  Winder,  Barrow  County,  Georgia  30680,  and the
registered  agent  at  such  address  is  K.  Scott  Grassmyer.

                                   ARTICLE VII
                                PRINCIPAL OFFICE
                                ----------------

     The  mailing  address of the initial principal office of the Corporation is
1020  Barrow  Industrial  Parkway,  Winder,  Barrow  County,  Georgia  30680.

                                  ARTICLE VIII
                         DISCHARGE OF DIRECTOR'S DUTIES
                         ------------------------------

     In  discharging the duties of their respective positions and in determining
what  is  believed  to be in the best interests of the Corporation, the Board of
Directors,  committees  of  the Board of Directors, and individual directors, in
addition  to  considering  the  effects  of any action on the Corporation or its
shareholders, may consider the interests of the employees, customers, suppliers,
and  creditors of the Corporation and its subsidiaries, the communities in which
offices  or  other  establishments  of  the Corporation and its subsidiaries are
located,  and  all  other  factors  such directors consider pertinent; provided,
however,  that  this  provision  shall  be  deemed solely to grant discretionary
authority  to  the  directors  and  shall  not  be  deemed  to  provide  to  any
constituency any right to be considered.  Without limiting the generality of the
foregoing,  when evaluating any proposed tender offer, exchange offer or plan of
merger,  consolidation, sale of assets or stock exchange, the Board of Directors
shall  consider not only the consideration being offered in relation to the then


                                       -4-
<PAGE>
current  market price for the Corporation's outstanding shares of capital stock,
but  also  in  relation to the then current value of the Corporation in a freely
negotiated  transaction  and  in relation to the Board of Directors' estimate of
the  future  value  of  the  Corporation  (including the unrealized value of its
properties  and  assets)  as an independent going concern, as well as such other
factors  as  the  Board  of  Directors  deems  relevant.

                                   ARTICLE IX
                                  INCORPORATOR
                                  ------------

     The  name  and  address of the Incorporator of the Corporation are Sara Ann
Vaughan,  600  Peachtree Street, N.E., Suite 5200, Atlanta, Georgia  30308-2216.


                              /s/ Sara  Ann  Vaughan
                              __________________________________________
                              Sara  Ann  Vaughan,  Incorporator

                                       -5-
<PAGE>



                                     BYLAWS

                                       OF

                            DH APPAREL COMPANY, INC.




                                DECEMBER 10, 1999


<PAGE>
                                     BYLAWS
                                       OF
                             DH APPAREL COMPANY, INC
                             -----------------------


                                   ARTICLE ONE
                                     OFFICES
                                     -------


     1.1     Registered  Office  and  Agent.  The Corporation shall at all times
             ------------------------------
maintain  a  registered office in the State of Georgia and a registered agent at
such  address.

     1.2     Other  Offices.  The  Corporation  may  from time to time have such
             --------------
other  offices within or outside the State of Georgia, as the Board of Directors
may  determine or as is necessary or desirable to facilitate the business of the
Corporation.

                                   ARTICLE TWO
                             SHAREHOLDERS' MEETINGS
                             ----------------------

     2.1     Annual  Meetings.  An  annual  meeting  of  shareholders  for  the
             ----------------
election  of  directors  and  for  such other matters as may be properly brought
before  the shareholders meeting shall be held on such date and at such time and
place  (within  or  outside  the State of Georgia) as shall be designated by the
Board  of  Directors  and  as  set  forth  in  the  notice  thereof.

     2.2     Special  Meetings.  Special  meetings  of  the  shareholders may be
             -----------------
called  at any time by the Chairman of the Board of Directors, the President, or
a committee of the Board of Directors that has been duly designated by the Board
of  Directors and whose powers and authority, as provided in a resolution of the
Board  of Directors or in these Bylaws, include the power to call such meetings,
and  special  meetings  may  not  be called by any other person or persons.  Any
special  meeting of the shareholders shall be held on such date and at such time
and  place (within or outside the State of Georgia) as shall be set forth in the
notice  thereof.

     2.3     Notice  of  Meetings.  Unless waived as contemplated in Section 5.2
             --------------------
or  by  attendance at the meeting (either in person or by proxy) for any purpose
other  than  to  state  at  the  beginning  of  the  meeting an objection to the
transaction  of business at such meeting, a written notice of each shareholders'
meeting  stating  the place, date and time of the meeting shall be delivered not
less  than  ten (10) days nor more than sixty (60) days before the date thereof,
either  in  person, by courier service or by mail, to each shareholder of record
entitled to vote at such meeting.  Notwithstanding anything else to the contrary
in  the  Georgia  Business  Corporation Code (the "Code"), the notice of meeting
(for  both  annual and special meetings) shall state the purpose or purposes for
which  the  meeting  is called and the specific business to be conducted at such
meeting.  When a meeting is adjourned to another time or place, unless after the
adjournment  the  Board  of  Directors fixes a new record date for the adjourned
meeting as may be required pursuant to Section 2.8, it shall not be necessary to


<PAGE>
give  any  notice  of the adjourned meeting if the date, time and place to which
the  meeting  is adjourned are announced at the meeting at which the adjournment
is  taken.

     2.4     Quorum.  At  any  meetings  of  the  shareholders, unless otherwise
             ------
provided  by  law  or  by  the Articles of Incorporation of the Corporation (the
"Articles  of  Incorporation"),  the  presence,  in  person  or by proxy, of the
holders  of  at least two-thirds (2/3) of the shares outstanding and entitled to
vote  at  such  meeting  shall  constitute  a quorum.  A shareholder who makes a
special  appearance  for  purposes  of  objecting to lack of notice or defective
notice  or  objecting  to holding the meeting or transacting the business at the
meeting  shall not be counted for purposes of determining a quorum.  If a quorum
is  not  present to organize a meeting, the meeting may be adjourned pursuant to
Section 2.8.  The shareholders present at a meeting at which a quorum is present
may  continue  to  transact business for the remainder of the meeting and at any
adjournment  of  the  meeting,  notwithstanding  the  withdrawal  of  enough
shareholders  to leave less than a quorum, unless the meeting is adjourned under
circumstances where a new record date is or must be set pursuant to Section 2.8.

     2.5     Voting  of Shares.  Except as otherwise provided by the Articles of
             -----------------
Incorporation,  each outstanding share having voting rights shall be entitled to
one  vote on each matter submitted to a vote at a meeting of the shareholders of
the  Corporation.  If  a  quorum is present, all elections of Directors shall be
determined by plurality vote and, as to all other matters, action on a matter is
approved  if the votes cast in favor of the action exceed the votes cast against
the  action,  unless and to the extent the Code, these Bylaws or the Articles of
Incorporation requires a greater number of affirmative votes.  There shall be no
cumulative  voting  for  Directors.

     2.6     Proxies.  A  shareholder  entitled  to vote pursuant to Section 2.5
             -------
may  vote  in  person  or by written proxy executed by the shareholder or by his
attorney  in fact.  A proxy shall not be valid after eleven (11) months from the
date  of  its  execution, unless a longer period is expressly stated therein.  A
proxy, unless it is irrevocable by its terms and it is coupled with an interest,
shall be revocable at will, but the revocation of a proxy shall not be effective
until  notice  thereof  has  been  given to the Secretary of the Corporation.  A
proxy  shall  not  be  revoked  by  the death or incapacity of the maker unless,
before the vote is counted or the authority is exercised, written notice of such
death  or  incapacity  is  given  to  the  Secretary  of  the  Corporation.  The
Corporation  is entitled to reject a vote, consent, waiver, proxy appointment or
proxy  revocation  if  the  Secretary  or  other  officer or agent authorized to
tabulate  the  votes, acting in good faith, has reasonable basis for doubt about
the  validity  of the signature on it or about the signatory's authority to sign
for  the  shareholder  or  about  the  faithfulness  or  completeness  of  the
reproductions  when the original has not been examined.  The Corporation and its
officer  or  agent  who  accepts  or  rejects  a  vote, consent, waiver or proxy
appointment  in  good  faith  and  in  accordance  with  Sections 14-2-722(b) or
14-2-724  of  the  Code  (or any successor provision) shall not be liable to the
shareholder  for  the  consequences  of  the  acceptance  or  rejection.

     2.7     Presiding  Officer;  Secretary.  The  Chairman  of  the  Board  of
             -------------------------------
Directors,  or in his absence the Vice Chairman of the Board of Directors, or in
his  absence  an  alternate  chairman  designated by a majority of the Directors
present,  shall preside at all shareholders' meetings.  The Secretary, or in his
absence,  an  Assistant  Secretary,  or,  in  the  absence  of the Secretary and


                                        2
<PAGE>
Assistant  Secretary,  a person whom the Chairman of such meeting shall appoint,
shall  act  as  secretary  of  the  meeting  and  keep  the  minutes  thereof.

     2.8     Adjournments.  Any  meeting  of  the shareholders, whether or not a
             ------------
quorum  is  present, may be adjourned by the holders of a majority of the voting
shares  represented at the meeting to reconvene at a specific time and place. At
any  such  reconvened  meeting  at which a quorum is represented or present, any
business may be transacted which could have been transacted at the meeting which
was  adjourned.  It  shall not be necessary to give any notice of the reconvened
meeting,  if  the  time and place of the reconvened meeting are announced at the
meeting  which  was adjourned, except that if the meeting is adjourned to a date
more  than  120  days  after  the  date  of  the original meeting, if additional
business  shall  be  scheduled  to be transacted at the adjourned meeting, or if
after  adjournment  a  new record date is set, a notice of the adjourned meeting
shall  be  given  to  each  shareholder.

     2.9     Action  by  Shareholders  Without  a  Meeting.
             ---------------------------------------------

             (a)  Any action which may be taken at a meeting of the shareholders
may  be  taken  without a meeting if one or more written approvals and consents,
setting  forth  the  action  authorized, shall be signed and dated by all of the
shareholders  entitled  to  vote on such matter as determined in Section 2.9(b).

             (b)  Unless  otherwise fixed under Sections 14-2-703 or 14-2-707 of
the  Code,  the record date for determining shareholders entitled to take action
without a meeting shall be the date the first shareholder signs the consent.  No
written consent shall be effective to take the action referred to therein unless
evidence  of  written  consent(s)  signed  by  all shareholders entitled to vote
thereon  is  delivered to the Corporation for inclusion in the minutes or filing
with  the  corporate  records  within  sixty  (60) days after the date the first
shareholder  signed  the  consent.  Unless  the  consent  provides  for  a later
effective  date, a consent delivered to the Corporation shall be effective as of
the  date  the  last  shareholder  signed  the  consent.

             (c)  A  shareholder  may revoke his written consent by delivering a
writing  to  that effect to the Corporation that is received prior to receipt by
the  Corporation of unrevoked written consents from all shareholders entitled to
vote  thereon.

     2.10     List of Shareholders.  After fixing the record date for a meeting,
              --------------------
the  Secretary  or  other  officer of the Corporation having charge of the stock
ledger  shall  prepare an alphabetical list of the names of all shareholders who
are  entitled to notice of a shareholders' meeting (showing the number and class
and  series, if any, of voting shares held by each), and such list shall be kept
open  at  the  time  and  place of the meeting and during the whole time of said
meeting  shall  be  open  to  the  examination  of  any  shareholder.  If  the
requirements  of  this  section  have  not been substantially complied with, the
meeting  shall,  on  the  reasonable  demand  of any shareholder in person or by
proxy,  be adjourned until the requirements are met.  If no such demand is made,
failure  to  comply  with  the requirements of this section shall not affect the
validity  of  any  action  taken  at  such  meeting.


                                        3
<PAGE>
     2.11     Shareholders'  Agreements.  In  addition  to  those  shareholders'
              -------------------------
agreements  authorized  by  Section  14-2-731  of  the  Code  (or  any successor
provision),  the holders of any outstanding capital stock of the Corporation may
enter into an agreement or agreements among themselves (or with the Corporation)
concerning  the  rights  and  privileges  of  the  respective  classes  of stock
(including,  without  limitation,  voting rights) and the transferability of the
capital  stock  of  the  Corporation.  To  the  extent  allowed by the Code, the
provisions  of  the  Articles  of  Incorporation  and  these  Bylaws  shall  be
interpreted  in  a  manner  consistent  with  any such shareholders' agreements.

     2.12     Inspectors.  At any time shares of the Corporation are listed on a
              ----------
national  securities  exchange or regularly traded in a market maintained by one
or  more  members of a national or affiliated securities association, in advance
of  any  meeting of shareholders, the Board of Directors may appoint inspectors,
who need not be shareholders, to act at such meeting or any adjournment thereof.
If  inspectors be not so appointed, the chairman of any such meeting may, and on
the  request of any shareholder or his proxy shall, make such appointment at the
meeting.  The  number of inspectors shall be one or three as shall be determined
by  the  Board  of  Directors,  except  that, if appointed at the meeting on the
request of one or more shareholders or proxies, the holders of a majority of the
shares  of  the Corporation present and entitled to vote shall determine whether
one  or  three inspectors are to be appointed.  No person who is a candidate for
office  shall  act  as  an  inspector.

          In  case any person appointed as an inspector fails to appear or fails
or refuses to act, the vacancy may be filled by appointment made by the Board of
Directors  in  advance of the convening of the meeting, or at the meeting by the
officer  or  person  acting  as  chairman.

          The  inspectors  shall  determine the number of shares outstanding and
the  voting  power of each, the shares represented at the meeting, the existence
of  a quorum, the authenticity, validity and effect of proxies, receive votes or
ballots,  hear  and determine all challenges and questions in any way arising in
connection  with  the right to vote, count and tabulate all votes, determine the
result,  and do such other acts as may be proper to conduct the election or vote
with  fairness  to  all  shareholders.

          The  inspectors shall perform their duties impartially, in good faith,
to the best of their ability, and as expeditiously as is practical.  If there be
three  inspectors  of  election,  the decision, act or certificate of a majority
shall  be  effective in all respects as the decision, act or certificate of all.

          On  request  of  the chairman of the meeting, or of any shareholder or
his  proxy,  the  inspectors  shall make a report in writing of any challenge or
question  or  matter  determined  by them, and execute a certificate of any fact
found  by  them.  Any  report  or  certificate made by them shall be prima facie
evidence  of  the  facts  stated  therein.

     2.13     Notification  of  Nominations.  Nominations  for  the  election of
              -----------------------------
directors  may  be made by the Board of Directors or by any shareholder entitled
to  vote for the election of directors. Any shareholder entitled to vote for the
election  of  directors  at  a  meeting  may  nominate  persons  for election as


                                        4
<PAGE>
directors  only if written notice of the intent of such shareholder to make such
nomination shall be given, either by personal delivery or by United States mail,
postage  prepaid,  to  the  Secretary of the Corporation not later than (i) with
respect to an election to be held at an annual meeting of shareholders, 120 days
prior  to  the  anniversary date of the immediately preceding annual shareholder
meeting  and (ii) with respect to an election to be held at a special meeting of
shareholders for the election of directors, the close of business on the seventh
day  following  the date on which notice of such meeting shall first be given to
shareholders.  Each  such  notice  shall  set  forth:

          (a)     the  name  and  address of the shareholder who shall intend to
     make the  nomination  and  of  the  person  or  persons  to  be  nominated;

          (b)     the  class  and  number  of  shares  held  of  record,  held
     beneficially  and represented by proxy by such shareholder as of the record
     date of the meeting (if such a date has been established)  and  as  of  the
     date of such notice, the name in which those shares are  registered,  and a
     representation that the  shareholder  intends to  appear  in  person  or by
     proxy at the meeting to nominate  the  person  or persons  specified in the
     notice;

          (c)     a  description  of  all arrangements or understandings between
     the  shareholder  and  each nominee and any other person or persons (naming
     such person  or  persons)  pursuant  to which the nomination or nominations
     are to be made  by  the  shareholder;

          (d)     such  other  information  regarding  each  nominee proposed by
     such shareholder as would have  been required  to  be  included  in a proxy
     statement  filed  pursuant  to  the  proxy  rules  of  the  Securities  and
     Exchange Commission  had each nominee been nominated,  or  intended  to  be
     nominated,  by  the  Board  of  Directors;

          (e)     the  consent in writing of each nominee to serve as a director
     of  the  Corporation  if  so  elected;  and

          (f)     such  other  information  as Duck Head may reasonably request.

          The  officer or other person presiding over the meeting as provided in
Section  2.7  of  these  Bylaws  may refuse to acknowledge the nomination of any
person  not  made  in  compliance  with  the  foregoing  procedure.


                                  ARTICLE THREE
                               BOARD OF DIRECTORS
                               ------------------

     3.1      General Powers.  The business and affairs of the Corporation shall
              --------------
be  managed  by the Board of Directors.  In addition to the powers and authority
expressly conferred upon it by these Bylaws, the Board of Directors may exercise
all such powers of the Corporation and do all such lawful acts and things as are


                                        5
<PAGE>
not  by  the  Code,  the  Articles  of Incorporation or these Bylaws directed or
required  to  be  exercised  or  done  by  the  shareholders.

     3.2     Number, Election and Term of Office.  The number of Directors shall
             -----------------------------------
be  not  less than two (2) or more than fifteen (15), the exact number to be set
by  resolution  of the Board of Directors from time to time.  Except as provided
in  Section  3.5,  the  Directors  shall be elected by the affirmative vote of a
plurality  of  the  votes  cast by the shares represented at the annual meeting.
Each  Director  (except  in  case  of  death,  resignation,  retirement,
disqualification,  or  removal) shall serve for a term ending on the date of the
annual meeting following the annual meeting at which the Director was elected or
until  his  successor  shall  have been duly elected and qualified.  No Director
need  be  a  shareholder.

     3.3     Increase  or Decrease in Number of Directors.   In the event of any
             --------------------------------------------
increase  or  decrease in the authorized number of Directors, each Director then
serving  as such shall nevertheless continue as Director until the expiration of
his  current  term,  or  his  prior  death,  retirement, removal or resignation.
Notwithstanding  any  provisions to the contrary contained herein, each Director
shall  serve  until  a  successor  is elected and qualified or until his earlier
death,  resignation  or  removal.

     3.4     Removal;  Resignation.  Any  Director  may  be  removed from office
             ---------------------
(with  or without cause) by the affirmative vote of the holders of a majority of
the  shares entitled to vote at an election of Directors.  Removal action may be
taken  at any shareholders' meeting with respect to which notice of such purpose
has  been  given,  and a removed Director's successor may be elected at the same
meeting  to  serve  the  unexpired  term.

          Any  Director may resign at any time by written notice to the Board of
Directors, the Chairman, the President or the Secretary.  Such resignation shall
take  effect  immediately  upon  receipt  thereof or at any later time specified
therein.  Unless  otherwise  specified  in  any  such notice, acceptance of such
resignation  shall  not  be  necessary  to  make  it  effective.

     3.5     Vacancies.  A  vacancy  occurring  in the Board of Directors may be
             ---------
filled  for  the  unexpired  term  and  until  the  shareholders  have elected a
successor  by  an  affirmative  vote of a majority of the Directors remaining in
office  or  by  the  sole  remaining  Director.

     3.6     Compensation.  Directors  may  receive  such compensation for their
             ------------
services  as Directors as may from time to time be fixed by vote of the Board of
Directors  or  the shareholders.  A Director may also serve the Corporation in a
capacity  other than that of Director and receive compensation, as determined by
the  Board  of  Directors,  for  services  rendered  in  that  other  capacity.

     3.7     Presiding Officer.  The Board of Directors shall appoint from among
             -----------------
its  members  a  Chairman  and a Vice Chairman of the Board.  The Chairman shall
preside  at  all  meetings  when  present.  The  Vice Chairman shall perform the
duties  of  the  Chairman  in  the  absence  of  the  Chairman.


                                        6
<PAGE>
     3.8     Committees.  The  Board of Directors shall designate a Compensation
             ----------
Committee,  an  Audit  Committee  and  any other committees it from time to time
deems  necessary  or appropriate.  Each such committee shall consist of at least
two  (2)  Directors.  The Board of Directors may designate one or more Directors
as alternate members of any committee who may replace any absent or disqualified
member  at any meeting of such committee.  In the absence or disqualification of
any  member  of such committee or committees, the members thereof present at any
meeting and not disqualified from voting, whether or not he or they constitute a
quorum,  may unanimously appoint another member of the Board of Directors to act
at  the  meeting  in  place of such absent or disqualified member, and have such
powers  as are provided in the resolution establishing such committee; provided,
however, notwithstanding anything else contained herein to the contrary, no such
committee  shall  have the power to:  (a) approve or propose to the shareholders
any  action that is required by the Code, the Articles of Incorporation or these
Bylaws  to  be  approved by the shareholders; (b) fill vacancies on the Board of
Directors  or  any of its committees; (c) amend the Articles of Incorporation or
adopt,  amend  or repeal Bylaws; or (d) approve a plan of merger (whether or not
shareholder  approval  is  required  therefor under the Code).  Unless otherwise
specifically permitted by the Board of Directors, the rules promulgated by these
Bylaws  with respect to meetings of Directors, notice, quorums, voting and other
procedures  at  such meeting shall be applicable to meetings of any committee of
the  Board  of  Directors.  Each  committee  shall  keep  regular minutes of its
proceedings  and  all action by such committee shall be reported to the Board of
Directors  at its meeting next succeeding such action.  Each committee shall fix
its  own  rules of procedure, provided that such rules are consistent with these
Bylaws,  and  shall meet where and as provided by such rules or by resolution of
the Board of Directors.  The presence of a majority of the then appointed number
of  each committee shall constitute a quorum and in every case in which a quorum
is  present  an  affirmative  vote by a majority of the members of the Committee
present  shall  be  the  act  of  the  committee.

     3.9     Fees and Compensation.  Directors may receive such compensation, if
             ---------------------
any,  for their services, and such reimbursement of expenses, as may be fixed or
determined  by  resolution  of the Board of Directors.  Nothing herein contained
shall  be construed to preclude any Director from serving the Corporation in any
other  capacity  as  an  officer,  agent,  employee  or  otherwise and receiving
compensation  for  such  services.

                                  ARTICLE FOUR
                       MEETINGS OF THE BOARD OF DIRECTORS
                       ----------------------------------

     4.1     Regular Meetings.  Regular meetings of the Board of Directors shall
             ----------------
be  held  at  such  place and at such times as the Board shall from time to time
determine  and,  if  so  determined,  no  notice  thereof  need  be  given.

     4.2     Special  Meetings.  Special  meetings of the Board of Directors may
             -----------------
be  called  by  or at the request of the Chairman of the Board of Directors, the
President,  or  at  least  two  (2)  Directors.


                                        7
<PAGE>
     4.3     Date,  Time  and  Place  of  Meetings.  A  meeting  of the Board of
             -------------------------------------
Directors  shall  be  held  on  such  date and at such time and place (within or
outside  the State of Georgia) as shall be determined in accordance with Section
4.1  and  4.2 and, in the case of a special meeting, the date, time and place of
the  meeting  shall  be  set  forth  in  the  notice  thereof.

     4.4     Notice  of Meetings.  Unless waived as contemplated in Section 5.2,
             -------------------
the  Corporation  shall  give  written  notice  to each Director of each special
meeting  of  the  Board  of  Directors  stating  the date, time and place of the
meeting.  Such  notice shall be given at least forty-eight (48) hours in advance
by  courier  service, in person or by electronic means or at least ten (10) days
in  advance  by  mail.  Attendance  by  a Director at a meeting shall constitute
waiver  of notice of such meeting, except where a Director attends a meeting for
the  express  purpose  of  objecting  at  the  beginning  of  the meeting to the
transaction  of  business  at  the  meeting.

     4.5     Quorum.  At  meetings of the Board of Directors, the presence of at
             ------
least  one half (1/2) of the Directors then in office (but not less than two (2)
Directors)  shall  be  necessary  to  constitute a quorum for the transaction of
business  at  such  meeting.

     4.6     Vote  Required  for  Action.  Except  as  otherwise provided in the
             ---------------------------
Code,  the  Articles  of Incorporation or these Bylaws, the act of a majority of
the  Directors  present  at  a  meeting at which a quorum is present at the time
shall  be  the  act  of  the  Board  of  Directors.

     4.7     Action  by  Directors  Without  a  Meeting.  Any action required or
             ------------------------------------------
permitted  to  be  taken  at  any meeting of the Board of Directors may be taken
without  a  meeting  if  a written consent thereto shall be signed by all of the
members  of  the  Board of Directors and if such written consent is delivered to
the  Corporation  for  inclusion  in  the  minutes  or filing with the corporate
records.  Such  consent shall have the same force and effect as a unanimous vote
of  the  Board  of  Directors  and  may  be evidenced by one (1) or more written
consents  describing  the  action  taken.

     4.8     Adjournments.  A  meeting of the Board of Directors (whether or not
             ------------
a  quorum is present) may be adjourned by a majority of the Directors present to
reconvene  at  a  specific  time  and  place.  It shall not be necessary to give
notice  of  the  reconvened  meeting,  other than by announcement at the meeting
which  was  adjourned.  At  any  such  reconvened  meeting  at which a quorum is
present,  any business may be transacted which could have been transacted at the
meeting  which  was  adjourned.

     4.9     Telephone  Conference Calls.  Members of the Board of Directors may
             ---------------------------
participate  in  a  meeting  thereof  by  conference  telephone  or  similar
communications  equipment  by  means of which all Directors participating in the
meeting may simultaneously hear each other during the meeting, and participation
in a meeting pursuant to this Section 4.9 shall constitute presence in person at
such  meeting.

                                  ARTICLE FIVE
                                NOTICE AND WAIVER
                                -----------------


                                        8
<PAGE>
     5.1     Procedure.  Whenever  the  Code,  the  Articles of Incorporation or
             ---------
these  Bylaws  requires  notice  to be given to any shareholder or Director, the
notice  shall  be  given  as  prescribed in Section 14-2-141 of the Code (or any
successor  provision)  and  Sections  2.3  or  4.4 hereof for any shareholder or
Director,  respectively.

     5.2     Waiver.  Whenever  any  notice  is  required  to  be  given  to any
             ------
shareholder  or  Director  by  the  Code, the Articles of Incorporation or these
Bylaws,  a  waiver  thereof  in  writing  signed  by the Director or shareholder
entitled  to  such notice or by the proxy of such shareholder, whether before or
after  the  meeting  to  which  the  waiver pertains, shall be deemed equivalent
thereto.

                                   ARTICLE SIX
                                    OFFICERS
                                    --------

     6.1     Number.  The  officers  of  the  Corporation  shall  consist of the
             ------
Chairman  of the Board of Directors, Vice Chairman of the Board of Directors (if
so  designated by resolution of the Board of Directors), a President, one (1) or
more  Vice  Presidents,  a  Secretary,  one (1) or more Assistant Secretaries, a
Treasurer,  one (1) or more Assistant Treasurers, and such other officers as may
be  as  designated  by  the  Board  of  Directors  from  time  to  time, but the
Corporation  shall not be required to have at any time any officers other than a
President,  Secretary and Treasurer.  Any two (2) or more offices may be held by
the  same  person.

     6.2     Election  and  Term.  All officers shall be elected by the Board of
             -------------------
Directors  and shall serve at the will of the Board of Directors and until their
successors  have  been  elected and have qualified or until their earlier death,
resignation,  removal,  retirement  or  disqualification.  In  addition,  the
Corporation  may  enter  into  employment  agreements  with  any  such  officer.

     6.3     Compensation.  The  compensation of all officers of the Corporation
             ------------
shall  be  fixed  by  the  Board  of  Directors.

     6.4     Removal.  The Board of Directors may remove any officer at any time
             -------
with  or  without  cause.

     6.5     Chief  Executive  Officer.  The Board of Directors may designate an
             -------------------------
officer  of the Corporation as its Chief Executive Officer.  The Chief Executive
Officer  shall  be  subject  to  the  direction  and supervision of the Board of
Directors  and  shall  have general control and supervision over the policies of
the  Corporation.

     6.6     President.  The  President  shall  be  subject to the direction and
             ---------
supervision  of the Board of Directors and (if the President is not also serving
as  the  Chief  Executive  Officer)  the  Chief  Executive Officer, have general
control  and  supervision  over the operations of the Corporation, and shall see
that  all  orders  and  resolutions  of  the Board of Directors are carried into
effect.  In  particular  he  shall:  (a) manage and administer the Corporation's
business  and  affairs  and  perform  all duties and exercise all powers usually
pertaining  to the office of President of a corporation; (b) appoint and fix the
duties  of  any  and  all  employees  and  agents of the Corporation who are not
otherwise  appointed  by the Board of Directors (and he shall have the authority


                                        9
<PAGE>
to  remove or suspend any of such employees or agents not appointed by the Board
of Directors); and (c) have the general power and authority to sign and exe-cute
in  the  name  of  and  on behalf of the Corporation, any and all agreements and
other  documents.

     6.7     Vice  President.  Each  Vice President shall have the power to sign
             ---------------
and  execute,  in  the  name  of  and  on behalf of the Corporation, any and all
agreements,  instruments and other documents.  In the absence of a resolution of
the  Board of Directors to the contrary, the several Vice Presidents, other than
those whose authority may be expressly limited, shall act, in the order of their
appointment,  in  the  place  of the President, exercising all of his powers and
performing  all  of  his  duties,  during  his absence or disability.  Each Vice
President  shall perform whatever additional duties and have whatever additional
powers  as  may  be assigned to him from time to time by the Board of Directors.

     6.8     Secretary.  The  Secretary  shall keep accurate records of the acts
             ---------
and  proceedings  of  all  meetings of shareholders, Directors and committees of
Directors.  He  shall  have  authority  to give on behalf of the Corporation all
notices required by the Code, the Articles of Incorporation or these Bylaws.  He
shall  maintain  the  books,  records,  contracts  and  other  documents  of the
Corporation.  The  Secretary  may  affix  the  corporate  seal  to  any lawfully
executed  documents  requiring it and shall sign such instruments as may require
his  signature.  The Secretary shall perform whatever additional duties and have
whatever  additional  powers  as may be assigned to him from time to time by the
Board  of  Directors.

     6.9     Treasurer.  The  Treasurer  shall,  subject  to  the  direction and
             ---------
supervision  of the Board of Directors, have custody of all funds and securities
belonging  to  the  Corporation  and shall receive, deposit or disburse the same
under  the  direction  of the Board of Directors.  The Treasurer shall keep full
and  true accounts of all receipts and disbursements and shall make such reports
on  the  same  to the Board of Directors and the President.  The Treasurer shall
perform whatever additional duties and have whatever additional powers as may be
assigned  to  him  from  time  to  time  by  the  Board  of  Directors.

     6.10     Assistant  Secretary  and  Assistant  Treasurer.  Any  Assistant
              -----------------------------------------------
Secretary  and  any Assistant Treasurer may, in the absence or disability of the
Secretary  or  the  Treasurer, respectively, perform the duties and exercise the
powers  of those offices.  Each Assistant Secretary and each Assistant Treasurer
shall  perform whatever additional duties and have whatever additional powers as
may  be  assigned  to  him  from  time  to  time  by  the  Board  of  Directors.

     6.11     Additional  Powers  and  Duties.  In  addition  to  the  foregoing
              -------------------------------
especially enumerated powers and duties, the several officers of the Corporation
shall  have  such  other  powers  and  duties  as  the Board of Directors or any
committee  of  the  Board  of  Directors  may  from  time  to  time  prescribe.


                                       10
<PAGE>
                                  ARTICLE SEVEN
                                     SHARES
                                     ------

     7.1     Issuance  of  Shares.  The  Board  of  Directors  may  increase  or
             --------------------
decrease  the  number  of  issued  and  outstanding shares of the Corporation in
accordance  with  the  Code  and  within  the  maximum amounts authorized by the
Articles  of  Incorporation.

     7.2     Share  Certificates.  The  interest  of  each  shareholder  in  the
             -------------------
Corporation  shall  be  evidenced  by a certificate or certificates representing
shares  of  the  capital stock of the Corporation which shall be in such form as
the  Board of Directors may from time to time adopt in accordance with the Code.
Share  certificates  shall be consecutively numbered and shall indicate the date
of  issuance  thereof,  and  all  such  information  shall  be  entered  on  the
Corporation's  books.  Each  share certificate shall contain such information as
is required by the Code and such further information as may be required pursuant
to  the  terms  of  the  Corporation's capital stock.  Each certificate shall be
signed  either manually or in facsimile by the President or a Vice President and
the Secretary or an Assistant Secretary and shall be sealed with the seal of the
Corporation  or  a facsimile thereof; provided, however, that if the certificate
is  signed  in  facsimile,  then it must be countersigned, either manually or by
facsimile,  by  a  transfer  agent  or  registered by a registrar other than the
Corporation  itself  or an employee of the Corporation.  In the event an officer
signs  a  share  certificate  and  thereafter  ceases  to  be  an officer of the
Corporation  before such certificate is issued, such certificate may nonetheless
be  issued  by  the Corporation with the same effect as if the person or persons
who  signed  such  certificate  still  held  such  office.

     7.3     Rights  of Corporation with Respect to Record Owners.  Prior to due
             ----------------------------------------------------
presentation  for  transfer  of its shares, the Corporation may treat the record
owner  of  the shares as the person exclusively entitled to vote such shares, to
receive  any dividend or other distribution with respect to such shares, and for
all  other  purposes,  and  the  Corporation shall not be bound to recognize any
equitable  or other claim to or interest in such shares on the part of any other
person,  whether  or  not  it  shall  have  express  or  other  notice  thereof.

     7.4     Transfers  of  Shares.  The Board of Directors shall cause suitable
             ---------------------
records  to be kept for the registry and transfer of the shares of capital stock
of  the  Corporation.  Transfers of shares shall be made upon the stock transfer
books of the Corporation (kept at the office of the transfer agent designated to
transfer  the  shares)  only  upon  direction  of  the  person  named  in  such
certificate,  or  by  an  attorney  lawfully  constituted  in writing.  Prior to
completing  a  requested  transfer,  pledge or release, the Corporation shall be
entitled  to obtain reasonable assurances that all endorsement, instructions and
other  documents  are  genuine  and  effective, that the payment of all transfer
taxes  has  been made, and that all provisions of law and procedures required by
the  Corporation's  transfer  agent  have  been  complied  with.  Before  a  new
certificate is issued, the old certificate shall be surrendered for cancellation
or, in the case of a certificate alleged to have been lost, stolen or destroyed,
the  record  owner  shall  have  complied  with  the  provisions of Section 7.5.


                                       11
<PAGE>
     7.5     Lost,  Stolen  or  Destroyed  Certificates.  Any  person claiming a
             ------------------------------------------
share  certificate  to  be  lost, stolen or destroyed shall make an affidavit or
affirmation of the fact in such manner as the Board of Directors may require and
shall,  if  the  Board  of Directors so requires, give the Corporation a bond of
indemnity  in form and amount (and with one or more sureties satisfactory to the
Board  of  Directors)  as  the  Board  of  Directors  may  require, whereupon an
appropriate  new  certificate  may  be issued in lieu of the one alleged to have
been  lost,  stolen  or  destroyed.

     7.6     Fixing  of  Record Date.  The Board of Directors may fix an advance
             -----------------------
date  as  the  record  date in order to determine the shareholders entitled to a
distribution, to notice of a shareholders' meeting, to demand a special meeting,
to  vote  or  to  take  any  other  action.

     7.7     Record  Date if None Fixed.  If no record date is fixed as provided
             --------------------------
in Section 7.6, then the record date for:  (a) determining shareholders entitled
to  notice  of  and to vote at an annual or special shareholders' meeting is the
close  of  business  on  the  day  before  the  first  notice  is  delivered  to
shareholders; (b) for determining shareholders entitled to a distribution (other
than  one  involving  a  purchase,  redemption,  or  other  acquisition  of  the
Corporation's  shares)  is  the  date  the  Board  of  Directors  authorizes the
distribution;  and (c) for any other action the consummation of which requires a
determination  of  shareholders  is  the  date  such  action  is  to  be  taken.

     7.8     Fractional  Shares  or  Scrip.  The  Corporation  shall  not  issue
             -----------------------------
fractional  shares  or  scrip  and,  in lieu thereof, shall pay in cash the fair
value  of  fractional  interests  as  determined  by  the  Board  of  Directors.

     7.9     Restrictions  on  Transfer.  The  Board  of  Directors  may  impose
             --------------------------
restrictions on the transfer of rights, to be distributed as a dividend pursuant
to  a rights agreement to which the Corporation is a party, as and to the extent
required  by  such  rights  agreement  as  amended  from  time  to  time.

                                  ARTICLE EIGHT
                     INDEMNIFICATION AND INTERESTED PARTIES
                     --------------------------------------

     8.1     Indemnification.
             ---------------

          (a)     The  Corporation  shall  indemnify  its directors and officers
(and  each  person  who  at  its request served as an officer or director of any
other  entity)  to the fullest extent permitted by Article 8, Part 5 of the Code
(or  any  successor provision); provided, however, indemnification shall only be
made upon compliance with the requirements of such statutory provisions and only
in  those  circumstances  in  which  indemnification  is  authorized under those
provisions;  provided  further,  however,  that  the  shareholders  may  approve
additional  indemnification  pursuant to Code Section 14-2-856 (or any successor
provision).

          (b)     The  Corporation may purchase and maintain insurance on behalf
of  those  persons  for  whom  it is entitled to purchase and maintain insurance
against any liability asserted against such persons and incurred by such persons
in any of the capacities specified in, or arising out of such persons' status as
described  in Section 14-2-857 of the Code (or any successor provision), whether


                                       12
<PAGE>
or  not  the  Corporation would have the power to indemnify such persons against
such  liability  under  the  laws  of  the  State  of  Georgia.

          (c)     The  Corporation  shall  pay  for  or reimburse the reasonable
expenses  incurred  by  a  director  or  officer  who is a party to a proceeding
because  he  or  she is a director or officer of the Corporation in advance of a
final  disposition  of  the proceeding if the director or officer submits to the
Secretary  of  the  Corporation  a  written  request  that  complies  with  the
requirements  of Section 14-2-853 of the Code (or any successor provision).  The
Secretary  of  the Corporation shall promptly upon receipt of such a request for
advance  of expenses advise the Board of Directors in writing that such director
or  officer  has  requested  an  advance  of  expenses.

          (d)     The indemnification and advancement of expenses provided by or
granted  pursuant  to  this  Section  8.1  shall, unless otherwise provided when
authorized  or ratified, continue as to a person who has ceased to be a director
or  officer  of  the  Corporation  and  shall inure to the benefit of the heirs,
executors,  and  administrators  of  such  a  person.  Such  indemnification and
advancement  of  expenses  provided  by  or granted pursuant to this Section 8.1
shall  be  a  contractual  right  of  the  Corporation's directors and officers.

     8.2     Interested  Directors  and  Officers.
             ------------------------------------

          (a)     No  contract or transaction between the Corporation and one or
more  of  its  directors  or  officers, or between the Corporation and any other
corporation,  partnership,  association,  or  other organization in which one or
more  of  its directors or officers are directors or officers or have a material
financial  interest,  shall  be  enjoined, set aside or give rise to an award of
damages  or other sanctions, in an action by a shareholder or by or in the right
of  the  Corporation,  on  the  grounds of an interest in the transaction of the
director  or  officer  or  any  person  with  whom  or  which he has a personal,
economic,  or  other  association,  if:

               (1)     such  transaction  is  approved  by  the  directors  in
     accordance with Section  14-2-862 of the Code (or any successor provision);

               (2)     such  transaction  is  approved  by  the shareholders  in
     accordance with Section 14-2-863 of the Code (or any successor  provision);
     or

               (3)     the  transaction,  judged  in  the  circumstances  at the
     time  of  the  commitment,  is  established  to  have  been  fair  to  the
     Corporation.

          (b)     A majority (but  not less  than  two) of all of the "qualified
directors"  (as  such  term  is  defined in Section 14-2-862 of the Code (or any
successor  provision))  on  the Board of Directors shall constitute a quorum for
purposes  of an action that complies with Section 8.2(a)(1) of these Bylaws.  An
action of the Board of Directors that otherwise complies with the Code and these
Bylaws  is  not  affected  by  the  presence  or vote of a Director who is not a
"qualified  director."

                                  ARTICLE NINE
                                  MISCELLANEOUS
                                  -------------


                                       13
<PAGE>
     9.1     Inspection  of  Books  and Records.  Except to the extent otherwise
             ----------------------------------
provided  by  the Code, the Board of Directors shall have the power to determine
which  accounts,  books  and  records  of the Corporation shall be opened to the
inspection  of shareholders and shall have the power to fix reasonable rules and
regulations  not  in  conflict  with  the  Code  for  the  inspection  thereof.

     9.2     Fiscal  Year.  The  Board  of  Directors  is  authorized to fix the
             ------------
fiscal  year  of  the Corporation and to change the same from time to time as it
deems  appropriate.  Unless  otherwise  so  determined,  the  fiscal year of the
Corporation  shall begin on the Sunday following the Saturday closest to June 30
of  each  year and end on the Saturday closest to June 30 of the following year.

     9.3     Seal.  The  seal  of the Corporation shall consist of an impression
             ----
bearing  the name of the Corporation around the perimeter and word "Seal" in the
center  thereof.  In  lieu  thereof,  the  Corporation  may use an impression or
writing bearing the words "CORPORATE SEAL," which shall also be deemed to be the
seal  of  the  Corporation.

                                   ARTICLE TEN
               BUSINESS COMBINATIONS WITH INTERESTED STOCKHOLDERS
               --------------------------------------------------

     10.1     Applicability  of  Statutes.  The Corporation elects to be covered
              ---------------------------
by  all of the requirements set forth in Sections 14-2-1131 through 14-2-1133 of
the  Code  with  respect  to business combinations with interested shareholders.

                                 ARTICLE ELEVEN
                                    AMENDMENT
                                    ---------

     11.1     Power  to  Amend  These Bylaws.  The Board of Directors shall have
              ------------------------------
power  to  alter,  amend  or  repeal  these  Bylaws  or to adopt any new bylaws;
provided,  however,  any  new  bylaws  adopted  by the Board of Directors may be
altered,  amended  or  repealed,  and  new  bylaws  may  also be adopted, by the
shareholders.  The  shareholders  may prescribe that any bylaw or bylaws adopted
by  them  shall  not  be altered, amended or repealed by the Board of Directors.

     11.2     Requisite  Vote.  Action taken by the shareholders with respect to
              ---------------
Bylaws  shall  be  taken  by an affirmative vote of at least two-thirds (2/3) of
each class of shares entitled to vote, and action by the Board of Directors with
respect  to  Bylaws shall be taken by an affirmative vote of at least two-thirds
(2/3)  of  all  Directors  then  in  office.

These  Bylaws  were  duly  adopted  by the Incorporator of the Corporation as of
December  10,  1999.


                                         /s/ K.  Scott  Grassmyer
                                         ___________________________________
                                         K.  Scott  Grassmyer,  Secretary


                                       14
<PAGE>

                                 EXHIBIT 10.3.1


                                                                March  15,  1999


Mr.  Robert  D.  Rockey,  Jr.
5000  North  Ocean  Boulevard
Myrtle  Beach,  SC  29577

Dear  Bob:

It  was good to spend Friday morning with you.  This letter will cover the items
that you, Bettis and I discussed, plus those that we had previously covered.  In
this  letter,  we  have  assumed  that  Duck  Head will be spun off to the Delta
Woodside  shareholders  on  or about July 3, 1999.  A later paragraph will cover
the  contingency  if  that  does  not  happen  for  some  reason.

You  will  join  Duck  Head Apparel Company as Chairman & CEO.  Since you worked
here  all  last  week,  we  will make your effective date of employment March 8,
1999.  Since  you  make your permanent home in Texas, we will pay you as a Texas
resident.   Your  salary  will be $500,000 per year, and we will guarantee you a
bonus  of $500,000 for performance during the first year after the spin-off.  We
will  also pay you a salary and bonus at that rate for the remainder of the 1999
fiscal  year.

The  1999  guaranteed bonus will cover the period of March 8 - July 3 (17 weeks)
and  will  be  paid  one-half now, and one-half following the end of the period.

The  2000  fiscal  year  bonus  of  $500,000  will  be paid quarterly, following
completion  of  each  fiscal  quarter.

Beginning  with the 2001 fiscal year, the bonus plan will be set by the Board of
Directors.

We  will  reimburse  you for all direct business expenses.  In addition, we will
provide  you  with  an  automobile,  an  apartment  in the area, and commutation
expenses.  The  total  of  these  additional  expenses is capped at $100,000 per
year.


<PAGE>
Mr.  Robert  D.  Rockey
Page  2
March  15,  1999


The  post  spin-off  Duck Head Apparel Company will establish an Incentive Stock
Plan that will be like the one currently in place at Delta Woodside, but adapted
to  the  new  Duck Head company.  You will be granted incentive shares valued at
$200,000 of the new Duck Head Apparel Company.  You will be able to add managers
of  the new Duck Head Apparel Company when you are ready.  Enclosed is a copy of
the  Delta  Woodside  plan,  which shows you how this works.  The Delta Woodside
plan  works on a three-year cycle.  However, in your personal situation, it will
work on a two-year basis - 30% in each year for service and 40% for performance.

The  new Duck Head Apparel Company will establish a Stock Option Plan in place -
totaling  500,000  shares.  The  plan  will  be modeled after the existing Delta
Woodside  plan.  Twenty-five  percent  of these shares will be reserved for you.
Initially,  your  participation  will  be  based  on a two-year performance goal
established by the Board of Directors of the new Duck Head Apparel Company.  You
will  determine  the  distribution  of the remaining shares among your managers.
Once earned, you will be fully vested in the shares and can exercise at any time
with  no  termination  date.

As  part of your commitment to come on board as Chairman & CEO of Duck Head, the
Board  of the new Duck Head Apparel Company will grant you an option to purchase
up  to  one  million  (1,000,000) shares of the new company for $10.00 per share
(assuming  the spun off stock is reduced by a multiple of 10 in a reverse split)
at  any  time  up to and including December 31, 1999.  The proceeds of the stock
sale  to  you  would,  of  course,  go  into  the Company to be used for general
corporate  purposes  and  would  strengthen  the  Company's  balance  sheet.

You  would  be  covered under the medical plan, which has a $200 deductible, 80%
co-pay  option,  which  should  be  comparable to your Levi coverage.  Since our
carrier  (Blue  Cross-South  Carolina), does not have PPO coverage in Texas, all
doctors you select will be considered qualified and the coverage will be at 80%.


<PAGE>
Mr.  Robert  D.  Rockey
Page  3
March  15,  1999


We  can  also  provide  the  $1,000,000  life  insurance  program.

Our  idea  on  Board composition would be you as Chair, offer the Delta Woodside
Directors  a  seat,  and  have room to add additional directors as required (new
investors,  industry  people,  etc.).

We discussed the possibility of unforseen events occurring after you have joined
the  Company,  which might prevent the spin-off from occurring.  We do not think
this  will  happen, but if it should, you would agree to run Duck Head as CEO of
the  division  rather  than as a stand-alone company.  In the event this occurs,
you  will be elected a Director of Delta Woodside.  You would participate in the
Delta  Woodside  Incentive  Stock  Plan and Stock Option Plan at the appropriate
level  if  the  spin-off  doesn't  occur  as  planned.

I believe this covers all the points we discussed.  We are excited, and ready to
get  started.

Best  regards.

                                   Sincerely  yours,


                                   /s/ E.  Erwin  Maddrey,  II
                                   President  &  CEO

EEM:hw

cc:  Ms.  J.  H.  Greer
     Mr.  B.  C.  Rainsford


<PAGE>
                                 EXHIBIT 10.3.2

                                                                October 19, 1999



Mr.  Robert  D.  Rockey,  Jr.
5000  North  Ocean  Boulevard
Myrtle  Beach,  SC  29577

Dear  Bob:

This  letter  is  an addendum to my letter of March 15, 1999, and supersedes the
paragraph  in  that  letter  that deals with the granting of an option to you to
purchase  up  to one million shares of the new Duck Head company.  The following
paragraph  replaces  the  one  in  my  letter  of  March  15,  1999:

As  part  of  your commitment to come on board as Chairman and CEO of Duck Head,
the  Board  of the new Duck Head company will grant you an option to purchase up
to  one  million  (1,000,000)  shares  of  the  new  company stock (assuming the
spun-off  stock  is  reduced  by a multiple of 10 in a reverse split) at a price
equal  to  the  average  daily  closing  stock  price  for  the six-month period
following  the  spin-off of Duck Head shares to the Delta Woodside stockholders.
The  option  will be exercisable on the final day of the six-month option period
and if not exercised, will expire.  The proceeds of the stock sale to you would,
of  course,  go  into the Company to be used for general corporate purposes, and
would  strengthen  the  Company's  balance  sheet.

All  other  paragraphs  in  the  March  15,  1999,  letter  remain  the  same.

Best  regards.

                                   Sincerely  yours,



                                   /s/ E.  Erwin  Maddrey,  II
                                   President  &  CEO

EEM:hw

cc:  Ms.  J.  H.  Greer


<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This  schedule  contains  summary  financial  information  extracted  from  the
registrant's combined financial statements for the three months ended October 2,
1999 and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           3-MOS
<FISCAL-YEAR-END>                       JUL-01-2000
<PERIOD-START>                          JUL-04-1999
<PERIOD-END>                            OCT-02-1999
<CASH>                                         373
<SECURITIES>                                     0
<RECEIVABLES>                                 9884
<ALLOWANCES>                                     0
<INVENTORY>                                  19137
<CURRENT-ASSETS>                             32903
<PP&E>                                       32182
<DEPRECIATION>                               21107
<TOTAL-ASSETS>                               43978
<CURRENT-LIABILITIES>                       108651
<BONDS>                                         31
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (93086)
<TOTAL-LIABILITY-AND-EQUITY>                 43978
<SALES>                                      16063
<TOTAL-REVENUES>                             16063
<CGS>                                        11117
<TOTAL-COSTS>                                11117
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                            2119
<INCOME-PRETAX>                              (1738)
<INCOME-TAX>                                  (162)
<INCOME-CONTINUING>                          (1576)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 (1576)
<EPS-BASIC>                                    0
<EPS-DILUTED>                                    0


</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This  schedule  contains  summary  financial  information  extracted  from  the
registrant's  combined  financial  statements for the fiscal year ended July 3,
1999  and  is  qualified  in  its  entirety  by  reference  to  such  financial
statements.
</LEGEND>
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JUL-03-1999
<PERIOD-START>                          JUN-28-1998
<PERIOD-END>                            JUL-03-1999
<CASH>                                         236
<SECURITIES>                                     0
<RECEIVABLES>                                10962
<ALLOWANCES>                                  1618
<INVENTORY>                                  24721
<CURRENT-ASSETS>                             38433
<PP&E>                                       32239
<DEPRECIATION>                               20320
<TOTAL-ASSETS>                               50352
<CURRENT-LIABILITIES>                       113146
<BONDS>                                      23236
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (91510)
<TOTAL-LIABILITY-AND-EQUITY>                 50352
<SALES>                                      70642
<TOTAL-REVENUES>                             70642
<CGS>                                        62468
<TOTAL-COSTS>                                62468
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                            8222
<INCOME-PRETAX>                             (47453)
<INCOME-TAX>                                   223
<INCOME-CONTINUING>                         (47676)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                (47676)
<EPS-BASIC>                                    0
<EPS-DILUTED>                                    0


</TABLE>

INFORMATION  STATEMENT



                         DUCK HEAD APPAREL COMPANY, INC.

                                  COMMON STOCK


     This document relates to the distribution (which this document refers to as
the  Duck  Head  distribution)  of 100% of the common stock of Duck Head Apparel
Company,  Inc.,  a  Georgia  corporation  (which this document refers to as Duck
Head),  by  Delta Woodside Industries, Inc., a South Carolina corporation (which
this  document  refers to as Delta Woodside).  Delta Woodside will make the Duck
Head  distribution  to  record  holders  of  Delta  Woodside  common stock as of
February  __, 2000 (which this document refers to as the Duck Head record date).
In  the  Duck  Head distribution, those Delta Woodside stockholders will receive
one  share  of  Duck  Head  common  stock for every ten shares of Delta Woodside
common  stock  that  they hold on that date. If you are a record holder of Delta
Woodside  common  stock  on  February  __, 2000, you will receive your Duck Head
common  shares  automatically.  You  do  not  need  to  take any further action.
Currently,  Duck  Head  expects  the Duck Head distribution to occur on or about
March  __,  2000.

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

     Before  the  Duck  Head  distribution, Duck Head will apply to The American
Stock  Exchange  to  approve  shares  of  Duck  Head's common stock for listing,
subject  to  official  notice  of issuance. If this application is not approved,
Duck  Head  expects that the Duck Head shares will trade in the over-the-counter
market.

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

     YOU  SHOULD  CAREFULLY  REVIEW  THIS  ENTIRE  DOCUMENT.  IN  REVIEWING THIS
DOCUMENT,  YOU  SHOULD  CAREFULLY  CONSIDER  THE  MATTERS  AFFECTING DUCK HEAD'S
FINANCIAL  CONDITION AND RESULTS OF OPERATIONS AND THE VALUE OF ITS COMMON STOCK
THAT  THIS  DOCUMENT  DESCRIBES  IN  DETAIL  UNDER  THE  HEADING  "RISK FACTORS"
BEGINNING  ON  PAGE  16.

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

     STOCKHOLDER  APPROVAL IS NOT REQUIRED FOR THE DUCK HEAD DISTRIBUTION OR ANY
OF THE OTHER TRANSACTIONS THAT THIS DOCUMENT DESCRIBES.  DUCK HEAD IS NOT ASKING
YOU  FOR  A  PROXY  AND  REQUESTS  THAT  YOU  NOT  SEND  ONE  TO  IT.

     This  document  is  not an offer to sell or solicitation of an offer to buy
any  securities.

     The Securities and Exchange Commission and state securities regulators have
not  approved  or disapproved these securities or determined if this document is
truthful  or complete. Any representation to the contrary is a criminal offense.

     The  date  of this document is February __,2000, and Duck Head first mailed
this  document  to  stockholders  on  February  __,  2000.


<PAGE>
                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----

QUESTIONS  AND  ANSWERS  ABOUT  THE  DUCK  HEAD  DISTRIBUTION                  3

SUMMARY                                                                        8

RISK  FACTORS                                                                 16

THE  DUCK  HEAD  DISTRIBUTION                                                 23

TRADING  MARKET                                                               34

RELATIONSHIPS  AMONG  DUCK  HEAD,  DELTA  WOODSIDE AND DELTA APPAREL          36

CAPITALIZATION                                                                41

UNAUDITED  PRO  FORMA  COMBINED  FINANCIAL  STATEMENTS                        42

MANAGEMENT'S DISCUSSION  AND  ANALYSIS  OF  FINANCIAL CONDITION
 AND  RESULTS  OF  OPERATIONS                                                 48

BUSINESS  OF  DUCK  HEAD                                                      60

MANAGEMENT  OF  DUCK  HEAD                                                    66

SECURITY  OWNERSHIP  OF  SIGNIFICANT  BENEFICIAL  OWNERS  AND
 MANAGEMENT                                                                   77

INTERESTS  OF  DIRECTORS  AND  EXECUTIVE  OFFICERS  IN  THE
 DUCK  HEAD  DISTRIBUTION                                                     83

DESCRIPTION  OF  DUCK  HEAD  CAPITAL  STOCK                                   87

2000  ANNUAL  MEETING  OF  DUCK  HEAD  STOCKHOLDERS                           96

FORWARD-LOOKING  STATEMENTS  MAY  NOT  BE  ACCURATE                           96

INDEPENDENT  AUDITORS                                                         96

ADDITIONAL  INFORMATION                                                       97

INDEX  TO  FINANCIAL  STATEMENTS                                              98

REPORT  OF  INDEPENDENT  AUDITORS                                            F-1

AUDITED COMBINED FINANCIAL STATEMENTS FOR DUCK HEAD'S THREE MOST
 RECENT  FISCAL  YEARS                                                       F-2

UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS FOR DUCK HEAD'S
 MOST  RECENTLY  ENDED  FISCAL  QUARTER                                     F-18


                                        2
<PAGE>
             QUESTIONS AND ANSWERS ABOUT THE DUCK HEAD DISTRIBUTION

     The  following  questions and answers highlight important information about
the  Duck Head distribution. For a more complete description of the terms of the
Duck Head distribution, please read this entire document and the other materials
to  which  it  refers.

     Q:   WHAT  WILL   HAPPEN  IN  THE  DUCK  HEAD   DISTRIBUTION   AND  RELATED
          TRANSACTIONS?

     A:   Delta Woodside is separating the two apparel businesses (the Duck Head
          Apparel  Company  division  and the Delta  Apparel  Company  division)
          conducted by its wholly-owned  subsidiary,  Duck Head Apparel Company,
          Inc.,  a Tennessee  corporation,  from each other and from the textile
          fabric  business  (which  this  document  refers  to  as  Delta  Mills
          Marketing  Company)  conducted by its wholly-owned  subsidiary,  Delta
          Mills, Inc., a Delaware  corporation (which this document refers to as
          Delta Mills). It will accomplish this as follows:

          -    Delta  Woodside  has created two new  wholly-owned  corporations,
               Duck Head Apparel  Company,  Inc., a Georgia  corporation  (which
               this document refers to as Duck Head), and Delta Apparel, Inc., a
               Georgia  corporation  (which  this  document  refers  to as Delta
               Apparel).

          -    The Duck Head Apparel Company business, and associated assets and
               liabilities,  will be  transferred  to Duck  Head,  and the Delta
               Apparel Company business,  and associated assets and liabilities,
               will be transferred to Delta Apparel.

          -    Delta  Woodside  will  simultaneously  distribute  all the common
               stock of Duck Head  (which  this  document  refers to as the Duck
               Head  distribution)  and all the  common  stock of Delta  Apparel
               (which this document refers to as the Delta Apparel distribution)
               to the Delta Woodside  stockholders  of record as of February __,
               2000. (This document refers to this record date for the Duck Head
               distribution  as the Duck Head record date,  and this record date
               for the Delta Apparel  distribution  as the Delta Apparel  record
               date).

          Upon  completion  of these two  distributions,  you will own shares in
          three separately traded public companies,  Delta Woodside  Industries,
          Inc., Duck Head Apparel Company, Inc. and Delta Apparel, Inc.

     Q:   WHAT WILL I RECEIVE IN THE DUCK HEAD DISTRIBUTION?

     A:   You will  receive  one share of Duck Head  common  stock for every ten
          shares  of Delta  Woodside  common  stock  that you own of  record  on
          February __, 2000, the Duck Head record date.  Simultaneously with the
          Duck  Head  distribution,  you  will  receive  in  the  Delta  Apparel
          distribution  one share of Delta  Apparel  common  stock for every ten
          shares  of Delta  Woodside  common  stock  that you own of  record  on
          February __, 2000, the Delta Apparel record date.  After the Duck Head
          distribution,  you  will  also  continue  to own the  shares  of Delta
          Woodside common stock that you owned immediately  before the Duck Head
          distribution.

     Q:   WILL I BE TAXED AS A RESULT OF THE DUCK HEAD DISTRIBUTION?

     A:   Delta  Woodside  is not at  this  time in a  position  to  inform  its
          stockholders  as to the federal  income tax  consequences  of the Duck
          Head  distribution or the Delta Apparel  distribution.  Delta Woodside
          will make a good


                                        3
<PAGE>
          faith determination,  as soon as practicable and in any event prior to
          January 31,  2001,  on the basis of all of the facts then known to it,
          and advise all of its stockholders who receive Duck Head shares in the
          Duck Head  distribution  and Delta Apparel shares in the Delta Apparel
          distribution  whether or not in Delta Woodside's opinion the Duck Head
          distribution and the Delta Apparel  distribution  should be treated as
          tax-free spin-offs under Section 355 of the Internal Revenue Code.

          Accordingly, each Delta Woodside stockholder as of the record date for
          the Duck Head  distribution  and the Delta  Apparel  distribution  may
          recognize  dividend income and possibly  capital gain on the Duck Head
          distribution  and the Delta  Apparel  distribution,  all to the extent
          described in "The Duck Head Distribution - Material Federal Income Tax
          Consequences".

     Q:   WHAT WILL DUCK HEAD'S BUSINESS BE AFTER THE DUCK HEAD DISTRIBUTION?

     A:   After the Duck Head distribution, Duck Head will continue its business
          of designing,  sourcing,  producing,  marketing and distributing boy's
          and men's  value-oriented  casual sportswear  predominantly  under the
          134-year-old nationally recognized "Duck Head" (Reg. Trademark) label.
          See information under the heading "Business of Duck Head".

     Q:   WHAT WILL DELTA WOODSIDE'S AND DELTA APPAREL'S  RESPECTIVE  BUSINESSES
          BE AFTER THE DUCK HEAD DISTRIBUTION?

     A:   After the Duck Head  distribution,  Delta Woodside will own all of the
          outstanding  stock  of  Delta  Mills,   whose  sole  business  is  the
          manufacture  and sale,  through Delta Mills  Marketing  Company,  of a
          broad range of finished  apparel fabrics  primarily to branded apparel
          manufacturers and resellers,  and private label apparel manufacturers.
          After the Duck Head  distribution and the Delta Apparel  distribution,
          Delta Woodside will have no operating  business other than Delta Mills
          Marketing Company.

          Delta  Apparel is a vertically  integrated  supplier of knit  apparel,
          particularly  T-shirts,  sportswear and fleece goods,  and sells these
          products to distributors, screen printers and private label accounts.

     Q:   WHAT DO I HAVE TO DO TO PARTICIPATE IN THE DUCK HEAD DISTRIBUTION?

     A:   Nothing. No proxy or vote is necessary for the Duck Head distribution,
          the Delta Apparel distribution or the other transactions  described in
          this  document to occur.  You do not need to, and should not,  mail in
          any  certificates  of Delta Woodside common stock to receive shares of
          Duck Head common stock in the Duck Head distribution.  Similarly,  you
          will not need to, and should not,  mail in any  certificates  of Delta
          Woodside  common stock to receive shares of Delta Apparel common stock
          in the Delta Apparel distribution.

     Q:   HOW WILL DELTA WOODSIDE DISTRIBUTE DUCK HEAD COMMON STOCK TO ME?

     A:   If you are a record  holder of Delta  Woodside  common stock as of the
          close of  business  on the Duck Head  record  date,  Delta  Woodside's
          distribution  agent will automatically send to you a stock certificate
          for the number of whole  shares of Duck Head common stock to which you
          are  entitled.  This  stock  certificate  will be  mailed to you on or
          around March __, 2000.


                                        4
<PAGE>
     Q:   WHAT IF I HOLD MY SHARES OF DELTA  WOODSIDE  COMMON  STOCK  THROUGH MY
          STOCKBROKER, BANK OR OTHER NOMINEE?

     A:   If you hold your shares of Delta  Woodside  common stock  through your
          stockbroker,  bank or other nominee, you are probably not a registered
          stockholder  of record  and your  receipt  of Duck Head  common  stock
          depends on your  arrangements  with the  stockbroker,  bank or nominee
          that holds your shares of Delta  Woodside  common stock for you.  Duck
          Head  anticipates  that  stockbrokers  and banks generally will credit
          their  customers'  accounts  with Duck Head  common  stock on or about
          March __, 2000,  but you should  confirm  that with your  stockbroker,
          bank or other nominee.

          After the Duck Head  distribution,  you may instruct your stockbroker,
          bank or other  nominee to  transfer  your  shares of Duck Head  common
          stock into your own name.

     Q:   WHAT ABOUT FRACTIONAL SHARES?

     A:   If you own ten or more  shares of Delta  Woodside  common  stock,  the
          distribution agent will send to you a stock certificate for all of the
          whole  shares of Duck  Head  common  stock  that you are  entitled  to
          receive in the Duck Head  distribution,  and your  account  with Delta
          Woodside's  distribution  agent will be credited  with any  fractional
          share of Duck Head common  stock that you would  otherwise be entitled
          to receive in the Duck Head distribution. Promptly after the Duck Head
          distribution,  the  distribution  agent  will  aggregate  and sell all
          fractional  shares, and will send to you your portion of the cash sale
          proceeds (less any brokerage commissions).

          If you own fewer than ten shares of Delta Woodside  common stock,  you
          will receive cash instead of your fractional share of Duck Head common
          stock.  Promptly after the Duck Head  distribution,  the  distribution
          agent will distribute to those registered  stockholders the portion of
          the cash sale  proceeds  (less any brokerage  commissions)  that those
          holders are entitled to receive.

          No interest will be paid on any cash distributed in lieu of fractional
          shares.  None of Delta Woodside,  Duck Head or the distribution  agent
          guarantees  any minimum sale price for the  fractional  shares of Duck
          Head common stock.

     Q:   ON  WHICH  EXCHANGE  WILL  SHARES  OF DUCK  HEAD  COMMON  STOCK  TRADE
          IMMEDIATELY AFTER THE DUCK HEAD DISTRIBUTION?

     A:   Before  the  Duck  Head  distribution,  Duck  Head  will  apply to The
          American  Stock Exchange to approve shares of Duck Head's common stock
          for  listing,   subject  to  official  notice  of  issuance.  If  this
          application  is not  approved,  Duck Head  expects  that the Duck Head
          shares will trade in the over-the-counter market.

     Q:   WHEN WILL I BE ABLE TO BUY AND SELL DUCK HEAD COMMON SHARES?

          A:  Regular  trading in Duck Head common stock is expected to begin on
          or  about  March  --,  2000.   Duck  Head   expects,   however,   that
          "when-issued"  trading for Duck Head common stock will develop  before
          the Duck Head  distribution  date, which is expected to be on or about
          March__, 2000.

          "When-issued"  trading  means  that you may trade  shares of Duck Head
          common stock  before the Duck Head  distribution  date.  "When-issued"
          trading  reflects the value at which the market  expects the shares of
          Duck Head common stock to trade


                                        5
<PAGE>
          after the Duck Head distribution. If "when-issued" trading develops in
          shares of Duck Head common  stock,  you may buy and sell those  shares
          before the Duck Head distribution date. None of these trades, however,
          will settle until after the Duck Head distribution  date, when regular
          trading  in Duck  Head  common  stock  has  begun.  If the  Duck  Head
          distribution  does not occur, all  "when-issued"  trading will be null
          and void.

     Q:   WHAT WILL HAPPEN TO THE LISTING OF DELTA WOODSIDE  COMMON STOCK ON THE
          NEW YORK STOCK EXCHANGE AFTER THE DUCK HEAD DISTRIBUTION?

     A:   Delta Woodside expects that, following the Duck Head distribution, The
          New York  Stock  Exchange  will  continue  to list the Delta  Woodside
          common  stock under the symbol  "DLW".  You will not receive new share
          certificates  for Delta Woodside common stock,  nor will the Duck Head
          distribution  change  the  number of shares of Delta  Woodside  common
          stock that you own.

     Q:   HOW WILL I BE ABLE TO BUY AND SELL DELTA WOODSIDE  COMMON STOCK BEFORE
          THE DUCK HEAD DISTRIBUTION DATE?

     A:   Delta  Woodside  has advised Duck Head that it expects that its common
          stock  will  continue  to trade on the New York  Stock  Exchange  on a
          regular  basis  through  the Duck  Head  distribution  date  under the
          current symbol "DLW".  Any shares of Delta Woodside  common stock sold
          on a regular  basis in the  period  between  the date that is two days
          before the Duck Head record date and the Duck Head  distribution  date
          (i.e.,  between February __ and March __, 2000) will be accompanied by
          an  attached  "due bill"  representing  Duck Head  common  stock to be
          distributed in the Duck Head distribution.

          Additionally,  Delta  Woodside  has advised  Duck Head that it expects
          that  "ex-distribution"  trading for Delta Woodside  common stock will
          develop before the Duck Head  distribution  date and the Delta Apparel
          distribution date.  "Ex-distribution" trading means that you may trade
          shares of Delta  Woodside  common stock before the  completion  of the
          Duck Head  distribution and the Delta Apparel  distribution,  but on a
          basis that  reflects the value at which the market  expects the shares
          of  Delta  Woodside   common  stock  to  trade  after  the  Duck  Head
          distribution and the Delta Apparel distribution.

          If  "ex-distribution"  trading  develops  in shares of Delta  Woodside
          common  stock,  you may buy and sell those shares before the Duck Head
          distribution  date and the Delta Apparel  distribution date on The New
          York Stock  Exchange under the symbol  "DLWwi".  None of these trades,
          however,  will settle until after the Duck Head  distribution date and
          the Delta Apparel  distribution  date,  when regular  trading in Delta
          Woodside  common stock has begun. If the Duck Head  distribution  does
          not  occur or the  Delta  Apparel  distribution  does not  occur,  all
          "ex-distribution" trading will be null and void.

     Q:   WHAT WILL BE THE  RELATIONSHIP  BETWEEN DUCK HEAD,  DELTA WOODSIDE AND
          DELTA APPAREL AFTER THE DUCK HEAD DISTRIBUTION?

     A:   Duck Head,  Delta  Woodside  and Delta  Apparel  will be  independent,
          separate,  publicly owned companies. After the Duck Head distribution,
          Delta Woodside will not own any of Duck Head's common stock.  Seven of
          Duck Head's initial  directors  will also be Delta Woodside  directors
          after  the  Duck  Head  distribution.  Seven  of Duck  Head's  initial
          directors  will also be Delta  Apparel  directors  after the Duck Head
          distribution.  In connection  with the Duck Head  distribution,  Delta
          Woodside,  Duck Head and Delta Apparel are entering into agreements to
          govern their  relationship  after the Duck Head distribution and after
          the  Delta  Apparel   distribution.   This  document  describes  these
          agreements and ongoing relationships in detail on pages 36-40.


                                        6
<PAGE>
     Q:   WHOM SHOULD I CALL WITH QUESTIONS ABOUT THE DUCK HEAD DISTRIBUTION?

     A:   If you have questions about the Duck Head  distribution or the related
          transactions or if you would like  additional  copies of this document
          or any other  materials  to which  this  document  refers,  you should
          contact:

                                   David  R.  Palmer,  Controller
                                   Delta  Woodside  Industries,  Inc.
                                   233  N.  Main  Street
                                   Greenville,  SC  29601
                                   Telephone  No.:  (864)232-8301


                                        7
<PAGE>
                                     SUMMARY


     The  following  is  a  brief  summary  of  the  matters  that this document
addresses.  This  summary  does  not  contain  all  of  the  information that is
important  to  you  as  a  recipient  of  Duck  Head shares. For a more complete
description  of  the Duck Head distribution and related transactions, you should
read  this  entire  document  and  the  other  materials  to  which  it  refers.

DUCK  HEAD

         Duck Head is a Georgia corporation with its principal executive offices
located  at  1020  Barrow  Industrial  Parkway, Winder, Georgia 30680 (telephone
number:  (770)  867-3111).  Duck Head designs, produces, markets and distributes
boy's  and  men's  value-oriented  casual  sportswear  predominantly  under  the
134-year-old  nationally  recognized  "Duck  Head" (Reg. Trademark) label.  Duck
Head's  collections are centered around its core khaki trouser.  Duck Head sells
its apparel primarily in the Southeastern United States to national and regional
department  store  chains  and  large specialty apparel retailers.  In addition,
Duck  Head operates 24 retail apparel outlet stores that sell primarily closeout
and  irregular  "Duck  Head"  products.  Duck  Head also licenses the use of the
"Duck  Head" trademark for the manufacture and sale of certain apparel items and
accessories.  Duck  Head  has  operations  in  9  states  and Costa Rica, and at
October  2,  1999  had  approximately  500  employees.

THE  DUCK  HEAD  DISTRIBUTION

     The  following  is  a brief summary of the principal terms of the Duck Head
distribution.

DISTRIBUTING COMPANY

               Delta   Woodside   Industries,   Inc.   Before   the  Duck   Head
               distribution,  the Delta Woodside  common stock trades on The New
               York Stock Exchange  under the symbol "DLW".  After the Duck Head
               distribution,  Delta  Woodside's  common  stock will  continue to
               trade under the symbol "DLW" and Delta  Woodside will not own any
               shares of Duck Head common stock.

PRIMARY  PURPOSES OF
THE  DUCK  HEAD DISTRIBUTION

               The board of directors  and  management  of Delta  Woodside  have
               concluded  that  separating  the  Duck  Head  and  Delta  Apparel
               businesses  from the Delta Mills  Marketing  Company  business by
               means of the  distribution of shares of Duck Head common stock to
               Delta Woodside stockholders, and the simultaneous distribution of
               shares  of  Delta   Apparel   common  stock  to  Delta   Woodside
               stockholders  is in the best  interests of Delta  Woodside,  Duck
               Head,  Delta  Apparel and the Delta  Woodside  stockholders.  The
               Delta  Woodside  board of directors and  management  believe that
               this  separation  Will further the  following  objectives,  among
               others, and thereby enhance stockholder value:

               (a)  Permit  the  grant  of  equity  incentives  to the  separate
                    management of each business,  which  incentives would not be
                    affected  by  the  results  of  the  other  businesses  and,
                    therefore,  would have excellent  potential to align closely
                    the  interests  of  that   management   with  those  of  the
                    stockholders;


                                        8
<PAGE>
               (b)  Permit  the  elimination  of  certain   existing   corporate
                    overhead  expenses  that  result  from the  current  need to
                    coordinate the operations of three distinct  businesses that
                    have separate modes of operation and markets;

               (c)  Eliminate the complaints of certain customers of Delta Mills
                    Marketing  Company (which, as a supplier to those customers,
                    has access to certain of their competitive information) that
                    a competitor of theirs (Duck Head Apparel  Company) is under
                    common management with Delta Mills Marketing Company;

               (d)  Permit each business to obtain, when needed, the best equity
                    and debt  financing  possible  without being affected by the
                    operational results of the other businesses;

               (e)  Permit each  business to establish  long-range  plans geared
                    toward the expected cyclicality,  competitive conditions and
                    market trends in its own line of business, unaffected by the
                    markets, needs and constraints of the other businesses;

               (f)  Promote a more streamlined  management structure for each of
                    the three  businesses,  better  able to  respond  quickly to
                    customer and market demands; and

               (g)  Permit the value of each of the three  divisions  to be more
                    accurately  reflected in the equity market by separating the
                    results of each business from the other two businesses.

SECURITIES  TO  BE  DISTRIBUTED

               All of the  outstanding  shares of Duck Head common stock will be
               distributed  to  Delta  Woodside  stockholders  of  record  as of
               February  __,  2000.  Based  on the  number  of  shares  of Delta
               Woodside  common stock  outstanding as of January __ 2000 and the
               Duck Head  distribution  ratio of one Duck Head common  share for
               every ten Delta  Woodside  common  shares,  Delta  Woodside  will
               distribute  approximately  2,386,000  shares of Duck Head  common
               stock  to  Delta  Woodside  stockholders.  After  the  Duck  Head
               distribution,   Duck   Head   will   have   approximately   2,500
               stockholders of record.

DUCK HEAD DISTRIBUTION RATIO

               You will  receive one share of Duck Head  common  stock for every
               ten shares of Delta Woodside  common stock that you own as of the
               close of business on February __, 2000.


                                        9
<PAGE>
DUCK  HEAD  RECORD  DATE

               February __, 2000 (5:00 p.m., Eastern time).

DUCK  HEAD  DISTRIBUTION  DATE

               March  __,  2000  (4:59  p.m.,  Eastern  time).  On the Duck Head
               distribution  date,  Delta  Woodside's  distribution  agent  will
               credit the shares of Duck Head common stock that you will receive
               in the Duck Head  distribution  to your account or to the account
               of your  stockbroker,  bank  or  other  nominee  if you are not a
               registered stockholder of record.

DISTRIBUTION  AGENT

               Before  the Duck Head  distribution  date,  Delta  Woodside  will
               appoint First Union  National  Bank,  Delta  Woodside's  transfer
               agent, as its distribution agent for the Duck Head distribution.

TRADING  MARKET

               Because  Duck Head has been a  wholly-owned  subsidiary  of Delta
               Woodside,  there has been no trading  market for Duck Head common
               stock. Before the Duck Head distribution, Duck Head will apply to
               The  American  Stock  Exchange  to approve  shares of Duck Head's
               common stock for listing, subject to official notice of issuance.
               If this  application is not approved,  Duck Head expects that the
               Duck Head shares will trade in the over-the-counter  market. Duck
               Head expects  that a  "when-issued"  trading  market will develop
               before the Duck Head distribution date.

MATERIAL FEDERAL INCOME TAX
CONSEQUENCES.

               Delta  Woodside  is not at this time in a position  to inform its
               stockholders  as to the federal  income tax  consequences  of the
               Duck Head distribution or the Delta Apparel  distribution.  Delta
               Woodside  will  make a  good  faith  determination,  as  soon  as
               practicable  and in any event prior to January 31,  2001,  on the
               basis of all of the facts then known to it, and advise all of its
               stockholders  who  receive  Duck  Head  shares  in the Duck  Head
               distribution  and  Delta  Apparel  shares  in the  Delta  Apparel
               distribution  whether or not in Delta Woodside's opinion the Duck
               Head  distribution and the Delta Apparel  distribution  should be
               treated as tax-free  spin-offs  under Section 355 of the Internal
               Revenue Code.

               Accordingly,  each Delta  Woodside  stockholder  as of the record
               date  for  the  Duck  Head  distribution  and the  Delta  Apparel
               distribution  may recognize  dividend income and possibly capital
               gain  on  the  Duck  Head  distribution  and  the  Delta  Apparel
               distribution,  all to the  extent  described  in "The  Duck  Head
               Distribution - Material Federal Income Tax Consequences".

RISK FACTORS

               You should  carefully  consider the matters  discussed  under the
               section of this document entitled "Risk Factors".

FRACTIONAL  SHARE TREATMENT

               If you own ten or more shares of Delta Woodside common stock, the
               distribution agent will send to you a stock certificate for


                                       10
<PAGE>
               all of the whole  shares of Duck Head  common  stock that you are
               entitled  to  receive  in the Duck  Head  distribution,  and your
               account with Delta Woodside's distribution agent will be credited
               with any  fractional  share of Duck Head  common  stock  that you
               would   otherwise  be  entitled  to  receive  in  the  Duck  Head
               distribution.  Promptly  after  the Duck Head  distribution,  the
               distribution agent will aggregate and sell all fractional shares,
               and will send to you your portion of the cash sale proceeds (less
               any brokerage  commissions).  If you own fewer than ten shares of
               Delta  Woodside  common  stock,  you will receive cash instead of
               your fractional  share of Duck Head common stock.  Promptly after
               the  Duck  Head   distribution,   the  distribution   agent  will
               distribute to those  registered  stockholders  the portion of the
               cash sale proceeds  (less any brokerage  commissions)  that those
               holders are entitled to receive.  No interest will be paid on any
               cash  distributed  in lieu of  fractional  shares.  None of Delta
               Woodside,  Duck Head or the  distribution  agent  guarantees  any
               minimum sale price for the fractional  shares of Duck Head common
               stock.

RELATIONSHIP WITH DELTA WOODSIDE
AND DELTA APPAREL AFTER THE
DUCK HEAD DISTRIBUTION

               Duck Head has entered into a  distribution  agreement  with Delta
               Woodside and Delta  Apparel  dated as of January __,  2000.  Duck
               Head will also  enter  into a tax  sharing  agreement  with Delta
               Woodside   and  Delta   Apparel   on  or  before  the  Duck  Head
               distribution  date. These are described on pages 36 to 40 of this
               document.


                                       11
<PAGE>
SELECTED  HISTORICAL  FINANCIAL  DATA

     The  selected financial data of Duck Head set forth below should be read in
conjunction  with Duck Head's combined financial statements, including the notes
to  those  statements,  which  are  at  pages  F-1 to F-22 of this document, and
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations",  which  begins on page 48 of this document.  The combined financial
statements  of  Duck  Head  include the operations and accounts of the Duck Head
Apparel  Company division, which consists of operations and accounts included in
various  subsidiaries  of  Delta Woodside.  The combined statement of operations
data  for  the  years  ended  July  1,  1995 and June 29, 1996, and the combined
balance  sheet  data  as  of  July 1, 1995, June 29, 1996 and June 28, 1997, are
derived  from  unaudited  combined  financial  statements  not  included in this
document.  The  combined  statement  of operations data for the years ended June
28, 1997, June 27, 1998 and July 3, 1999, and the combined balance sheet data as
of  June  27,  1998  and  July  3,  1999, are derived from, and are qualified by
reference  to,  Duck  Head's  audited  combined  financial  statements  included
elsewhere in this document.  The financial information as of October 2, 1999 and
September  26, 1998 and for the three months ended October 2, 1999 and September
26,  1998  has  been  derived  from Duck Head's unaudited financial information.
Duck  Head  did  not  operate  as  a  stand alone company for any of the periods
presented.  In  the  opinion  of management, the unaudited financial information
has  been  prepared  on  a  basis  consistent  with  the annual audited combined
financial  statements  that  appear  elsewhere in this document, and include all
adjustments,  consisting  of  only normal recurring adjustments, necessary for a
fair  statement  of  the  financial position and results of operations for those
unaudited periods.  Historical results are not necessarily indicative of results
to  be  expected  in  the  future.


                                       12
<PAGE>
<TABLE>
<CAPTION>
SELECTED  FINANCIAL  DATA
                                                          Fiscal  Year  Ended                     Three  Months  Ended
                                      -------------------------------------------------------  ---------------------------
                                        July 3,     June 27,   June 28,   June 29,   July 1,   October 2,   September 26,
                                      -----------  ----------  ---------  ---------  --------  -----------  --------------
                                         1999         1998       1997       1996       1995       1999           1998
                                      -----------  ----------  ---------  ---------  --------  -----------  --------------
                                                            (In  thousands)                         (In thousands)
STATEMENT OF
OPERATIONS DATA:
<S>                                   <C>          <C>         <C>        <C>        <C>       <C>          <C>

Net Sales                             $   70,642      83,953     79,642     68,881    73,441       16,063          21,891

Cost of goods sold                       (62,468)    (57,088)   (53,391)   (84,397)  (49,822)     (11,117)        (14,876)

Selling, general and administrative
expenses                                 (34,005)    (28,980)   (25,224)   (26,778)  (24,785)      (5,332)         (6,165)

Impairment charges                       (13,650)        ---       (400)     5,312     7,000          ---             ---

Other income (expense)                       250         864        667       (897)     (157)         767             694
                                      -----------  ----------  ---------  ---------  --------  -----------  --------------
Operating income(loss)                   (39,231)     (1,251)     1,294    (37,879)    5,677          381           1,544

Interest expense, net                     (8,222)     (6,951)    (6,183)    (5,988)   (4,645)      (2,119)         (1,674)

Income (loss) before taxes               (47,453)     (8,202)    (4,889)   (43,867)    1,032       (1,738)           (130)

Income tax expense (benefit)                 223        (306)      (427)     1,015     1,389         (162)            (74)
                                      -----------  ----------  ---------  ---------  --------  -----------  --------------
Net loss                              $  (47,676)     (7,896)    (4,462)   (44,882)     (357)      (1,576)            (56)
                                      ===========  ==========  =========  =========  ========  ===========  ==============

BALANCE SHEET DATA (AT PERIOD
END):

Working capital (deficit)             $  (74,713)    (44,376)   (11,830)   (16,810)   37,387      (75,748)        (31,573)

Total assets                              50,352      77,350     78,131     64,975   119,842       43,978          39,213

Total long-term debt                      23,236      29,701     52,277     31,917    31,809       23,209          23,236

Divisional deficit                       (91,510)    (43,834)   (35,545)   (64,606)  (11,392)     (93,086)        (59,444)
</TABLE>


                                       13
<PAGE>
SUMMARY  PRO  FORMA  FINANCIAL  DATA

     The unaudited pro forma financial data set forth below are derived from the
unaudited  pro  forma  combined financial statements of Duck Head at and for the
three  month  period  ended  October 2, 1999 and for the year ended July 3, 1999
that  are  set  forth  under the heading "Unaudited Pro Forma Combined Financial
Statements"  and  give  effect  to the transactions described in that section of
this  document  as  if  those  transactions had occurred, in the case of the pro
forma  balance  sheet, on the date of that balance sheet and, in the case of the
pro  forma  statements  of  operations  at the beginning of the fiscal year that
ended  July  3,  1999.

     Duck  Head  has  provided the unaudited pro forma financial data to you for
informational  purposes  only.  You should not construe them to be indicative of
the  results  of  operations  or  financial  position  of  Duck  Head  had  the
transactions  referred  to  above  been  consummated  on the dates given.  Those
financial  statements also do not project the results of operations or financial
position for any future period or date.  You should read these pro forma data in
conjunction  with  the  information found under the heading "Unaudited Pro Forma
Combined  Financial  Statements"  and  the combined financial statements of Duck
Head  and the related notes as of July 3, 1999 and June 27, 1998 and for each of
the  three  years  in the period ended July 3, 1999, and as of and for the three
month  period  ended  October  2,  1999,  included on pages 42-47 and F-1- F-22,
respectively.


                                       14
<PAGE>
<TABLE>
<CAPTION>
                                                     FISCAL YEAR     THREE MONTHS
                                                        ENDED            ENDED
                                                     JULY 3, 1999   OCTOBER 2,1999
                                                    --------------  ---------------
                                                     (DOLLARS IN THOUSANDS, EXCEPT
                                                          PER SHARE AMOUNTS)
<S>                                                 <C>             <C>
STATEMENT OF OPERATIONS DATA:

Net Sales                                           $      70,642           16,063

Cost of goods sold                                        (62,468)         (11,117)

Selling, general and administrative expenses              (34,603)          (5,418)

Impairment charges                                        (13,650)             ---

Other income                                                1,027              767
                                                    --------------  ---------------
Operating income(loss)                                    (39,052)             295

Interest expense, net                                        (871)            (408)
                                                    --------------  ---------------
Loss before income taxes                                  (39,923)            (113)

Income taxes                                                 (223)             ---
                                                    --------------  ---------------
Net loss                                            $     (40,146)            (113)
                                                    ==============  ===============
Basic and diluted net loss per share                $      (16.83)           (0.05)
                                                    ==============  ===============
Weighted average shares outstanding used in basic
and diluted per share calculation (a)                   2,386,000        2,386,000
                                                    ==============  ===============

BALANCE SHEET DATA

Working capital                                                      $      22,555

Total assets                                                                41,204

Total long-term debt                                                         5,342

Stockholders' equity                                                        23,084
<FN>
- -----------------------------------------------------------------------------------
(a)  Weighted-average shares outstanding were determined assuming a distribution of
one  share  of Duck Head common stock for every ten shares of Delta Woodside common
stock  owned  on  the  record  date.  The  weighted-average  shares  do not include
securities  that  would  be  anti-dilutive  for  each  of  the  periods  presented.
</TABLE>


                                       15
<PAGE>
                                  RISK FACTORS

     In  addition to all other information in this document, you should read and
carefully  consider  the  following  risk  factors  which may affect Duck Head's
financial  condition  or  results  of  operations and/or the value of its common
stock.

     The  following  discussion  contains  various "forward-looking statements".
Please  refer  to  "Forward-Looking  Statements  May  Not  Be  Accurate"  for  a
description  of  the  uncertainties  and  risks  associated with forward-looking
statements.

THE  DUCK  HEAD DISTRIBUTION AND THE DELTA APPAREL DISTRIBUTION MAY, FOR FEDERAL
INCOME  TAX  PURPOSES,  BE  TAXABLE  TO  THE  DELTA  WOODSIDE  STOCKHOLDERS.

     Delta Woodside is not at this time in a position to inform its stockholders
as  to  the federal income tax consequences of the Duck Head distribution or the
Delta  Apparel  distribution.  Delta  Woodside  will  make  a  good  faith
determination,  as  soon  as  practicable  and in any event prior to January 31,
2001,  on  the basis of all of the facts then known to it, and advise all of its
stockholders  who  receive  Duck  Head  shares in the Duck Head distribution and
Delta  Apparel  shares in the Delta Apparel distribution whether or not in Delta
Woodside's opinion the Duck Head distribution and the Delta Apparel distribution
should  be  treated  as  tax-free  spin-offs  under  Section 355 of the Internal
Revenue  Code.

     Accordingly,  each Delta Woodside stockholder as of the record date for the
Duck Head distribution and the Delta Apparel distribution may recognize dividend
income  and  possibly  capital  gain on the Duck Head distribution and the Delta
Apparel  distribution,  all  to  the  extent  described  in  "The  Duck  Head
Distribution  -  Material  Federal  Income  Tax  Consequences".

DUCK  HEAD  HAS HAD SIGNIFICANT OPERATING LOSSES AND USED SIGNIFICANT AMOUNTS OF
CASH  IN  ITS OPERATIONS DURING THE LAST TWO YEARS AND THESE LOSSES AND THIS USE
OF  CASH  MAY  CONTINUE.

     Duck  Head  had  operating losses of $39.2 million in the fiscal year ended
July  3,  1999,  and  $1.3 million in the fiscal year ended June 27, 1998.  Duck
Head  had  operating income of $0.4 million in the three months ended October 2,
1999.

     Net cash used in operating activities by Duck Head was $16.0 million in the
1999  fiscal  year  and  $5.8 million in the 1998 fiscal year.  During the first
quarter  of  the 2000 fiscal year, Duck Head generated $3.3 million of cash from
operations.

     Duck  Head  believes  that  it  is  implementing  programs that will reduce
operating expenses and provide for better asset management and that its business
strategy  will  provide  Duck  Head  with better future results, but there is no
certainty  that  these programs or that Duck Head's strategy will be successful.

     Duck  Head's  financial condition would be materially adversely affected by
significant  operating  losses or the significant use of cash by its operations.

IN THE PAST, DUCK HEAD'S NEEDS FOR CASH HAVE GENERALLY BEEN MET BY ADVANCES FROM
DELTA  WOODSIDE.  AFTER  THE  DUCK HEAD DISTRIBUTION, DUCK HEAD WILL BE ENTIRELY
DEPENDENT  ON  ITS  OWN  OPERATIONS  AND  THIRD  PARTY  LENDERS TO OBTAIN NEEDED
FINANCING.

     After  the  Duck  Head  distribution,  Duck  Head  will  no longer have any
affiliation  with  the  Delta  Mills Marketing Company textile business of Delta
Woodside's  subsidiary,  Delta  Mills, or the apparel business of Delta Apparel.
This  affiliation  has historically benefited Duck Head by Delta Mills Marketing
Company  being  a  source  of  needed  funds  and  by  Delta Woodside as a whole
providing  a  broader  base  for  obtaining  bank  financing.


                                       16
<PAGE>
     Prior  to  the Duck Head distribution, when the Duck Head operations needed
funds for operations or capital expenditures, it received those funds from Delta
Woodside,  which in turn received most of its funds from the positive cash flows
generated by Delta Mills Marketing Company.  During the three fiscal years ended
July  3,  1999, Duck Head used an aggregate of $26.1 million of cash provided by
Delta  Woodside  (of  which  $21.7  million  was  used  to pay interest to Delta
Woodside on the affiliated debt owed by the Duck Head Apparel Company division).
During  the  fiscal  quarter  ended  October  2,  1999, Duck Head generated $3.3
million  of  cash from operations and reduced the balance of the affiliated debt
to  Delta Woodside by $3.1 million.  Both the cash generated from operations and
the  reduction  in  affiliated  debt  was  after  the  effect of $2.0 million in
interest  charges  on  debt  owed  to  Delta  Woodside.

     The  Duck  Head  operation  has  also historically benefited from financing
obtained  by  Delta  Woodside.  This financing has been obtained on the basis of
more  than  just  the  operations of Duck Head.  Lenders to Duck Head as a stand
alone  company will not be able to take advantage of the diversification of risk
provided  by  lending  to  Delta  Woodside  which  had  more than one operation.

DUCK  HEAD'S  REVOLVING  CREDIT FACILITY PROVIDES BORROWING AVAILABILITY THAT IS
TWICE  THE  AMOUNT  THAT  DUCK  HEAD  PROJECTS WILL BE ITS PEAK BORROWING NEEDS.

     Duck Head expects that its peak borrowing needs will be in its third fiscal
quarter  and  that  during  that  quarter  it  may need to draw or set aside for
letters of credit an aggregate of approximately $7.5 million under its revolving
credit facility for working capital purposes and letters of credit.   Forty-five
percent  of  the  face  amount of outstanding documentary letters of credit will
reduce  the  amount  available  under  the revolving credit facility for working
capital  loans.

     Based  on  these  expectations,  Duck  Head  believes  that its $15 million
revolving  credit  facility  should  be  sufficient  to  satisfy its foreseeable
working  capital  needs.  Any  material  deterioration in Duck Head's results of
operations,  however, may result in Duck Head losing its ability to borrow under
its revolving credit facility or may cause the borrowing availability under that
facility  not  to  be  sufficient  for  Duck  Head's  needs.

DUCK  HEAD'S  RECENT  TREND  OF  SALES  DECLINES  MAY  NOT  BE  REVERSED.

     Since  the  beginning  of  fiscal  year  1999,  Duck  Head  has experienced
significant  declines  in  its sales.  There have been several reasons for these
declines.  The reasons include the loss of key customers, the reduction of sales
of  tops  and  fashion  items  as  Duck  Head concentrates on its core products,
reductions  in  the  number  of  stores  in  which  Duck Head products are sold,
inadequate  product focus and poor service.  While Duck Head believes that it is
implementing  a  strategy  that  will  reverse  this  trend,  Duck  Head  may be
unsuccessful  in this regard, because success of the strategy depends heavily on
customers'  willingness  to  purchase  Duck  Head's  products.

DUCK  HEAD  HAS  RECENTLY LOST SEVERAL KEY CUSTOMERS AND MAY LOSE ADDITIONAL KEY
CUSTOMERS  IN  THE  FUTURE.

     During  fiscal year 1999, Duck Head lost three key customers.  One customer
closed  down,  another  merged  into  another  company  and the third elected to
discontinue  brands,  such as the Duck Head brand, that are prominently featured
by  certain  of  that  customer's competitors.  See "Management's Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operations".

     Similar  or other factors could lead to the loss of additional customers or
the  decrease  of orders from existing customers.  The decision of a customer to
cease  or  diminish  purchasing  product  from Duck Head can be based on factors
within  the  control  of  Duck  Head,  such  as product quality, product mix and
service  quality,  and  on  factors  outside  the  control of Duck Head, such as
changes  in  the customer's management, acquisition of the customer or financial
troubles  of  the  customer.


                                       17
<PAGE>
ONE  CUSTOMER  ACCOUNTS  FOR  OVER  20%  OF DUCK HEAD'S NET SALES.  FIVE OF DUCK
HEAD'S  CUSTOMERS  ACCOUNT  FOR MORE THAN 40% OF ITS NET SALES.  THE LOSS OF ANY
KEY  CUSTOMER  COULD  ADVERSELY  AFFECT  DUCK  HEAD.

     During  the  three  months ended October 2, 1999 and the fiscal years 1999,
1998 and 1997, approximately 24%, 24%, 21% and 17%, respectively, of Duck Head's
sales were to J. C. Penney, Inc.  No other customer accounted for 10% or more of
Duck Head's sales during any of those periods.  The loss of J.C. Penney, Inc. as
a customer, or a significant reduction in its purchases from Duck Head, may have
a  material  adverse  effect  on  Duck  Head's  business.

     During  the  three  months ended October 2, 1999 and the fiscal years 1999,
1998 and 1997, approximately 47%, 46%, 45% and 41%, respectively, of Duck Head's
sales were made to Duck Head's five largest customers.  The loss by Duck Head of
any  of  these customers, or a significant reduction in purchases from Duck Head
by  any  of these customers, could have a material adverse effect on Duck Head's
business.

     One  of Duck Head=s significant customers, accounting for 8% of both fiscal
year  1999  sales  and  fiscal  year  2000  first  quarter  sales,  is currently
undergoing  major  management changes.  Due to these key management changes, the
customer's  business  strategy may change as well.  Duck Head does not know what
this  customer's  future  strategies  may  be  concerning  national and regional
brands.

THE  MARKET  TREND  OF  NATIONAL  RETAILERS FOCUSING MORE OF THEIR PURCHASING ON
BRANDS  WITH  A  NATIONAL  EXPOSURE  MAY  ADVERSELY  AFFECT  DUCK  HEAD.

     Duck  Head sells its apparel primarily in eleven states in the Southeastern
United  States  (Alabama,  Arkansas,  Florida,  Georgia,  Kentucky,  Louisiana,
Mississippi,  North  Carolina, South Carolina, Tennessee and Virginia) where its
trademarks  are most well known.  At October 2, 1999, approximately 1,275 of the
approximately  1,725 retail stores in which Duck Head products are displayed are
located  in  these  eleven  states.

     In  recent  years,  there  has  been  a  significant  consolidation  among
department  store  retailers.  This  has  led to more purchasing being done at a
national  level  by  department  store retailers and to those retailers focusing
more  of  their purchasing on brands with a national exposure and not on brands,
such  as  Duck  Head,  with  more  of  a  regional  concentration.

     One  important  aspect  of Duck Head's strategy is to develop a significant
presence  outside  of  the  Southeastern  United  States.  Duck Head can give no
assurance,  however,  that  it  will  be  able  successfully  to  implement this
strategy.  The development by Duck Head of a significant presence in areas where
it  has  not  historically sold much of its product will depend primarily on the
willingness  of national retailers to provide Duck Head with store space to sell
Duck  Head  products  and then on the willingness of consumers to purchase those
products.

DUCK  HEAD  FACES  INTENSE COMPETITION IN ITS MARKETS, AND DUCK HEAD'S FINANCIAL
RESOURCES  ARE  NOT  AS  GREAT  AS  SEVERAL  OF  ITS  COMPETITORS.

     The domestic apparel industry is highly competitive.  In part because there
are  low  economic  barriers to entry into the apparel manufacturing business, a
large  number  of  domestic  and  foreign  manufacturers supply apparel into the
United  States market, none of which dominates the market for any of Duck Head's
product  lines  but  many  of which have a much more significant market presence
than  does  Duck  Head.

     Some  of Duck Head's competitors also have substantially greater financial,
marketing,  personnel  and other resources than does Duck Head.  This may enable
Duck  Head's  competitors  to  compete  more  aggressively than can Duck Head in
pricing,  marketing  and  other respects, to react more quickly to market trends
and  to  better  weather  market  downturns.


                                       18
<PAGE>
THERE  MAY BE LITTLE INSTITUTIONAL INTEREST, RESEARCH COVERAGE OR TRADING VOLUME
IN  THE  DUCK HEAD SHARES BECAUSE OF DUCK HEAD'S SIZE.  IN ADDITION, AT THE TIME
OF  THE  DUCK  HEAD DISTRIBUTION A LARGE PERCENTAGE OF THE OUTSTANDING DUCK HEAD
SHARES  WILL  BE  HELD BY A FEW INSTITUTIONAL INVESTORS WHO WILL BE FREE TO SELL
THEIR  DUCK HEAD SHARES AT ANY TIME.  FURTHERMORE, ROBERT D. ROCKEY, JR. HAS THE
RIGHT  TO  ACQUIRE  UP  TO  1,000,000  DUCK  HEAD  SHARES  SIX  MONTHS  FROM THE
DISTRIBUTION  DATE.  THESE  FACTORS  COULD HAVE A MAJOR DEPRESSIVE EFFECT ON THE
MARKET  PRICE  OF  THE  DUCK  HEAD  SHARES  FOR AN INDETERMINATE PERIOD OF TIME.

     Various investment banking firms have informed Delta Woodside and Duck Head
that  public  companies  with  relatively  small  market  capitalizations  have
difficulty  generating  institutional  interest,  research  coverage  or trading
volume,  which  illiquidity  can  translate into  price discounts as compared to
industry peers or to the shares' true value.  Duck Head believes that the market
will perceive it to have a relatively small market capitalization.  In addition,
some  of  Delta Woodside's stockholders who receive Duck Head shares in the Duck
Head  distribution  may wish to dispose of those shares because they do not meet
the  stockholders'  investment  objectives  regardless  of  the shares' value or
prospects.  Furthermore,  Robert  D.  Rockey, Jr. has the right to acquire up to
1,000,000  Duck  Head  shares  from  Duck  Head  six  months after the Duck Head
distribution.  Coupled  with  Duck  Head's  history  of  operating losses, these
factors  could  lead  to  Duck  Head's  shares  trading  at  prices  that  are
significantly  lower  than  Duck  Head's  estimate  of  their  inherent  value.

     As  of  the  Duck  Head  distribution date, Duck Head will have outstanding
approximately  2,386,000  shares  of common stock.  Duck Head believes that over
69.7%  of  this stock will be beneficially owned by persons who beneficially own
more  than  5%  of  the outstanding shares of Duck Head common stock and related
individuals,  and that of this approximately 32.5% of the outstanding stock will
be  beneficially owned by institutional investors.  Sales of substantial amounts
of  Duck Head common stock in the public market after the Duck Head distribution
by  any  of  these  large holders could adversely affect the market price of the
common  stock.

POLITICAL  UNCERTAINTY  IN  COSTA  RICA  COULD  ADVERSELY  AFFECT  DUCK  HEAD.

     Duck  Head's primary manufacturing facility is located in Costa Rica.  Duck
Head  might  be  adversely  affected if economic or legal changes occur in Costa
Rica  that  affect  the  way  in  which  Duck Head conducts its business in that
country.

DUCK  HEAD'S  RESULTS  COULD  BE  ADVERSELY  AFFECTED BY U.S. TRADE REGULATIONS.

     The  North  American Free Trade Agreement (which this document refers to as
"NAFTA"),  became effective on January 1, 1994 and has created a free-trade zone
among  Canada,  Mexico  and  the United States.  NAFTA contains a rule of origin
requirement that products be processed in one of the three countries in order to
benefit  from  the  agreement.  NAFTA  has phased out all trade restrictions and
tariffs  among the three countries on apparel products competitive with those of
Duck  Head.  At  this  time,  most of Duck Head's internal production of apparel
occurs  outside  of  the NAFTA territory.  Therefore, Duck Head is not obtaining
the  advantages  that  NAFTA  provides  for  manufacturing facilities in Mexico.

DUCK  HEAD  IS  HIGHLY  DEPENDENT  ON  ITS  TRADEMARKS.

     Duck  Head relies heavily on the strength of its trademarks.  Virtually all
of  Duck  Head's  products are sold under the Duck Head brand.  Duck Head has in
the  past  and  may in the future be required to expend significant resources to
protect  these trademarks.  The loss or limitation of the exclusive right to use
its  trademarks  could  adversely  affect  Duck  Head's  sales  and  results  of
operations.


                                       19
<PAGE>
A  LOSS  OF  KEY MANAGEMENT PERSONNEL, PARTICULARLY ROBERT D. ROCKEY, JR., COULD
ADVERSELY  AFFECT  DUCK  HEAD.

     Duck  Head's success depends upon the talents and efforts of a small number
of  key  management  personnel,  particularly  Robert  D. Rockey, Jr. (Chairman,
President  and  Chief Executive Officer of Duck Head).  The loss or interruption
of the services of these executives could have a material adverse effect on Duck
Head.  Duck Head has no assurance that it would be able to find replacements for
its key management with equivalent skills or experience in a timely manner or at
all.

DUCK  HEAD'S  RESULTS  WILL  LIKELY  BE  CYCLICAL.

     Duck Head and the U.S. apparel industry are sensitive to the business cycle
of  the  national  economy.  Moreover,  the  popularity,  supply  and demand for
particular  apparel products can change significantly from year to year based on
prevailing  fashion  trends  and  other  factors.

     Reflecting  the  cyclical  nature  of  the  apparel  industry, many apparel
producers  tend  to  increase  capacity  during years in which sales are strong.
These  increases  in  capacity tend to accelerate a general economic downturn in
apparel  markets.

     These  factors have contributed historically to fluctuations in Duck Head's
results  of  operations  and  these  fluctuations  are  expected to occur in the
future.  Duck  Head  may  be  unable  to  compete  successfully  in any industry
downturn.

DUCK  HEAD  DEPENDS  ON  OUTSIDE  PRODUCTION  FOR  MORE  THAN  ONE-HALF  OF  ITS
PRODUCTION.

     Duck  Head currently manufactures less than one-half of its products in its
leased  Costa  Rican  facility, and purchases its remaining product from outside
suppliers, many of which perform their manufacturing in other foreign countries.
Any shortage of supply or significant price increases from Duck Head's suppliers
could  adversely  affect  Duck  Head's  results  of  operations.

DUCK  HEAD  MAY  BE  ADVERSELY  AFFECTED  BY  THE  AMOUNT  OF  ITS INDEBTEDNESS.

     As  of  October  2,  1999, on a pro forma basis, after giving effect to the
Duck  Head  distribution,  Duck  Head's  total  indebtedness  would  have  been
approximately  $6.4  million,  and  total  stockholders'  equity would have been
approximately  $23.1  million, resulting in a pro forma ratio of total long-term
debt  (including  current  maturities of long-term debt) to total capitalization
(including  current  maturities  of  long-term debt)  of 21.8%.  In addition, at
that  date  and after giving effect to the Duck Head distribution, approximately
$15 million of additional borrowing capacity would have been available (pursuant
to  the  borrowing  base  formula)  under  Duck  Head's  credit  agreement.

     Duck  Head  anticipates that its borrowing needs will be seasonal, with its
greatest  borrowing  needs  to be in the third fiscal quarter.  Duck Head is not
certain  that  the  borrowing  availability  under  its credit agreement will be
sufficient  to  satisfy  its borrowing needs, particularly during the periods of
greatest  need.

The  level  of  Duck Head's indebtedness could have important consequences, such
as:

     (i)  a  substantial  portion  of  Duck  Head's cash  flow  from  operations
     will be dedicated  to the payment of indebtedness, which  will  reduce  the
     funds  available to  Duck  Head  for  operations  and  related  purposes;

     (ii)  Duck Head may be more highly leveraged than  some of its competitors,
     which may  place  Duck  Head  at a relative competitive disadvantage, could
     limit  Duck  Head's  business  opportunities  and  make  Duck  Head  more
     vulnerable  to  changes  in  the  industry  and  economic  conditions;  and


                                       20
<PAGE>
     (iii)  Duck Head's borrowings under its credit agreement will bear interest
     at variable rates, which could result in higher  interest  expense  in  the
     event of an increase  in  interest  rates.

     Duck  Head  believes, based on current circumstances, that Duck Head's cash
flow,  together  with  available  borrowings under its credit agreement, will be
sufficient to permit Duck Head to meet its operating expenses and to service its
debt  requirements  as  they become due for the foreseeable future.  Significant
assumptions  underlie this belief, however, including, among other matters, that
Duck Head will succeed in implementing its business strategy and that there will
be  no  material  adverse  developments  in  the  business,  markets,  operating
performance,  liquidity  or  capital  requirements  of Duck Head.  Actual future
results  will  be dependent to a large degree on a number of factors beyond Duck
Head's  control.  If Duck Head is unable to service its indebtedness, it will be
required  to  adopt  alternative  strategies,  which may include actions such as
reducing  or  delaying  capital  expenditures,  selling assets, restructuring or
refinancing  its  indebtedness  or seeking additional equity capital.  Duck Head
may  not  be  able  to  implement  any  of  these  strategies.

DUCK  HEAD'S CREDIT AGREEMENT WILL IMPOSE RESTRICTIONS THAT, IF BREACHED BY DUCK
HEAD,  MAY  PREVENT  IT  FROM  BORROWING  UNDER  ITS  REVOLVING CREDIT FACILITY.

     Duck  Head's  credit  agreement will contain covenants that restrict, among
other  things,  the  ability  of  Duck  Head  and  its  subsidiaries  to  incur
indebtedness, create liens, consolidate, merge, sell assets or make investments.
The credit agreement also will contain customary representations and warranties,
funding  conditions  and  events  of  default.

     A  breach  of one or more covenants or any other event of default under the
Duck  Head  credit  agreement  could  result  in  an acceleration of Duck Head's
obligations  under  that  agreement, in the foreclosure on any assets subject to
liens  in  favor  of the credit agreement's lenders and in the inability of Duck
Head  to  borrow  additional  amounts  under  the  credit  agreement.

DUCK  HEAD  WILL  PAY  NO  DIVIDENDS  FOR  THE  FORESEEABLE  FUTURE.

     Duck  Head  anticipates  that  it will pay no dividends to you or its other
stockholders for the foreseeable future.  Duck Head's credit agreement also will
limit  Duck  Head's  ability to pay dividends.  See "Management's Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operations - Dividends and
Purchases  by  Duck  Head  of  its  Own  Stock".

AFTER  THE DUCK HEAD DISTRIBUTION, DUCK HEAD WILL BE REQUIRED TO PERFORM VARIOUS
ADMINISTRATIVE  FUNCTIONS THAT WERE PREVIOUSLY PROVIDED BY DELTA WOODSIDE AND AS
TO  WHICH  DUCK  HEAD  DOES  NOT  HAVE  EXTENSIVE  EXPERIENCE.

     Duck  Head  has  historically  relied  upon  Delta  Woodside  corporate
headquarters  for administrative services in areas including financial planning,
SEC  reporting, employee benefits, stockholder services, insurance, treasury and
tax.  After  the  Duck  Head  distribution,  Duck  Head  will be responsible for
performing  these  administrative  functions.  Duck Head does not have extensive
experience  in  performing  these  functions  on  its  own.

DUCK  HEAD  MAY  BE  RESPONSIBLE  FOR  ANY  HISTORICAL  TAX LIABILITIES OF DELTA
WOODSIDE  AND  DELTA  APPAREL  THAT DELTA WOODSIDE OR DELTA APPAREL IS UNABLE TO
PAY.

     Prior  to  the Duck Head distribution, Duck Head has been a member of Delta
Woodside's consolidated group for federal income tax purposes.  Each member of a
consolidated  group  is liable for the federal income tax liability of the other
members  of  the group.  After the Duck Head distribution, Duck Head, along with
Delta  Woodside  and  Delta  Apparel, will continue to be liable for these Delta
Woodside  liabilities  that  were  incurred  for  periods  before  the Duck Head
distribution.


                                       21
<PAGE>
     Duck  Head,  Delta Woodside and Delta Apparel will enter into a tax sharing
agreement.  This  agreement generally will seek to allocate consolidated federal
income  tax liabilities to Delta Woodside for all periods prior to the Duck Head
distribution.  Under  this  agreement,  Delta Woodside generally will retain the
authority  to file returns, respond to inquiries and conduct proceedings on Duck
Head's  behalf with respect to consolidated federal income tax returns for years
beginning  before  the Duck Head distribution.  These arrangements may result in
conflicts  of  interest  among  Duck Head, Delta Woodside and Delta Apparel.  In
addition,  if  Delta  Woodside  becomes unable to satisfy any of its liabilities
respecting  any  period  prior to the Duck Head distribution, Duck Head could be
responsible  for  satisfying  them,  notwithstanding  the tax sharing agreement.

DUCK  HEAD'S  PRINCIPAL  STOCKHOLDERS  WILL  EXERT  SUBSTANTIAL  INFLUENCE.

     As  of  the  Duck  Head  record date, three members of Duck Head's board of
directors  and related individuals had the voting power in Delta Woodside shares
that,  immediately after the Duck Head distribution, will result in voting power
with  respect  to approximately 37.3% of the outstanding Duck Head common stock.
These  individuals  will exert substantial influence with respect to all matters
submitted  to  a  vote  of  stockholders,  including  elections  of  Duck Head's
directors.

DUCK  HEAD IS NOT CERTAIN THAT ALL THIRD PARTIES WITH WHICH IT CONDUCTS BUSINESS
WILL  SUCCESSFULLY  ADDRESS  THE  YEAR 2000 COMPUTER PROBLEM BY THE END OF 1999.

     Duck  Head  believes  that  it  has  addressed  the year 2000 problem as it
affects the software and business systems that are critical to its business.  If
third  parties  with whom Duck Head interfaces are unsuccessful in their efforts
to  address  the year 2000 problem, however, Duck Head could experience business
interruptions  that  could  have  a  material  adverse effect on its operations.
These  failures  could also require substantial time, effort and expenditures on
the  part  of  Duck  Head.

VARIOUS  RESTRICTIONS  AND AGREEMENTS COULD HINDER ANY ATTEMPT BY A THIRD PERSON
TO  CHANGE  CONTROL  OF  DUCK  HEAD.

     Prior  to  the  Duck  Head distribution, Duck Head will enter into a rights
agreement  providing  for  the  issuance  of  rights that will cause substantial
dilution  to  any  person  or  group of persons that acquires 20% or more of the
outstanding Duck Head common shares without the rights having been redeemed.  In
addition, Duck Head's articles of incorporation and bylaws and the Official Code
of Georgia contain provisions that could delay or prevent a change in control of
Duck  Head  in  a  transaction that is not approved by its board of directors or
that  is  on a leveraged basis or otherwise.  These include provisions requiring
advance  notification  of  stockholder  nominations for director and stockholder
proposals,  setting  forth  additional  factors to be considered by the board of
directors  in  evaluating  extraordinary  transactions,  prohibiting  cumulative
voting, limiting business combinations with stockholders that have a significant
beneficial  ownership  in  Duck  Head  shares, and prohibiting stockholders from
calling  a  special  meeting  or  taking  action by written consent in lieu of a
stockholders'  meeting.  Moreover,  Duck  Head's  board  of  directors  has  the
authority,  without  further action by the stockholders, to set the terms of and
to  issue  preferred  stock.  Issuing preferred stock could adversely affect the
voting  power  of  the  owners  of Duck Head common stock, including the loss of
voting  control  to  others.

     Duck  Head's  credit agreement also includes restrictions on the ability of
Duck  Head  to  pay  dividends  and  make  share repurchases.  See "Management's
Discussion  and  Analysis  of  Financial  Condition  and Results of Operations -
Dividends  and  Purchases  by  Duck  Head  of  its  Own  Stock".

     All  of  these  provisions  could  deter  or  prevent  an  acquiror that is
interested  in  acquiring Duck Head on a leveraged basis or otherwise from doing
so.  You  can  find  more  information on these provisions under the portions of
this  documents  found  under  the  headings  "Description  of Duck Head Capital
Stock".


                                       22
<PAGE>
                           THE DUCK HEAD DISTRIBUTION

PARTIES  TO  THE  DISTRIBUTION  AGREEMENT

     Delta  Woodside
     ---------------

     Delta Woodside is a South Carolina corporation with its principal executive
offices  located at 233 North Main Street, Suite 200, Greenville, South Carolina
29601  (telephone  number:  864-232-8301).

     Prior  to  the  Duck  Head distribution, Delta Woodside had three operating
divisions:  Delta  Mills  Marketing Company, Duck Head Apparel Company and Delta
Apparel  Company.

     -    Delta Mills Marketing  Company  produces a range of cotton,  synthetic
          and blended  finished and unfinished  woven products that are sold for
          the  ultimate  production  of  apparel,  home  furnishings  and  other
          products.  After the Duck  Head  distribution  and the  Delta  Apparel
          distribution,  Delta  Mills  Marketing  Company  will  remain the only
          continuing Delta Woodside operation.

     -    Pursuant to the Duck Head distribution, Delta Woodside will distribute
          to its stockholders all of the outstanding  common stock of Duck Head,
          which will continue the business  formerly  conducted by the Duck Head
          Apparel  Company  division of various  subsidiaries of Delta Woodside.
          For a  description  of the business of the Duck Head  Apparel  Company
          division,  see the  information  under the heading  "Business  of Duck
          Head".

     -    Simultaneously  with the Duck Head distribution,  Delta Woodside will,
          pursuant  to  the  Delta  Apparel  distribution,   distribute  to  its
          stockholders all of the outstanding stock of Delta Apparel, which will
          continue the business formerly  conducted by the Delta Apparel Company
          division of various subsidiaries of Delta Woodside.  For a description
          of the  business  of the  Delta  Apparel  Company  division,  see  the
          information below under the subheading "Delta Apparel".

     Duck  Head
     ----------

     Duck  Head  is  a  Georgia corporation with its principal executive offices
located  at  1020 Barrow Industrial Parkway, P.O. Box 688, Winder, Georgia 30680
(telephone  number:  770-867-3111).

     Delta  Apparel
     --------------

     Delta Apparel is a Georgia corporation with its principal executive offices
located  at 3355 Breckinridge Blvd., Suite 100, Duluth, Georgia 30680 (telephone
number:  770-806-6800).  Delta  Apparel  is  a vertically integrated supplier of
knit  apparel,  particularly T-shirts, sportswear and fleece goods and sells its
products  to  distributors,  screen  printers  and  private  label  accounts.

BACKGROUND  OF  THE  DUCK  HEAD  DISTRIBUTION

     Since  the  middle  of  its  1998  fiscal  year,  Delta Woodside's board of
directors has explored various means, in addition to effectively operating Delta
Woodside's  businesses,  to  enhance  stockholder  value.

     On March 9, 1998, Delta Woodside announced that it was withdrawing from the
circular  knit fabrics business, which had operated under the name of Stevcoknit
Fabrics  Company,  and  would  be  selling  or  closing  and liquidating its two
knitting,  dyeing  and finishing plants in Wallace, North Carolina, and its yarn
spinning  plant  in  Spartanburg,  South  Carolina.  In  the announcement, Delta
Woodside  also  stated  that  it  had decided to sell its Nautilus International
fitness  equipment  division,  and  had  retained  an investment banking firm to
handle  the  sale.


                                       23
<PAGE>
     Delta Woodside completed most of the liquidation and sale of the Stevcoknit
Fabrics  Company  division  during  its  1998  fiscal  year.  The  Nautilus
International  sale  was  consummated  in  January  1999.

     On September 15, 1998, Delta Woodside announced that its board of directors
had  approved  a  plan to purchase from time to time up to 2,500,000 outstanding
Delta  Woodside  common shares at prices and at times at the discretion of Delta
Woodside's top management.  The announcement stated that Delta Woodside believed
that,  at  times, its stock price was undervalued and that these purchases would
enhance  stockholder  value.

     At a meeting on October 9, 1998, the Delta Woodside board of directors made
the  decision to sell the Duck Head Apparel Company division.  To assist in this
transaction,  Delta  Woodside  hired  an  investment  banking  firm.

     On January 21, 1999, Delta Woodside announced that it  had discussions with
third  parties  with respect to a possible sale of the Duck Head Apparel Company
division, and that, based on these discussions, Delta Woodside was continuing to
explore  strategic  alternatives for the Duck Head Apparel Company division, but
could  not  be reasonably certain that a transaction on satisfactory terms would
be  consummated  in  the  near  future.  The  announcement stated that, for this
reason, Delta Woodside had made the decision to continue to report the Duck Head
Apparel  Company  division  as  a  part  of  continuing  operations.

     At  a  meeting  on  February 4, 1999, the Delta Woodside board of directors
approved  a  plan  to  effect  a  major  restructuring  of Delta Woodside.  This
restructuring  would  have  involved  the  spin-off  to  the  Delta  Woodside
stockholders  of  each  of  Delta  Woodside's two apparel divisions, leaving the
Delta  Mills, Inc. subsidiary, and its operating division, Delta Mills Marketing
Company,  in  Delta  Woodside.  Simultaneously with the spin-off, Delta Woodside
would  have  been  sold  to  a third party buyer not yet identified.  Under this
plan,  the  Delta Woodside stockholders would have received, for their shares of
Delta  Woodside  common  stock,  shares  of  each  of  the  new spun-off apparel
companies  and  cash  for  their  post spin-off Delta Woodside shares.  The plan
would  have been subject to the approval of the Delta Woodside stockholders.  If
the  plan  had  been  approved  by the requisite stockholder vote, the Rainsford
plant  in  Edgefield,  South  Carolina, would have been sold by the Delta Mills,
Inc.  subsidiary  to  the  Delta Apparel Company division, the Duck Head Apparel
Company  division  and  the  Delta  Apparel  Company  division  would  have been
separated  into  two  corporations,  and  the  stock  of  each  of the Duck Head
corporation and the Delta Apparel corporation would have been distributed to all
of  the  Delta  Woodside  stockholders.  The  Delta  Woodside board of directors
decided  that  Delta  Woodside  would  promptly  begin the process of soliciting
offers  for  the  purchase of the post spin-off Delta Woodside common stock, and
that  Delta  Woodside  would  retain an investment banking firm to assist in the
implementation  of  this  restructuring  plan.

     On March 16, 1999, Delta Woodside announced that Robert Rockey was assuming
the  position  of  chief  executive  officer  of  the  Duck Head Apparel Company
division,  effective  immediately.  The  announcement  stated  that,  after  the
planned  spin-off  of  the Duck Head Apparel Company operation, Mr. Rockey would
serve  as chairman and chief executive officer of that new separate corporation.

     On  March 23, 1999, Delta Woodside announced that it had engaged Prudential
Securities  Incorporated  (which  this  document  refers  to as "Prudential") to
advise  the  Delta  Woodside  board  of directors with respect to the previously
announced  plan  to  sell  the  portion  of  Delta  Woodside remaining after the
distribution  to the Delta Woodside stockholders of the shares of stock of Delta
Woodside's  apparel businesses.  The announcement also stated that the Duck Head
Apparel  Company  division  was  no  longer  for  sale.

     Following  this  announcement,  Delta  Woodside  provided  information
respecting  a  possible  sale  of  the  remaining  Delta Woodside--- to nineteen
companies.  None  of  these potential purchasers, however, made an offer for the
remaining  Delta  Woodside  that  Delta  Woodside considered to be satisfactory.


                                       24
<PAGE>
     On  April  21,  1999, Delta Woodside announced that Robert W. Humphreys was
assuming  the  position  of  president  and chief executive officer of the Delta
Apparel  Company  division.  The  announcement  stated  that,  after the planned
spin-off  of  the  Delta Apparel Company operation, Mr. Humphreys would serve as
the  president  and  chief  executive  officer of that new separate corporation.

     At  a  meeting  on  June  24,  1999,  the Delta Woodside board of directors
decided  to  terminate  the  process of attempting to sell a post-spin-off Delta
Woodside  comprised  solely  of  Delta  Mills Marketing Company in line with its
previously-announced  plan,  because  it had not received any satisfactory offer
for  the business.  The Board determined to continue to explore other strategies
to  enhance stockholder value, including:  (1) the purchase of the Delta Apparel
Company  division and the Duck Head Apparel Company division by the Delta Mills,
Inc.  subsidiary,  or  (2)  a  spin-off/recapitalization  in  which  the apparel
divisions  would  be  spun-off  to  the  Delta Woodside stockholders as separate
public  companies,  and  substantial cash would be paid out to stockholders from
new borrowings by the remaining Delta Woodside.  Under the purchase of the Delta
Apparel  Company  division  and  the Duck Head Apparel Company division by Delta
Mills,  Inc.  scenario, Delta Woodside would have been provided with substantial
cash to make acquisitions of Delta Woodside common stock or other businesses, or
for  other  purposes.  Under  the  spin-off/recapitalization  scenario,  Delta
Woodside  stockholders  would  have  received,  for  their Delta Woodside common
shares,  shares of each of the new spun-off apparel companies, cash and stock in
the  remaining  Delta  Woodside.  Also, additional shares of the remaining Delta
Woodside  (representing  more  than  20%  of  the then outstanding shares of the
remaining Delta Woodside) would have been sold to members of management of Delta
Mills  Marketing  Company.  Consummation  of  the  spin-off/recapitalization
transaction  was  to be conditioned upon receiving a favorable vote of the Delta
Woodside  stockholders.

     Following  this  announcement,  Delta  Woodside,  with  the  assistance  of
Prudential,  explored  the  possibility  of  Delta  Mills,  Inc. refinancing its
existing  $150  million  of  9  -5/8%  Senior  Notes  with  a  larger  issue  of
indebtedness  in order to effect the proposed recapitalization.  During the time
frame of this examination, however, the interest rates payable by issuers of new
senior debt in the textile and apparel industries became higher than were deemed
acceptable  by  the  Delta  Woodside  board  of  directors.

     On  August  20, 1999, Delta Woodside announced that, due to weakness in the
bond  market,  Delta  Woodside  believed  that  its  previously  announced
recapitalization/spin-off  strategy  was  not  feasible  at  that  time.  Delta
Woodside  further  announced  that,  because  Delta  Woodside  believed that its
stockholders  would  best be served by separating the operating companies, Delta
Woodside  did not plan to pursue the acquisition of the two apparel divisions by
its  textile subsidiary, Delta Mills, Inc., at that time.  The announcement also
stated  that  Delta Woodside was continuing to explore strategic alternatives to
accomplish  the  separation  of  its  operating  companies,  and  would announce
specific  plans  in  the  upcoming  months.

     On October 4, 1999, Delta Woodside announced that it planned to spin off to
the  Delta  Woodside  stockholders its two apparel businesses (Duck Head Apparel
Company  and Delta Apparel Company) as two separate publicly-owned corporations.
The  announcement  further  stated  that  Delta  Woodside  was in the process of
transferring various corporate functions to its three operating divisions (Delta
Mills  Marketing  Company, Duck Head Apparel Company and Delta Apparel Company).
The  announcement  stated that, upon the complete transfer of these functions or
at  the  time  of  the  spin-offs  (as  appropriate),  the  functions then being
performed  at  the  Delta Woodside level would no longer need to be performed at
that  level,  and  the  executive  officers of Delta Woodside would resign their
positions  with Delta Woodside.  The announcement stated that, upon consummation
of  the  spin-offs, Delta Mills Marketing Company would be Delta Woodside's sole
remaining  business,  and William Garrett, the head of the Delta Mills Marketing
Company  division,  would  become  President  and Chief Executive Officer of the
remaining  Delta Woodside.  The announcement stated that, in connection with the
proposed  spin-offs, significant equity incentives, in the form of stock options
and incentive stock awards for the new public companies' stock, would be granted
to  the  managements  of  the new companies.  The announcement stated that Delta
Woodside  could  not  determine  at that time whether the receipt of the apparel
companies'  stock  would,  or  would  not,  be  taxable  to  the  Delta Woodside
stockholders  for  Federal income tax purposes, but that, at the time that Delta
Woodside  had sufficient information to determine the appropriate Federal income
tax  treatment  of the spin-offs, it would promptly provide the necessary income
tax  information  to  the  Delta Woodside stockholders.  The announcement stated


                                       25
<PAGE>
that  Delta  Woodside believed that, even if the spin-offs were determined to be
taxable  for  Federal  income  tax purposes, the spin-offs would still be in the
best  interests  of  Delta  Woodside's  stockholders.

REASONS  FOR  THE  DUCK  HEAD  DISTRIBUTION

     Since  the  summer  of  1998,  Delta Woodside's board of directors has been
engaged in the process of exploring various means to maximize stockholder value.
The  alternatives  that  the  Delta  Woodside  Board has examined have included:

     (a)  a potential sale of the Duck Head Apparel Company division;

     (b)  a  pro  rata  tax-free   spin-off  of  Delta  Woodside's  two  apparel
          businesses to Delta Woodside's  stockholders  accompanied by a sale of
          the remaining company;

     (c)  a  pro  rata  tax-free   spin-off  of  Delta  Woodside's  two  apparel
          businesses  to  Delta   Woodside's   stockholders   accompanied  by  a
          recapitalization  of the  remaining  company that would involve a cash
          distribution  to  Delta  Woodside's  stockholders  by  that  remaining
          company;

     (d)  a  pro  rata  tax-free   spin-off  of  Delta  Woodside's  two  apparel
          businesses to Delta Woodside's stockholders;

     (e)  a pro rata taxable spin-off of Delta Woodside=s two apparel businesses
          to Delta Woodside=s stockholders;

     (f)  a  disproportionate  tax-free  spin-off  of  one of  Delta  Woodside's
          apparel  businesses  to one of  Delta  Woodside's  major  stockholders
          accompanied  by a pro rata  tax-free  spin-off  of the  other  apparel
          business to all the other stockholders;

     (g)  a potential sale of the Delta Apparel Company business or assets;

     (h)  a purchase by Delta Mills,  Inc. of the Duck Head Apparel  Company and
          the Delta Apparel Company businesses; and

     (i)  leaving Delta  Woodside's  three businesses in Delta Woodside in their
          current corporate form.

     During the course of this exploration, the Delta Woodside board witnessed a
deterioration  of  general  market  conditions  in  the  textile  and  apparel
industries.  This  deterioration caused the market's perceived values of textile
and  apparel  businesses  to  decline  significantly.

     This  decline,  together with the information obtained by Delta Woodside in
the  process  of  exploring  the  alternatives  described  above,  led the Delta
Woodside  board  to  conclude  that:

     (i)  any sale or  liquidation  at this time or in the near future of any of
          Delta  Woodside's  businesses  would,  more  likely  than  not,  be at
          depressed and unacceptable prices; and

     (ii) absent a change in circumstances,  the interests of Delta Woodside and
          its  stockholders  would be best  served by not  pursuing  the sale or
          liquidation of any of Delta Woodside's businesses at this time.

     The  Delta  Woodside Board also determined that the best interests of Delta
Woodside  and  its stockholders would not be served by pursuing at this time any
of the additional alternatives described above other than a pro rata spin-off of


                                       26
<PAGE>
Delta  Woodside's  two apparel businesses to Delta Woodside's stockholders.  The
major  factors  that  led  to  this conclusion were the general market condition
deterioration  described  above  and:

     (1)  contractual  constraints,  which added  significantly  to the costs of
          those alternatives that required  additional  financing to be incurred
          by Delta Mills;

     (2)  Unfavorable debt market conditions, particularly for debt issuances by
          textile and apparel companies;

     (3)  Insufficient  buyer interest in any of Delta Woodside's  businesses at
          prices deemed sufficient by the Delta Woodside board;

     (4)  The Delta Woodside  board's belief in the future enhanced  stockholder
          value  available from  separating  Delta  Woodside's  businesses  into
          separate companies; and

     (5)  The Delta  Woodside  board's  conclusion  that the  interests of Delta
          Woodside  and its  stockholders  would be  adversely  affected  by any
          decision  of the  Delta  Woodside  board  to  delay  implementing  the
          separation  of its  businesses.  The Board  believes  that  continuing
          uncertainty in the marketplace as to Delta Woodside's  strategic plans
          is  likely  to be  damaging  the  relations  of one or more  of  Delta
          Woodside's  businesses  with certain of its  respective  suppliers and
          customers,  and that continuing  uncertainty by the employees of Delta
          Woodside and its subsidiaries as to Delta  Woodside's  strategic plans
          could  cause  Delta  Woodside  or its  subsidiaries  to lose  valuable
          employees.

     The  Delta  Woodside board, therefore, concluded that the best interests of
Delta  Woodside  and  its  stockholders  would  be  furthered by separating into
distinct  public  companies  Delta  Woodside's  three  businesses  (Delta  Mills
Marketing  Company,  Delta  Apparel  Company and Duck Head Apparel Company), and
that  the  best  method  to  accomplish  this  separation  and  thereby  enhance
stockholder  value that is available to Delta Woodside at this time is to effect
a pro rata spin-off to Delta Woodside's stockholders of each of Delta Woodside's
apparel  businesses,  whether  that  spin-off is tax-free or taxable for federal
income  tax  purposes.

     In  reaching this determination, the Delta Woodside Board took into account
its belief that the separation of Delta Woodside's three businesses will further
the  following  objectives, among others, and thereby enhance stockholder value:

     (a)  Permit the grant of equity  incentives  to the separate  management of
          each business,  which  incentives would not be affected by the results
          of the other businesses and, therefore, would have excellent potential
          to align  closely the interests of that  management  with those of the
          stockholders;

     (b)  Permit the elimination of certain existing corporate overhead expenses
          that result from the current  need to  coordinate  the  operations  of
          three  distinct  businesses  that have separate modes of operation and
          markets;

     (c)  Eliminate the complaints of certain customers of Delta Mills Marketing
          Company  (which,  as a  supplier  to those  customers,  has  access to
          certain of their competitive  information) that a competitor of theirs
          (Duck Head  Apparel  Company) is under  common  management  with Delta
          Mills Marketing Company;

     (d)  Permit each business to obtain,  when needed, the best equity and debt
          financing  possible without being affected by the operational  results
          of the other businesses;


                                       27
<PAGE>
     (e)  Permit each business to establish  long-range  plans geared toward the
          expected cyclicality,  competitive conditions and market trends in its
          own line of business, unaffected by the markets, needs and constraints
          of the other businesses;

     (f)  Promote a more streamlined  management structure for each of the three
          businesses,  better  able to respond  quickly to  customer  and market
          demands; and

     (g)  Permit the value of each of the three  divisions to be more accurately
          reflected  in the  equity  market by  separating  the  results of each
          business from the other two businesses.

     In  reaching its conclusion, the Board also took into account the following
additional  factors:

     -    The  conclusion to be delivered to the Delta Woodside Board by a third
          party as to the  solvency  of Duck  Head at the time of the Duck  Head
          distribution;

     -    The financial statements of Duck Head set forth in this document under
          the heading, "Unaudited Pro Forma Combined Financial Statements",  and
          at pages F-1 to F-22;

     -    The Delta  Woodside  board's  knowledge of the  business,  operations,
          assets and financial condition of Duck Head;

     -    Duck Head management's assessment of the prospects of Duck Head;

     -    The current and  prospective  economic  environment in which Duck Head
          operates; and

     -    The terms of the distribution agreement and the tax sharing agreement.

     This  discussion  of  the  information  and factors considered by the Delta
Woodside  board  is  not  meant  to be exhaustive but is believed to include the
material  factors considered by the Delta Woodside board in authorizing the Duck
Head  distribution.  The  Delta  Woodside  board  did not quantify or attach any
particular  weight  to  the  various  factors that it considered in reaching its
determination  that  the  Duck Head distribution, the Delta Apparel distribution
and  related  transactions  are  advisable  and  in  the best interests of Delta
Woodside  and  its  stockholders.  In  reaching  its  determination,  the  Delta
Woodside  board took the various factors into account collectively and the Delta
Woodside  board  did  not  perform  a  factor-by-factor  analysis.

DESCRIPTION  OF  THE  DUCK  HEAD  DISTRIBUTION

     The  distribution  agreement  among  Delta  Woodside,  Duck  Head and Delta
Apparel  sets  forth  the  general  terms  and  conditions  relating to, and the
relationship  of  the three corporations after, the Duck Head distribution.  For
an  extensive description of the distribution agreement, see the section of this
document  found  under the heading "Relationship Among Duck Head, Delta Woodside
and  Delta  Apparel--Distribution  Agreement".

     Delta Woodside plans to effect the Duck Head distribution on or about March
__,  2000  by distributing all of the issued and outstanding shares of Duck Head
common  stock to the record holders of Delta Woodside common stock on the record
date  for  this  transaction,  which  is February __, 2000.  Delta Woodside will
distribute  one  share  of  Duck  Head common stock to each of those holders for
every  ten shares of Delta Woodside common stock owned of record by that holder.
The  actual total number of shares of Duck Head common stock that Delta Woodside
will  distribute  will  depend  on the number of shares of Delta Woodside common
stock  outstanding  on  the  record  date.  Based upon the one-for-ten Duck Head
distribution  ratio  and  the  number  of  shares of Delta Woodside common stock
outstanding  on  January  __, 2000, Delta Woodside will distribute approximately
2,386,000  shares  of Duck Head common stock to holders of Delta Woodside common
stock,  which  will  then  constitute all of the outstanding shares of Duck Head
common stock.  Duck Head common shares will be fully paid and nonassessable, and


                                       28
<PAGE>
the  holders  of  those shares will not be entitled to preemptive rights.  For a
further description of Duck Head common stock and the rights of its holders, see
the portion of this document located under the heading "Description of Duck Head
Capital  Stock".

     For  those  holders of Delta Woodside common stock who hold their shares of
Delta  Woodside common stock through a stockbroker, bank or other nominee, Delta
Woodside's  distribution  agent,  First  Union  National Bank, will transfer the
shares  of  Duck  Head common stock to the registered holders of record who will
make  arrangements  to  credit  their  customers' accounts with Duck Head common
stock.  Delta  Woodside  anticipates  that stockbrokers and banks generally will
credit  their  customers' accounts with Duck Head common stock on or about March
__,  2000.

     If a holder of Delta Woodside common stock owns a number of shares of Delta
Woodside common stock that is not a whole multiple of ten and therefore would be
entitled  to receive a fraction of a whole share of Duck Head common stock, that
holder  will  receive  cash  instead  of  a fractional share of Duck Head common
stock.  The  distribution  agent will aggregate into whole shares the fractional
shares  to be cashed out and sell them as soon as practicable in the open market
at  then  prevailing  prices  on  behalf  of  those registered holders who would
otherwise  be  entitled  to  receive  less  than whole shares.  These registered
holders  will  receive  instead  a  cash payment in the amount of their pro rata
share of the total proceeds of those sales, less any brokerage commissions.  The
distribution  agent  will  pay  the net proceeds from sales of fractional shares
based  upon the average selling price per share of Duck Head common stock of all
of  those  sales,  less  any  brokerage  commissions.  Duck  Head  expects  the
distribution  agent  to  make  sales  on  behalf  of holders who would receive a
fraction of a whole Duck Head common share in the Duck Head distribution as soon
as  practicable  after  the Duck Head distribution date. None of Delta Woodside,
Duck  Head or the distribution agent guarantees any minimum sale price for those
fractional shares of Duck Head common stock, and no interest will be paid on the
sale  proceeds  of  those  shares.

MATERIAL  FEDERAL  INCOME  TAX  CONSEQUENCES

     Delta  Woodside  has  attempted to structure the Duck Head distribution and
the  Delta  Apparel  distribution  to  qualify as tax-free spin offs for federal
income tax purposes under Section 355 of the Internal Revenue Code.  Section 355
treats  a  spin-off as tax free if the conditions of that statute are satisfied.
One  of  these  conditions is that the transaction is "not used principally as a
device for the distribution of the earnings and profits" of Delta Woodside, Duck
Head  or  Delta  Apparel.

     Upon  the  request  of a corporation that desires to effect a spin-off, the
IRS  will  issue  a  private  letter  ruling  that the proposed spin-off will be
treated as tax-free under Section 355 so long as various conditions specified by
the  IRS are satisfied.  Delta Woodside believes that, with the exception of one
condition, the Duck Head distribution and the Delta Apparel distribution satisfy
all  the  conditions  for  Delta  Woodside to be able to obtain a private letter
ruling  from the IRS that the distributions are tax-free spin-offs under Section
355.

     The  one  IRS private letter ruling condition that Delta Woodside is unable
to  satisfy  relates  to  the  statutory  requirement  mentioned  above that the
transaction not be used principally as a device for the distribution of earnings
and  profits.  The  IRS  private  letter  ruling  condition  is  that  each
non-institutional  beneficial  owner  of  at  least  5% of the outstanding Delta
Woodside shares represent to the IRS that he, she or it has no plan or intention
to  sell,  exchange, transfer by gift or otherwise dispose of any stock in Delta
Woodside,  Duck  Head  or Delta Apparel after the Duck Head distribution and the
Delta  Apparel  distribution.

     Each  of  the  non-institutional  beneficial  owners  of at least 5% of the
outstanding Delta Woodside shares, other than Bettis C. Rainsford (a director of
Delta  Woodside,  Duck Head and Delta Apparel), has informed Delta Woodside that
he,  she  or  it  is willing to provide the necessary representation to the IRS.
Mr.  Rainsford,  however,  has  informed  Delta Woodside that he is unwilling to
provide  the  required  representation.


                                       29
<PAGE>
     As  a  result,  Delta  Woodside is not eligible to receive a private letter
ruling  from  the  IRS  that  the  Duck  Head distribution and the Delta Apparel
distribution  qualify  as  tax-free  spin-offs  under  Section  355.

     The  fact  that  Delta Woodside is not eligible to receive a private letter
ruling  from the IRS on the issue does not, however, in and of itself, mean that
the  distributions  do  not  qualify  as  tax-free  spin-offs under Section 355.
Whether  the  Duck  Head distribution and the Delta Apparel distribution qualify
under  Section  355 as tax-free spin-offs will depend on whether the criteria in
Section  355  and  the  relevant rules and regulations of the IRS are satisfied.

     Delta  Woodside  believes,  based on the information currently available to
it,  that  the only Section 355 condition that the IRS may view as not satisfied
by  the  Duck  Head  distribution  and the Delta Apparel distribution is the one
mentioned  above that the distributions not be "used principally as a device for
the  distribution  of  the earnings and profits" of Delta Woodside, Duck Head or
Delta  Apparel.  Whether  or  not  the distributions satisfy this condition will
depend primarily on events and circumstances that may or may not occur after the
Duck  Head  distribution and the Delta Apparel distribution and over which Delta
Woodside,  Duck  Head and Delta Apparel will have no control.  In particular, in
some  circumstances  one or more sales or other dispositions by any greater than
5%  beneficial  owner of Delta Woodside, Duck Head or Delta Apparel shares after
the  distributions  may  indicate  to  the IRS that the distributions were "used
principally  as  a  device  for the distribution of the earnings and profits" of
Delta  Woodside,  Duck Head or Delta Apparel, whereas in other circumstances any
sales  or  dispositions  of  this nature may not.  Delta Woodside cannot at this
time  predict  what  all  of  its  5%  or greater beneficial owners will do with
respect to their Delta Woodside shares, Duck Head shares or Delta Apparel shares
after  the  distributions and, therefore, is not in a position now to inform its
stockholders  as  to  the  federal  income  tax  consequences  of  the Duck Head
distribution  and  the  Delta  Apparel  distribution.

     Notwithstanding  this  uncertainty,  Delta  Woodside will make a good faith
determination,  as  soon  as  practicable  and in any event prior to January 31,
2001,  on  the basis of all of the facts then known to it, and advise all of its
stockholders  who  receive  Duck  Head  shares in the Duck Head distribution and
Delta  Apparel  shares in the Delta Apparel distribution whether or not in Delta
Woodside's opinion the Duck Head distribution and the Delta Apparel distribution
should  be  treated  as  tax-free  spin-offs  under  Section  355.

     Each  holder  of  Delta  Woodside shares that receives Duck Head shares and
Delta  Apparel  shares  in  the distribution must attach a descriptive statement
about  the  distributions  to  his, her or its federal income tax return for the
year in which the distributions occur.  Delta Woodside will provide the required
information  to  each  holder of Delta Woodside shares as of the record date for
the  distributions.

     Material  Federal Income Tax Consequences if the Duck Head Distribution and
     ---------------------------------------------------------------------------
     the  Delta  Apparel  Distribution  Qualify  as  Tax-Free  Spin-Offs  under
     ---------------------------------------------------------------------------
     Section 355
     -----------

     If the Duck Head distribution and the Delta Apparel distribution qualify as
tax-free  spin-offs  under  Section  355,  then:

1.   The Delta Woodside stockholders who receive those shares will not recognize
     gain upon  either of the  distributions,  except as  described  immediately
     below with respect to fractional shares.

2.   Cash,  if  any,  received  by a Delta  Woodside  stockholder  instead  of a
     fractional  share of Duck Head common stock or Delta  Apparel  common stock
     will be treated as received in exchange  for that  fractional  share.  That
     stockholder  will  recognize  gain or loss to the extent of the  difference
     between his, her or its tax basis in that  fractional  share and the amount
     received for that fractional  share, and, provided that fractional share is
     held as a capital asset, the gain or loss will be capital gain or loss.

3.   Each Delta Woodside  stockholder  will be required to apportion his, her or
     its tax basis in the stockholder's  Delta Woodside shares between the Delta
     Woodside shares retained and the Duck Head shares and Delta Apparel shares


                                       30
<PAGE>
     received,  with this  apportionment to be made in proportion to the shares'
     relative fair market values for federal  income tax purposes at the date of
     the distributions.

4.   The Delta  Woodside  stockholder's  holding period for the Duck Head shares
     and the Delta Apparel shares received in the distributions will be the same
     as the  stockholder's  holding  period for the Delta  Woodside  shares with
     respect  to  which  the  Duck  Head  distribution  and  the  Delta  Apparel
     distributions are made.

5.   No gain or loss will be  recognized  by Delta  Woodside with respect to the
     Duck Head  distribution  or the Delta Apparel  distribution,  except to the
     extent of any excess loss accounts or deferred  intercompany  gains.  Delta
     Woodside  anticipates  that in  connection  with  the  distributions  Delta
     Woodside  will  recognize  gain as a result  of  excess  loss  accounts  or
     deferred  intercompany  gains,  but that  this gain will be offset by Delta
     Woodside's net operating losses.

     Material  Federal Income Tax Consequences if the Duck Head Distribution and
     ---------------------------------------------------------------------------
     the Delta  Apparel  Distribution Do Not Qualify as Tax-Free Spin-Offs under
     ---------------------------------------------------------------------------
     Section 355
     -----------

     If  the  Duck  Head  distribution and the Delta Apparel distribution do not
qualify  as  tax-free  spin-offs  under  Section 355, then the following are the
material  federal  income  tax consequences to each participating Delta Woodside
stockholder  and  to  Delta  Woodside:

1.   Each Delta  Woodside  stockholder  will  recognize  dividend  income to the
     extent of the lesser of (a) the value of the Duck Head shares and the Delta
     Apparel shares received (together with any cash received for any fractional
     share) or (b) the stockholder's pro rata share of the accumulated  earnings
     and profits of Delta Woodside for federal  income tax purposes  through the
     end of fiscal  year 2000.  This  dividend  income will not reduce any Delta
     Woodside stockholder's basis in his, her or its Delta Woodside shares.

     a.   Delta Woodside will advise each Delta Woodside stockholder, as soon as
          practicable  and in any event prior to January 31,  2001,  of the fair
          market  value for federal  income tax purposes of the Duck Head shares
          and the Delta Apparel  shares  received by them in the  distributions.
          Because  those values for federal  income tax purposes  will depend on
          the  trading  prices of the Duck  Head  shares  and the Delta  Apparel
          shares around the time of the distribution, Delta Woodside is not able
          at this time to predict what those values will be.

     b.   Delta Woodside's  accumulated earnings and profits through fiscal year
          1999 were approximately $18.2 million  (approximately  $0.76 per Delta
          Woodside share). The amount, if any, of Delta Woodside's  earnings and
          profits for fiscal year 2000 cannot be determined at this time.  Delta
          Woodside  will  advise  each Delta  Woodside  stockholder,  as soon as
          practicable  and in any  event  prior to  January  31,  2001,  of that
          stockholder's pro rata share of Delta Woodside's  accumulated earnings
          and profits through fiscal year 2000.

2.   Any value of the Duck Head shares and Delta Apparel  shares  (together with
     any cash received for any fractional share) that exceeds the Delta Woodside
     stockholder's pro rata share of Delta Woodside's  accumulated  earnings and
     profits  through  fiscal year 2000 will  constitute  a return of capital to
     that stockholder  (i.e. the stockholder will not be taxed on that value) up
     to the  stockholder's  basis in his, her or its Delta Woodside shares,  and
     the  stockholder's  basis in his, her or its Delta Woodside  shares will be
     reduced accordingly.  Any remaining value of the Duck Head shares and Delta
     Apparel shares  (together with any cash received for any fractional  share)
     in excess  of the Delta  Woodside  stockholder's  basis in his,  her or its
     Delta Woodside shares will be taxable to the Delta Woodside  stockholder as
     gain,  which will be capital gain if the Delta  Woodside stock is held as a
     capital  asset.  This capital  gain will be taxable as either  long-term or
     short-term  capital gain,  depending upon the stockholder's  holding period
     for those Delta Woodside shares.


                                       31
<PAGE>
3.   The Delta Woodside  stockholder's tax basis in the Duck Head shares and the
     Delta Apparel  shares  received in the  distributions  will be equal to the
     fair market  value for federal  income tax  purposes of those shares at the
     time of the  distributions.  The  stockholder's  holding  period  for those
     shares will begin on the date of the distributions.

4.   The Duck Head distribution and the Delta Apparel  distribution will also be
     taxable  as a gain to Delta  Woodside,  to the  extent of the excess of the
     value for federal income tax purposes of the Duck Head shares and the Delta
     Apparel shares  distributed  over their tax bases to Delta Woodside.  Delta
     Woodside  believes  that any federal  income tax  liability to it resulting
     from the Duck Head distribution and the Delta Apparel distribution will not
     be material,  because any  applicable  recognized  income will be offset by
     Delta  Woodside's  net  operating  losses.  Any  gain  recognized  by Delta
     Woodside on the Duck Head  distribution  or the Delta Apparel  distribution
     will  increase the fiscal year 2000  earnings and profits.  Delta  Woodside
     cannot at this time  calculate the amount of this gain because it is unable
     to  forecast  what the  initial  trading  prices  will be for the Duck Head
     shares or the Delta Apparel  shares,  which will be the federal  income tax
     values of the Duck Head shares and the Delta Apparel shares for purposes of
     this calculation.

     Net  Operating  Loss  Carry  Forwards
     -------------------------------------

     As  of July 3, 1999, Delta Woodside had  net operating loss carry forwards,
for  federal  income tax purposes, of approximately $68 million.  Delta Woodside
believes  that,  following  the  Duck  Head  distribution  and the Delta Apparel
distribution, approximately $56 million of this net operating loss carry forward
will  remain  as a tax attribute of Delta Woodside ($10 million of which will be
subject to limitation under the separate return limitation rules), approximately
$3  million  will  be  a tax attribute of Duck Head and approximately $9 million
will  be  a  tax  attribute  of  Delta  Apparel.

     Prior to the Duck Head distribution and the Delta Apparel distribution, the
Duck  Head  Apparel Company division and the Delta Apparel Company division were
part  of  the Delta Woodside consolidated group, and the net operating losses of
any  member of the Delta Woodside consolidated group were generally available to
reduce  the  consolidated  federal  taxable  income of the group.  For financial
reporting  purposes,  prior  to the Duck Head distribution and the Delta Apparel
distribution  each  of Duck Head and Delta Apparel carries "deferred tax assets"
on  its  balance  sheet to reflect, among other matters, the financial impact of
their  respective  hypothetical  separate  company  net  operating  loss  carry
forwards.   For  federal  income  tax  purposes,  tax  attributes,  such  as net
operating  loss  carry  forwards,  remain  with  the  corporate  entity, not the
division,  that  generated them.  Therefore, with the Duck Head distribution and
the  Delta  Apparel  distribution,  tax attributes, including the Delta Woodside
consolidated  federal  net operating loss carry forward, will be allocated among
Delta  Woodside,  Duck  Head  and  Delta  Apparel in accordance with the federal
consolidated  return  regulations.

     The pro forma balance sheet of Duck Head that is included under the heading
"Unaudited  Pro  Forma  Combined  Financial  Statements"  reflects  Duck  Head's
expected  allocable  portion of the pre-distribution Delta Woodside consolidated
federal  net  operating  loss  carry  forward.

     THE  FOREGOING  IS  A  GENERAL  DISCUSSION  AND IS NOT INTENDED TO SERVE AS
SPECIFIC  ADVICE  FOR  ANY  PARTICULAR DELTA WOODSIDE STOCKHOLDER, SINCE THE TAX
CONSEQUENCES OF THE DUCK HEAD DISTRIBUTION AND THE DELTA APPAREL DISTRIBUTION TO
EACH  STOCKHOLDER  WILL  DEPEND  UPON  THAT  STOCKHOLDER'S  OWN  PARTICULAR
CIRCUMSTANCES.  EACH  STOCKHOLDER SHOULD CONSULT HIS, HER OR ITS OWN ADVISORS AS
TO THE FEDERAL, FOREIGN, STATE AND LOCAL TAX CONSEQUENCES TO THAT STOCKHOLDER OF
THE  DUCK  HEAD  DISTRIBUTION  AND  THE  DELTA  APPAREL  DISTRIBUTION.


                                       32
<PAGE>
ACCOUNTING  TREATMENT

     The  Duck  Head  distribution  and  the  Delta Apparel distribution will be
accounted  for  in  accordance  with United States generally accepted accounting
principles.  Accordingly,  the  Duck  Head distribution will be accounted for by
Delta  Woodside  based  on the recorded amounts of the net assets being spun-off
after  reduction,  if appropriate, for any indicated impairment of value.  Delta
Woodside  will  charge  directly  to  equity  as  a dividend the historical cost
carrying  amount  of  the  net  assets  of  Duck  Head.


                                       33
<PAGE>
                                 TRADING MARKET

     As of the Duck Head record date, all of the outstanding shares of Duck Head
were owned by an indirect wholly-owned subsidiary of Delta Woodside.  As of that
date, there were approximately 2,500 record holders of the common stock of Delta
Woodside  who  will  be  entitled  to participate in the Duck Head distribution.

     Before  the  Duck  Head  distribution, there has been no trading market for
Duck  Head  common  stock, and there can be no assurances that an active trading
market  will  develop  or  be  sustained  in  the  future.  Before the Duck Head
distribution,  Duck  Head  will  apply to The American Stock Exchange to approve
shares  of  Duck  Head's common stock for listing, subject to official notice of
issuance.  If  this application is not approved, Duck Head expects that the Duck
Head  shares  will  trade  in  the  over-the-counter  market.  Duck  Head  also
anticipates that a "when-issued" trading market will develop in its common stock
before  the  Duck  Head  distribution  date.

     Duck  Head  cannot  predict the prices at which its common stock may trade,
either  before  the Duck Head distribution on a "when-issued" basis or after the
Duck  Head  distribution.  Until  an  orderly  market  develops,  if at all, the
trading  prices  of  that  stock  may fluctuate significantly.  In addition, the
trading  prices  of  the Delta Woodside shares have fluctuated significantly and
Duck  Head  believes  that  the  trading  prices  of its shares are likely to be
subject to similar significant fluctuations.  The marketplace will determine the
trading  prices  of  Duck  Head  common stock.  Many factors may influence those
prices.  These factors may include, among others, the depth and liquidity of the
market  for  the  Duck Head shares, quarter-to-quarter variations in Duck Head's
actual  or  anticipated  financial  results, investor perceptions of the apparel
industry  and  general conditions in the U.S. equity markets.  For a description
of  some of the factors that may impact the prices at which the Duck Head shares
may  trade,  see  the  section  of  this  document found under the heading "Risk
Factors".

     The  Duck Head shares received in the Duck Head distribution will be freely
transferable,  except  for those shares received by any person who may be deemed
to  be  a  Duck  Head  "affiliate"  within  the  meaning  of  Rule 144 under the
Securities  Act  of  1933.  Persons who may be deemed to be Duck Head affiliates
after  the Duck Head distribution generally will be individuals or entities that
directly,  or  indirectly  through  one  or  more  intermediaries,  control, are
controlled  by,  or  are  under  common  control  with,  Duck  Head.  Duck  Head
affiliates  may  sell  their  Duck  Head  common stock received in the Duck Head
distribution only under an effective registration statement under the Securities
Act  of  1933  or  under  an  exemption  from  registration  under  that  Act.

     At  the  time  of  the  Duck Head distribution, the only outstanding equity
securities  of  Duck  Head  will  be  the  approximately  2,386,000 shares being
distributed.  As  described  below under the heading "Interests of Directors and
Executive  Officers  in  the  Duck  Head  Distribution":

     -    Robert D.  Rockey,  Jr. has the right to acquire  1,000,000  Duck Head
          shares  from Duck Head on the date that is six  months  after the Duck
          Head distribution; and

     -    Duck Head anticipates that, during the first six months after the Duck
          Head distribution,  it will grant stock options under its stock option
          plan and incentive  stock awards under its incentive  stock award plan
          to its  executive  officers.  Duck  Head may  grant  additional  stock
          options  and  incentive  stock  awards  during  that  period  to other
          employees  of Duck Head and may grant  additional  stock  options  and
          additional  stock awards in the future to its  executive  officers and
          other  employees.  Duck Head  shares  issued  upon  exercise  of stock
          options  granted under the stock option plan and awards  granted under
          the incentive  stock award plan will be  registered on a  Registration
          Statement  on Form  S-8  under  the  Securities  Act of 1933  and will
          therefore  generally be freely transferable under the securities laws,
          except by affiliates as described  above.  See "Interests of Directors
          and Executive Officers in the Duck Head Distribution - Receipt of Duck
          Head Stock Options and Duck Head Incentive Stock Awards".


                                       34
<PAGE>
     Except  as  described  above  and  except for the rights agreement which is
discussed below under the heading "Description of Duck Head Capital Stock-Rights
Plan",  Duck  Head  will  not  have  any  other  securities outstanding as of or
immediately after the Duck Head distribution, and Duck Head has not entered into
any  agreement or otherwise committed to register any Duck Head shares under the
Securities  Act  of  1933  for  sale  by  security  holders.


                                       35
<PAGE>
                         RELATIONSHIPS AMONG DUCK HEAD,
                        DELTA WOODSIDE AND DELTA APPAREL


     This  section  describes  the  primary  agreements  among  Duck Head, Delta
Woodside and Delta Apparel that will define the ongoing relationships among them
and  their  subsidiaries  and affiliates after the Duck Head distribution and is
expected  to  provide  for  the  orderly separation of the three companies.  The
following  description  of  the  distribution  agreement  and  the  tax  sharing
agreement  summarizes  the  material  terms  of those agreements.  If there is a
discrepancy  between  this  summary and those agreements, you should rely on the
information  in  those  agreements.  Duck  Head  has  filed  those agreements as
exhibits  to its Registration Statement on Form 10 filed with the Securities and
Exchange  Commission.  This  document  is a part of that registration statement.

DISTRIBUTION  AGREEMENT

     Duck Head has entered into a distribution agreement with Delta Woodside and
Delta  Apparel  as of January __, 2000.  The distribution agreement provides for
the  procedures  for  effecting the Duck Head distribution and the Delta Apparel
distribution.  For this purpose, as summarized below, the distribution agreement
provides  for the principal corporate transactions and procedures for separating
the  Duck  Head  Apparel  division's  business  and the Delta Apparel division's
business  from  the  rest  of  Delta  Woodside.  Also,  as summarized below, the
distribution agreement defines the relationships among Duck Head, Delta Woodside
and  Delta Apparel after the Duck Head distribution with respect to, among other
things,  indemnification  arrangements  and  employee  benefit  arrangements.

     Intercompany  reorganization
     ----------------------------

     The  distribution agreement provides, that, no later than the time the Duck
Head  distribution occurs, Delta Woodside, Duck Head and Delta Apparel will have
caused  the  following  to  have  been  effected:

     (a)  Delta Woodside will have contributed, as contributions to capital, all
          net debt amounts owed to it by the  corporations  that  previously had
          conducted  the Duck Head  Apparel  division's  business  and the Delta
          Apparel division's business.

     (b)  All the  assets  used  in the  operations  of the  Duck  Head  Apparel
          division's  business  will  have  become  owned  by  Duck  Head  or  a
          subsidiary of Duck Head.

     (c)  Duck Head will have  assumed all of the  liabilities  of the Duck Head
          Apparel  division of Delta Woodside,  and will have caused all holders
          of  indebtedness  for borrowed money that are part of the assumed Duck
          Head  liabilities  and all  lessors  of  leases  that  are part of the
          assumed Duck Head liabilities to release all obligors (other than Duck
          Head or any of its  subsidiaries) of that indebtedness and under those
          leases.

     (d)  All the assets used in the operations of the Delta Apparel  division's
          business  will have become owned by Delta  Apparel or a subsidiary  of
          Delta  Apparel,  including the sale by Delta Mills to Delta Apparel of
          the Rainsford  Plant,  located in  Edgefield,  SC, to Delta Apparel as
          described below under the subheading "Other Relationships".

     (e)  Delta  Apparel will have assumed all of the  liabilities  of the Delta
          Apparel  division of Delta Woodside,  and will have caused all holders
          of indebtedness  for borrowed money that are part of the assumed Delta
          Apparel  liabilities  and all  lessors of leases  that are part of the
          assumed Delta Apparel  liabilities to release all obligors (other than
          Delta Apparel or any of its  subsidiaries)  of that  indebtedness  and
          under those leases.


                                       36
<PAGE>
     (f)  Delta  Woodside  will have  caused  all  holders of  indebtedness  for
          borrowed  money and all  lessors  of  leases  that are not part of the
          liabilities  assumed by Duck Head or the liabilities  assumed by Delta
          Apparel to release  all  obligors  (other  than Delta  Woodside or its
          remaining subsidiaries) of that indebtedness and under those leases.

     Indemnification
     ---------------

     Each of Delta Woodside, Duck Head and Delta Apparel has agreed to indemnify
each  other  and  their  respective  directors,  officers,  employees and agents
against any and all liabilities and expenses incurred or suffered that arise out
of  or  pertain  to:

     (a)  any breach of the  representations  and  warranties  made by it in the
          distribution agreement;

     (b)  any breach by it of any obligation under the distribution agreement;

     (c)  the  liabilities  assumed  or  retained  by it under the  distribution
          agreement; or

     (d)  any untrue statement or alleged untrue statement of a material fact or
          omission or alleged  omission of a material  fact  contained in any of
          its disclosure  documents  filed by it with the SEC, except insofar as
          the misstatement or omission was based upon  information  furnished to
          the indemnifying party by the indemnified party.

     Employee  Matters
     -----------------

     Delta  Woodside  will  cause those individuals who are employed by the Duck
Head  Apparel  division  to become employees of Duck Head, Duck Head will assume
the  accrued  employee benefits of these employees and Delta Woodside will cause
the  account  balance  of  each  of  these  employees  in  any  and all of Delta
Woodside's  employee  benefit  plans(other  than the Delta Woodside stock option
plan)  to  be  transferred  to  a comparable employee benefit plan of Duck Head.

     Intercompany  Accounts
     ----------------------

     Other  than any amounts owed under the tax sharing agreement, generally all
intercompany  receivable,  payable  and loan balances existing as of the time of
the Duck Head distribution between Duck Head, on the one hand, and Delta Apparel
and  Delta Woodside, on the other hand, will be deemed to have been paid in full
by  the  party  or  parties  owing  the  relevant  obligation.

     Transaction  Expenses
     ---------------------

     Generally, all costs and expenses incurred in connection with the Duck Head
distribution,  the  Delta Apparel distribution and related transactions shall be
paid  by  Delta Woodside; provided that the holders of the Delta Woodside shares
shall  pay their own expenses, if any, incurred in connection with the Duck Head
distribution  and  the  Delta  Apparel  distribution.

TAX  SHARING  AGREEMENT

     Duck  Head  will enter into a tax sharing agreement with Delta Woodside and
Delta  Apparel that will describe, among other things, each company's rights and
obligations  relating  to  tax payments and refunds for periods before and after
the  Duck  Head  distribution and related matters like the filing of tax returns
and the handling of audits and other tax proceedings.  The tax sharing agreement
also  describes  the  indemnification  arrangements  with respect to tax matters
among  Duck Head and its subsidiaries (which this document refers to as the Duck
Head  tax  group),  Delta  Woodside  and  its  subsidiaries  after the Duck Head
distribution  and  the Delta Apparel distribution (which this document refers to
as  the  Delta Woodside tax group) and Delta Apparel and its subsidiaries (which
this  document  refers  to  as  the  Delta  Apparel  tax  group).


                                       37
<PAGE>
     Under  the  tax  sharing  agreement,  the allocation of tax liabilities and
benefits  is  generally  as  follows:

     -    With respect to federal income taxes:

          (a)  For  each   taxable  year  that  ends  prior  to  the  Duck  Head
               distribution,  Delta Woodside shall be responsible for paying any
               increase  in  federal  income  taxes,  and shall be  entitled  to
               receive the benefit of any refund of or saving in federal  income
               taxes,  that results from any tax proceeding  with respect to any
               returns  relating to federal  income taxes of the Delta  Woodside
               consolidated federal income tax group.

          (b)  For the  taxable  period  ending  on the  date of the  Duck  Head
               distribution,  Delta Woodside shall be responsible for paying any
               federal  income taxes,  and shall be entitled to any refund of or
               saving  in  federal  income  taxes,  with  respect  to the  Delta
               Woodside consolidated federal income tax group.

     -    With respect to state income, franchise or similar taxes:

          (a)  For  each   taxable  year  that  ends  prior  to  the  Duck  Head
               distribution,  each  corporation  that is a member  of the  Delta
               Woodside tax group,  the Delta Apparel tax group or the Duck Head
               tax group shall be  responsible  for paying any increase in those
               state taxes,  and shall be entitled to receive the benefit of any
               refund of or saving in those state  taxes,  that results from any
               tax  proceeding  with  respect to any  returns  relating to those
               state taxes of that  corporation (or any predecessor by merger of
               that corporation).

          (b)  For the  taxable  period  ending  on the  date of the  Duck  Head
               distribution,  each  corporation  that is a member  of the  Delta
               Woodside tax group,  the Delta Apparel tax group or the Duck Head
               tax group  shall be  responsible  for paying  any of those  state
               taxes,  and shall be entitled to any refund of or saving in those
               state taxes, with respect to that corporation (or any predecessor
               by merger of that corporation).

     -    With respect to federal employment taxes:

          (a)  Delta Woodside shall be  responsible  for the federal  employment
               taxes  payable with  respect to the  compensation  paid,  whether
               before,  on or after the date of the Duck Head  distribution,  by
               any member of the Delta Woodside  federal income tax consolidated
               group for any part of the  period  ending on the date of the Duck
               Head  distribution  or by any  member of the Delta  Woodside  tax
               group for any period after that date to all  individuals  who are
               past or present employees of any business of Delta Woodside other
               than the business of Duck Head or the business of Delta Apparel.

          (b)  Delta Apparel  shall be  responsible  for the federal  employment
               taxes  payable with  respect to the  compensation  paid,  whether
               before,  on or after the date of the Duck Head  distribution,  by
               any member of the Delta Woodside  federal income tax consolidated
               group for any part of the period  ending on the date of the Delta
               Apparel  distribution  or by any member of the Delta  Apparel tax
               group for any period after that date to all  individuals  who are
               past or present employee of the business of Delta Apparel.

          (c)  Duck Head shall be responsible for the federal  employment  taxes
               payable with respect to the compensation paid, whether before, on
               or after the date of


                                       38
<PAGE>
               the Duck Head  distribution,  by any member of the Delta Woodside
               federal income tax consolidated  group for any part of the period
               ending on the date of the Duck Head distribution or by any member
               of the Duck Head tax group for any period  after that date to all
               individuals  who are past or present  employee of the business of
               Duck Head.

     -    With  respect  to any  taxes,  other than  federal  employment  taxes,
          federal income taxes and state income, franchise or similar taxes:

          (a)  Delta  Woodside  shall be  responsible  for any of  these  taxes,
               regardless  of the time period or  circumstance  with  respect to
               which the taxes are payable,  arising from or attributable to any
               business of Delta  Woodside  other than the business of Duck Head
               or the business of Delta Apparel;

          (b)  Delta  Apparel  shall  be  responsible  for any of  these  taxes,
               regardless  of the time period or  circumstance  with  respect to
               which the taxes are payable,  arising from or attributable to the
               business of Delta Apparel; and

          (c)  Duck Head shall be responsible for any of these taxes, regardless
               of the time  period or  circumstance  with  respect  to which the
               taxes are payable,  arising from or  attributable to the business
               of Duck Head.

     -    The Delta Woodside tax group shall be responsible  for all taxes,  and
          shall receive the benefit of all tax items, of any member of the Delta
          Woodside  tax group that relate to any taxable  period  after the Duck
          Head  distribution.  The Delta Apparel tax group shall be  responsible
          for all taxes,  and shall receive the benefit of all tax items, of any
          member  of the Delta  Apparel  tax group  that  relate to any  taxable
          period after the Delta Apparel  distribution.  The Duck Head tax group
          shall be responsible  for all taxes,  and shall receive the benefit of
          all tax items, of any member of the Duck Head tax group that relate to
          any taxable period after the Duck Head distribution.

     Under  the  tax  sharing  agreement,  the Duck Head tax group and the Delta
Apparel  tax group have irrevocably designated Delta Woodside as their agent for
purposes  of  taking  a  broad  range  of  actions  in connection with taxes for
pre-distribution  periods.  Those  actions include the settlement of tax audits,
other  tax proceedings and disputes arising out of the interpretation of the tax
sharing  agreement. These arrangements may result in conflicts of interest among
Duck  Head,  Delta  Woodside  and  Delta  Apparel.

     Under  the  tax  sharing  agreement,  the  Duck  Head  tax group, the Delta
Woodside  tax group and the Delta Apparel tax group have agreed to indemnify one
another  against  various  tax  liabilities,  generally  in  accordance with the
allocation  of  tax  liabilities  and  benefits  described  above.

OTHER  RELATIONSHIPS

     Boards  of  Directors  of  Duck  Head,  Delta  Woodside  and  Delta Apparel
     ---------------------------------------------------------------------------

     The  following  directors of Duck Head are also directors of Delta Woodside
and  Delta  Apparel:  William  F. Garrett, C. C. Guy, Dr. James F. Kane, Dr. Max
Lennon,  E.  Erwin  Maddrey, II, Buck A. Mickel and Bettis C. Rainsford.  In the
event  that any material issue were to arise between Duck Head, on the one hand,
and  either  Delta Woodside or Delta Apparel, on the other hand, these directors
could  be  deemed to have a conflict of interest with respect to that issue.  In
that  circumstance,  Duck Head anticipates that it will proceed in a manner that
is  determined  by a majority of those members of Duck Head's board of directors
who  are  not  also  members  of the board of directors of Delta Woodside or the
board  of  directors  of  Delta  Apparel  (as  applicable).


                                       39
<PAGE>
     Sales  to  and  Purchases  from Delta Woodside or Delta Apparel of Goods or
     ---------------------------------------------------------------------------
Manufacturing  Services
- -----------------------

     In  the  ordinary  course  of  Duck Head's business, Duck Head has produced
T-shirts  for Delta Apparel, purchased T-shirts from Delta Apparel and purchased
fabrics  from Delta Mills.  The following table shows these transactions for the
last  three  fiscal  years  and  for the first three months of fiscal year 2000:

<TABLE>
<CAPTION>
                   (in  thousands of dollars)

                                Fiscal year        First quarter
                              ------------------  ----------------
                                                        Of
                                                        --
                              1997   1998   1999  Fiscal year 2000
                              -----  -----  ----  ----------------
<S>                           <C>    <C>    <C>   <C>

Sold to Delta Apparel           653    132    --                --

Purchased from Delta Apparel    403    156   481                 6

Purchased from Delta Mills    3,338  1,824   662                --
</TABLE>

     All  of  these  T-shirt and fabric sales were made at prices deemed by Duck
Head  to  approximate  market  value.

     Duck  Head  anticipates that any future sales or purchases to or from Delta
Woodside  or  Delta  Apparel  in  the  future  will  not  be  material.

     Management  Services
     --------------------

     Delta  Woodside has provided various services to the operating divisions of
its subsidiaries, including the Delta Mills Marketing Company, Duck Head Apparel
Company  and  Delta  Apparel Company divisions.  These services include payroll,
accounting,  internal  audit, employee benefits and services, purchasing, cotton
procurement, management information services and tax accounting.  These services
have  been  charged  on  the basis of Delta Woodside=s cost and allocated to the
various  divisions  based  on employee headcount, computer time, projected sales
and  other  criteria.

     During  fiscal years 1997, 1998, and 1999, Delta Woodside charged  the Duck
Head Apparel Company division $772,000, $882,000 and $777,000, respectively, for
these  services.

     Other
     -----

     For  further information  on transactions with affiliates by Duck Head, see
Note  8  to  the  Combined  Financial  Statements  of  Duck Head under "Index to
Financial  Statements"  in this document, which information is incorporated into
this  section  by  reference.

     Any  transaction  entered into between Duck Head and any officer, director,
principal  stockholder  or  any  of their affiliates has been on terms that Duck
Head  believes are comparable to those that would be available to Duck Head from
non-affiliated  persons.


                                       40
<PAGE>
                                 CAPITALIZATION

     The  following table sets forth at October 2, 1999:  (1) the capitalization
of  Duck  Head, and (2) the pro forma capitalization of Duck Head to give effect
to the transactions described under the portion of this document found under the
heading "The Duck Head Distribution".  You should read this table in conjunction
with  the  information  located  under the heading "Unaudited Pro Forma Combined
Financial  Statements"  and  the condensed combined financial statements of Duck
Head  and  related  notes  as  of October 2, 1999 and for the three months ended
October  2, 1999, included on pages 42-47 and F-18 - F-22, respectively, of this
document.

<TABLE>
<CAPTION>
                                                                                            AS OF
                                                                                       OCTOBER  2,  1999
                                                                               ------------------------------
                                                                                     ACTUAL        PRO FORMA
                                                                               ------------------  ----------
                                                                                      (IN THOUSANDS)
<S>                                                                            <C>                 <C>

Long-term debt, including current maturities:
    Capital lease obligations                                                  $              87          87
    Mortgage loan payable                                                                  6,339       6,339
    Due to parent and affiliates                                                         118,509         ---
                                                                               ------------------  ----------

Total long-term debt (including current maturities)                                      124,935       6,426

Less current maturities                                                                 (101,726)     (1,084)
                                                                               ------------------  ----------

Total long-term debt (excluding current maturities)                                       23,209       5,342

Stockholders' equity (deficit):

  Preferred stock, 2,000,000 shares authorized; none issued  and outstanding                 ---         ---
  Common stock, $0.01 par value; 9,000,000 shares
  authorized; 2,386,000 shares issued and
  outstanding                                                                                ---          24
  Additional paid-in capital                                                                 ---      23,060
  Divisional deficit                                                                     (93,086)        ---
                                                                               ------------------  ----------

Total stockholders' equity (deficit)                                                     (93,086)     23,084
                                                                               ------------------  ----------

     Total capitalization                                                      $         (69,877)     28,426
                                                                               ==================  ==========
</TABLE>


                                       41
<PAGE>
                          UNAUDITED PRO FORMA COMBINED
                              FINANCIAL STATEMENTS

     The  following  unaudited pro forma combined financial information has been
prepared  from  and  should be read in conjunction with the historical financial
statements  and the related notes thereto of Duck Head included in this document
at  pages  F-1  to  F-22.

     The  unaudited  pro  forma combined balance sheet has been prepared to give
effect  to  the  following  transactions as if they occurred on October 2, 1999:

     -    The contribution to equity of the intercompany  debt owed by Duck Head
          to Delta  Woodside and the  distribution  of Duck Head common stock to
          existing Delta Woodside stockholders; and

     -    The refinancing of current existing debt.

     The  unaudited  pro  forma  combined statements of  operations for the year
ended July 3, 1999 and for the three months ended October 2, 1999 give effect to
the  following  transactions  as  if  they  had occurred at the beginning of the
fiscal  year  ended  July  3,  1999:


     -    The decreased  interest  expense  attributable to the  contribution to
          equity  of the  intercompany  debt  and the  refinancing  of  existing
          third-party debt;


     -    The elimination of the  intercompany  management fees and the incurred
          cost to replace services performed by Delta Woodside; and


- -     The  distribution  of  Duck  Head  common stock to existing Delta Woodside
stockholders.

     Duck  Head believes that the assumptions used provide a reasonable basis on
which  to  present  the unaudited pro forma combined financial statements.  Duck
Head  is  providing the unaudited pro forma combined financial statements to you
for  informational purposes only.  You should not construe them to be indicative
of  Duck Head's results of operations or financial position had the transactions
and  events  described  above  been consummated on the dates assumed.  These pro
forma  combined  financial  statements  also  do  not  project  the  results  of
operations  or  financial  position  for  any  future  period  or  date.


                                       42
<PAGE>
<TABLE>
<CAPTION>
                                          DUCK HEAD APPAREL COMPANY
                                  UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                               OCTOBER 2, 1999

                                                                                  PRO FORMA            PRO FORMA
                                                                   HISTORICAL    ADJUSTMENTS           AS ADJUSTED
                                                                 -------------  ------------           -----------
ASSETS                                                                 (IN THOUSANDS, EXCEPT FOR SHARE DATA)
<S>                                                              <C>            <C>           <C>      <C>
Current assets:
    Cash                                                         $        373                                 373
    Accounts receivable                                                 7,110                               7,110
    Affiliate receivables                                               2,774        (2,774)      (1)         ---
    Inventories                                                        19,137                              19,137
    Prepaid expenses and other current assets                             166                                 166
    Deferred tax assets                                                 3,343                               3,343
                                                                 -------------  ------------           -----------
      Total current assets                                             32,903        (2,774)               30,129

    Property, plant and equipment, net                                 11,075                              11,075
                                                                 -------------  ------------           -----------

                                                                 $     43,978        (2,774)               41,204
                                                                 =============  ============           ===========

LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)

Current liabilities:

    Accounts payable                                             $      3,161                               3,161
    Accrued expenses                                                    3,322                               3,322
    Current portion of long-term debt                                   6,339        (5,311)      (2)       1,028
    Current portion of capital leases                                      56                                  56
    Due to Parent and affiliates                                       95,331       (95,331)      (1)         ---
    Income taxes payable                                                  442          (435)      (1)           7
                                                                 -------------  ------------           -----------
      Total current liabilities                                       108,651      (101,077)                7,574

Long-term debt                                                            ---         5,311       (2)       5,311
Long-term portion of capital leases                                        31                                  31
Due to Parent                                                         23, 178       (23,178)      (1)         ---
Deferred tax liabilities                                                4,440                               4,440
Other liabilities                                                         764                                 764
                                                                 -------------  ------------           -----------
      Total liabilities                                               137,064      (118,944)               18,120


STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)

     Preferred stock, 2,000,000 shares authorized; none
          issued and outstanding                                          ---                                 ---

    Common stock, $0.01 par value; 9,000,000
         shares authorized; 2,386,000 issued and   outstanding            ---            24       (1)          24
    Additional paid in capital                                            ---        23,060       (1)      23,060
    Divisional deficit                                                (93,086)       93,086       (1)          --
                                                                 -------------  ------------           -----------
     Total stockholders'/divisional equity (deficit)                  (93,086)      116,170                23,084
                                                                 -------------  ------------           -----------

LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY
(DEFICIT)                                                        $     43,978        (2,774)               41,204
                                                                 =============  ============           ===========
</TABLE>

See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       43
<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  BALANCE  SHEET
OCTOBER  2,  1999
(in  thousands  of  dollars,  unless  otherwise  noted)

The  following  is  a  summary of the adjustments reflected in the unaudited pro
forma  combined  balance  sheet:

1)   To reflect the  contribution  to equity of  intercompany  debt owed by Duck
     Head to Delta Woodside  totaling $115,735 and the distribution of 2,386,000
     Duck Head common shares to Delta Woodside's existing stockholders.

2)   Duck Head will refinance the existing mortgage loan on its Winder,  Georgia
     office and  distribution  center at an interest rate similar to that of the
     existing loan.


                                       44
<PAGE>
<TABLE>
<CAPTION>
                                     DUCK  HEAD  APPAREL  COMPANY
                    UNAUDITED  PRO  FORMA  COMBINED  STATEMENT  OF  OPERATIONS
                             FOR  THE  FISCAL  YEAR  ENDED  JULY  3,  1999


                                                                        PROFORMA             PRO  FORMA
                                                         HISTORICAL    ADJUSTMENTS           AS ADJUSTED
                                                       -------------  ------------           -----------
                                                      (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
<S>                                                   <C>            <C>           <C>       <C>

Net sales                                             $     70,642                                70,642

Cost of goods sold                                         (62,468)                             (62,468)
                                                       -------------                         -----------
  Gross Profit                                               8,174                                8,174

Selling, general and administrative expenses               (34,005)                             (34,005)

Intercompany management fees                                  (777)          179        (2)        (598)

Impairment charges                                         (13,650)                             (13,650)

Royalty and other income                                     1,027                                1,027
                                                       -------------  ------------           -----------
  Operating loss                                           (39,231)          179                (39,052)

Interest (income) expense:

  Interest income (expense), net                                74          (945)       (3)         871

  Intercompany interest expense                             (8,296)        8,296        (3)         --
                                                       -------------  ------------           -----------
                                                            (8,222)        7,351                   (871)
                                                       -------------  ------------           -----------
Loss before taxes                                          (47,453)        7,530                (39,923)

Income tax expense                                            (223)                                (223)
                                                       -------------  ------------           -----------
Net loss                                                   (47,676)        7,530                (40,146)
                                                       =============  ============           ===========
Basic and diluted net loss per share                                                           $ (16.83)
                                                                                             ===========
Weighted average shares outstanding used in basic
and diluted per share(3)                                                                      2,386,000
                                                                                             ===========
</TABLE>

See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       45
<PAGE>
<TABLE>
<CAPTION>
                                                   DUCK HEAD APPAREL COMPANY
                                     UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                                                        OCTOBER 2, 1999


                                                                              PRO FORMA     PRO FORMA
                                                                              HISTORICAL   ADJUSTMENTS                 AS ADJUSTED
                                                                             ------------  ------------                ------------
                                                                               (IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
<S>                                                                          <C>           <C>           <C>           <C>

Net sales                                                                    $    16,063                                    16,063
Cost of goods sold                                                               (11,117)                                  (11,117)
                                                                             ------------                              ------------
  Gross profit                                                                     4,946                                     4,946

Selling, general and administrative expenses                                      (5,332)          (86)           (2)       (5,418)
Royalty and other income                                                             767                                       767
                                                                             ------------  ------------                ------------
  Operating income                                                                   381           (86)                        295

Interest (income) expense:
  Interest expense, net                                                             (132)         (276)           (1)         (408)

  Intercompany interest expense                                                   (1,987)        1,987            (1)           --
                                                                             ------------  ------------                ------------
                                                                                  (2,119)        1,711                        (408)
                                                                             ------------  ------------                ------------

  Loss before taxes                                                               (1,738)        1,625                        (113)

Income tax (benefit)                                                                (162)          162            (3)           --
                                                                             ------------  ------------                ------------
  Net income (loss)                                                          $    (1,576)        1,463                        (113)
                                                                             ============  ============                ============

Basic and diluted net loss per share                                                                                      $  (0.05)
                                                                                                                       ============
Weighted average shares outstanding used in basic and diluted per share (4)
                                                                                                                          2,386,000
                                                                                                                       ============
</TABLE>

See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       46
<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  STATEMENTS  OF  OPERATIONS
FOR  THE  FISCAL  YEAR  ENDED JULY 3, 1999 AND THE THREE MONTHS ENDED OCTOBER 2,
1999
(in  thousands  of  dollars,  unless  otherwise  noted)

The  following  is  a  summary of the adjustments reflected in the unaudited pro
forma  combined  statements  of  operations:

     1)   To reflect  interest  expense on new bank  borrowings of $945 and $408
          for the  fiscal  year ended  July 3, 1999 and the three  months  ended
          October 2, 1999,  respectively,  at an assumed  interest  rate of 10%.
          Also, to reflect the elimination of interest  expense  totaling $8,296
          and  $1,987  on the  intercompany  debt  owed  by Duck  Head to  Delta
          Woodside  for the fiscal year ended July 3, 1999 and the three  months
          ended October 2, 1999, respectively.

     2)   To  eliminate  intercompany  management  fees of $777 charged by Delta
          Woodside  for the fiscal  year ended July 3, 1999 and $0 for the three
          months ended October 2, 1999. Also to reflect the replacement of Delta
          Woodside's management fees with outside fees for insurance,  financial
          software,  audit,  legal,  tax consulting,  internal audit and payroll
          processing,  board of directors  expenses,  and stock and  stockholder
          related expenses. These expenses would approximate $598 for the fiscal
          year ended July 3, 1999,  and $147 (an increase of $86 over the actual
          incurred  expenses  of this  type of $61) for the three  months  ended
          October 2, 1999.

     3)   To reflect estimated tax liability.

     4)   To reflect  earnings  per share based on the  weighted-average  shares
          outstanding  assuming a distribution  of one Duck Head share for every
          ten Delta Woodside shares owned on the record date.


                                       47
<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                           OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

     You  should  read  the following discussion in conjunction with Duck Head's
historical financial statements and the notes to those statements, both included
elsewhere  in  this  document.

     The  following  discussion  contains  various "forward-looking statements".
Please  refer  to  "Forward-Looking  Statements  May  Not  Be  Accurate"  for  a
description  of  the  uncertainties  and  risks  associated with forward-looking
statements.

OVERVIEW  OF  RESULTS  OF  OPERATIONS

     Since  1990, Duck Head has experienced significant swings in its historical
operating  performance.  Sales  increased  rapidly  between 1990 and 1992.  From
1993 through 1996, the business introduced several classes of new products, such
as  women's  and  juniors' product lines.  Duck Head believes, however, that the
business'  infrastructure  was  inadequate to handle the planned growth and that
the  business  strategy  was  not supported by a wide base of Duck Head's retail
accounts.  Consequently, the business failed to make timely deliveries, produced
products  of  an uneven quality, inadequately controlled its sourcing, disrupted
sales  relationships  which in some cases led to expensive litigation, and built
excessive  inventories.  These  matters  led  to significant operating losses in
several  of  these  years.

     During  fiscal years 1997, 1998 and 1999, Duck Head began developing twelve
fashion  product  deliveries  per  fiscal  year.  This resulted in fashion goods
constituting  a  much  larger  percentage  of  the  total  product offering.  In
addition,  in-store  fixtures  were  rapidly installed at major retailers, which
secured good retail floor space for Duck Head.  Gross margin support agreements,
however,  were  entered into with major customers, which resulted in much higher
return  and  allowance  charges,  mostly  related  to  poor margins at retail on
fashion  goods.  Selling, general and administrative costs, primarily in product
development  and  marketing, and inventory levels were expanded based on planned
sales  volume  increases  which  were  not  achieved.

     Duck  Head  has  recently  devoted  considerable  effort to resolving these
issues,  and  believes that the business is now positioned for growth.  Early in
1999,  Robert  D.  Rockey,  Jr.,  who  has  extensive  experience in the apparel
industry, joined the Duck Head Apparel Company division as its new President and
Chief  Executive  Officer.  Since his arrival, the management team has commenced
planning  for  or  implementation  of  the  following  actions:

     -    instituted more effective quality controls,

     -    moved substantially all of its manufacturing operations off-shore, and
          begun more  cost-effective  utilization of Duck Head's leased facility
          in Costa Rica,

     -    developed a cost-effective  full-package sourcing operation to procure
          much of its product from a variety of suppliers around the world,

     -    developed a higher quality retail customer  distribution  network that
          eliminated several heavily promotional, lower-end retailers,

     -    adopted the strategy of targeting the male consumer from ages 18 to 24
          years  as  Duck  Head's  primary  focus  in  product  development  and
          marketing,

     -    reduced the recent  emphasis on fashion product by increasing the core
          and  fashion  basic  portion,  lessening  the  fashion  portion of its
          product mix, and reducing the number of fashion product deliveries per
          year,


                                       48
<PAGE>
     -    reduced margin support commitments,

     -    reduced  selling,   general  and   administrative   costs,   including
          significantly  lower product  development  costs, more  cost-effective
          marketing  programs and better  utilization of  distribution  capacity
          through providing distribution services to third parties,

     -    began  implementing a vendor managed inventory system with its largest
          customer, which Duck Head believes will yield significant sales growth
          as consumer sales are more rapidly replenished,

     -    implemented  a more  stringent  inventory  control  process  to  avoid
          building  unnecessarily  high  inventory  levels  and to more  rapidly
          dispose of excess inventory,

     -    began the development of distribution  outside the eleven Southeastern
          states  where  the Duck  Head  brand  has  historically  had  stronger
          consumer acceptance, and

     -    started negotiating with two major accounts for additional new markets
          outside  of  the   southeast,   with  the  aim  of  completing   these
          negotiations in the fourth quarter of fiscal 2000.

FIRST  QUARTER  OF  FISCAL  YEAR  2000  VERSUS FIRST QUARTER OF FISCAL YEAR 1999

     Net  Sales.

     Consolidated  net  sales for the three months ended October 2, 1999 totaled
$16.1 million, as compared to $21.9 million for the three months ended September
26,  1998,  a  decrease  of  26.5%.  A  summary of Duck Head's net sales for the
three  months  ended  October  2,  1999  and  September  26,  1998  follows:

Net  Sales  (in  millions)

<TABLE>
<CAPTION>
                      Wholesale   Retail    Total
                      ----------  -------  -------
<S>                   <C>         <C>      <C>
Fiscal year 2000 ($)       11.6      4.5     16.1

Fiscal year 1999 ($)       16.2      5.7     21.9

(Decrease) ($)             (4.6)    (1.2)    (5.8)

Percent (decrease)       (28.4%)  (21.1%)  (26.5%)
</TABLE>

     The  decrease  in  wholesale  sales  dollars  reflected  a decrease in unit
shipments,  which  was  due to the loss of three key accounts, reduced volume at
other  accounts  and the exit from certain segments of Duck Head's private label
business. The loss of key accounts was the result of the closure of Uptons, Inc.
(a  subsidiary of American Retail Group, Inc.) and the acquisition of Mercantile
Stores  Company,  Inc.  by  other  key  accounts,  including  Dillard's,  Inc.
Dillard's,  Inc.  made  the decision to discontinue from its merchandise mix any
brands  (such  as the Duck Head brand)  that are prominently featured by certain
of Dillard's, Inc.'s competitors.  During the three months ended October 2, 1999
there  were  no  sales  to  Uptons,  Inc.,  Mercantile  Stores  Company, Inc. or
Dillard's,  Inc.,  while  sales in the quarter ended September 26, 1998 to these
three  accounts  were $1.8 million.  Reduced volume at other accounts was due to
inventory  levels  at  several  key  accounts  being  reduced.  These reductions
reflected  a  change  in  merchandise  mix,  including  a  reduction  in fashion
inventory  which  is  delivered  in one-shot deliveries and an increase in basic
replenishment  inventory  which  requires  lower  in-stock  levels on the retail
floor.  Reduced  volume  at  other accounts was also due to first quarter fiscal
1999  sales  including  the initial shipments into several new Duck Head "shops"
within  major  retailers.  Shipments  to  these  same "shop" locations continued


                                       49
<PAGE>
through  the  first quarter fiscal 2000; however, they were at reduced levels as
compared  to the higher levels needed in the initial shop set up.  Private label
sales  decreased  by  $0.9  million  in the first quarter of fiscal year 2000 as
compared  with  fiscal year 1999 as certain unprofitable segments of the private
label  were  discontinued.

     The  decreases  in Duck Head retail store sales resulted from a combination
of fewer stores being open in the three months ended October 2, 1999 as compared
with  the  three  months  ended  September 26, 1998 and a comparable store sales
decrease  of  8%.  Fiscal  1999 was a fifty-three week year that contained a key
high  volume  back-to-school  week in the fourth quarter in fiscal 1999 that was
thereby  not  included  in  the  first quarter of fiscal year 2000.   During the
three  months  ended  October 2, 1999 Duck Head did not open or close any stores
and  at  October  2,  1999  Duck Head operated 24 retail outlet stores versus 27
stores  at  September  26,  1998.  Duck  Head believes that the number of stores
currently open is an appropriate number given the geographic distribution of the
"Duck  Head" brand through its current wholesale channels.  Duck Head's strategy
continues to include the closure of poor performing stores, the investigation of
new store openings in better outlet malls in the Southeastern United States, and
the  geographic  expansion  of  retail  stores as wholesale distribution expands
outside  the  Southeastern  United  States.

     Gross  Profit.

     Consolidated  gross  profit  and  gross  profit margin for the three months
ended  October 2, 1999 were $4.9 million and 30.8%, respectively, as compared to
$7.0  million  and 32.0%, respectively, for the three months ended September 26,
1998,  a  decrease  in  consolidated  gross  profit  of  30.0%.

     Gross  profit  was  $3.0  million  and  gross  profit  margin  was 25.7% on
wholesale sales for the three months ended October 2, 1999,  as compared to $4.5
million  and 27.9%, respectively, for the three months ended September 26, 1998.
The  $1.5  million decrease in gross profit was primarily due to lower sales and
higher  unfavorable  operating  variances.  The  higher  unfavorable  operating
variances  were primarily the result of lower levels of production as part of an
inventory  reduction  program.

     Gross  profit  was $2.0 million and gross profit margin was 44.0% on retail
sales for the three months ended October 2, 1999 as compared to $2.5 million and
43.2%,  respectively,  for the three months ended September 26, 1998.  This $0.5
million  decrease  in  gross  profit  was  primarily  due  to  lower  sales.

     Selling  General  and  Administrative  Expenses.

     During  the  three  months  ended  October  2,  1999,  selling, general and
administrative  expenses  were  $5.3 million, as compared to $6.0 million during
three  months  ended  September  26,  1998,  a decrease of 11.6%.  For the three
months  ended October 2, 1999, expenses in this category were 33.2% of net sales
as compared to 27.2% of net sales for the three months ended September 26, 1998.
Sales  decreased  at  a higher rate than did selling, general and administrative
expenses,  due to the fixed nature of many of these items, resulting in selling,
general and administrative expenses as a percentage of sales being higher in the
most  recent  quarter.

     Wholesale selling, general and administrative expenses for the three months
ended  October 2, 1999 decreased by $0.3 million as compared to the three months
ended  September  26, 1998.  The dollar decrease was primarily due to reductions
in  all  selling,  general  and  administrative  expense  categories, except for
marketing  related  expenses,  which  increased.  Duck  Head  expects this lower
selling,  general  and  administrative  expense  level  to  continue.

     Retail  selling,  general  and administrative expenses for the three months
ended  October  2, 1999 declined by $0.4 million as compared to the three months
ended  September  26, 1998. The decrease was primarily due to fewer stores being
open  in  the three months ended October 2, 1999 as compared to the three months
ended  September  26,  1998.


                                       50
<PAGE>
     Operating  Income.

     Operating  income  for  the  three  months  ended October 2, 1999 were $0.4
million,  as  compared to $ 1.5 million of operating income for the three months
ended  September  26,  1998.

     Wholesale operations broke even for the three months ended October 2, 1999,
as  compared to generating $0.9 million of operating income for the three months
ended  September  26, 1998.   Included in the wholesale operating income for the
three  months  ended  October 2, 1999 was $0.8 million of other income primarily
related  to  royalty  income on license agreements and a $0.3 million gain on an
insurance  settlement.  Other  income  for  the three months ended September 26,
1998  was  $0.6 million which was primarily related to royalty income on license
agreements.

     As a result of the factors described above, retail operating income for the
three months ended October 2, 1999 was $0.4 million, as compared to $0.6 million
of  operating  income  for  the  three  months  ended  September  26,  1998.

     Net  Interest  Expense.  For  the  three  months  ended October 2, 1999 net
interest  expense was $2.1 million, as compared to $1.7 million for three months
ended  September  26,  1998.  The  increase  in interest expense was primarily a
result  of  the higher average principal balance outstanding on affiliated debt.

     Taxes.  The  effective tax rate was 9.3% for the three months ended October
2,  1999  as  compared  to  the  effective  tax  rate for the three months ended
September  26,  1998 of (0.4)%.  Although both quarters reflected a pretax loss,
in  the  quarter ended October 2, 1999 Duck Head was able to recognize more of a
tax  benefit  due to changes in the valuation allowance against certain deferred
tax  assets  that  are  becoming  currently  deductible.

     Net  Loss.  Net  loss  for  the three months ended October 2, 1999 was $1.6
million,  as  compared  to $0.1 million for the three months ended September 26,
1998.  The  increased  loss  was  due  to  the  factors  described  above.

     Inventories.  Inventories  decreased  to  $19.1  million at October 2, 1999
from  $24.7  million  at July 3, 1999, a decrease of $5.6 million or 22.6%.  The
net  decrease  in inventories reflects decreases in all categories of inventory.
This  decrease  was  due  to  Duck  Head's  inventory control strategy which has
included  aggressive  sales  of  close-out  inventories  and  reductions  in the
production  levels  at  Duck  Head's  own  sewing  facility and in the levels of
product  acquired  from  outside  contractors  and  package  goods  vendors.

     Capital Expenditures.  No significant capital expenditures were made in the
three  months  ended  October  2,  1999.

     Order  Backlog.

     Duck  Head's  order  backlog  at  October  2,  1999 was $9.9 million, a 40%
decrease  from  the  $16.5  million  order  backlog  at September 26, 1998.  The
decrease  is  due to a general decline in sales, the loss of three key customers
and a shift in product mix to a higher percentage of core and basic products and
a  lower  percentage  of  fashion  products.  At  September  26, 1998, the order
backlog  for  the  three  key accounts that are no longer Duck Head accounts was
$2.2  million.  There  was  no  backlog  for  these accounts at October 2, 1999.
Orders for core products are normally shipped under replenishment programs where
goods  are  ordered  for  immediate shipment as compared to fashion products for
which  orders  are  received  several  months  prior to the requested ship date.

     Duck  Head  believes  that,  although  backlog  orders  can  give a general
indication  of  future  sales,  the  change of its customers order patterns to a
heavier  emphasis on core and basic merchandise, which are ordered closer to the
desired  ship  date,  and  a  lower  emphasis  on fashion merchandise, which are
ordered  several  months in advance, may have caused a reduction in backlog that
is  not  indicative  of  a  reduction  in  sales  trend.


                                       51
<PAGE>
FISCAL  YEAR  1999  VERSUS  FISCAL  YEAR  1998

     Net  Sales.

     Consolidated  net  sales  for  the  year  ended  July 3, 1999 totaled $70.6
million,  as  compared  to  $84.0  million  for  the year ended June 27, 1998, a
decrease of 16%.  A summary of Duck Head's net sales for the years ended July 3,
1999  and  June  27,  1998  follows:

Net  Sales  (in  millions)

<TABLE>
<CAPTION>
                      Wholesale   Retail    Total
                      ----------  -------  -------
<S>                   <C>         <C>      <C>
Fiscal year 1999 ($)       54.1     16.5     70.6

Fiscal year 1998 ($)       64.0     20.0     84.0

(Decrease) ($)             (9.9)    (3.5)   (13.4)

(Decrease) (%)           (15.5%)  (17.5%)  (16.0%)
</TABLE>

     The  decrease  in  wholesale  sales  dollars  reflected  a decrease in unit
shipments  and  was  primarily  due  to  the loss of two key accounts and higher
returns  and  allowances.  The  loss  of  key  accounts  was  the  result of the
acquisition  of Mercantile Stores Company, Inc. by other key accounts, including
Dillard's,  Inc.  Dillard's,  Inc.  made  the  decision  to discontinue from its
merchandise  mix  any  brands (such as the Duck Head brand) that are prominently
featured by certain of Dillard's, Inc.'s competitors.  Sales in fiscal year 1999
to  Mercantile  Stores  Company,  Inc.  and  Dillard's,  Inc.  were $2.6 million
compared  to  fiscal  1998  sales of $8.4 million  Higher returns and allowances
were  due  to  increased  levels  of  returns,  customer  deductions  and margin
assistance  given  to  customers.  The  majority  of  the  margin assistance was
related  to  poor  retail  margins  on  fashion  products.

     The  decreases  in Duck Head retail store sales resulted from a combination
of  a  comparable store sales decrease of 2% and fewer stores being open in Duck
Head's  fiscal  year  1999  as compared with its fiscal year 1998.  During 1999,
Duck  Head  opened  2  stores  and  closed 7 stores.  At July 3, 1999, Duck Head
operated 24 retail outlet stores.  The net reduction in the number of stores was
the  result  of  the  continuation of Duck Head's strategy to close unprofitable
stores,  to  reduce  the total number of outlet stores and to open new stores in
better  outlet  centers.

     Gross  Profit.

     Consolidated  gross  profit and gross profit margin for the year ended July
3,  1999 were $8.2 million and 11.6%, respectively, as compared to $26.9 million
and  32.0%,  respectively,  for  the  year  ended  June  27, 1998, a decrease in
consolidated  gross  profit  of  69.5%.

     Gross  profit and gross profit margin on wholesale sales for the year ended
July  3,  1999  were  $1.8  million  and 3.3% respectively, as compared to $18.8
million  and  29.3%,  respectively,  for the year ended June 27, 1998.  This $17
million  decrease in gross profit was primarily due to $7.4 million of inventory


                                       52
<PAGE>
charges taken mainly on close-out fashion inventories, lower sales volume versus
fiscal  year  1998,  higher  returns  and  allowances  and charges totaling $1.5
million to reduce production capacity including the closure of one manufacturing
facility  and  the  downsizing of another.  The reduction in production capacity
was  due to reduced sales levels and shifts in product sourcing strategy to take
advantage  of more favorable product costs available through outside contractors
versus  producing  in Duck Head's owned facilities.  Fiscal year 1998 included a
$0.6  million  charge  related  to  the  closing  of  two  of Duck Head's sewing
facilities  in  Costa  Rica.

     Gross  profit  and  gross  profit margin on retail sales for the year ended
July  3,  1999  were  $6.4  million  and 38.7% respectively, as compared to $8.1
million  and  40.6%, respectively, for the year ended June 27, 1998.   This $3.4
million  decrease in gross profit was due to lower sales and a decrease in gross
margin.  The  decrease  in  gross  margin  was  due  to  the percentage of goods
purchased  from  Duck  Head licensees, which are generally sold at a lower gross
margins,  being a higher percentage of total sales in fiscal 1999 than they were
in  fiscal  1998  and  $0.2  million  of charges taken on close-out inventories.

     Selling  General  and  Administrative  Expenses.

     During  the  year  ended  July  3,  1999, consolidated selling, general and
administrative  expenses were $34.0 million, as compared to $29.0 million during
the  year  ended  June  27, 1998, an increase of 17%. For the year ended July 3,
1999,  expenses in this category were 48.1% of net sales as compared to 34.5% of
net  sales  for  the  year  ended  June  27,  1998.

     Wholesale  selling,  general and administrative expenses for the year ended
July  3,  1999  increased by $7.9 million as compared to the year ended June 27,
1998.  This  increase  was  primarily due to $3.9 million of increased marketing
expenses,  $1.6  million  of  additional  amortization  of in-store shops and of
certain  computer equipment as a result of the shortening of the expected future
useful  lives  of  these assets to reflect business conditions and technological
changes,  a  $1.2 million charge to write-off fixtures that were abandoned or no
longer  in  service primarily due to lost accounts, and increased administrative
costs.  The  increase  in marketing expenses was primarily the result of a heavy
consumer  marketing campaign.  The results of this advertising campaign were not
considered  successful  and Duck Head has since reduced its expenditures of this
nature  to  a  level it considers more reasonable based on current sales levels.
Duck Head has also reduced selling, general and administrative expenses in other
categories  which  Duck  Head believes will result in expenses of this nature in
the  foreseeable  future  being  lower  than the fiscal year 1999 or fiscal 1998
levels.

     Retail selling, general and administrative expenses for the year ended July
3,  1999  declined  by $2.9 million as compared to the year ended June 27, 1998.
The  decrease  was  primarily due to the closing of several stores during fiscal
years  1998 and 1999.  The stores that were closed generally had higher selling,
general  and  administrative  expenses  as a percentage of sales than the stores
that have remained opened. The year ended June 27, 1998 included $0.9 million of
charges  related  primarily  to  the  closing  of  retail  outlet  stores.

     Operating  Losses.

     Consolidated  operating  losses  for the year ended July 3, 1999 were $39.2
million, as compared to $1.3 million of operating losses for the year ended June
27,  1998.

     Wholesale  operating  losses  for  the  year  ended July 3, 1999 were $38.5
million, as compared to $0.1 million of operating losses for the year ended June
27,  1998.   Included  in  the  fiscal year 1999 wholesale operating losses is a
$13.7  million  charge  for  the  impairment of the excess of cost over assigned
value  of  net  assets acquired and the impairment of certain in-store fixtures,
somewhat  offset  by $1.0 million of other income primarily related to royalties
on  the  license  of  the  Duck  Head  brand.  During  fiscal  1999,  Duck  Head
experienced  an  adverse change in its business climate, including a significant
decline  in  net  sales  mainly  due to the loss of three major accounts (one of
which  occurred at the end of the year).  In October 1998, the Duck Head Apparel
Company  division  was put up for sale by Delta Woodside, which generated offers
significantly  below  the  net  book  value  of  the business.  Based upon these
factors  and  Duck  Head's  business  plan  and cash flow projections, Duck Head
determined  that  its  goodwill  was impaired by $12.6 million and, accordingly,
recognized the impairment loss.  Other income in fiscal year ended June 27, 1998
was  $1.7  million,  primarily  related  to  royalty  income.

     As a result of the factors described above, retail operating losses for the
year  ended  July  3,  1999  were  $0.7  million, as compared to $1.2 million of
operating  losses  for  the  year  ended  June  27,  1998.

     Net  Interest  Expense.  For  the  year  ended  July  3, 1999, net interest
expense  was  $8.2  million, as compared to $7.0 million for the year ended June
27,  1998.   The  increase  in  interest  expense  was primarily a result of the


                                       53
<PAGE>
higher  average  principal balance outstanding on affiliated debt.  Prior to the
effective  date  of  the  spin-off  of  Duck  Head,  the affiliated debt will be
contributed to equity and replaced with significantly lower levels of bank debt.

     Taxes.  The  effective  tax rate for the year ended July 3, 1999 was (0.4)%
as  compared  to  3.7%  effective  tax  rate  for  the year ended June 27, 1998.
Although  both  years  reflected  a pretax loss, the year ended July 3, 1999 had
less of a tax benefit due to the writeoff of goodwill which is nondeductible for
federal  income  tax  purposes.

     Net  Loss.  Net loss for the year ended July 3, 1999, was $47.7 million, as
compared to $7.9 million for the year ended June 27, 1998.  The decrease was due
to  the  factors  described  above.

     Inventories.  Inventories  decreased  to $24.7 million at the end of fiscal
year 1999, from $28.3 million at the end of fiscal year 1998, a decrease of $3.6
million.  This  net  decrease  in inventories is primarily due to the following:

     -    A $5.0 million increase in inventory reserves, primarily due to higher
          levels of fashion goods in excess of anticipated in-season sales;

     -    A $2.9 million decrease in older obsolete inventory (primarily fashion
          goods from fiscal year 1997 and earlier)  from $3.7 million at the end
          of fiscal year 1998 to $0.8 million at the end of fiscal year 1999;

     -    A $1.9 million decrease in inventory in Duck Head's retail stores from
          $3.9 million at the end of fiscal year 1998 to $2.0 million at the end
          of fiscal year 1999;  this decrease was due to fewer stores being open
          at the end of fiscal  year 1999 than  there  were at the end of fiscal
          year 1998 and to lower  inventory  levels in the stores that were open
          at the end of fiscal year 1999; and

     -    A $1.0 million decrease in work in process inventory from $3.6 million
          at the end of fiscal  year 1999 to $2.5  million  at the end of fiscal
          year 1998,  which reduction is related to lower  production  levels as
          part of the inventory reduction program;

partially  offset  by  the  following:

     -    A $6.5 million  increase in both recent season closeouts and in active
          inventory  from $20.7  million at the end of fiscal year 1998 to $27.3
          million at the end of fiscal year 1999; and

     -    An increase in raw materials of $.8 million.

     Capital  Expenditures.  Capital  expenditures  were  $2.4  million and $8.0
million  for  fiscal  years  1999 and 1998, respectively.  The expenditures were
primarily  for  fixtures  for  in-store  shops  and  focal areas placed in major
retailers  and  hardware  and  software  related  to  Duck  Head's  information
technology  programs.  Fiscal  1998  capital  expenditures contained the primary
rollout  of  the  in-store  fixture  program.

FISCAL  YEAR  1998  VERSUS  FISCAL  YEAR  1997

     Net  Sales.

     Consolidated  net  sales  for  the  year  ended June 27, 1998 totaled $84.0
million,  as  compared  to  $79.6  million  for the year ended June 28, 1997, an
increase of 5.5%. A summary of Duck Head's net sales for the years ended July 3,
1999  and  June  27,  1998  follows:


                                       54
<PAGE>
Net  Sales  (in  millions)

<TABLE>
<CAPTION>
                         Wholesale   Retail   Total
                         ----------  -------  ------
<S>                      <C>         <C>      <C>

Fiscal year 1998 ($)          64.0     20.0    84.0

Fiscal year 1997 ($)          57.3     22.3    79.6

Increase (decrease) ($)        6.7     (2.3)    4.4

Increase (decrease) (%)       11.7%  (10.3%)    5.5%
</TABLE>

     The  increase  in wholesale sales dollars in fiscal 1998 versus fiscal 1997
reflects  an  increase  in  unit shipments and was due to increased sales of the
"Duck  Head"  brand  to the same customers and increases in private label sales,
mostly  to  new  customers.

     The decrease in Duck Head retail store sales resulted from a combination of
a  comparable  store  sales  decrease  of 1% and fewer stores being open in Duck
Head's  fiscal  year  1998 as compared with its fiscal year 1997.  During fiscal
year  1998,  Duck Head opened 5 stores and closed 7 stores as part of a strategy
to  close unprofitable stores and open stores in better outlet centers.  At June
27,  1998,  Duck  Head  operated  29  retail  outlet  stores.

     Gross  Profit.

     Consolidated  gross  profit and gross profit margin for the year ended June
27,  1998  were  $26.9  million  and  32.0%,  respectively, as compared to $26.3
million  and  33.0%, respectively, for the year ended June 28, 1997, an increase
in  consolidated  gross  profit  of  2.3%.

     Gross  profit and gross profit margin on wholesale sales for the year ended
June  27,  1998  were $18.8 million and 29.3% respectively, as compared to $16.3
million  and  28.4%,  respectively, for the year ended June 28, 1997.  This $2.5
million  increase  in  gross  profit  dollars  was primarily due to higher sales
volume  partially  offset by a $0.6 million charge in fiscal 1998 related to the
closing  of  two  of  Duck  Head's  sewing  facilities  in  Costa  Rica.

     Gross  profit  and  gross  profit margin on retail sales for the year ended
June  27,  1998  were  $8.1 million and 40.6% respectively, as compared to $10.0
million  and 44.9%, respectively, for the year ended June 28, 1997.    This $1.9
million  decrease  in  gross  profit and the decline in gross profit margin were
primarily  due  to  the  closing  of  several  stores  during  fiscal  1998.

     Selling  General  and  Administrative  Expenses.

     During  the  year  ended June 27, 1998, selling, general and administrative
expenses  were $28.9 million, as compared to $25.2 million during the year ended
June  28, 1997, an increase of  $3.7 million or 15%. For the year ended June 27,
1998,  expenses in this category were 34.5% of net sales as compared to 31.7% of
net  sales  for  the  year  ended  June  28,  1997.

     Wholesale  selling,  general and administrative expenses for the year ended
June  27,  1998 increased by $4.4 million as compared to the year ended June 28,
1997.  The  dollar  increase  was  primarily  due  to  increased  marketing  and
merchandising  expenses.

     Retail selling, general and administrative expenses for the year ended June
27,  1998  declined by $0.6 million as compared to the year ended June 28, 1997.
The  decrease  was  primarily due to the closing of several stores during fiscal
year  1998.  The  stores  that were closed generally had higher selling, general
and  administrative  expenses  as  a  percentage  of  sales than the stores that
remained  opened.  The year ended June 27, 1998 included $0.9 million of charges
related  primarily  to  the  closing  of  retail  outlet  stores.


                                       55
<PAGE>
     Operating  Income/Losses.

     As  a  result  of the factors described above, Duck Head's operating losses
for  the year ended June 27, 1998 were $1.3 million, as compared to $1.3 million
of  operating  income  for  the  year  ended  June  28,  1997.

     Wholesale  operating  losses  for  the  year  ended June 27, 1998 were $0.1
million, as compared to $2.0 million of operating income for the year ended June
28,  1997.   Included in the fiscal year 1998 wholesale operating losses is $1.7
million  of  other income.   The other income is primarily due to royalty income
on  license  agreements  for  the  Duck Head brand.  Other income in fiscal year
ended  June  28,  1997,  which was also primarily related to royalty income, was
$1.4  million.

     As a result of the factors described above, retail operating losses for the
year  ended  June  27,  1998  were  $1.2 million, as compared to $0.7 million of
operating  losses  for  the  year  ended  June  28,  1997.

     Net  Interest  Expense.  For  the  year  ended  June 27, 1998, net interest
expense  was  $7.0  million, as compared to $6.2 million for the year ended June
28,  1997.   The  increase  in  interest  expense  was primarily a result of the
higher  average  principal  balance  outstanding  on  affiliated  debt.

     Taxes.  The effective tax rate for the year ended June 27, 1998 was 3.7% as
compared  to 8.7% effective tax rate for the year ended June 28, 1997.  Although
both  years  reflected  a  pretax  loss,  fiscal  year 1998 had less tax benefit
recognized  due  to an increased valuation allowance on the deferred tax benefit
generated  by  current  year  net  operating  losses.

     Net  Loss.  Net  loss for the year ended June 27, 1998 was $7.9 million, as
compared  to  $4.5 million for the year ended June 28, 1997.  The increased loss
was  due  to  the  factors  described  above.

     Inventories.  Inventories  decreased  $8.6 million during fiscal year 1998,
resulting  from a reduction of older obsolete inventory and lower levels of core
inventory  and  recent  season  close-outs.

     Capital  Expenditures.  Higher  capital expenditures of $8.0 million during
fiscal  year  1998  were  primarily for in-store shops and focal areas placed in
major  retailers.

LIQUIDITY  AND  CAPITAL  RESOURCES

     Historical

     In  each of the first quarter of fiscal year 2000 and in fiscal years 1999,
1998  and  1997,  Duck  Head's  source  of  liquidity  and  capital has been the
borrowing  arrangement  it  has  had  with  its  parent  company, Delta Woodside
Industries,  Inc.  As  funds were needed, the affiliated debt was increased, and
as  funds  were  generated,  the  affiliated  debt  was  decreased.

     Duck  Head's operating activities resulted in $3.3 million of cash provided
in  the first quarter of fiscal 2000 compared with $1.3 million of cash provided
in  the first quarter of fiscal 1999.  Duck Head's operating activities resulted
in a use of cash of $16.0 million, $5.8 million and $0.9 million in fiscal years
1999,  1998  and  1997, respectively.  The cash provided in the first quarter of
each  of  fiscal  years  2000  and  1999  was  primarily the result of inventory
reductions  and was after interest payments to Delta Woodside on affiliated debt
of $2.0 million in the first quarter of fiscal year 2000 and $1.5 million in the
first quarter of fiscal year 1999.  The uses of cash in each of the fiscal years
1999,  1998  and 1997 were primarily associated with net losses incurred in each
of  these  years.  These  net losses included interest charges on the affiliated
debt  of  $8.3  million,  $7.1  million  and  $6.3  million,  respectively.


                                       56
<PAGE>
     Capital  expenditures  were $2.4 million in the year ended July 3, 1999 and
$8.0  million  in  the  year  ended June 27, 1998.  Capital expenditures in both
these  years  were  primarily  related  to the installation of in-store shops at
major  retailers.  Duck Head expects fiscal 2000 capital expenditures, primarily
for  new  in-store  shops,  to  approximate  $1.4 million to support anticipated
growth  outside  the  Southeastern  United  States.

     Pro  Forma

     In  connection  with  the  Duck  Head  distribution,  Delta  Woodside  will
contribute,  as contributions to capital, all net debt amounts owed to it by the
corporations  that  previously  had  conducted  the  Duck  Head  Apparel Company
division's  business  and  the  Delta Apparel Company division's business.  As a
result  of  this  action,  Duck  Head  will  no  longer owe any amounts to Delta
Woodside,  other  than as specifically provided in the distribution agreement or
the  tax  sharing  agreement.

     Also  in  connection  with the Duck Head distribution, Duck Head will enter
into  the  following  financing  arrangements:

     -    Duck Head will refinance its existing bank indebtedness.

     -    Duck  Head  will  enter  into  a  credit   agreement  with  a  lending
          institution,  under  which the lender  will  provide  Duck Head with a
          5-year  $6.3  million  term loan and a 5-year  $15  million  revolving
          credit  facility.  All loans  under  the  credit  agreement  will bear
          interest  at rates  based on LIBOR or a prime rate plus an  applicable
          margin.  Duck Head will grant the lender a first  mortgage  lien on or
          security interest in substantially all of its assets.

     -    The credit agreement will contain  limitations on, or prohibitions of,
          cash dividends, stock purchases, related party transactions,  mergers,
          acquisitions, sales of assets, indebtedness and investments.

     -    Principal of the term loan will be repaid in monthly  installments  of
          principal based on a 60 month amortization.

     -    Under the revolving credit facility,  Duck Head will be able to borrow
          up  to  $15  million   (including  a  $10  million  letter  of  credit
          subfacility)  subject to borrowing base limitations  based on accounts
          receivable and inventory levels.

     The  pro  forma  statements  included  in  this  document under the heading
"Unaudited  Pro  Forma  Combined Financial Statements" assume that these capital
contributions  had  occurred  and  these new debt facilities were in place as of
October  2,  1999 (for purposes of the pro forma balance sheet) or the beginning
of  the  1999  fiscal  year  (for  purposes of the pro forma income statements).
Using  the  same  assumptions as are in  these pro forma statements, if the Duck
Head  distribution had taken place at the beginning of fiscal year 1999, the use
of  cash  in  operating  activities  during  fiscal  year  1999  would have been
approximately  $8.4  million ($7.6 million less than the actual use of cash from
operations).  The  lower  use  of  cash would have been due to $7.4 million less
interest expense and $0.2 million net reduction in the management fee charged by
Delta  Woodside  as  compared to the estimated cost of replacing those services.

     Using  the same assumptions as are in the pro forma statements, if the Duck
Head  distribution  had  taken  place at the beginning of fiscal year 1999, cash
provided  by  operating  activities during the first quarter of fiscal year 2000
would  have been approximately $4.0 million.  This $0.7 million increase in cash
provided  by  operations  would have been due to lower interest payments on bank
debt  as  compared  with  the  actual  interest  charged on the affiliated debt.


                                       57
<PAGE>
     As  Duck  Head  shifts its sourcing strategy to more package goods and less
internally  manufactured  and  contracted  goods,  Duck Head will be required to
provide  its  suppliers with more letters of credit.  Duck Head expects that its
peak revolving credit needs, including use of its credit facility for letters of
credit,  will  be  approximately  $7.5  million.  Forty-five percent of the face
amount  of  outstanding  documentary  letters  of  credit will reduce the amount
available  under  the  revolving  credit  facility  for  working  capital loans.

     Based  on  these  expectations,  Duck  Head  believes  that its $15 million
revolving  credit  facility  should  be  sufficient  to  satisfy its foreseeable
working  capital  needs,  and that the cash flow generated by its operations and
funds  available under its revolving credit line should be sufficient to service
its  debt  payment requirements, to satisfy its day-to-day working capital needs
and  to  fund  its  planned capital expenditures.  Any material deterioration in
Duck  Head's  results of operations, however, may result in Duck Head losing its
ability  to  borrow  under its revolving credit facility and to issue letters of
credit  to  supplier or may cause the borrowing availability under that facility
not  to  be  sufficient  for  Duck  Head's  needs.

QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     Interest  Rate  Sensitivity

     Duck  Head's  credit  agreement  will  provide  that  the  interest rate on
outstanding  amounts  owed  shall  bear interest at variable rates.  An interest
rate  increase  would  have a negative impact on Duck Head to the extent that it
has  borrowings  outstanding under either its term loan or its revolving line of
credit.  Based  on the assumptions used in preparing the pro forma statements of
operations  contained  under the heading "Unaudited Pro Forma Combined Financial
Statements",  if  the interest rate on Duck Head 's outstanding indebtedness had
been  increased  by 1% of the debt's average outstanding principal balance, Duck
Head's  pro  forma interest expense would have been approximately $87,100 higher
in  the  fiscal  year ended July 3, 1999 and approximately $40,800 higher in the
three  months  ended  October  2, 1999.  The actual increase in interest expense
resulting  from  a change in interest rates would depend on the magnitude of the
increase  in  rates  and  the  average  principal  balance  outstanding.

YEAR  2000  COMPLIANCE

     The  Year  2000  computer  problem  refers  to the potential for system and
processing  failures  of  date-related  data  as a result of computer-controlled
systems  using  two  digits rather than four to define the applicable year.  For
example,  software  programs that have time sensitive components may recognize a
date represented as "00" as the year 1900 rather than the year 2000.  This could
result  in  a  system  failure  causing  disruptions  to Duck Head's operations.

     Duck  Head's internal information technology and non-information technology
systems  are  generally licensed from third parties rather than being internally
developed.   Duck  Head  has  received  written  certifications  from  all
manufacturers  of  third-party  systems  that they are Year 2000 compliant.  The
inventory  and  testing of mission critical hardware systems has been completed.

     Additionally,  all  mission  critical operating software has been tested by
the  manufacturers  as  well  as internally tested.  All of the mission critical
hardware  and  software  passed predetermined Year 2000 criteria for compliance.

     Duck Head's business is also dependent upon the computer-controlled systems
of third parties such as suppliers, customers and service providers.  A systemic
failure  outside  of  Duck  Head's  control,  such  as  a  prolonged  loss  of
telecommunications,  electrical  or telephone services, could interrupt the flow
of  orders  from  customers  or  the flow of goods and services from vendors and
service  providers  and  could  have  a  material  adverse effect on Duck Head's
business.


                                       58
<PAGE>
     To  date, Duck Head has spent approximately $60,000 on Year 2000 compliance
issues,  including  the  purchase  of  hardware  and  the  cost of a third party
consultant.  Based  on  management's  current  assessment,  Duck  Head  does not
anticipate that additional costs associated with the Year 2000 issue will have a
material  adverse  effect  on  its  business.  Duck  Head  does  not  currently
anticipate having to develop a contingency plan for handling a Year 2000 problem
that  is  not  detected  and  corrected  prior  to  its  occurrence.

     There  is  general  uncertainty inherent in the Year 2000 computer problem.
The  consequences  of Year 2000 failures could have a material adverse effect on
Duck  Head's  business.  In  particular,  unforeseen Year 2000 computer problems
could  require  substantial  time,  expenditures  and  effort  on  the  part  of
management.

DIVIDENDS  AND  PURCHASES  BY  DUCK  HEAD  OF  ITS  OWN  SHARES

     Duck  Head's  ability to pay cash dividends or purchase its own shares will
largely be dependent on its future results of operations and compliance with its
loan  covenants.  Duck  Head's  credit agreement will permit the payment of cash
dividends  in  an  amount  up  to  25%  of  cumulative  net  income  (excluding
extraordinary  or  unusual  non-cash  items),  provided that no event of default
exists  or  would  result  from that payment and after the payment at least $6.0
million  remains  available  under  the  revolving credit facility.  Duck Head's
credit  agreement  will  also  permit  up  to  an  aggregate  of $3.0 million of
purchases by Duck Head of its own stock provided that no event of default exists
or  would  result  from that action and after the purchase at least $6.0 million
remains  available  under  the  revolving  credit  facility.

     Duck  Head  currently anticipates that it will pay no cash dividends to its
stockholders  for  the  foreseeable  future.  If  Duck Head's board of directors
determines  at  any  time  that  the  purchase  of  its own stock is in the best
interests  of  its  stockholders  and  that  the purchase complies with its loan
covenants,  Duck  Head may purchase its own shares in the market or in privately
negotiated  transactions.

     In  general, any future cash dividend payments will depend upon Duck Head's
earnings,  financial  condition,  capital  requirements,  compliance  with  loan
covenants  and  other  relevant  factors.


                                       59
<PAGE>
                              BUSINESS OF DUCK HEAD


     The  following  discussion  contains  various "forward-looking statements".
Please  refer  to  "Forward-Looking  Statements  May  Not  Be  Accurate"  for  a
description  of  the  uncertainties  and  risks  associated with forward-looking
statements.

     Duck  Head  is  a  Georgia corporation with its principal executive offices
located  at  1020  Barrow  Industrial  Parkway, Winder, Georgia 30680 (telephone
number:  (770)  867-3111  ).  Duck  Head  was  incorporated  in  1999.

     The  following  information  under  this  heading, "Business of Duck Head",
describes  Duck  Head  as  if  the transactions contemplated by the distribution
agreement  had  been consummated at the beginning of the periods described.  All
references  in  this  document  to Duck Head refer to Duck Head Apparel Company,
Inc.,  together  with  its  subsidiaries.

BUSINESS

     Duck  Head  designs,  produces,  markets  and  distributes  boy's and men's
value-oriented casual sportswear predominantly under the 134-year-old nationally
recognized  "Duck  Head"  (Reg.  Trademark)  label.  Duck Head's collections are
centered  around  its core khaki trouser.  Duck Head sells its apparel primarily
in  the  Southeastern  United  States  to national and regional department store
chains  and  large specialty apparel retailers.  In addition, Duck Head operates
24 retail apparel outlet stores that sell primarily closeout and irregular "Duck
Head"  products.  Duck  Head  also licenses the use of the "Duck Head" trademark
for  the  manufacture  and  sale of certain apparel items and accessories.  Duck
Head  has  operations  in  9  states  and Costa Rica, and at October 2, 1999 had
approximately  500  employees.

     Products,  Marketing  and  Manufacturing
     ----------------------------------------

     Duck Head produces collections of men's and boy's casual apparel sold under
the "Duck Head" (Reg. Trademark) label, primarily pants, shorts and shirts.  The
main  products  sold  by Duck Head are long and short sleeve, knitted and woven,
shirts  and  long  and  short  pants.  In addition, Duck Head sells a relatively
small amount of men's and boy's woven uniforms, sportswear and casual wear under
the  private  labels  of  its  customers.

     The  "Duck  Head"  (Reg.  Trademark) label has been associated with apparel
since  1865  and  has  been  historically distributed in the Southeastern United
States.  To  market  its  products  more  effectively,  Duck  Head  has recently
expanded  its marketing efforts in department stores.  In-store shops enable the
business  to  maintain  prime retail floor space year-round.  Duck Head believes
that  these  in-store shops enhance brand-name recognition, permit more complete
merchandising  of  the business' lines and differentiate the presentation of its
products  from  those  of  other producers.  Duck Head opened its first in-store
Duck  Head  shop in April 1997 and now has in place over 400 men's and 200 boy's
shops  in  major  department stores.  The "shop" display format of the Duck Head
line  utilizes dedicated retail floor space in the sportswear department that is
positioned  with  other  national  brands.  Typically,  Duck  Head  pays for the
associated  capital  expenditures.  Currently,  approximately  one-third  of the
stores  in  which  Duck  Head  products  are sold have Duck Head in-store shops.

     Duck Head has entered into gross margin support agreements with many of its
major customers.  Under these agreements, the retailer is entitled to reduce the
amount  payable  to  Duck  Head  for any retail gross margin shortfall below the
target  gross  margin.  In  connection  with these agreements, Duck Head and the
customer agree upon a markdown schedule that is largely determined by the number
of  days  the  product  remains  on  the  floor.

     Duck  Head  licenses  the  use of the "Duck Head" (Reg. Trademark) label to
third  party  licensees  for the manufacture and sale of products that Duck Head
does  not  sell,  including  children's  wear  (ages 0 to 7), footwear, luggage,


                                       60
<PAGE>
hosiery  and accessories.  These arrangements require that the licensee pay Duck
Head  a  royalty  fee  for  the  use  of  the  Duck  Head  trademark.

     "Duck  Head"  labeled  products are primarily marketed by an employed sales
staff  to  regional  and  national  retailers, predominantly in the Southeastern
United States.  Duck Head also uses independent sales representatives, primarily
with  respect  to  sales  to specialty stores.   Duck Head's marketing office is
based  in  Winder, Georgia, with sales personnel located throughout the country.
Duck  Head  has  a  sales  office  in  New  York  City.

     During  the  first  quarter  of  fiscal year 2000 and fiscal 1999, 1998 and
1997,  approximately  24%,  24%, 21% and 17%, respectively, of Duck Head's sales
were  to J. C. Penney, Inc.  No other customer accounted for 10% or more of Duck
Head's sales during any of those periods.  Sales to five customers accounted for
over  46  %  of  its net sales in the first quarter of fiscal 2000 and in fiscal
year  1999,  over  45%  in  fiscal  year  1998 and over 41% in fiscal year 1997.

     Duck Head operates a distribution facility and a small manufacturing repair
unit  in  Winder, Georgia and a leased sewing and finishing plant in Costa Rica.

     "Duck  Head"  core basic labeled apparel items are generally required to be
inventoried to permit replenishment shipments and to level production schedules.
Customer  private  label  apparel  items are generally made only to order.  Duck
Head's  products  are  manufactured  primarily  from  100%  cotton.

     Duck  Head  purchases  the  fabrics  used  in  its  products  from  several
producers,  the  loss  of  any of which would not be expected to have a material
adverse effect on Duck Head.  The business manufactures approximately 40% of its
garments  from  those fabrics.  Duck Head acquires the remainder of its finished
products  from  third  party  contractors  throughout  the world that operate in
accordance  with  Duck  Head's  design,  specification and production schedules.
This  outside  production  takes  the form of cutting and sewing with fabric and
patterns supplied by Duck Head, or providing finished garments made to Duck Head
specifications.  Duck  Head  maintains  a  staff  of  quality  specialists  who
consistently  monitor  work  in  process  at  outside  companies.  Duck Head has
long-term  relationships  with  a  number of international contractors for these
services.  Duck  Head  believes  that  there  is  ample  capacity  among outside
contractors  worldwide  to  meet  its  future  production  requirements.

     Duck Head's distribution facility has the capacity, with a relatively small
amount  of  capital expenditures, to handle at least two times the current sales
volume.  All  products  are warehoused in Duck Head's facilities, and shipped to
customers  using  common  carriers.

     Duck  Head  has  an  extensive quality control effort.  The success of this
effort contributed to the business being awarded the J. C. Penney, Inc. Supplier
of the Year award in 1997.  During the past few years, Duck Head has worked with
its  vendors  to  implement  its  quality  standards  in  all  of  its  vendors'
facilities.

     Duck  Head acquires a substantial quantity of its knit and a small quantity
of  woven  shirts  from  an  unrelated third party contractor with facilities in
various countries and a sales office in Duck Head's building in Winder, Georgia.
Duck  Head  purchases  goods  from this contractor based on favorable prices and
delivery  experience.  Duck  Head  does  not have a long-term contract with this
company.  Duck  Head  believes that there is ample production capacity available
through  other  outside  vendors and that this production could be replaced with
similar  production  at  prices  that  are competitive and that the loss of this
producer  would  not  have  a  material  adverse  effect.

     Shipments  by  the  wholesale segment of Duck Head's business are generally
highest  in  the third and fourth fiscal quarters, coinciding with the season of
strongest  demand for Duck Head shorts and shipments to retailers for the strong
back-to-school  selling  season.  Duck  Head  retail  store sales typically peak
during  the first and second fiscal quarters, coinciding with the back-to-school
and Christmas seasons.  The offsetting peak quarters of the two segments help to
reduce  any  significant  seasonality impact on overall sales.  Seasonality does


                                       61
<PAGE>
affect  cash  flow as cash flow is generally weakest in the third fiscal quarter
when  retail  segment sales are the weakest and accounts receivable on wholesale
sales  are  at  their  peak.

     Duck  Head  has  24  outlet stores located in 9 Southeastern states.  These
stores,  which are located primarily in outlet malls in suburban locations, sell
principally closeout and irregular "Duck Head" products.  They also sell a small
amount  of  apparel  and  accessory  items  manufactured by Duck Head licensees.

     Business  Strategy
     ------------------

     Duck  Head  believes  that  its  trademarks  have  considerable  consumer
acceptance  and  that  it  may  have  more  flexibility  than some of its larger
competitors  to  respond  to  shifts  in  market demand.  Duck Head has recently
initiated  a strategy that it believes will capitalize on these strengths.  This
strategy  includes  the  following  components:

     -    Be positioned as the department store popular priced,  enhanced margin
          khaki wear line that can enable department stores to attract young men
          and  boys  consumers  from  the  specialty  stores  (such  as the GAP,
          Abercrombie and Fitch, and Old Navy).

     -    For  department  stores,  be the  main  floor  men's  popular  priced,
          enhanced margin khaki wear line.

     -    Develop a  significant  presence  outside of the  Southeastern  United
          States,  particularly  through  arrangements  with a limited number of
          department store retailers and chain stores.

     -    Increase the focus on a relatively small range of core basic products,
          while continuing to produce fashion basics and fashion  products.  The
          target assortment is 50% basic, 30% fashion basic and 20% fashion.

     -    Target  the male  consumer  from  ages 18 to 24  years as Duck  Head's
          primary focus in product development and marketing.

     -    Continue to emphasize in-store shops in department stores.

     -    Continue  aggressively  to  develop  lower cost  sources  of  product,
          including more arrangements with third party producers.

     -    Provide   industry-leading   customer  service  in  terms  of  on-time
          delivery, replenishment and order fulfillment rate.

     -    Focus on reducing selling,  general and  administrative  expenses as a
          percentage of gross revenues.

     -    Seek  opportunities to obtain profitable private label business from a
          small number of retailers.

     -    Improve the management of inventory.

     Duck  Head's  management believes that this strategy will take advantage of
the  following  market  trends:

     -    Continued implementation in the workplace of a more casual dress code.

     -    Growth in the khaki  pants  market,  largely at the  expense in recent
          years of the denim business.

     -    The aging of the  population,  which  supports the trend toward casual
          clothing.


                                       62
<PAGE>
     -    Significant consolidation among department store retailers,  which has
          led to more  purchasing  being done by  national  retailers  and those
          national  retailers focusing more of their purchasing on brands with a
          national exposure.

     -    Increased coordination, including electronic data interchange, between
          producers and retailers.

     -    Compression of the supply chain, with retailers  monitoring sales on a
          weekly or daily basis,  carrying  less  inventory,  demanding  quicker
          response  times from  producers  and  requiring  producers to keep the
          retailers' model inventories stocked for quick delivery.

     -    Increasing brand and product  sameness  between  retailers in the same
          locale,  which has  caused  retailers  to seek  ways to  differentiate
          themselves with the consumer, such as through successful private label
          brands.

     -    Because of the retailers' focus on cost reduction and enhancing narrow
          margins, virtually all productive capacity has gone off shore.

     -    Increased  consumer  focus  on  the  price-to-value   relationship  of
          products.

     Competition
     -----------

     The  cyclical nature of the apparel industry, characterized by rapid shifts
in fashion, consumer demand and competitive pressures, results in both price and
demand  volatility.  The  demand  for any particular product varies from time to
time  based  largely  upon  changes in consumer preferences and general economic
conditions  affecting  the  apparel  industry, such as consumer expenditures for
non-durable  goods.  The apparel industry is also cyclical because the supply of
particular  products  changes  as  competitors  enter  or  leave  the  market.

     Duck  Head  competes  in the value-oriented men's and boys' apparel market,
primarily  in  the  Southeast  United  States.  Duck Head competes with numerous
domestic  and  foreign  manufacturers  of  branded  and  private  label apparel,
including  companies  significantly greater in size and financial resources than
Duck  Head.  Retail  specialty  stores, such as the GAP and Abercrombie & Fitch,
are  Duck  Head's  principal  competitors  in the boys' and young men's markets.
Major  brands,  such  as  Dockers,  Farrah,  Haager,  and  Savane,  and  certain
department and chain store private labels, are Duck Head's principal competitors
in  the  men's  market.  The principal competitive factors in the portion of the
apparel  industry  in  which  Duck  Head  competes  are  product  styling  and
differentiation,  quality,  price,  manufacturing flexibility, delivery time and
customer  service.  The  relative  importance  of  these factors varies with the
needs  of  particular  customers  and  the  specific  product  offering.

     To  varying  degrees,  in recent years Duck Head's competitive position has
been  negatively  affected  by  its  financial performance, poor track record of
delivery  credibility,  lack  of a clearly defined strategy, personnel turn-over
and  uncertainties  with respect to the future ownership of the business and the
largely  regional basis of its business.   Duck Head believes that some of these
negative  factors  have been reduced as a result of the recent efforts described
above  under  "Management's  Discussion  and Analysis of Financial Condition and
Results  of  Operations"  and  will be reduced by implementation of the business
strategy  described  above  under  this  heading  "Business  of  Duck  Head".

     Duck  Head believes that its competitive strengths include the long history
of  its  brand  with  the consumer, its demonstrated ability to produce enhanced
margins for its customers as compared to certain national brands, its relatively
low  sourcing  costs, its relatively small size, which makes supply chain issues
less difficult to fix, and its excellent information technology systems support.
Duck  Head  also  believes  that  its  flexible  production  operations  are  a
significant  competitive  advantage.  The  business  has a distribution facility
that  has  capacity  for considerable growth. By coordinating operations between
its  leased  Costa Rica facility and third party contractors, Duck Head believes
that  it  can  take  advantage  of  the  lower  costs  of  offshore  production.


                                       63
<PAGE>
      Foreign  competition  has  been  an increasingly significant factor in the
apparel  manufacturing industry, particularly with respect to items that require
labor-intensive  production,  such  as  shirts and jackets, and high cost luxury
items.  Although  domestic  apparel  companies  must compete to some extent on a
price  basis  with  foreign  competition,  Duck  Head's management believes that
domestic  apparel  companies  can  best  compete by selling branded products, by
manufacturing  off-shore, by offering product flexibility, by responding quickly
to  changes  in  consumer  demand  and by providing more timely deliveries.  The
latter  characteristics  permit retailers in turn to reduce their inventory cost
and  lower  the  risk  that product availability will not match consumer demand.
Duck  Head  is  focused on supplying its customers with all of these competitive
advantages.

     Employees
     ---------

     At October 2, 1999, Duck Head had approximately 500 employees.  Duck Head's
employees  are not represented by unions.  Duck Head believes that its relations
with  its  employees  are  good.

     Environmental  and  Regulatory  Matters
     ---------------------------------------

     Duck Head is subject to various federal, state and local environmental laws
and  regulations  concerning,  among  other things, wastewater discharges, storm
water  flows,  air  emissions,  ozone  depletion and solid waste disposal.  Duck
Head's  facilities  generate  very small quantities of hazardous waste which are
either recycled or disposed of off-site.  Most of its facilities are required to
possess  one  or  more  discharge  permits.

     Duck  Head  believes that it is in compliance in all material respects with
federal,  state,  and  local  environmental  statutes  and  requirements.

     Generally,  the  environmental  rules  applicable to Duck Head are becoming
increasingly stringent.  Duck Head incurs capital and other expenditures in each
year  that  are  aimed  at  achieving  compliance  with  current  and  future
environmental  standards.

     Duck  Head  does  not  expect  that the amount of these expenditures in the
future  will  have  a  material  adverse  effect  on its operations or financial
condition.  There  can be no assurance, however, that future changes in federal,
state  or  local  regulations,  interpretations  of  existing regulations or the
discovery  of  currently  unknown  problems  or  conditions  will  not  require
substantial  additional  expenditures.  Similarly,  the  extent  of  Duck Head's
liability,  if  any,  for  past  failures  to  comply with laws, regulations and
permits  applicable  to  its  operations  cannot  be  determined.

     Trademarks
     ----------

     Duck  Head  has several trademarks material to its business registered with
the United States Patent and Trademark Office, including marks covering the name
"Duck  Head"  and  several logos used by the business.  The name "Duck Head" has
been  subject  to  a registered trademark since 1866.  Duck Head is not aware of
any  challenge  to its rights in any of the trademarks material to its business.

     Legal  Proceedings
     ------------------

     From  time  to  time Duck Head and its subsidiaries are defendants in legal
actions involving claims arising in the normal course of its business, including
product  liability  claims.  Duck  Head  believes that, as a result of its legal
defenses, insurance arrangements and indemnification provisions with financially
capable  parties,  none of these actions is reasonably likely to have a material
adverse  effect  on  its results of operations or financial condition taken as a
whole.


                                       64
<PAGE>
PROPERTIES

    The  following  table  provides  a  description  of  Duck  Head's  principal
production  and  warehouse  facilities.

<TABLE>
<CAPTION>
                                                     Approximate
                                                        Square
       Location                   Utilization           Footage        Owned/Leased
- ----------------------------  ---------------------  ------------  -----------------------
<S>                           <C>                    <C>           <C>
San Jose Plant,
 San Jose, Costa Rica         sew                         60,000             Leased(1)

Winder Distribution Center,   admin offices,
 Winder, GA                   warehouse,
                              embroidery,
                              repair unit                230,000                Owned

Various (2)                   stores                          (2)                  (2)
__________________________
<FN>
(1)  The  San Jose plant is leased on a month-to-month basis.  Duck Head believes that, as
long  as  it  pays  the  rent,  it  can  continue  to  use  this  facility  indefinitely.
(2)   The  "Duck  Head"  outlet  stores  operation leases 24 facilities in 9 states, which
leased  space  is  approximately  82,000 square feet. These leases expire at various dates
through  2006.
</TABLE>

     A  sales  office  is  leased  in  New York City, with the lease expiring in
December  2000.

     The  Winder  Distribution Center is currently subject to a mortgage lien in
favor  of  a  bank.  Duck  Head's accounts receivable and inventory, and certain
other  intangible  property,  currently secure Delta Woodside's credit facility.
In  connection with the Delta Apparel distribution, these liens on the assets of
Duck  Head  will be terminated or released and new liens on substantially all of
Duck  Head's  assets  will  be  granted  to  the  credit  agreement  lender.

     Various  factors affect the relative use by Duck Head of its own facilities
and  outside contractors in the various apparel production phases.  Duck Head is
not  currently  using  the  majority of its internal leased production capacity.

     Duck Head believes that its equipment and facilities are generally adequate
to  allow  it  to  remain  competitive  with  its  principal  competitors.


                                       65
<PAGE>
<TABLE>
<CAPTION>
                                      MANAGEMENT OF DUCK HEAD

DIRECTORS

     The  following  eight  persons  are the members of Duck Head's board of directors.  Their term
runs  until the next annual meeting of stockholders of Duck Head or until their successors are duly
elected  and  qualified.  Each  director  is  a  citizen of the United States.  There are no family
relationships  among  the  directors  and  the  executive  officers  of  Duck  Head.



NAME AND AGE                                         PRINCIPAL OCCUPATION           DIRECTOR SINCE
<S>                                          <C>                                    <C>
William F. Garrett (59)                      President of Delta Mills Marketing             1998(1)
                                             Company, a division of a subsidiary
                                             of Delta Woodside (2)

C. C. Guy (67)                               Retired Businessman                            1984(1)
                                             Shelby, North Carolina (3) (10) (11)

Dr. James F. Kane (68)                       Dean Emeritus of the College of                1986(1)
                                             Business Administration of the
                                             University of South Carolina
                                             Columbia, South Carolina
                                             (4) (10) (11)(12)

Dr. Max Lennon (59)                          President of Mars Hill College                 1986(1)
                                             Mars Hill, North Carolina
                                             (5) (10) (11)(12)

E. Erwin Maddrey, II (58)                    President and Chief Executive                  1984(1)
                                             Officer of Delta Woodside (6)

Buck A. Mickel (44)                          President and Chief Executive Officer          1984(1)
                                             of RSI Holdings, Inc.
                                             Greenville, South Carolina (7) (11)

Bettis C. Rainsford (48)                     President of The Rainsford                     1984(1)
                                             Development Corporation
                                             Edgefield, South Carolina (8)

Robert D. Rockey, Jr. (58)                   Chairman of the Board, President               1999
                                             and Chief Executive Officer of
                                             Duck Head (9)
<FN>

     (1)  Includes  service  as  a  director  of Delta Woodside and Delta Woodside's predecessor by
merger,  Delta Woodside Industries, Inc., a Delaware corporation (which this documents refers to as
"Old  Delta  Woodside"),  or  any  predecessor  company  to  Old  Delta  Woodside.

     (2)  William F. Garrett served as a divisional Vice President of J. P. Stevens & Company, Inc.
from  1982  to 1984, and as a divisional President of J. P. Stevens & Company, Inc. from 1984 until
1986, at which time the Delta Mills Marketing Company division was acquired by a predecessor of Old
Delta Woodside. From 1986 until the present he has served as the President of Delta Mills Marketing
Company,  a  division  of  a  subsidiary  of  Delta  Woodside.  Upon  consummation of the Duck Head
distribution, Mr. Garrett will become President and Chief Executive Officer of Delta Woodside.  Mr.
Garrett  serves  as  a  director  of  Delta  Woodside  and  Delta  Apparel.


                                       66
<PAGE>
     (3)  C.  C. Guy served as Chairman of the Board of Old Delta Woodside or its predecessors from
the  founding  of  Old Delta Woodside's predecessors in 1984 until November 1989.  Since before the
November  15, 1989 merger (which this document refers to as the "RSI Merger") of Old Delta Woodside
into  RSI  Corporation,  a  South  Carolina  corporation  which  changed its name to Delta Woodside
Industries,  Inc. and is now Delta Woodside, he has been a director of RSI Holdings, Inc., and from
before  the  RSI  Merger  until January 1995 he also served as President of RSI Holdings, Inc.  RSI
Holdings,  Inc.  until  1992  was  engaged  in  the sale of outdoor power equipment, until 1994 was
engaged  in  the  sale  of  turf  care  products  and  currently is engaged in the consumer finance
business.  Prior to November 15, 1989, RSI Holdings, Inc. was a subsidiary of RSI Corporation.  Mr.
Guy  served  from  October  1979  until November 1989 as President, Treasurer and a director of RSI
Corporation.  Prior  to  the RSI Merger, RSI Corporation owned approximately 40% of the outstanding
shares  of  common  stock of Old Delta Woodside and, among other matters, was engaged in the office
supply  business,  as  well  as  the  businesses  of  selling outdoor power equipment and turf care
products.  Mr.  Guy  serves  as  a  director  of  Delta  Woodside  and  Delta  Apparel.

     (4)  Dr.  James  F.  Kane  is  Dean  Emeritus of the College of Business Administration of the
University of South Carolina, having retired in 1993 as Dean, in which capacity he had served since
1967.  He  also  serves  as  a  director  of Delta Woodside, Delta Apparel and Glassmaster Company.

     (5)  Dr. Max Lennon was President of Clemson University from March 1986 until August 1994.  He
was President and Chief Executive Officer of Eastern Foods, Inc., which was engaged in the business
of  manufacturing  and distributing food products, from August 1994 until March 1996.  He commenced
service  in  March  1996  as President of Mars Hill College.  He also serves as a director of Delta
Woodside,  Delta  Apparel  and  Duke  Power  Company.

     (6)  E.  Erwin  Maddrey, II was President and Chief Executive Officer of Old Delta Woodside or
its  predecessors  from  the  founding  of  Old Delta Woodside's predecessors in 1984 until the RSI
Merger  and  he  has  served  in  these  positions  with Delta Woodside since the RSI Merger.  Upon
consummation of the Duck Head distribution, Mr. Maddrey will retire from his officer positions with
Delta  Woodside.  He  also  serves  as  a  director  of  Delta  Woodside,  Delta  Apparel and Kemet
Corporation.

     (7)  Buck  A.  Mickel  was a Vice President of Old Delta Woodside or its predecessors from the
founding  of Old Delta Woodside's predecessors until November 1989, Secretary of Old Delta Woodside
from  November 1986 to March 1987, and Assistant Secretary of Old Delta Woodside from March 1987 to
November  1988.  He  served  as Vice President and a director of RSI Holdings, Inc. from before the
RSI Merger until January 1995 and as Vice President of RSI Holdings, Inc. from September 1996 until
July  1998  and  has  served as President,  Chief Executive Officer and a director of RSI Holdings,
Inc.  from  July  1998 to the present.  He served as Vice President of RSI Corporation from October
1983  until  November  1989.  Mr.  Mickel serves as a director of Delta Woodside and Delta Apparel.

     (8)  Bettis C. Rainsford was Executive Vice President and Chief Financial Officer of Old Delta
Woodside  or  its predecessors from the founding of Old Delta Woodside's predecessors in 1984 until
the  RSI Merger and served in these positions with Delta Woodside from the RSI Merger until October
1,  1999.  Mr.  Rainsford  served  as  Treasurer of Old Delta Woodside or its predecessors or Delta
Woodside  from 1984 to 1986, from August 1988 to November 1988 and from November 1990 to October 1,
1999.  He  is  President  of  The  Rainsford  Development  Corporation  which is engaged in general
business  development  activities in Edgefield, South Carolina.  Mr. Rainsford serves as a director
of  Delta  Woodside, Delta Apparel and Martin Color-Fi, Inc. and is a member of the managing entity
of  Mount  Vintage  Plantation  Golf  Club,  LLC.

     (9)  Robert  D. Rockey, Jr. has served as the chief executive officer of the Duck Head Apparel
Company  division  of  a subsidiary of Delta Woodside since March 1999, and was elected Chairman of
the  Board, President and Chief Executive Officer of Duck Head in December 1999.  Mr. Rockey served


                                       67
<PAGE>
for nearly twenty years with Levi Strauss & Co.  From May 1993 until June 1997, he was President of
Levi  Strauss  North  America,  the  company's largest operating business.  From June 1997 to March
1999,  Mr.  Rockey  ran  his  own  consulting  business,  serving  the  retail, textile and apparel
industries.

     (10)  Member  of  Audit  Committee.

     (11)  Member  of  Compensation  Committee.

     (12)  Member  of  Compensation  Grants  Committee.
</TABLE>

EXECUTIVE  OFFICERS

     The following provides information regarding the executive officers of Duck
Head

NAME  AND  AGE                     POSITION  AND  EXPERIENCE

Robert D. Rockey, Jr.  (58)     Chairman  of  the  Board, President and Chief
                                Executive  Officer  (1)

Michael H. Prendergast (54)     Senior  Vice  President  of  Sales  (2)

K. Scott Grassmyer  (38)        Senior Vice President, Chief Financial Officer,
                                Secretary and Treasurer (3)

William B. Mattison, Jr. (55)   Senior Vice President of Merchandising (4)
______________________

     (1)   See  information  under  the  subheading  "Directors."

     (2)   Mr.  Prendergast  was elected as Duck Head's Senior Vice President of
Sales  in  December  1999.  He  was elected in July 1997 to serve as Senior Vice
President  of  Sales  and  Marketing  of the Duck Head Apparel Company division.
Prior  to  joining  the  Duck Head Apparel Company division, Mr. Prendergast was
Senior  Vice  President-Sales at Bugle Boy Industries (an apparel producer) from
1994  to  1997.

     (3)    Mr.  Grassmyer  was  elected  as  Duck Head's Senior Vice President,
Chief  Financial  Officer,  Secretary  and  Treasurer  in December 1999.  He was
elected  in  February 1998 to serve as Senior Vice President and Chief Financial
Officer  of  the Duck Head Apparel Company division.  Prior to that time, he was
Chief  Financial  Officer  of the Duck Head Apparel Company division from August
1992  to  February  1998.

     (4)   Mr.  Mattison  was elected Senior Vice President of Merchandising for
Duck Head in December 1999.  He was elected in July 1999 to serve as Senior Vice
President  of Merchandising of the Duck Head Apparel Company division.  Prior to
joining  the Duck Head Apparel Company division, Mr. Mattison was Vice President
of  merchandising  at Hagale Industries (an apparel producer) from 1995 to 1999.
Prior  to  that, Mr. Mattison served for nearly 12 years with River City Trading
Company  (an  apparel  producer),  serving  as  President  from  1992  to  1995.

     Duck  Head's  executive  officers  are  appointed  by  Duck Head's board of
directors  and  serve  at  the  pleasure  of  Duck  Head's  Board.

MANAGEMENT  COMPENSATION

     Summary  Compensation  Table
     ----------------------------

     The  following  table sets forth information for the fiscal year ended July
3,  1999  respecting  the  compensation  from  Delta  Woodside  or  any  of  its
subsidiaries  that was earned by Duck Head's current Chief Executive Officer and
by  the  other two current executive officers of Duck Head who earned salary and
bonus in fiscal 1999 from Delta Woodside or any of its subsidiaries in excess of
$100,000  (whom this document refers to collectively as the "Named Executives").


                                       68
<PAGE>
<TABLE>
<CAPTION>
                                           SUMMARY COMPENSATION TABLE
                                           --------------------------


                                          Annual Compensation                    Long-Term
                                          -------------------                   ------------
                                                                                Compensation
                                                                                -------------
                                                                                   Awards
                                                                                -------------
                                                                       Other
                                                                       Annual    Securities
                                                                      Compen-    Underlying       All Other
                                  Fiscal                    Bonus      sation      Options         Compen-
Name and Principal Position        Year   Salary ($) (a)  ($) (a)(b)  ($) (c)      (#) (d)        sation ($)
- --------------------------------  ------  --------------  ----------  --------  -------------  ----------------
<S>                               <C>     <C>             <C>         <C>       <C>            <C>

Robert D. Rockey, Jr. (e)           1999         153,848      81,731         0              0                 0
President and Chief Executive
Officer of Duck Head Apparel
Company division
Head Apparel Company
division

Michael H. Prendergast              1999         217,266       7,500     4,106              0  8,001 (g)(h) (j)
Senior Vice President of
Sales and Marketing of Duck
Head Apparel Company
division

K. Scott Grassmyer                  1999         120,914      15,000     1,123     12,000 (f)     5,239 (i) (j)
Senior Vice President and
Chief Financial Officer of
Duck Head Apparel Company
division
_______________________________
<FN>
     (a)  The  amounts  shown in the column include sums the receipt of which has been deferred pursuant to the
Delta  Woodside  Savings  and Investment Plan (the "Delta Woodside 401(k) Plan") or the Delta Woodside deferred
compensation  plan.

     (b)  Amounts  in  this  column  are  cash  bonuses  paid  to  reward  performance.

     (c)  The amounts in this column were paid by Delta Woodside in connection with the vesting of awards under
the Delta Woodside Incentive Stock Award Plan and were in each case approximately sufficient, after the payment
of  all  applicable  income  taxes, to pay the participant's federal and state income taxes attributable to the
vesting  of  the  award.

     (d)  For purposes of this table, awards under the Delta Woodside Incentive Stock Award Plan are treated as
options.

     (e)  Mr.  Rockey  was  not  employed by Delta Woodside or any of its subsidiaries until his appointment as
President  and  Chief  Executive  Officer  of  the  Duck  Head  Apparel  Company  division  in  March  1999.


                                       69
<PAGE>
     (f) During fiscal 1999, Mr. Grassmyer was granted an award covering 12,000 shares under the Delta Woodside
Stock  Option  Plan.

     (g)  The  fiscal  1999  amount  represents $666 Delta Woodside contribution allocated to Mr. Prendergast's
account  in  the Delta Woodside 401(k) Plan,  $240 contributed by Delta Woodside to the Delta Woodside deferred
compensation  plan  as payment for the amount of Delta Woodside contributions to the Delta Woodside 401(k) Plan
for  fiscal  year  1998  that  were  not made for Mr. Prendergast because of Internal Revenue Code contribution
limitations,  $1,506  contributed  by Delta Woodside to the Delta Woodside 401(k) Plan for Mr. Prendergast with
respect  to  his compensation deferred under the Delta Woodside 401(k) Plan, and $8 earned on Mr. Prendergast's
deferred  compensation  at  a  rate  in  excess  of  120%  of  the  Federal  mid-term  rate.

     (h)  Delta  Woodside  paid  $5,581  in  fiscal  1999 for expenses related to Mr. Prendergast's relocation,
including  amounts  approximately  sufficient,  after  the  payment  of all applicable income taxes, to pay his
federal  and  state  income  taxes  attributable  to  these  relocation  expenses.

     (i)  The  fiscal  1999  amount  represents  $502  Delta Woodside contribution allocated to Mr. Grassmyer's
account  in  the  Delta Woodside 401(k) Plan, $1,451 contributed by Delta Woodside to the Delta Woodside 401(k)
Plan  for  Mr.  Grassmyer  with respect to his compensation deferred under the Delta Woodside 401(k) Plan, $236
contributed  to Delta Woodside's deferred compensation plan by Delta Woodside for Mr. Grassmyer with respect to
his  compensation  deferred  under  Delta  Woodside's  deferred  compensation  plan  and  $3,050  earned on Mr.
Grassmyer's  deferred  compensation  at  a  rate  in  excess  of  120%  of  the  Federal  mid-term  rate.

     (j)  The  Delta  Woodside  401(k)  Plan  allocation  shown  for  the  fiscal  year  was  allocated  to the
participant's  account during that fiscal year, although all or part of the allocation may have been determined
in  whole  or  in  part  on  the  basis  of  the  participant's  compensation  during  the  prior  fiscal year.
</TABLE>

     The  amounts shown in the table above do not include reimbursement by Delta
Woodside  or  its subsidiaries for certain automobile, residential and commuting
expenses  and  other  items.  The  non-business  personal  benefit  to any Named
Executive  of  these  amounts does not exceed 10% of the Named Executive's total
salary  and  bonus.

     Option  Grants  in  the  Last  Fiscal  Year
     -------------------------------------------

     The  following table provides information respecting the grant to any Named
Executive  during  fiscal  1999 of options under the Delta Woodside Stock Option
Plan.

<TABLE>
<CAPTION>
                                    OPTION GRANTS IN LAST FISCAL YEAR

                            Individual Grants                                 Potential Realizable Value
                        --------------------------                             at Assumed Annual Rates
                        Number of     % of Total                                    of Stock Price
                        Securities     Options              Market              Appreciation for Option
                        Underlying    Granted To  Exercise Price on                     Term (b)
                          Options     Duck Head    or Base Date of              -------------------------
                          Granted    Employees in   Price   Grant   Expiration    0%       5%       10%
         Name              (#)(a)     Fiscal Year   ($/Sh)  ($/Sh)     Date       ($)      ($)      ($)
- -----------------------  ----------  -------------  ------  ------  ----------  -------  -------  -------
<S>                      <C>         <C>            <C>     <C>     <C>         <C>      <C>      <C>
K. Scott
Grassmyer                12,000 (a)            71%    2.47    4.94      8/2003  29,640   46,018   65,831
<FN>


                                       70
<PAGE>
(a)  These  represent  shares  covered by an option  granted  during fiscal 1999
     under Delta Woodside's  Stock Option Plan,  pursuant to which a participant
     is granted the right to acquire shares of Delta Woodside's common stock for
     an  exercise  price per share  which will be not less than  one-half of the
     fair market value on the date of the grant.  Each option  granted under the
     plan sets forth the circumstances under which all or part of the option can
     be exercised. The expiration date set forth in the table is the termination
     date for the option.

     This  option was  granted to Mr.  Grassmyer  on August 6, 1998,  and became
     exercisable  with  respect  to 25% of the  shares  covered by the option on
     August  6,  1999.  Under  the  original  terms  of the  option,  it  became
     exercisable  with respect to an additional 25% of the shares covered by the
     option on each subsequent  anniversary of August 6, 1998, if he remained as
     an employee of Delta  Woodside on each of the  relevant  dates.  The option
     also set forth additional terms and conditions  relating to the exercise of
     options if Mr. Grassmyer's  employment terminated early by reason of death,
     retirement  or  permanent   disability.   Pursuant  to  the  terms  of  the
     distribution agreement, each participant in the Delta Woodside stock option
     plan has been given the opportunity to enter into an agreement amending the
     participant's  stock option  agreement,  pursuant to which amendment all of
     the unexercisable options shall become immediately exercisable in full. Mr.
     Grassmyer  entered into this amendment  agreement with Delta Woodside.  See
     "Interests  of  Directors   and   Executive   Officers  in  the  Duck  Head
     Distribution - Early Exercisability of Delta Woodside Stock Options."

(b)  Based on annual compounding of assumed  appreciation rate until termination
     date.
</TABLE>

     Aggregated  Option Exercises in Last Fiscal Year and Fiscal Year-End Option
     ---------------------------------------------------------------------------
Values
- ------

     The  following  table  provides  information respecting the exercise by any
Named  Executive  during  fiscal  1999  of awards granted under Delta Woodside's
Incentive  Stock  Award  Plan  and  options granted under Delta Woodside's Stock
Option Plan, and the fiscal year end value of any unexercised outstanding awards
and  options.  For  purposes  of  this  table,  awards  under  Delta  Woodside's
Incentive  Stock  Award  Plan  are  treated  as  options.

<TABLE>
<CAPTION>
                                        AGGREGATED OPTION EXERCISES IN LAST
                                        FISCAL YEAR AND FY-END OPTION VALUES


                                                                Number of Securities         Value of Unexercised
                                         Shares                Underlying Unexercised        In-the-Money Options
                                        Acquired                Options at FY-End (#)          at FY-End ($)(a)
                                            on       Value   ----------------------------  --------------------------
                                         Exercise   Realized   Exercisable  Unexercisable  Exercisable  Unexercisable
Name                                       (#)        ($)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                    <C>        <C>        <C>          <C>            <C>          <C>
Michael H.
Prendergast                                4,200     18,918            0          9,000            0         26,978

K. Scott
Grassmyer                                  3,400      6,137            0         12,000            0         41,610

_____________________________________
<FN>
(a)     Based  on  the  closing  sales  price  of  $5.9375  per  Delta  Woodside  share  on  July  2,  1999.
</TABLE>


                                       71
<PAGE>
     Director  Compensation
     ----------------------

     Duck Head will pay each current director who is not an officer of Duck Head
a  fee  of  $6,667  per  year,  plus  will  provide  each  of  these  directors
approximately $3,333 annually with which shares of Duck Head's common stock will
be  purchased.  These  Duck  Head  shares may be newly issued or acquired in the
open  market for this purpose.  Each non-officer director will also be paid $500
($750  for the committee chair) for each committee meeting attended and $250 for
each  telephonic  committee  meeting  in  which the director participates.  Each
director  will  also  be  reimbursed for reasonable travel expenses in attending
each  meeting.

     Duck  Head  anticipates that any non-officer director subsequently added to
the  Duck  Head  Board  will be paid a fee of $13,334 per year, plus be provided
approximately $6,666 per year with which shares of Duck Head's common stock will
be  purchased.  Each of these additional directors will be paid the same meeting
fees  as  payable  to Duck Head's current directors.  Duck Head anticipates that
the  fees  payable  to  Duck Head's existing directors will increase over a five
year  period  to  be  the  same as the fees payable to any additional directors.

     Robert  D.  Rockey,  Jr.  Employment  Contract.
     ----------------------------------------------

     Robert  D.  Rockey,  Jr.  joined  the Duck Head Apparel Company division in
March 1999 under the terms of a letter dated March 15, 1999 which was amended on
October  19,  1999.  Under  the  letter:

     -    Mr.  Rockey  serves as Chairman  and Chief  Executive  Officer of Duck
          Head.

     -    Duck Head has granted to Mr.  Rockey the right to  purchase  from Duck
          Head up to  1,000,000  Duck Head shares on the date that is six months
          after the Duck Head distribution. If the right is exercised, the price
          for the shares will be the average  daily  closing stock price for the
          Duck Head common stock for the  six-month  period  following  the Duck
          Head distribution.

     -    Mr.  Rockey's  salary  is  $500,000  per  year.  In  addition,  he was
          guaranteed  a  fiscal  year  1999  bonus  at the  annualized  rate  of
          $500,000.  Until the first anniversary of the Duck Head  distribution,
          he will continue to receive a guaranteed  bonus at the annualized rate
          of $500,000.  Any bonus plan for any subsequent  period will be set by
          the Duck Head board of directors.

     -    Duck  Head  will  pay up to  $100,000  per  year  for the  costs of an
          automobile, an apartment in the Winder, Georgia area and commuting.

     -    Mr. Rockey will be granted  incentive stock awards under the Duck Head
          incentive stock award plan valued at $200,000.  These awards will vest
          to the extent of 60% of the shares covered thereby on March 8, 2001 if
          he is  still  then  employed  by Duck  Head and to the  extent  of the
          remaining 40% of the shares covered  thereby if specified  performance
          criteria through March 8, 2001 are satisfied.

     -    An  aggregate of 125,000 Duck Head shares will be reserved for options
          to be granted to Mr. Rockey under the Duck Head stock option plan. Mr.
          Rockey  will vest in the stock  option over a period  ending  March 8,
          2001.

     -    Mr.  Rockey will be the  beneficiary  of $1.0 million  life  insurance
          policy paid for by Duck Head.

     Duck  Head  Stock  Option  Plan
     -------------------------------

     Under  the  Duck Head stock option plan, the compensation committee (or, in
the case of the Named Executives, the compensation grants committee) of the Duck
Head  board  of directors will have the discretion to grant options for up to an
aggregate  maximum  of  500,000  Duck  Head  shares.


                                       72
<PAGE>
     The  purpose  of  the  Duck  Head  option plan is to promote the growth and
profitability  of  Duck  Head  and  its  subsidiaries by increasing the personal
participation of key and middle level executives in the performance of Duck Head
and  its subsidiaries, by enabling Duck Head and its subsidiaries to attract and
retain  key  and  middle  level  executives  of  outstanding  competence  and by
providing  these  key  and middle level executives with an equity opportunity in
Duck  Head. The compensation committee (or, in the case of the Named Executives,
the  compensation  grants  committee)  of  the Duck Head board of directors will
administer  the  Duck  Head  option  plan.

     Participation  in the Duck Head option plan is determined by the applicable
committee  and  is  limited to those key and middle level executives, who may or
may not be officers or members of the Duck Head board of directors, of Duck Head
or one of its subsidiaries who have the greatest impact on Duck Head's long-term
performance.  In  making  any  determination  as  to  the  key  and middle level
executives to whom options will be granted and the number of shares that will be
subject  to  each  option,  the applicable committee is to take into account, in
each  case,  the  level  and  responsibility  of  the  executive's position, the
executive's  performance,  the  executive's  level of compensation, the assessed
potential of the executive and those other factors that the applicable committee
deems relevant to the accomplishment of the purposes of the plan.  Directors who
are  not also employees of Duck Head are not eligible to participate in the Duck
Head  option plan.  The Duck Head option plan provides that no more than 125,000
Duck Head shares may be covered by grants made under the plan in any fiscal year
to  any  particular  employee.

     In  the  discretion  of the applicable committee, options granted under the
Duck  Head  option  plan may be "incentive stock options" for federal income tax
purposes.  Duck  Head is not allowed a deduction at any time in connection with,
and  the  participant  is not taxed upon either the grant or the exercise of, an
"incentive  stock  option."  The  difference  between  the exercise price of and
incentive stock option and the market value of the shares of common stock at the
date of exercise, however, constitutes a tax preference item for the participant
in  the  year  of  exercise  for  alternative minimum tax purposes.  Among other
requirements,  the  stock  acquired by the participant must be held for at least
two years after the option is granted and for at least one year after the option
is  exercised  for  the  option  to qualify as an incentive stock option. If the
participant satisfies these holding period requirements, the participant will be
taxed  only  upon  any  gain  realized  upon  disposition  of  the  stock.  The
participant's  gain  will  be equal to the difference between the sales price of
the  stock  and  the  exercise price.  If an incentive stock option is exercised
after  the  death  of the employee by the estate of the decedent, or by a person
who  acquired  the  right to exercise the option by bequest or inheritance or by
reason  of  the  death  of the decedent, none of the holding period requirements
apply.

     If  the  participant  fails to satisfy the holding period requirements, the
option  will  be  treated  in a manner similar to options that are not incentive
stock  options.  The  participant  is  generally  not taxed upon the grant of an
option  that is not an incentive stock option.  Upon exercise of any the option,
however,  the  participant  recognizes  ordinary  income equal to the difference
between the fair market value of the shares acquired on the date of exercise and
the  exercise  price.  Subject  to  Section  162(m) of the Internal Revenue Code
(relating  to limitations on corporate income tax deduction of certain executive
compensation  in excess of $1 million), generally Duck Head receives a deduction
for  the  amount  the  participant  reports  as ordinary income arising from the
exercise of the option.  Upon a subsequent sale or disposition of the stock, the
holder  would be taxable on any excess of the selling price over the fair market
value  of the stock at the date of exercise. If the participant fails to satisfy
the  holding  period requirements with respect to an option that would otherwise
qualify  as  an  incentive  stock option, (i) ordinary income to the participant
and,  subject  to Section 162(m) of the Internal Revenue Code, the deduction for
Duck  Head will arise at the time of the early disposition of the stock and will
equal  the excess of (a) the lower of the fair market value of the shares at the
time  of  exercise  or  the  fair  market  value  of  the  shares at the time of
disposition  over  (b)  the exercise price, and (ii) if the fair market value of
the  stock  at the time of the early disposition exceeds the exercise price, the
participant  will  also  recognize  capital  gain income equal to the difference
between  the fair market value at the time of exercise and the fair market value
at  the  time  of  disposition.


                                       73
<PAGE>
     Duck Head will attempt, to the maximum extent possible, to structure grants
under  the  Duck  Head  option  plan  to  the  Named Executives in a manner that
satisfies  the  deductibility  requirements  of  Section  162(m) of the Internal
Revenue  Code.

     The  term  of  each option will be established by the applicable committee,
but  will  not exceed ten years (or five years in the case of an incentive stock
option  recipient  who  owns  stock  having  more  than ten percent of the total
combined voting power of all classes of stock of Duck Head), and the option will
be  exercisable  according  to  the  schedule  that the applicable committee may
determine.    The  recipient  of  an option will not pay Duck Head any amount at
the  time  the  option  is  granted.  If an option expires or terminates for any
reason  without  having  been fully exercised, the unpurchased shares subject to
the  option  will  again  be  available for the purposes of the Duck Head option
plan.

     Under  the  Duck  Head option plan, the applicable committee determines the
period  of  time  (up  to  three  months), if any, during which an option may be
exercised  after  the  participant's  termination  of employment with Duck Head.
However,  if  a  participant  dies  while  in  the employ of Duck Head or (if so
determined by the applicable committee at the date of grant) within three-months
after  termination  of employment or if a participant's employment is terminated
by  reason  of having become permanently and totally disabled, the option may be
exercised  during  the  one-year  period  after  the  participant's  death  or
termination of employment due to disability. In no event, however, may an option
be  exercised  after  the  expiration  of  its  fixed  term.

     The price per share at which each option granted under the Duck Head option
plan  may  be exercised will be the price set by the applicable committee at the
time  of grant based on the criteria adopted by the applicable committee in good
faith;  provided,  however,  in  the case of an option intended to qualify as an
incentive  stock  option,  the  price  per  share will not be less than the fair
market  value  of  the  stock at the time the option is granted (or 110% of fair
market  value  if  the recipient of the incentive stock option owns stock having
more than ten percent of the total combined voting power of all classes of stock
of  Duck  Head).  The  Duck  Head option plan provides that in no event will the
exercise  price per share of an option be less than 50% of the fair market value
per  share  of  Duck  Head's  common  stock  on  the  date  of the option grant.

     Options  may be exercised by the participant tendering to Duck Head payment
in  cash  in full of the exercise price for the shares as to which the option is
exercised.  The applicable committee may determine at the time of grant that the
recipient will be permitted to pay the exercise price in Duck Head shares rather
than  in  cash.

     The  Duck  Head  option  plan  may be terminated or amended by the board of
directors (or committee of the Board), except that stockholder approval would be
required  in  the  event  an  amendment were to increase the number of Duck Head
shares  issuable  under  the  plan  (other  than  an  increase  pursuant  to the
antidilution  provisions  of  the  plan).

     The  Duck  Head option plan provides that it will terminate on the close of
business  on  January  _,  2010,  and  no options will be granted under the plan
thereafter,  but  termination  will not affect any option granted under the plan
before  the  termination  date.

     As  described in "Interests of Directors and Executive Officers in the Duck
Head  Distribution  - Receipt of Duck Head Stock Options and Duck Head Incentive
Stock  Awards",  the compensation grants committee or the compensation committee
of the Duck Head board of directors currently expects to grant, within the first
six  months  after the Duck Head distribution, stock options under the Duck Head
option  plan  to  the  executive  officers  of  Duck  Head.


                                       74
<PAGE>
     Duck  Head  Incentive  Stock  Award  Plan
     -----------------------------------------

     Under  the Duck Head incentive stock award plan, the compensation committee
(or,  in the case of the Named Executives, the compensation grants committee) of
the Duck Head board of directors has the discretion to grant awards for up to an
aggregate  maximum  of  200,000  Duck  Head  shares.

     The  purposes  of the Duck Head incentive stock award plan are to establish
or  increase  the  equitable  ownership  in  Duck  Head  by key and middle level
management employees of Duck Head and its subsidiaries and to provide incentives
to  key  and  middle  level  management  employees  of  the  Duck  Head  and its
subsidiaries  through  the  prospect  of  stock  ownership.

     The  Duck  Head  incentive  stock  award  plan  authorizes  the  applicable
committee to grant to officers or other key management employees or middle level
management  employees  of Duck Head or any of its subsidiaries rights to acquire
Duck  Head shares at a cash purchase price of $.01 per share. Awards may be made
to  reward  past  performance  or to induce exceptional future performance.  The
applicable  committee  will  administer the Duck Head incentive stock award plan
and  determine  the officers or key or middle level management employees to whom
awards  will  be  granted  and  the number of shares to be covered by any award.
Directors  who  are  not  also  employees are not eligible to participate in the
plan.  The  Duck  Head  incentive  stock  award  plan provides that no more than
75,000  Duck  Head shares may be covered by awards granted under the plan in any
fiscal  year  to  any  particular  employee.

     A  participant  may receive an incentive stock award only upon execution of
an  incentive  stock  award  agreement with Duck Head. The incentive stock award
agreement  sets forth the circumstances under which the award (or portion of the
award)  is  forfeited.  These  circumstances  may include (i) the termination of
employment of the participant with Duck Head or any of its subsidiaries, for any
reason  other than death, retirement or permanent total disability, prior to the
vesting  date for the award (or portion of the award), and (ii) those additional
circumstances  (which  could  include the failure by Duck Head to meet specified
performance  criteria)  that  may  be  deemed  appropriate  by  the  applicable
committee.  The forfeiture circumstances may vary among the shares covered by an
award.  In the event an award (or portion of the award) is forfeited pursuant to
the  terms  of  the  applicable incentive stock award agreement, the participant
will  immediately  have  no  further  rights  under the award (or portion of the
award)  or  in  the  shares  covered  thereby,  and the shares will again become
available  for  purposes  of  the  Duck  Head  incentive  stock  award  plan.

     Each  incentive  stock  award  agreement sets forth the circumstances under
which  the  award  (or portion of the award) will vest.  These circumstances may
include  (i)  the participant being an employee with Duck Head or any subsidiary
on  the  date  set  forth  in the incentive stock award agreement and (ii) those
additional  circumstances  (which  could  include Duck Head having met specified
performance  criteria)  that  may  be  deemed  appropriate  by  the  applicable
committee.  The  vesting  circumstances  may vary among the shares covered by an
award.  In  the  event  an award (or portion of the award) vests pursuant to the
terms  of  the  applicable incentive stock award agreement, Duck Head will issue
and  deliver,  or cause to be issued and delivered, to the participant or his or
her legal representative, certificate(s) for the number of shares covered by the
vested  portion  of  the  award, subject to receipt by Duck Head of the $.01 per
share  cash  purchase  price.

     The  recipient of an award will not pay Duck Head any amount at the time of
the  receipt  of  the  award.  Ordinarily,  the  holder of an award will realize
taxable  income,  for federal income tax purposes, when the award (or portion of
the  award)  vests  in an amount equal to the excess of the fair market value of
the  covered  shares  on the date the award (or portion of the award) vests over
the  $.01  per  share cash purchase price.  At the same time, subject to Section
162(m) of the Internal Revenue Code, Duck Head should generally be allowed a tax
deduction  equivalent  to the holder's taxable income arising from that vesting.
The Duck Head incentive stock award plan provides that, at or about the time the
award  (or  portion of the award) vests, Duck Head will pay the participant cash
sufficient  to  pay  the  participant's income tax liability associated with the
vesting  and receipt of that cash.  This cash payment would be taxable as income
to  the participant and, subject to Section 162(m), generally deductible by Duck
Head.


                                       75
<PAGE>
     The  portion  of  any Duck Head incentive stock award that vests based on a
participant  being  an  employee  at  specified  dates  will  not  satisfy  the
requirements  of  Section  162(m)  of the Internal Revenue Code.  Duck Head will
attempt,  however,  to  the maximum extent possible, to structure the portion of
incentive  stock  awards  made  to the Named Executives that vests in accordance
with  performance  criteria  in  a  manner  that  satisfies  the  deductibility
requirements  of  Section  162(m).  Duck  Head anticipates that all compensation
payable  pursuant  to  the  plan,  except  to  Robert  D.  Rockey,  Jr., will be
deductible  by  Duck  Head  because, with the exception of Mr. Rockey,  no Named
Executive  is  expected  to receive in any fiscal year aggregate compensation in
excess  of  $1 million.  Duck Head anticipates that, with the possible exception
of  the  portion  of Mr. Rockey's incentive stock award that vests in accordance
with performance criteria, none of the compensation payable pursuant to the plan
to Mr. Rockey will be deductible by Duck Head, because Duck Head expects that he
will  receive  more than $1 million in any fiscal year in aggregate compensation
that  counts  against  the  $1  million  deductibility  cap  of  Section 162(m).

     Until  the  issuance  and  delivery to the participant of certificate(s)for
shares  pursuant  to  the  vesting  of an award, the participant has none of the
rights  of  a  stockholder  with  respect  to  those  shares.

     The  Duck  Head  incentive  stock  award  plan  provides  that the board of
directors  (or  committee  of the Board) may terminate or amend the plan, except
that  stockholder approval is required in the event any amendment would increase
the  total  number of Duck Head shares covered by the plan (except in connection
with  the  antidilution  provisions  of  the  plan).

     As  described in "Interests of Directors and Executive Officers in the Duck
Head  Distribution  - Receipt of Duck Head Stock Options and Duck Head Incentive
Stock  Awards",  the compensation grants committee or the compensation committee
of the Duck Head board of directors currently expects to grant, within the first
six  months  after  the  Duck  Head  distribution, incentive stock awards to the
executive  officers  of  Duck  Head.

COMPENSATION  COMMITTEE  INTERLOCKS  AND  INSIDER  PARTICIPATION

     The  following  directors  will serve on the Compensation Committee of Duck
Head's  board of directors: C.C. Guy, Dr. James F. Kane, Dr. Max Lennon and Buck
A.  Mickel.

     The  following directors will serve on the Compensation Grants Committee of
Duck  Head's  board  of  directors:  Dr.  James  F.  Kane  and  Dr.  Max Lennon.

     C.C.  Guy  served  as  Chairman  of  the  Board  of  Delta  Woodside or its
predecessors  (and  their  respective  subsidiaries)  from the founding of Delta
Woodside's  predecessors in 1984 until November 1989.  Buck A. Mickel was a Vice
President  of  Delta  Woodside  or  its  predecessors  (and  their  respective
subsidiaries)  from the founding of Delta Woodside's predecessors until November
1989,  Secretary  of  Delta  Woodside  or its predecessors (and their respective
subsidiaries) from November 1986 to March 1987, and Assistant Secretary of Delta
Woodside or its predecessors (and their respective subsidiaries) from March 1987
to  November  1988.


                                       76
<PAGE>
               SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS
                                 AND MANAGEMENT


     If  the  Duck  Head distribution had occurred immediately prior to the Duck
Head  record  date  and the Duck Head record date had been December 7, 1999, the
following  table  sets forth what the beneficial ownership of Duck Head's common
stock  would  have  been  as of the Duck Head record date by (i) any person that
would  have  beneficially owned more than five percent of the outstanding common
stock  of Duck Head, (ii) the directors of Duck Head, (iii) the Named Executives
of  Duck  Head,  and (iv) all directors and executive officers of Duck Head as a
group.  Unless  otherwise  stated  in the notes to the table, Duck Head believes
that  the  persons  named in the table would have had sole voting and investment
power  with  respect  to  all  shares  of  common  stock  of  Duck Head shown as
beneficially  owned  by  them.  On  December  7, 1999, 23,863,745 Delta Woodside
shares were outstanding, corresponding to 2,386,374 Duck Head shares.  The table
does  not include Duck Head shares that would be covered by the right granted to
Robert  D.  Rockey  to  acquire  Duck Head shares six months after the Duck Head
distrribution  or  Duck  Head shares that would be covered by stock options that
may  be  granted  under  Duck Head's stock option plan or incentive stock awards
that  may  be  granted  under  Duck  Head's  incentive  stock  award  plan.  See
"Interests  of  Directors and Executive Officers in the Duck Head Distribution -
Receipt  of  Duck  Head  Stock  Options  and  Duck Head Incentive Stock Awards".

<TABLE>
<CAPTION>
                                               Shares
                                             Beneficially
Beneficial Owner                                Owned   Percentage
- ---------------------------------------------  -------  -----------
<S>                                            <C>      <C>
Robert D. Rockey, Jr. (1)                            0         0.0%
13101 Preston Road #312
Dallas, Texas 75240

Reich & Tang Asset Management L. P. (2)        351,590        14.7%
600 Fifth Avenue
New York, New York  10020

Franklin Resources, Inc. (3)                   226,900         9.5%
Franklin Advisory Services, Inc.
Charles B. Johnson
Rupert H. Johnson, Jr.
777 Mariners Island Boulevard
San Mateo, California  94404

Dimensional Fund Advisors Inc. (4)             195,972         8.2%
1299 Ocean Avenue, 11th Floor
Santa Monica, California  90401

E. Erwin Maddrey, II (5)                       326,927        13.7%
233 North Main Street
Suite 200
Greenville, SC  29601

Bettis C. Rainsford (6)                        319,340        13.4%
108-1/2 Courthouse Square
Post Office Box 388
Edgefield, SC  29824


                                       77
<PAGE>
Buck A. Mickel (7) (8)                         157,436         6.6%
Post Office Box 6721
Greenville, SC  29606

Micco Corporation (8)                          124,063         5.2%
Post Office Box 795
Greenville, SC  29602

Minor H. Mickel (8) (9)                        156,523         6.6%
415 Crescent Avenue
Greenville, SC  29605

Minor M. Shaw (8) (10)                         152,008         6.4%
Post Office Box 795
Greenville, SC  29602

Charles C. Mickel (8) (11)                     149,694         6.3%
Post Office Box 6721
Greenville, SC  29606

William F. Garrett (12)                         14,525         (20)

C. C. Guy (13)                                   2,501         (20)

Dr. James F. Kane (14)                           1,708         (20)

Dr. Max Lennon (15)                              1,549         (20)

Michael H. Prendergast (16)                      1,020         (20)

K. Scott Grassmyer (17)                          1,943         (20)

William B. Mattison, Jr. (18)                        0         (20)

All current directors and executive officers
as a group (11 Persons) (19)                   826,949        34.5%
<FN>
     (1)  Mr.  Rockey  is  Chairman  of the Board, President and Chief Executive
Officer  of Duck Head.  Mr. Rockey has the right to acquire up to 1,000,000 Duck
Head  shares  from  Duck Head on the date that is six months after the Duck Head
distribution  at a purchase price equal to the average daily closing stock price
for  the Duck Head common stock for the six-month period following the Duck Head
distribution.  If  Mr.  Rockey  exercises  this right for the full amount of the
shares  subject thereto, he would be the beneficial owned of approximately 29.5%
of  the  then  outstanding  Duck Head shares causing all directors and executive
officers  as  a  group  beneficially  to  own  approximately  53.9%  of the then


                                       78
<PAGE>
outstanding Duck Head shares.  The table does not include any shares that may be
covered by incentive stock awards and stock options that the compensation grants
committee  of  the  Duck Head board of directors may grant to Mr. Rockey.  Under
the  letter  agreement  pursuant  to  which Mr. Rockey became Chairman and Chief
Executive Officer of Duck Head, an aggregate of 125,000 Duck Head shares will be
reserved  for options to be granted to him under the Duck Head stock option plan
and  he  will  be  granted  incentive stock awards under the Duck Head incentive
stock  award plan valued at $200,000.  See "Management of Duck Head - Management
Compensation";  "Interests  of Directors and Executive Officers in the Duck Head
Distribution  -  Right of Robert D. Rockey, Jr. to acquire Duck Head Shares" and
"-  Receipt  of  Duck  Head Stock Options and Duck Head Incentive Stock Awards."

     (2)  This information is based on confirmation obtained on December 7, 1999
and  on an amendment dated February 12, 1999 to Schedule 13G that was filed with
the  Securities  and  Exchange Commission by Reich & Tang Asset Management L. P.
(which  this  document  refers  to  as  "Reich  &  Tang")  with respect to Delta
Woodside's  common  stock.  In  the  amendment, Reich & Tang reported that, with
respect  to Delta Woodside's common stock, it had shared voting power and shared
dispositive  power  with  respect  to  all  of  the shares shown.  The amendment
reported that the shares of Delta Woodside's common stock were held on behalf of
certain  accounts  for  which Reich & Tang provides investment advice on a fully
discretionary  basis.  The  amendment reported that none of such accounts has an
interest  with  respect  to  more  than  5%  of  the outstanding shares of Delta
Woodside's  common  stock.

     (3)  This information is based on confirmation obtained on December 7, 1999
and  on  an amendment dated January 16, 1998 to Schedule 13G that was filed with
the  Securities  and Exchange Commission by Franklin Resources, Inc. (which this
document  refers  to  as  "FRI")  with respect to Delta Woodside's common stock.
Telephone  confirmation  was  given  to  Delta  Woodside  that the amendment was
correct  in  all  respects  except  that  the  number  of  Delta Woodside shares
beneficially owned as of December 7, 1999 had changed to 2,269,000 (which, based
on  the  distribution ratio for the Duck Head distribution, would entitle FRI to
beneficial  ownership  of  226,900  Duck  Head  shares).  In  the amendment, FRI
reported  that,  with respect to Delta Woodside's common stock, the shares shown
in  the  table above were beneficially owned by one or more investment companies
or  other  managed  accounts that are advised by one or more direct and indirect
investment  advisory  subsidiaries  of  FRI.  The  amendment  reported  that the
investment advisory subsidiary(ies) have investment and/or voting power over the
securities  owned  by  their  investment  advisory  clients.  Accordingly,  such
subsidiary(ies)  may be deemed to be the beneficial owner of the shares shown in
the  table.  The  amendment  reported  that  Charles  B.  Johnson  and Rupert H.
Johnson, Jr. (which this document refers to as the "FRI Principal Shareholders")
(each of whom has the same business address as FRI) each own in excess of 10% of
the  outstanding  common stock and are the principal shareholders of FRI and may
be deemed to be the beneficial owners of securities held by persons and entities
advised  by FRI subsidiaries.  The amendment reported that one of the investment
advisory  subsidiaries,  Franklin  Advisory Services, Inc. (whose address is One
Parker Plaza, Sixteenth Floor, Fort Lee, New Jersey  07024), has sole voting and
dispositive  power  with  respect  to  all  of  the  shares shown.  FRI, the FRI
Principal  Shareholders  and  the  investment advisory subsidiaries disclaim any
economic interest or beneficial ownership in the shares shown in the table above
and  are  of  the view that they are not acting as a "group" for purposes of the
Securities  Exchange  Act  of  1934,  as  amended.

     (4)  This  information  is  based on a confirmation obtained on December 7,
1999  and  on  a  Schedule 13F dated September 30, 1999, that was filed with the
Securities and Exchange Commission by Dimensional Fund Advisors Inc. (which this
document  refers  to  as  "Dimensional") with respect to Delta Woodside's common
stock.  Dimensional  reported that it had sole voting power and sole dispositive
power  with respect to all of the shares shown.  An amendment dated February 12,
1999  to  Schedule  13G  that  was filed by Dimensional reports that Dimensional
furnishes  investment  advice  to  four  investment  companies  and  serves  as
investment  manager  to  certain other investment vehicles, including commingled
group trusts, that all of the shares of Delta Woodside's common stock were owned
by  such investment companies or investment vehicles, that Dimensional disclaims
beneficial  ownership  of  such  securities  and  that,  to  the  knowledge  of
Dimensional,  no such investment company or investment vehicle client owned more
than  5%  of  the  outstanding  shares  of  Delta  Woodside's  common  stock.


     (5)  Mr. Maddrey is a director of Duck Head.  He is the President and Chief
Executive  Officer  (from  which  officer positions he will resign in connection
with  the  Duck  Head  distribution  and  the  Delta Apparel distribution) and a
director  of  Delta  Woodside  and Delta Apparel.  The number of shares shown as
beneficially  owned  by Mr. Maddrey includes approximately 33,493 Delta Woodside
shares  (3,349  Duck  Head  shares)  allocated to Mr. Maddrey's account in Delta
Woodside's  Employee Stock Purchase Plan, 431,470 Delta Woodside shares  (43,147
Duck  Head  shares)  held by the E. Erwin and Nancy B. Maddrey, II Foundation, a
charitable  trust,  as  to  which  shares  Mr.  Maddrey  holds  sole  voting and
investment  power  but  disclaims  beneficial ownership, and approximately 1,074


                                       79
<PAGE>
Delta  Woodside  shares  (107  Duck Head shares) allocated to the account of Mr.
Maddrey  in  the Delta Woodside 401(k) Plan.  Mr. Maddrey is fully vested in the
shares  allocated  to  his  account  in  the  Delta  Woodside  401(k)  Plan.

     (6)  Mr.  Rainsford  is  a director of Duck Head.  He is also a director of
Delta  Woodside  and  Delta Apparel.  The number of shares shown as beneficially
owned  by  Mr.  Rainsford includes 47,945 Delta Woodside shares (4,794 Duck Head
shares) held by The Edgefield County Foundation, a charitable trust, as to which
shares  Mr.  Rainsford  holds  sole  voting  and  investment power but disclaims
beneficial  ownership, and approximately 167 Delta Woodside shares (16 Duck Head
shares)  allocated  to the account of Mr. Rainsford in the Delta Woodside 401(k)
Plan.  Mr.  Rainsford  is fully vested in the shares allocated to his account in
the  Delta  Woodside  401(k)  Plan.

     On  December 14, 1999, Mr. Rainsford filed an amendment to his Schedule 13D
in which he stated that he was filing the amendment to disclose the fact that he
is  considering  the  possibility  of  making  an  offer to purchase those Delta
Woodside  shares  that he does not currently own.  The amendment stated that the
terms  and  financing  for  any  such offer have not yet been established by Mr.
Rainsford.  The  amendment stated that Mr. Rainsford was considering making this
offer because of his strong disagreement with the recently announced decision by
the Delta Woodside board of directors to spin-off Delta Apparel Company and Duck
Head  Apparel  Company.  The amendment stated that Mr. Rainsford has significant
concerns regarding the tax ramifications to Delta Woodside's shareholders of the
recently announced spin-offs as well as significant concerns regarding the value
and  liquidity  of the spun-off shares after the spin-off.  The amendment stated
that  Mr. Rainsford strongly objected to the adoption on December 9, 1999 by the
Delta  Woodside  board  of  directors  of  new  Bylaws  containing anti-takeover
provisions  and  an anti-takeover Shareholder Rights Plan.  The amendment stated
that,  in  his  capacity  as an officer, director and significant shareholder of
Delta  Woodside,  Mr.  Rainsford  has  discussed  and  proposed  a  variety  of
alternatives as to how best to restructure Delta Woodside.  The amendment stated
that,  if  certain  alternatives  proposed  by  Mr.  Rainsford  were pursued and
consummated,  such  a  transaction could result in a substantial change in Delta
Woodside's  corporate  organization  and  operations, including particularly the
possible  sale  of  the  Delta  Apparel  and/or  the  Duck  Head divisions.  The
amendment  stated  that  Mr. Rainsford may modify or change his intentions based
upon developments in Delta Woodside's business, discussions with Delta Woodside,
actions  of  management  or  a  change  in  market  or other conditions or other
factors.  The  amendment  stated  that  Mr.  Rainsford will continually consider
modifications  of  his position, or may take other steps, change his intentions,
or  trade  in  Delta  Woodside's  securities  at any time, or from time to time.

     (7)  Buck  A.  Mickel is a director of Duck Head.  He is also a director of
Delta  Woodside  and  Delta Apparel.  The number of shares shown as beneficially
owned by Buck A. Mickel includes 330,851 Delta Woodside shares (33,085 Duck Head
shares)  directly  owned  by  him,  all  of  the 1,240,634 Delta Woodside shares
(124,063  Duck Head shares) owned by Micco Corporation, and 2,871 Delta Woodside
shares  (287  Duck  Head shares) held by him as custodian for a minor.  See Note
(8).

     (8)  Micco  Corporation  owns  1,240,634  shares of Delta Woodside's common
stock  (124,063  Duck  Head  shares).  The  shares  of  common  stock  of  Micco
Corporation  are  owned  in  equal  parts  by Minor H. Mickel, Buck A. Mickel (a
director  of  Duck  Head), Minor M. Shaw and Charles C. Mickel.  Buck A. Mickel,
Minor  M.  Shaw and Charles C. Mickel are the children of Minor H. Mickel. Minor
H.  Mickel, Buck A. Mickel, Minor M. Shaw and Charles C. Mickel are officers and
directors  of Micco Corporation.  Each of Minor H. Mickel, Buck A. Mickel, Minor
M.  Shaw  and Charles C. Mickel disclaims beneficial ownership of three quarters
of  the  shares  of  Delta Woodside's common stock and Duck Head shares owned by
Micco  Corporation.  Minor  H.  Mickel  directly  owns  116,854  shares of Delta
Woodside's common stock (11,685 Duck Head shares) and as personal representative
of  her  husband's  estate  owns 207,750 shares of Delta Woodside's common stock
(20,775  Duck  Head  shares).  Buck  A.  Mickel,  directly or as custodian for a
minor,  owns  333,722  shares of Delta Woodside's common stock (33,372 Duck Head
shares).  Charles  C.  Mickel,  directly  or as custodian for his children, owns
256,210  shares  of  Delta  Woodside's  common  stock (25,621 Duck Head shares).
Minor M. Shaw, directly or as custodian for her children, owns 264,978 shares of
Delta  Woodside's  common  stock  (26,497  Duck  Head  shares).  Minor M. Shaw's
husband,  through  an  individual  retirement account and as custodian for their
children,  beneficially  owns  approximately  14,474  shares of Delta Woodside's
common stock (1,447 Duck Head shares), as to which shares Minor M. Shaw may also


                                       80
<PAGE>
be  deemed a beneficial owner. Minor M. Shaw disclaims beneficial ownership with
respect to these shares and with respect to the 2,748 shares of Delta Woodside's
common  stock  (274 Duck Head shares) held by her as custodian for her children.
The spouse of Charles C. Mickel owns 100 shares of Delta Woodside's common stock
(10 Duck Head shares), as to which shares Charles C. Mickel may also be deemed a
beneficial owner.  Charles C. Mickel disclaims beneficial ownership with respect
to  these shares and with respect to the 3,510 shares of Delta Woodside's common
stock (351 Duck Head shares) held by him as custodian for his children.  Buck A.
Mickel  disclaims beneficial ownership with respect to the 2,871 shares of Delta
Woodside's  common  stock  (287 Duck Head shares) held by him as custodian for a
minor.

     (9)  The  number  of  shares shown as beneficially owned by Minor H. Mickel
includes  116,854 Delta Woodside shares (11,685 Duck Head shares) directly owned
by  her, 207,750 Delta Woodside shares (20,775 Duck Head shares) owned by her as
personal  representative  of her husband's estate and all of the 1,240,634 Delta
Woodside shares (124,063 Duck Head shares) owned by Micco Corporation.  See Note
(8).

     (10)  The  number  of  shares  shown as beneficially owned by Minor M. Shaw
includes  264,978  Delta  Woodside shares (26,497 Duck Head shares) owned by her
directly  or  as custodian for her children, approximately 14,474 Delta Woodside
shares  (1,447  Duck  Head  shares) beneficially owned by her husband through an
individual retirement account or as custodian for their children, and all of the
1,240,634  Delta  Woodside  shares  (124,063  Duck  Head  shares) owned by Micco
Corporation.  See  Note  (8).

     (11)  The number of shares shown as beneficially owned by Charles C. Mickel
includes  256,210  Delta  Woodside shares (25,621 Duck Head shares) owned by him
directly  or  as  custodian for his children, 100 Delta Woodside shares (10 Duck
Head  shares)  owned  by his wife and all of the 1,240,634 Delta Woodside shares
(124,063  Duck  Head  shares)  owned  by  Micco  Corporation.  See  Note  (8).

     (12)  William F. Garrett is a director of Duck Head.  He is also a director
of Delta Woodside and Delta Apparel.  The number of shares shown as beneficially
owned  by  Mr. Garrett includes approximately 598 Delta Woodside shares (59 Duck
Head  shares)  that are held in two dividend reinvestment accounts, one of which
has  approximately  78  Delta  Woodside  shares  (7  Duck  Head  shares)  and is
registered  in  the names of William Garrett and Ann Garrett, though Mr. Garrett
has  sole  voting  and  dispositive  power  of  these  shares.  It also includes
approximately  2,088  Delta  Woodside shares (208 Duck Head shares) allocated to
Mr.  Garrett's  account in the Delta Woodside 401(k) Plan.  Mr. Garrett is fully
vested in the shares allocated to his account in the Delta Woodside 401(k) Plan.
The number of shares shown in the table includes an aggregate of 95,000 unissued
Delta Woodside shares (9,500 Duck Head shares) subject to employee stock options
under  Delta Woodside's stock option plan.  Not all of these options will become
exercisable  within  60  days  or less under the current provisions of the Delta
Woodside  stock  option  plan  and the pertinent grants; however, it is expected
that  Mr.  Garrett will enter into an amendment to his options pursuant to which
all  of his options will become exercisable prior to the Duck Head distribution,
and  there  is a likelihood that such an amendment would become effective within
the  next  60  days.  Consequently, all of Mr. Garrett's outstanding options are
included  in  the table.  See, "Interests of Directors and Executive Officers in
the  Duck  Head  Distribution  --  Early  Exercisability of Delta Woodside Stock
Options."

     (13)  C. C. Guy is a director of Duck Head.  He is also a director of Delta
Woodside and Delta Apparel.  The number of shares shown as beneficially owned by
C.  C.  Guy includes 18,968 Delta Woodside shares (1,896 Duck Head shares) owned
by  his  wife,  as  to  which  shares  Mr.  Guy  disclaims beneficial ownership.

     (14)  Dr.  James F. Kane is a director of Duck Head.  He is also a director
of  Delta  Woodside  and  Delta  Apparel.

     (15)  Dr.  Max Lennon is a director of Duck Head.  He is also a director of
Delta  Woodside  and  Delta  Apparel.

     (16)  Michael  H.  Prendergast  is  Senior  Vice President of Sales of Duck
Head.    The  number  of  shares  shown as beneficially owned by Mr. Prendergast
includes  an  aggregate  of  9,000 unissued Delta Woodside shares (900 Duck Head


                                       81
<PAGE>
shares)  subject  to  employee stock options under Delta Woodside's stock option
plan.  Not  all  of these options will become exercisable within 60 days or less
under  the  current  provisions  of the Delta Woodside stock option plan and the
pertinent  grants;  however, it is expected that Mr. Prendergast will enter into
an  amendment  to  his  options pursuant to which all of his options will become
exercisable  prior to the Duck Head distribution, and there is a likelihood that
such an amendment would become effective within the next 60 days.  Consequently,
all  of  Mr.  Prendergast's outstanding options are included in the table.  See,
"Interests  of Directors and Executive Officers in the Duck Head Distribution --
Early  Exercisability  of  Delta  Woodside  Stock  Options."

     (17)  K. Scott Grassmyer is Senior Vice President, Chief Financial Officer,
Treasurer  and  Secretary  of  Duck  Head.  The  number  of  shares  shown  as
beneficially  owned by Mr. Grassmyer includes 219 Delta Woodside shares (21 Duck
Head  shares)  allocated to Mr. Grassmyer's account in the Delta Woodside 401(k)
Plan.  Mr.  Grassmyer  is fully vested in the shares allocated to his account in
the  Delta  Woodside  401(k) Plan.  It also includes 2,312 Delta Woodside shares
(231  Duck Head shares) allocated to Mr. Grassmyer's account in Delta Woodside's
Employee  Stock Purchase Plan.  The number of shares shown in the table includes
an  aggregate  of 12,000 unissued Delta Woodside shares (1,200 Duck Head shares)
subject to employee stock options under Delta Woodside's stock option plan.  Not
all  of  these  options will become exercisable within 60 days or less under the
current  provisions  of  the  Delta Woodside stock option plan and the pertinent
grants;  however, it is expected that Mr. Grassmyer will enter into an amendment
to  his  options  pursuant  to  which all of his options will become exercisable
prior  to  the  Duck  Head  distribution, and there is a likelihood that such an
amendment  would become effective within the next 60 days.  Consequently, all of
Mr.  Grassmyer's outstanding options are included in the table.  See, "Interests
of  Directors  and  Executive  Officers  in  the Duck Head Distribution -- Early
Exercisability  of  Delta  Woodside  Stock  Options."

     (18)  William B. Mattison, Jr. is Senior Vice President of Merchandising of
Duck  Head.

     (19)  Includes  all  shares  deemed to be beneficially owned by any current
director  or  executive officer.  Includes 3,548 Delta Woodside shares (354 Duck
Head shares) of Delta Woodside's common stock held for the executive officers on
December  7,  1999  by the Delta Woodside 401(k) Plan.  Each  participant in the
Delta  Woodside  401(k)  Plan  has  the  right to direct the manner in which the
trustee of the Plan votes the shares held by the Delta Woodside 401(k) Plan that
are allocated to that participant's account.  Except for shares as to which such
a  direction is made, the shares held by the Delta Woodside 401(k) Plan will not
be  voted.  Also  includes 35,805 Delta Woodside shares (3,580 Duck Head shares)
allocated  to  directors'  and  executive officers' accounts in Delta Woodside's
employee  stock purchase plan.  The number of shares shown in the table includes
an aggregate of 116,000 unissued Delta Woodside shares (11,600 Duck Head shares)
subject  to employee stock options under Delta Woodside's stock option plan held
by  directors  and  executive  officers.  Not  all  of these options will become
exercisable  within  60  days  or less under the current provisions of the Delta
Woodside  stock  option  plan  and the pertinent grants; however, it is expected
that  all  directors  and executive officers with outstanding options will enter
into  an  amendment to their options pursuant to which all of their options will
become  exercisable  prior  to  the  Duck  Head  distribution,  and  there  is a
likelihood  that such amendments would become effective within the next 60 days.
Consequently,  all  of  such  persons'  outstanding  options are included in the
table.  See,  "Interests  of  Directors  and Executive Officers in the Duck Head
Distribution  --  Early  Exercisability  of  Delta  Woodside  Stock  Options."

     (20)  Less  than  one  percent.
</TABLE>


                                       82
<PAGE>
                INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN
                           THE DUCK HEAD DISTRIBUTION

     One  or more executive officers of Duck Head and one or more members of the
Duck  Head  board of directors will receive economic benefits as a result of the
Duck  Head  distribution  and  the Delta Apparel distribution and may have other
interests  in  the  Duck Head distribution and the Delta Apparel distribution in
addition  to  their  interests  as  Delta  Woodside stockholders.  Some of these
executive officers and directors will also be the beneficial owners of more than
5%  of the outstanding shares of common stock of Duck Head immediately following
the  Duck  Head distribution.  See "Security Ownership of Significant Beneficial
Owners  and  Management."  The  Delta  Woodside  board of directors was aware of
these interests and considered them along with the other matters described above
under  "The  Duck Head Distribution -- Background of the Duck Head Distribution"
and  "The  Duck  Head  Distribution  -- Reasons for the Duck Head Distribution."

RIGHT  OF  ROBERT  D.  ROCKEY,  JR.  TO  ACQUIRE  DUCK  HEAD  SHARES

     Pursuant  to  the  letter agreement pursuant to which Robert D. Rockey, Jr.
became  Chairman  and  Chief Executive Officer of Duck Head, he has the right to
acquire  from Duck Head up to 1,000,000 Duck Head shares on the date that is six
months  after the Duck Head distribution.  If this right is exercised, the price
for  the  shares will be the average daily closing stock price for the Duck Head
common  stock  for  the  six-month  period following the Duck Head distribution.
Duck  Head  does  not  believe  that  it  will  be  able  to  deduct any expense
attributable  to this right for federal income tax purposes.  See "Management of
Duck  Head  -  Management  Compensation".

RECEIPT  OF  DUCK  HEAD  STOCK  OPTIONS  AND  DUCK  HEAD  INCENTIVE STOCK AWARDS

The  compensation  grants  committee  or compensation committee of the Duck Head
board  of  directors anticipates that, during the first six months following the
Duck  Head distribution, grants under the Duck Head stock option plan and awards
under  the  Duck  Head  incentive stock award plan will be made to the following
executive  officers  of  Duck  Head:

<TABLE>
<CAPTION>
Name and position                         Shares Covered by Options(1)  Shares Covered by Awards
- ----------------------------------------  ----------------------------  ------------------------
<S>                                       <C>                           <C>
Robert D. Rockey, Jr.                               [to be determined]        [to be determined]
 Chairman, President and Chief
 Executive Officer

Michael H. Prendergast                              [to be determined]        [to be determined]
 Senior Vice President-Sales

K. Scott Grassmyer                                  [to be determined]        [to be determined]
 Senior Vice President, Chief  Financial
 Officer, Secretary and Treasurer

William B. Mattison, Jr.                            [to be determined]        [to be determined]
 Senior Vice President-Merchandising
 ___________________________________
<FN>
(1)     The  compensation  grants committee or the compensation committee of the Duck Head board
of  directors anticipates that the stock options will be granted at various dates during the six
month  period.  The  exercise  price for each option will be the stock's closing market value at
the  date  of  grant.
</TABLE>


                                       83
<PAGE>
PAYMENTS  IN  CONNECTION  WITH  DUCK  HEAD  DISTRIBUTION  AND  DELTA  APPAREL
DISTRIBUTION

     The  Delta  Woodside  board  of  directors  currently  anticipates that, in
connection  with  the Duck Head distribution and the Delta Apparel distribution,
special  cash  bonuses  may  be  awarded  by  Delta  Woodside  to  the following
individuals  who  are  members  of  the  Duck  Head  board  of  directors:


Name                              Cash bonus ($)
- ----                            ----------------

William  F.  Garrett                    306,000

C.C.  Guy                                32,625

Dr.  James  F.  Kane                     32,625

Dr.  Max  Lennon                         32,250

E.  Erwin  Maddrey,  II                 500,000

Buck  A.  Mickel                         31,625

Bettis  C.  Rainsford                   360,000

These  bonuses  would  be made in consideration of these individuals' efforts on
behalf  of Delta Woodside leading up to the Duck Head distribution and the Delta
Apparel  distribution.

EARLY  EXERCISABILITY  OF  DELTA  WOODSIDE  STOCK  OPTIONS

     Pursuant  to  the  distribution  agreement, Delta Woodside has provided the
holders  of  outstanding  options  granted under the Delta Woodside stock option
plan,  whether  or not those options were then exercisable, with the opportunity
to amend the terms of their Delta Woodside stock options.  The amendment offered
to  each  holder  provided  that:

     (i) all unexercisable portions of the holder's Delta Woodside stock options
     became immediately  exercisable in full five (5) business days prior to the
     Duck Head record date,  which  permitted the holder to exercise all or part
     of the holder's  Delta  Woodside stock option prior to the Duck Head record
     date (and thereby  receive  Duck Head shares in the Duck Head  distribution
     and Delta Apparel shares in the Delta Apparel distribution); and

     (ii) any Delta Woodside  stock options that remained  unexercised as of the
     Duck Head record date remain  exercisable  for only Delta  Woodside  common
     shares, and for the same number of Delta Woodside common shares at the same
     exercise  price,  after the Duck Head  distribution  and the Delta  Apparel
     distribution  as before the Duck Head  distribution  and the Delta  Apparel
     distribution (and not for a combination of Delta Woodside shares, Duck Head
     shares and Delta Apparel shares).

     All  holders  of  outstanding options under the Delta Woodside Stock Option
Plan  entered  into  the  proposed  amendment.

     As  a  result of these amendments, options for Delta Woodside shares became
exercisable  earlier  than  they  otherwise  would  have for the following Named
Executives  and  members  of  the Duck Head board of directors for the following
number  of  shares  of  Delta  Woodside  common  stock:


                                       84
<PAGE>
Name                   Number of Delta Woodside common shares covered by portion
- ----                   ---------------------------------------------------------
                    of stock options the exercisability of which was accelerated
                    ------------------------------------------------------------

William  F.  Garrett                        37,500

Michael  H.  Prendergast                     6,000

K.  Scott  Grassmyer                         9,000

LEASE  TERMINATIONS

     Delta  Woodside  has  leased its principal corporate office space and space
for  its  benefits  department,  purchasing  department and financial accounting
department  from  a corporation (Hammond Square, Ltd.), one-half of the stock of
which  is  owned  by  each  of E. Erwin Maddrey, II (a director of Duck Head and
Delta  Apparel  and  President  and  Chief Executive Officer (from which officer
positions  he  will  resign in connection with the Duck Head distribution) and a
director  of  Delta Woodside) and Jane H. Greer (Vice President and Secretary of
Delta  Woodside (from which officer positions she will resign in connection with
the  Duck Head distribution)).  Mr. Maddrey and Ms. Greer are also the directors
and  executive  officers  of  Hammond  Square, Ltd.  The lease of this space was
executed  effective September 1, 1998, covers approximately 9,662 square feet at
a  rental  rate of $13.50 per square foot per year (plus certain other expenses)
and  had  an  expiration  date of August 2003.  In connection with the Duck Head
distribution  and the Delta Apparel distribution, Hammond Square, Ltd. and Delta
Woodside  have  agreed  that  this  lease  will  terminate  on  the  Duck  Head
distribution  date  in  exchange  for  the  payment by Delta Woodside to Hammond
Square,  Ltd.  of  $135,268.  Following  the  Duck Head distribution date, Delta
Woodside  may  continue to use the space on an as needed month-to-month basis at
the  rental  rate  of  $14.00  per  square  foot  per  year  (plus certain other
expenses).

     Delta  Woodside  has  leased office space in Edgefield, South Carolina from
The  Rainsford  Development Corporation, a corporation wholly owned by Bettis C.
Rainsford  (a  director  of  Duck  Head, Delta Apparel and Delta Woodside).  Mr.
Rainsford  is  a  director  and executive officer and Brenda L. Jones (Assistant
Secretary  of  Delta  Woodside  (from which officer positions she will resign in
connection  with  the  Duck  Head  distribution)) is an executive officer of The
Rainsford  Development  Corporation.  In  connection  with  the  Duck  Head
distribution  and  the  Delta  Apparel  distribution,  The Rainsford Development
Corporation and Delta Woodside have agreed that this lease will terminate on the
Duck Head distribution date in exchange for the payment by Delta Woodside to The
Rainsford  Development  Corporation  of  $33,299.08.

LEASE  OF  STORE  IN  EDGEFIELD,  SOUTH  CAROLINA

     Duck  Head  leases  a  building in Edgefield, South Carolina from Bettis C.
Rainsford  (a  director of Duck Head, Delta Apparel and Delta Woodside) pursuant
to  an  agreement  involving  rental  payments equal to 3% of gross sales of the
Edgefield  store, plus 1% of gross sales of the store for utilities.  Under this
lease  agreement,  $9,944,  $11,076 and $10,947 was paid to Mr. Rainsford during
fiscal  1997,  1998  and  1999,  respectively.

TRANSFERS  OF  LIFE  INSURANCE  POLICIES

     In February 1991, each of E. Erwin Maddrey, II (a director of Duck Head and
Delta  Apparel  and  President  and  Chief Executive Officer (from which officer
positions Mr. Maddrey will resign in connection with the Duck Head distribution)
and  a  director  of Delta Woodside) and Bettis C. Rainsford (a director of Duck
Head,  Delta  Apparel  and  Delta  Woodside)  entered  into  a  stock  transfer
restrictions and right of first refusal agreement (which this document refers to
as  a  "First  Refusal  Agreement") with Delta Woodside.  Pursuant to each First
Refusal  Agreement,  Mr.  Maddrey  or Mr. Rainsford, as the case may be, granted
Delta  Woodside  a  specified right of first refusal with respect to any sale of
that  individual's Delta Woodside shares owned at death for five years after the
individual's  death.  In  connection  with  the  First  Refusal Agreements, life
insurance  policies  were  established  on  the  lives  of  Mr.  Maddrey and Mr.
Rainsford.  Under  the  life insurance policies on the life of each of them, $30


                                       85
<PAGE>
million  is  payable  to  Delta  Woodside  and  $10  million  is  payable to the
beneficiary  or  beneficiaries chosen by the individual. Nothing in either First
Refusal  Agreement restricts the freedom of Mr. Maddrey or Mr. Rainsford to sell
or  otherwise  dispose  of  any  or all of his Delta Woodside shares at any time
prior  to his death or prevents Delta Woodside from canceling the life insurance
policies  payable  to  it  for  $30  million  on  either  Mr.  Maddrey's  or Mr.
Rainsford's  life.  A  First  Refusal Agreement terminates if the life insurance
policies  payable  to  the applicable individual's beneficiaries for $10 million
are  canceled by reason of Delta Woodside's failure to pay the premiums on those
policies.

     In  connection  with  the  Duck  Head  distribution  and  the Delta Apparel
distribution,  Delta  Woodside  has  agreed  with  each  of  Mr. Maddrey and Mr.
Rainsford  that,  effective as of dates in January and February, 2000 (the dates
through  which  the  applicable  insurance  premiums  have  been  paid),  that
individual's  First  Refusal  Agreement  will  terminate and Delta Woodside will
transfer  to  the individual the $10 million life insurance policies on his life
the  proceeds  of  which  are  payable  to  the  beneficiary or beneficiaries he
selects.  After  this transfer, the recipient individual will be responsible for
payment  the  premiums  on  these  life insurance policies.  Delta Woodside will
allow  the  remaining $30 million of life insurance payable to Delta Woodside to
lapse.


                                       86
<PAGE>
                     DESCRIPTION OF DUCK HEAD CAPITAL STOCK


     Duck  Head has authorized common stock of  9,000,000 shares, par value $.01
per  share,  and "blank check" preferred stock of 2,000,000 shares, par value of
$.01  per  share.  All  of the outstanding shares of Duck Head common stock are,
and  all  the  shares  of  Duck Head common stock to be distributed to the Delta
Woodside  stockholders  in  the  Duck  Head distribution will be, fully paid and
nonassessable.  The  shares  of  Duck  Head  common  stock  have  no preference,
conversion,  exchange  or  cumulative  voting  rights.

     Upon  consummation  of  the  Duck Head distribution, the transfer agent for
Duck  Head  common  stock  will  be  First  Union  National  Bank.

VOTING  RIGHTS

     Each share of Duck Head common stock is entitled to one vote.  Because Duck
Head's  stockholders  do  not  have  cumulative  voting rights, the holders of a
majority  of  the  shares voting for the election of directors may elect all the
directors  and  minority  representation  on  the  board  of  directors  may  be
prevented.  The  voting  rights  of  shares of any class or series of  Duck Head
blank  check  preferred  stock  to be issued will be determined by the Duck Head
board  of directors in the resolutions creating that class or series and will be
set  forth  in  a certificate of designation filed with the Georgia Secretary of
State.

RIGHTS  PLAN

     Common  Stock  Purchase  Right  Dividend

     Prior  to  the  Duck Head distribution, the board of directors of Duck Head
declared  a  dividend  distribution of one Duck Head common stock purchase right
(which  this  document  refers to as a Right) for each then outstanding share of
Duck  Head  common stock.  Each Right entitles the registered holder to purchase
from  Duck Head one quarter share of its common stock,  at a cash exercise price
of  $__-  per  quarter  share  (equivalent  to  $__ per whole share), subject to
adjustment.  The  description  and  terms  of  the  Rights  are  set  forth in a
Shareholder  Rights  Agreement  (which  this  document  refers  to as the rights
agreement)  between  Duck  Head  and First Union National Bank, as rights agent.
The  number  of  Rights outstanding is equal to the number of shares of the Duck
Head  common  stock  outstanding.

     The  following  summary  description  of  the Rights does not purport to be
complete  and is qualified in its entirety by reference to the rights agreement.
A  copy  of  the  rights  agreement  has  been  included  as  an  exhibit to the
Registration Statement on Form 10 of which this Information Statement is a part.
You  can  access  the  Registration  Statement  on  the  Securities and Exchange
Commission's  web  site  at  www.sec.gov  by searching the Edgar Archives on the
SEC's web site.  You can also get a copy free of charge by calling or writing to
Duck  Head  at  the  telephone  number  or address stated under "Summary -- Duck
Head."

     Certificates;  Separation  of  Rights  from  Common  Stock

     Initially,  the  Rights  will  not  be exercisable, will be attached to all
outstanding shares of Duck Head common stock, and no separate Right certificates
will  be  distributed.  The Rights will separate from the Duck Head common stock
and  a "Distribution Date" will occur upon the earliest of (i) 10 days following
a public announcement that a person or group of affiliated or associated persons
(which  this  document  refers  to as an Acquiring Person) (other than an Exempt
Person  as defined in the rights agreement) has acquired beneficial ownership of
20%  or  more of the outstanding shares of Duck Head common stock (which date of
announcement  this document refers to as the Share Acquisition Date) and (ii) 10
business  days  following  the  commencement of a tender offer or exchange offer
that  would  result  in  a person or group owning 20% or more of the outstanding
shares  of  Duck  Head  common  stock.


                                       87
<PAGE>
     Robert  D.  Rockey,  Jr.  has  the  right  to purchase from Duck Head up to
1,000,000  Duck Head shares six months after the Duck Head distribution, and may
receive options under the Duck Head stock option plan and incentive stock awards
under  the  Duck Head incentive stock award plan.  The rights agreement provides
that  any  acquisition  of  Duck Head shares by Mr. Rockey upon exercise of this
right or any of these options or awards will not, in and of itself, cause him to
become  an Acquiring Person.  The rights agreement provides that Mr. Rockey will
become  an  Acquiring  Person  only if he acquires in one or more transactions a
number of shares equal to 1% of the total outstanding shares of Duck Head voting
securities  other  than in the transactions mentioned above or in a compensation
transaction  approved  by  the Duck Head board of directors.  See "Management of
Duck  Head  --  Management  Compensation  --  Robert  D.  Rockey, Jr. Employment
Contract".

     Until  the  Distribution  Date  (or earlier redemption or expiration of the
Rights),  (a)  the  Rights  will  be  evidenced  by  the  Duck Head common stock
certificates  and  will  be  transferred with and only with the Duck Head common
stock  certificates,  (b)  Duck  Head  common  stock certificates will contain a
notation  incorporating the rights agreement by reference, and (c) the surrender
for transfer of any certificates for Duck Head common stock will also constitute
the  transfer  of  the  Rights  associated  with  the  Duck  Head  common  stock
represented  by  the  certificate.

     The  Rights are not exercisable until the Distribution Date and will expire
at  the  close  of  business  on February __, 2010 unless previously redeemed or
exchanged  for  Duck  Head  common  stock  by  Duck  Head  as  described  below.

     As soon as practicable after the Distribution Date, Right certificates will
be  mailed  to  holders  of  record of Duck Head common stock as of the close of
business  on  the  Distribution  Date  and,  thereafter,  the  separate  Right
Certificates alone will represent the Rights.  Except as otherwise determined by
the  board  of  directors, only shares of Duck Head common stock issued prior to
the  Distribution  Date  will  be  issued  with  Rights.

     Flip-In  Rights

     In  the event that (i) a person becomes an Acquiring Person, (ii) Duck Head
is  the  surviving  corporation  in  a  merger  with  an Acquiring Person or any
affiliate  or associate of an Acquiring Person and the Duck Head common stock is
not  changed  or exchanged, (iii) an Acquiring Person engages in one of a number
of self-dealing transactions specified in the rights agreement, or (iv) an event
occurs  that results in an Acquiring Person's ownership interest being increased
by  more  than 1% , proper provision will be made so that each holder of a Right
will thereafter have the right to receive upon exercise of the Right at the then
current  exercise  price, that number of shares of Duck Head common stock (or in
certain  circumstances, cash, property, or other securities of Duck Head) having
a  market  value  of two times that exercise price.  However, the Rights are not
exercisable  following the occurrence of any of the events set forth above until
the  time  the  Rights  are  no  longer  redeemable  as  set  forth  below.
Notwithstanding  any  of  the  foregoing upon any of the events set forth above,
rights  that  are  or were beneficially owned by an Acquiring Person will become
null  and  void.

     Flip-Over  Rights

     In  the  event  that, at any time following the Share Acquisition Date, (i)
Duck  Head  is acquired in a merger or other business combination transaction or
(ii)  50% or more of Duck Head's assets or earning power is sold, each holder of
a  Right  will thereafter have the right to receive, upon exercise, common stock
of  the  acquiring company having a market value equal to two times the exercise
price  of  the  Right.

     Exchange  of  Common  Stock  for  Rights  at  Option  of  the  Board

     At  any  time after any person becomes an Acquiring Person and prior to the
time  that  person,  together  with  its  affiliates and associates, becomes the
beneficial  owner  of 50% or more of the outstanding Duck Head common stock, the
board  of directors of Duck Head may exchange the Rights (other than Rights that
have  become  void),  in  whole  or in part, at the exchange rate of one quarter


                                       88
<PAGE>
share  of Duck Head common stock per Right, subject to adjustment as provided in
the  rights  agreement.

     Adjustment  of  Exercise  Price  and  Underlying  Shares  in Certain Events

     The  exercise  price  payable, and the number of shares of Duck Head common
stock  or other securities or property issuable, upon exercise of the Rights are
subject  to adjustment from time to time to prevent dilution (i) in the event of
a  stock  dividend on, or a subdivision, combination or reclassification of, the
Duck  Head  common  stock, (ii) if all holders of the Duck Head common stock are
granted  certain  rights  or warrants to subscribe for Duck Head common stock or
securities  convertible  into  Duck  Head  common stock at less than the current
market  price  of  the Duck Head common stock, or (iii) upon the distribution to
all  holders  of  the  Duck  Head  common stock of evidences  of indebtedness or
assets (excluding regular quarterly cash dividends) or of subscription rights or
warrants  (other  than  those  referred  to  above).

     With  certain  exceptions,  no  adjustment  in  the  exercise price will be
required  until  cumulative  adjustments  amount  to at least 1% of the exercise
price.  No  fractional  shares  of  Duck  Head  common stock will be issued upon
exercise  of a Right and, in lieu of a fractional share, a payment, in cash will
be made based on the fair market value of the Duck Head common stock on the last
trading  date  prior  to  the  date  of  exercise.

     Redemption  of  Rights

     The  Rights  may be redeemed in whole, but not in part, at a price of $.001
per Right (payable in cash, Duck Head common stock or other consideration deemed
appropriate  by  the  board  of directors) by the board of directors at any time
prior  to  the earlier of the close of business on the tenth day after the Share
Acquisition  Date  or  the  final  expiration  date  of the Rights (whichever is
earlier);  provided  that  under  certain  circumstances,  the Rights may not be
redeemed  unless  there  are  Disinterested  Directors (as defined in the rights
agreement)  in  office  and  the  redemption  is  approved  by a majority of the
Disinterested  Directors.  After  the redemption period has expired, Duck Head's
right  of  redemption  may  be  reinstated  upon  the  approval  of the board of
directors if an Acquiring Person reduces his beneficial ownership to 10% or less
of  the  outstanding shares of Duck Head common stock in a transaction or series
of  transactions  not  involving  Duck  Head  and  there  are no other Acquiring
Persons.  Immediately  upon  the  action  of  the  board  of  directors ordering
redemption  of  the Rights and without any notice, the Rights will terminate and
thereafter  the  only  right  of  the  holders  of Rights will be to receive the
redemption  price.

     No  Rights  of  Stockholder  Until  Exercise

     Until a Right is exercised, the holder will have no rights as a stockholder
of  Duck  Head (beyond those as an existing stockholder), including the right to
vote  or  to  receive  dividends.

     Material  Federal  Income  Tax  Consequences  of  Rights  Plan

     Although the distribution of the Rights will not be taxable to stockholders
or  to  Duck Head, stockholders may, depending upon the circumstances, recognize
taxable  income  in  the  event that the Rights become exercisable for Duck Head
common  stock  (or  other  consideration) of Duck Head or for common stock of an
acquiring  company  as  described  above.

     Amendment  of  Rights  Agreement

     Any  of  the provisions of the rights agreement may be amended by the board
of  directors  of  Duck  Head  prior  to  the  Distribution  Date.  After  the
Distribution  Date,  the  provisions  of  the rights agreement, other than those
relating  to  the  principal economic terms of the Rights, may be amended by the
board  of  directors  to  cure  any  ambiguity, defect or inconsistency, to make
changes  which  do  not  adversely  affect  the  interests  of holders of Rights
(excluding the interests of any Acquiring Person), or to shorten or lengthen any


                                       89
<PAGE>
time  period under the rights agreement.  Amendments adjusting time periods may,
under certain circumstances, require the approval of a majority of Disinterested
Directors,  or  otherwise  be  limited.

OTHER  PROVISIONS  RESPECTING  STOCKHOLDER RIGHTS AND EXTRAORDINARY TRANSACTIONS

     Set forth below is a brief summary of some of the provisions of Duck Head's
articles  of  incorporation  and  bylaws  respecting  stockholder  rights  and
extraordinary transactions that will govern your rights as a holder of Duck Head
common  stock  after  the  distribution.  Some  of  these  provisions  may deter
takeovers  of  Duck  Head  that  you  may consider to be in your best interests.
Those  takeovers  could  include offers for Duck Head common stock for a premium
over  the market price of the stock.  If the information in this summary differs
from  the  information  in  Duck Head's articles of incorporation or bylaws, you
should  rely on the information in the articles of incorporation and the bylaws.

     General

     Duck Head is a Georgia corporation that is subject to the provisions of the
Official  Code  of Georgia.  The rights of Duck Head's stockholders are governed
by  its  articles  of  incorporation  and  bylaws,  in  addition to Georgia law.

     Authorized  Capital

     Duck  Head's  authorized  capital stock consists of 9,000,000 common shares
and  2,000,000  shares  of  "blank  check"  preferred  stock.

      Under  Duck Head's articles of incorporation, its board of directors could
issue  additional  authorized  but  unissued common stock or could designate and
issue  one  or  more classes or series of preferred stock. One of the effects of
authorized  but  unissued  and unreserved shares of common stock and blank check
preferred stock may be to render more difficult or to discourage an attempt by a
potential  acquiror  to obtain control of Duck Head by means of a merger, tender
offer,  proxy  contest  or otherwise, and thereby protect the continuity of Duck
Head's management and board of directors. The issuance of those shares of common
stock  and/or  preferred  stock  may  have  the effect of delaying, deferring or
preventing  a  change  in control of Duck Head without any further action by its
stockholders.  Duck  Head's  articles  of  incorporation  authorize its board of
directors  to determine the preferences, limitations and relative rights granted
to  and  imposed  upon  each  class  and  series of Duck Head's preferred stock.

     Amendment  of  the  Articles  of  Incorporation

     Except  for certain primarily ministerial amendments that may be authorized
by  the  Duck  Head  board  of  directors alone to amend Duck Head's articles of
incorporation,  the  following  is  required  to  amend  Duck Head's articles of
incorporation:  (1)  an  authorization  by  the  Duck  Head  board of directors;
followed  by  (2)  a  vote  of  the  majority  of  all outstanding voting stock.

     Amendments  of  the  Bylaws

     Duck  Head's  bylaws  may  be  amended,  adopted  or  repealed  by:

     -    approval of holders of two-thirds of each class entitled to vote; or

     -    approval by two-thirds of the directors then in office.

     Number  of  Directors

     The  number  of  directors must be no less than 2 and no more than 15, with
the  actual  number to be determined by Duck Head's board of directors from time
to  time.  This  provision  gives  Duck  Head's  board of directors the power to


                                       90
<PAGE>
increase  the size of the board of directors within this range.  In the event of
an  increase  or  decrease  in the size of the board of directors, each director
then  serving  nevertheless  continues as a director until the expiration of his
current term or his prior death, retirement, resignation or until a successor is
appointed.

     Vacancies  on  Duck  Head's  Board  of  Directors

     Any  vacancy  that  occurs  during  the  year or that occurs as a result of
death,  resignation,  removal,  an  increase in the size of Duck Head's board of
directors  or  otherwise,  may  be filled by a vote of majority of the directors
remaining  in  office  or  by  the  sole  remaining  director.

     Nominations  of  Directors

     Any  nomination  for  a director that is made by a stockholder must be made
in  writing  by personal delivery or by United States mail, postage pre-paid, to
Duck  Head's  corporate  secretary  within  the  following  deadlines:

     -    in the case of  annual  meetings  of  stockholders,  at least 120 days
          before  the  anniversary  date  of the  immediately  preceding  annual
          stockholder meeting; and

     -    in the case of special meetings,  the close of business on the seventh
          day  following  the date that notice of the meeting was first given to
          stockholders.

     A  stockholder's  nomination  for  director  must  include:

     -    the name and  address  of the  stockholder,  the class  and  number of
          shares beneficially owned by the stockholder as of any record date for
          the  meeting  and as of the date of the notice of the  meeting and the
          name in which those shares are registered;

     -    a representation  that the stockholder  intends to appear in person or
          by proxy at the meeting to make the nomination;

     -    a  description  of all  arrangements  and  understandings  between the
          stockholder  and each nominee and any other  person  pursuant to which
          the nominations are to be made;

     -    other information that must be disclosed in proxy solicitations;

     -    the  written  consent of each  nominee to serve as a director  of Duck
          Head if so elected; and

     -    any other information that Duck Head may reasonably request.

     Depending  on  the  circumstances, these timing and notice requirements may
preclude  or  deter some stockholders from making nominations for directors at a
meeting  of  stockholders.

     Limitation  on  Liability  of  Directors

     Under  the  Official Code of Georgia, a corporation may adopt provisions to
its  articles  of incorporation limiting the personal liability of its directors
to the corporation or any of its stockholders for monetary damage as a result of
breaches  of  duty  of  care  or  other  duty  as  a director, provided that the
provision  may  not eliminate or limit the liability of a director:  (i) for any
appropriation  in  violation  of  the  director's  duties  to  Duck  Head or its
stockholders,  (ii) for acts or omissions that involve intentional misconduct or
a  knowing  violation  of  law, (iii) for any willful or negligent payment of an
unlawful  dividend,  or (iv) for any transaction from which the director derived
an  improper personal benefit.  Duck Head's articles of incorporation contains a
provision that limits the personal liability of directors "to the fullest extent
permitted"  by  the  Official  Code  of  Georgia.


                                       91
<PAGE>
     This  exculpation  provision may have the effect of reducing the likelihood
of  derivative  litigation  against  Duck Head's directors and may discourage or
deter  stockholders  or  Duck Head from bringing a lawsuit against its directors
for  breach  of their fiduciary duties as directors. However, the provision does
not  affect  the  availability  of  equitable  remedies  like  an  injunction or
rescission.

     The  foregoing liability and the indemnification provisions described below
may  be  materially  more liberal with respect to directors than available under
the  corporate  laws  of  many  other  states.

     Indemnification  of  Directors

     Duck  Head's  bylaws  provide that each person who was or is a party, or is
threatened to be made a party, to any threatened, pending or completed action or
proceeding,  whether  civil,  criminal, administrative or investigative, because
that  person  is or was an Duck Head director or officer or is or was serving at
Duck  Head's  request  as  a  director  or  officer  of another entity, shall be
indemnified  and  held  harmless by Duck Head to the fullest extent permitted by
Georgia law. This right to indemnification also includes the right to be paid by
Duck Head the expenses incurred in connection with that proceeding in advance of
its  final  disposition  to  the  fullest  extent  authorized  by  Georgia  law.

     Duck  Head  intends  to  purchase  and  maintain insurance on behalf of any
person  who is or was one of its directors, officers, employees or agents, or is
or  was serving at Duck Head's request as a director, officer, employee or agent
of another entity against any liability asserted against him or her and incurred
by  him  or  her  in that capacity, or arising out of his or her status as such,
whether or not Duck Head would have the power or the obligation to indemnify him
or  her  against  that  liability  under  the  provisions of Duck Head's bylaws.

     The  indemnification  provisions  of  the  Official Code of Georgia and the
provisions  of  the  Official Code of Georgia permitting liability insurance are
set forth in Duck Head's bylaws as a contractual right of Duck Head's directors,
officers  and  agents.

     Annual  Meeting  of  Stockholders

     The  annual  meeting  of stockholders must be held on a date and at a place
fixed  by  Duck  Head's  board  of  directors.

     Special  Meetings  of  Stockholders

     Special meetings may be called at any time and for any purpose by:

     -    the chairman of Duck Head's board of directors;

     -    Duck Head's president; or

     -    a committee of the board of directors that has been duly designated by
          the board of directors  and whose powers and  authority  provided in a
          resolution  of the board of  directors  or in the bylaws  include  the
          power to call those meetings.

     Under  Duck  Head's bylaws, stockholders may not call a special meeting and
no  action  may  be  taken  by  stockholders of Duck Head except at an annual or
special meeting of stockholders. The fact that holders of Duck Head voting stock
are  unable  to  call  a special meeting or to take action without a meeting may
make  it  more  difficult for stockholders to take action opposed by Duck Head's
board  of  directors.


                                       92
<PAGE>
     Stockholder  Proposals

     A  stockholder  wishing  to  bring  business  before  an  annual meeting of
stockholders must provide written notice of the business by personal delivery or
by  United States  mail, postage pre-paid, to Duck Head's corporate secretary at
its  principal  executive offices. The notice must be received by the earlier of
the  following  dates:

     -    at least 120 days  prior to the  anniversary  date of the  immediately
          preceding annual meeting; or

     -    at least 10 days after notice or public  disclosure of the date of the
          annual meeting was made or given to the stockholders.

    The  notice  must  include:

     -    a description  of the item of business and the reasons for  conducting
          it at the meeting and, if the item of business  includes a proposal to
          amend  the  articles  of  incorporation  or  bylaws,  the  text of the
          proposed amendment;

     -    the name and  address  of the  stockholder,  the class  and  number of
          shares  beneficially owned and represented by proxy by the stockholder
          as of any  record  date  for the  meeting,  and as of the  date of the
          notice of the meeting;

     -    a representation  that the stockholder  intends to appear in person or
          by proxy at the meeting to propose the item of business; and

     -    any material interest of the stockholder in the item of business.

     Depending on the  circumstances,  these timing and notice  requirements may
preclude  or deter some  stockholders  from  bringing  matters  before an annual
meeting.

     Preemptive  Rights

     In  general,  preemptive rights allow stockholders whose dividend rights or
voting  rights  would be adversely affected by issuing new stock to purchase, on
terms  and  conditions set by the board of directors, that proportion of the new
issue  that  would  preserve  the  relative  dividend  or voting rights of those
stockholders. As permitted by Georgia law, Duck Head's articles of incorporation
do  not  grant  its  stockholders  preemptive  rights.

     Stockholder  Action  Without  Meeting

     Duck  Head's articles of  incorporation provide  that no action required or
permitted  to  be  taken  at an annual or special meeting of stockholders may be
taken  without  a  meeting  unless  the action is taken by the unanimous written
consent  of  all  of  the stockholders in lieu of a meeting. This restriction on
stockholders'  ability  to act by written consent may make it more difficult for
stockholders  to  take  action  opposed  by  Duck  Head's  board  of  directors.

     Dividends,  Distributions  and  Liquidations

     Subject  to  the provisions of any outstanding blank check preferred stock,
the  holders  of  Duck  Head  common  stock  are  entitled  to  receive whatever
dividends,  if  any, may be declared from time to time by the Duck Head board of
directors  in  its  discretion  from  funds  legally available for that purpose.
Under  Georgia  law,  a  corporation  generally  may  pay  dividends  or  make
distributions  on  its common stock; provided, however, that no distribution may
be  made  if, after giving it effect, either (i) the corporation would be unable
to  pay  its  debts  when  due  in  the  ordinary course of business or (ii) the
corporation's  total  liabilities would exceed the sum of its total assets, plus
the  total  dissolution  preferences  of  any  senior  classes  of  stock. For a


                                       93
<PAGE>
description  of  some  of  the restrictions placed on Duck Head's ability to pay
dividends  or  make  distributions, see the portion of this document found under
the  heading  "Management's  Discussion  and Analysis of Financial Condition and
Results of Operations - Dividends and Purchases of its Own Shares by Duck Head".
The  holders of Duck Head common stock are entitled to share on a pro rata basis
in  any distribution to stockholders upon liquidation, dissolution or winding up
of Duck Head, subject to the provisions of any outstanding blank check preferred
stock.

     Approval  of  and  Special Rights with Respect to Mergers or Consolidations
and  Other  Transactions

     Under  Georgia law, although articles of incorporation may require a higher
stockholder  vote,  the  holders  of a majority of the outstanding voting common
shares  must  approve  a  plan  adopted  by  the  board of directors in order to
authorize  mergers,  consolidations,  share  exchanges or the transfer of all or
substantially  all  of  the  corporation's  assets.  Duck  Head's  articles  of
incorporation  do  not  require  a  higher  vote  to  approve  any  of  those
transactions.

     Georgia  Business  Combinations  Statute

     Duck Head is also subject to Section 14-2-1131 et seq. of the Official Code
of  Georgia.  In  general,  this  section  prohibits  a  publicly  held  Georgia
corporation  from  engaging  in  a  "business  combination"  with an "interested
stockholder"  for  a  period  of  five  years  after  the stockholder becomes an
"interested  stockholder",  unless:

     -    before that date the board of directors of that  corporation  approves
          either the "business  combination" or the transaction that resulted in
          the stockholder becoming an "interested stockholder";

     -    in the  transaction  that  resulted  in the  stockholder  becoming  an
          "interested stockholder",  the "interested  stockholder"owned at least
          90% of the voting  stock of the  corporation  outstanding  at the time
          that the transaction commenced, excluding, for purposes of determining
          the number of shares outstanding, shares owned by any of the following
          persons  (which this document  refers to as the persons  excluded from
          the voting calculation):

     -              persons who are directors or officers,  their affiliates and
                    associates;

     -              subsidiaries of the corporation, and

     -              employee stock plans that do not provide  employees with the
                    right to determine confidentially the extent to which shares
                    held  subject  to the plan will be  tendered  in a tender or
                    exchange offer; or

     -    after becoming an "interested stockholder", the stockholder:

     -              acquired  additional  shares  resulting  in the  "interested
                    stockholder"  being the beneficial  owner of at least 90% of
                    the voting stock of the corporation, excluding, for purposes
                    of  determining  the  number of shares  outstanding,  shares
                    owned by the persons  excluded from the voting  calculation;
                    and

     -              the  business  combination  was  approved  at an  annual  or
                    special meeting of stockholders by the holders of a majority
                    of the voting stock  entitled to vote,  excluding the voting
                    stock beneficially owned by the "interested stockholder" and
                    the persons excluded from the voting calculation.

     A  "business  combination"  includes  a  merger, consolidation, asset sale,
lease,  liquidation, reclassification or securities, share exchange, issuance in
one  transaction  or  a  series  of  transactions  of  equity  securities of the
corporation  that  have an aggregate market value of 5% or more of the aggregate
market  value  of  the outstanding common and preferred stock of the corporation
(except  pursuant  to  the  exercise  of rights granted proportionately to other


                                       94
<PAGE>
stockholders  and for convertible or exercisable rights outstanding prior to the
time  that  the  person  became  an interested stockholder) or other transaction
resulting  in  a  financial  benefit  to  the  "interested  stockholder".

     Under  this  statute, an "interested stockholder" is a person who, together
with  affiliates  and associates, owns, or within two years did own, 10% or more
of  the  corporation's  voting  stock.

     The  restrictions  imposed  by this section will not apply to a corporation
unless  its bylaws specifically provide for coverage under the statute.   In its
bylaws  Duck  Head  has  opted  into the statute.  Accordingly, the restrictions
outlined  above  will  apply  to  Duck  Head.

     "Relevant  Factors"  Provision

     The  articles  of  incorporation  expressly requires the Duck Head board of
directors,  when evaluating any proposed tender offer, exchange offer or plan of
merger,  consolidation,  sale  of assets or stock exchange, to consider not only
the consideration being offered in relation to the then current market price for
Duck  Head's  outstanding  shares  of capital stock, but also in relation to the
then  current  value  of  Duck  Head  in  a freely negotiated transaction and in
relation  to  the  Duck Head board of directors' estimate of the future value of
Duck  Head  (including  the unrealized value of its properties and assets) as an
independent going concern, as well as any other factors that the Duck Head board
of  directors  deems  relevant.

     Effect  of  Provisions  on  Extraordinary  Transactions

     The  provisions  respecting tender offers and similar transactions may tend
to  discourage  attempts  by  third  parties  to  acquire Duck Head in a hostile
takeover  effort,  and may adversely affect the price that a potential purchaser
would  be  willing  to  pay for the stock of Duck Head.  The provisions may also
make the removal of incumbent management more difficult.  The Duck Head board of
directors  believes that these provisions are in the long-term interests of Duck
Head  and its stockholders because they may encourage persons seeking to acquire
control  of  Duck  Head to consult first with Duck Head's board of directors and
permit  the  board  to consider factors other than the relationship of the price
offered  to  recent market prices.  Duck Head believes that any takeover attempt
or  business  combination  in  which  Duck Head is involved should be thoroughly
studied  by  Duck  Head's board of directors and that the Duck Head stockholders
should  have  the benefit of the Duck Head board's recommendation.  Nonetheless,
Duck  Head's stockholders should be aware that these provisions could reduce the
market  value  of  Duck  Head  common  stock.

RECENT  SALES  OF  UNREGISTERED  SECURITIES

     Following  Duck Head's incorporation on December 10, 1999, Duck Head issued
100 shares of its common stock for aggregate consideration of $100 to its parent
corporation,  Duck  Head Apparel Company, Inc., a Tennessee corporation which is
an indirect wholly-owned subsidiary of Delta Woodside, in a transaction that was
not  registered  under  the Securities Act of 1933 because of the exemption from
registration  provided  by  Section  4(2)  of  that Act.  Prior to the Duck Head
distribution,  Duck  Head's  parent  corporation  will  merge into its immediate
parent  corporation, which in turn will merge into Delta Woodside, and Duck Head
will issue as a stock dividend to Delta Woodside, in a transaction that does not
constitute  a  sale  under the Securities Act of 1933,  the number of additional
Duck Head shares needed so that the Duck Head distribution can be effected.  The
Rights  described  above  will  be  attached  to  the  shares  of  common stock.


                                       95
<PAGE>
                  2000 ANNUAL MEETING OF DUCK HEAD STOCKHOLDERS

     Duck  Head  plans to hold an annual meeting of its stockholders in the fall
of  2000.

     Any  stockholder of Duck Head who desires to present a proposal at the 2000
annual meeting of stockholders of Duck Head for inclusion in the proxy statement
and form of proxy relating to that meeting must submit the proposal to Duck Head
at  its principal executive offices on or before June 5, 2000.  If a stockholder
of  Duck  Head  desires  to  present  a  proposal  at the 2000 annual meeting of
stockholders  of  Duck  Head  that  will  not  be  included in Duck Head's proxy
statement  and  form  of  proxy  relating  to that meeting, the proposal must be
submitted  to  Duck Head at its principal executive offices no later than August
21,  2000  for  the  proposal  to  be  considered  timely.

                 FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE

     This  document,  particularly  the  material  under  the  headings  "Risks
Factors",  "Management's  Discussion  and  Analysis  of  Financial Condition and
Results  of  Operations"  and "Business of Duck Head", contains "forward-looking
statements".  All  statements,  other  than  statements of historical fact, that
address activities, events or developments that Duck Head expects or anticipates
will  or  may  occur in the future are forward-looking statements.  Examples are
statements  that  concern  future  revenues,  future  costs,  future  capital
expenditures,  business strategy, competitive strengths, competitive weaknesses,
goals,  plans,  references  to  future success or difficulties and other similar
information.  The  words  "estimate",  "project",  "forecast",  "anticipate",
"expect",  "intend",  "believe"  and  similar  expressions,  and  discussions of
strategy  or  intentions,  are  intended to identify forward-looking statements.

     The  forward-looking  statements  in this document are based on Duck Head's
expectations  and are necessarily dependent upon assumptions, estimates and data
that  Duck  Head  believes  are  reasonable  and  accurate but may be incorrect,
incomplete  or  imprecise.  Forward-looking  statements  are  also  subject to a
number  of  business  risks  and  uncertainties, any of which could cause actual
results  to  differ  materially  from  those  set  forth  in  or  implied by the
forward-looking statements.  Many of these risks and uncertainties are described
under  the  heading  "Risk  Factors"  and  are  beyond  Duck  Head's  control.
Accordingly,  any forward-looking statements do not purport to be predictions of
future  events  or  circumstances  and  may  not  be  realized.

     Duck  Head  does  not  undertake  publicly  to  update  or  revise  the
forward-looking  statements  even if it becomes clear that any projected results
will  not  be  realized.

                              INDEPENDENT AUDITORS

     Duck  Head's  board  of directors has appointed KPMG LLP as its independent
auditors  to  audit  its  financial  statements  for  fiscal  year  2000.


                                       96
<PAGE>
                             ADDITIONAL INFORMATION


     Duck  Head has filed a Registration Statement on Form 10 with the SEC under
the  Securities Exchange Act of 1934 with respect to the Duck Head common stock.

     This  document  does  not  contain  all of the information set forth in the
Registration  Statement  and the related exhibits to which this document refers.
Statements  in  this  document  as  to  the  contents  of any agreement or other
document  are  summaries  only  and  are  not necessarily complete. For complete
information  as to these matters, Duck Head refers you to the applicable exhibit
to  the  Registration  Statement.

     You  may  inspect  and  copy  the  Registration  Statement  and the related
exhibits filed by Duck Head with the SEC at the public reference facilities that
the SEC maintains at Room 1024, 450 Fifth Street, N.W., Washington, DC 20549, as
well  as  at  the Regional Offices of the Commission at Northwest Atrium Center,
500 West Madison, Suite 1400, Chicago, Illinois 60661, and 7 World Trade Center,
13th  floor, New York, New York 10048. You can obtain copies of that information
by  mail from the Public Reference Branch of the Commission at 450 Fifth Street,
N.W.,  Washington,  DC  20549  at  prescribed  rates.  You  may also access that
material  electronically  through  the  SEC's  home  page  on  the  Internet  at
http://www.sec.gov.


                                       97
<PAGE>
                            DUCK HEAD APPAREL COMPANY
                     INDEX TO  COMBINED FINANCIAL STATEMENTS


Financial  Statements:

Report  of  Independent  Public  Accountants                                F-1
Combined  Balance  Sheets  as  of  July  3,  1999
and  June  27,  1998                                                        F-2

Combined  Statements  of  Operations  and  Accumulated
Divisional  Deficit  for  the  Years  ended  July  3,  1999,
June  27,  1998  and  June  28,  1997                                       F-3

Combined  Statements  of  Cash  Flows  for  the  Years
ended  July 3, 1999, June 27, 1998 and June 28, 1997                        F-4

Notes  to  Combined  Financial  Statements                                  F-5

Condensed  Combined  Balance  Sheet  as  of
October  2,  1999  (unaudited)                                             F-18

Condensed  Combined  Statements  of  Operations  and
Accumulated  Divisional  Deficit  for  the  Three  Months
Ended  October  2,  1999  and  September  26,  1998  (unaudited)           F-19


Condensed  Combined  Statements  of  Cash  Flows  for  the
Three  Months  ended  October  2,  1999  and
September  26,  1998  (unaudited)                                          F-20

Notes  to  Unaudited  Condensed  Combined  Financial
Statements  (unaudited)                                                    F-21


                                       98
<PAGE>
                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


Duck  Head  Apparel  Company:



We  have  audited  the accompanying combined balance sheets of Duck Head Apparel
Company (the "Company"), as described in note 1, as of July 3, 1999 and June 27,
1998,  and  the  related  statements  of  operations  and accumulated divisional
deficit and cash flows for each of the years in the three-year period ended July
3,  1999.  These  combined  financial  statements  are the responsibility of the
Company's  management.  Our  responsibility  is  to  express an opinion on these
combined  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  combined  financial statements referred to above present
fairly,  in  all  material respects, the financial position of Duck Head Apparel
Company  as of July 3, 1999 and June 27, 1998, and the results of its operations
and  cash  flows  for  each  of the years in the three-year period ended July 3,
1999,  in  conformity  with  generally  accepted  accounting  principles.



Atlanta,  Georgia
August  13,  1999


                                      F-1
<PAGE>
<TABLE>
<CAPTION>
                                DUCK HEAD APPAREL COMPANY
                                (as described in Note 1)

                                 Combined Balance Sheets
                                 -----------------------

                                 (Amounts in thousands)
                                 ----------------------


                                                                     JULY 3,   JUNE 27,
                             ASSETS                                   1999       1998
                                                                    ---------  ---------
<S>                                                                 <C>        <C>
Current assets:
     Cash                                                           $    236        274
     Accounts receivable, less allowances of
          $1,618 in 1999 and $1,136 in 1998                            6,780     10,942
      Affiliate receivables (note 8)                                   2,564        501
     Inventories (notes 3 and 8)                                      24,721     28,252
     Prepaid expenses and other current assets                           174      1,605
     Deferred tax assets (note 7)                                      3,958      1,967
                                                                    ---------  ---------
          Total current assets                                        38,433     43,541

Property, plant and equipment, net (note 4)                           11,919     20,728
Goodwill, less accumulated amortization of $4,419 in 1998 (note 2)        --     13,066


Other assets                                                              --         15
                                                                    ---------  ---------
                                                                    $ 50,352     77,350
                                                                    =========  =========

               LIABILITIES AND DIVISIONAL DEFICIT

Current liabilities:

     Accounts payable                                               $  3,849      5,609
     Accrued expenses (note 5)                                         5,602      3,810
     Current portion of long-term debt (note 6)                        6,415        292
     Current portion of capital leases (note 9)                           56        117
     Due to Parent and affiliates (note 8)                            96,963     77,948
     Income taxes payable                                                261        141
                                                                    ---------  ---------
        Total current liabilities                                    113,146     87,917
Long-term debt (note 6)                                                   --      6,420
Long-term portion of capital leases (note 9)                              58        103
Due to Parent (note 8)                                                23,178     23,178
Deferred tax liabilities (note 7)                                      4,748      2,796
Other liabilities                                                        732        770
                                                                    ---------  ---------
Total liabilities                                                    141,862    121,184
Divisional deficit                                                   (91,510)   (43,834)
Commitments (notes 9, 10 and 11)
                                                                    ---------  ---------
                                                                    $ 50,352     77,350
                                                                    =========  =========
</TABLE>

See  accompanying  notes  to  combined  financial  statements.


                                      F-2
<PAGE>
<TABLE>
<CAPTION>
                             DUCK HEAD APPAREL COMPANY
                              (as described in Note 1)

       Combined Statements of Operations and Accumulated  Divisional Deficit

                               (Amounts in thousands)

                                                             YEAR ENDED
                                                    -------------------------------
                                                     JULY 3,   JUNE 27,   JUNE 28,
                                                      1999       1998       1997
                                                    ---------  ---------  ---------
<S>                                                 <C>        <C>        <C>
Net sales                                           $ 70,642     83,953     79,642
Cost of goods sold                                    62,468     57,088     53,391
                                                    ---------  ---------  ---------
 Gross profit                                          8,174     26,865     26,251

Selling, general and administrative expenses          34,005     28,980     25,224
Intercompany management fees (note 8)                    777        882        772
Impairment charges (note 2)                           13,650        ---        400
Royalty and other income                              (1,027)    (1,746)    (1,439)
                                                    ---------  ---------  ---------

Operating (loss) income                              (39,231)    (1,251)     1,294
Interest (income) expense:
     Interest income, net                                (74)      (131)      (105)
     Intercompany interest expense (note 8)            8,296      7,082      6,288

                                                       8,222      6,951      6,183
                                                    ---------  ---------  ---------
Loss before income taxes                             (47,453)    (8,202)    (4,889)

Income tax expense (benefit) - (note 7)                  223       (306)      (427)
                                                    ---------  ---------  ---------

 Net loss                                            (47,676)    (7,896)    (4,462)
                                                    ---------  ---------  ---------

Accumulated divisional deficit, beginning of year    (43,834)   (35,938)   (31,476)
                                                    ---------  ---------  ---------

Accumulated divisional deficit, end of year         $(91,510)   (43,834)   (35,938)
                                                    =========  =========  =========
</TABLE>

See  accompanying  notes  to  combined  financial  statements.


                                      F-3
<PAGE>
<TABLE>
<CAPTION>
                                                  DUCK HEAD APPAREL COMPANY
                                                  (as described in Note 1)
                                              Combined Statements of Cash Flows
                                                   (Amounts in thousands)


                                                                                                       YEAR ENDED
                                                                                                       ----------
                                                                                              JULY 3,   JUNE 27,   JUNE 28,
                                                                                               1999       1998       1997
                                                                                             ---------  ---------  ---------
<S>                                                                                          <C>        <C>        <C>
OPERATING ACTIVITIES:

Net loss                                                                                     $(47,676)    (7,896)    (4,462)
Adjustments to reconcile net loss to net cash
used in operating activities:
 Depreciation                                                                                   7,087      3,498      2,875
 Amortization                                                                                     485        621        773
 Impairment charges                                                                            13,650        ---        400
 Deferred taxes                                                                                   (38)      (465)       (90)
 Loss on sale of property and equipment                                                         1,257         68         60
 Provision for losses on accounts receivable                                                      482         75       (256)
 Changes in operating assets and liabilities:
 Trade accounts receivable                                                                      3,680     (1,052)    (1,468)
  Inventories                                                                                   3,531      8,617     (5,309)
  Prepaid expenses and other current assets                                                     1,431     (1,115)        48
       Other noncurrent assets                                                                     15         18         (7)
  Accounts payable                                                                             (1,760)      (659)      (751)
  Accrued expenses                                                                              1,792       (936)    (3,023)
  Income taxes payable                                                                            120     (6,664)    10,380
  Other liabilities                                                                               (39)       121        (20)
                                                                                             ---------  ---------  ---------

   Net cash used in operating activities                                                      (15,983)    (5,769)      (850)
                                                                                             ---------  ---------  ---------

Investing activities:
 Purchases of property, plant and equipment                                                    (2,445)    (8,042)    (3,086)
 Proceeds from sale of property, plant and equipment
                                                                                                1,841        140      1,043
                                                                                             ---------  ---------  ---------
                       Net cash used in investing activities                                     (604)    (7,902)    (2,043)
                                                                                             ---------  ---------  ---------

Financing activities:
   Change in obligations under capital leases, net                                               (106)        85        132
 Proceeds from issuance of long-term debt                                                         ---        ---      7,037
 Principal payments on long-term debt                                                            (297)      (325)       ---
 Change in due to Parent and affiliates, net                                                   16,952     13,883     (4,693)
                                                                                             ---------  ---------  ---------
   Net cash provided by financing activities
                                                                                               16,549     13,643      2,476
                                                                                             ---------  ---------  ---------
                       Decrease in cash                                                           (38)       (28)      (417)
Cash at beginning of year                                                                         274        302        719
                                                                                             ---------  ---------  ---------
Cash at end of year                                                                          $    236        274        302
                                                                                             =========  =========  =========
Supplemental disclosure of cash flow information -
           interest paid                                                                     $    723        721        241
                                                                                             =========  =========  =========
</TABLE>

     See  accompanying  notes  to  combined  financial  statements.


                                      F-4
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(1)  BASIS OF PRESENTATION

     The accompanying  combined  financial  statements for the three years ended
     July 3, 1999 include the operations and accounts of Duck Head Apparel, Duck
     Head Outlet Stores,  International  Apparel Marketing  Corporation and Duck
     Head  Marketing   Company  (all  of  which  are  owned  by  Delta  Woodside
     Industries,  Inc. or its  subsidiaries).  These operations are combined and
     referred to herein as the  "Company."  Duck Head Apparel  Company,  Inc. is
     owned by Alchem  Capital  Corporation,  a wholly owned  subsidiary of Delta
     Woodside Industries, Inc. ("DWI" or the "Parent").

     The  accompanying  combined  financial  statements  have been  prepared for
     purposes of depicting the  financial  position and results of operations of
     the Company on a historical cost basis.

     All  balances  and  transactions  among the  combining  entities  have been
     eliminated in combination.  Balances and transactions with other affiliates
     have not been  eliminated in the combination and are reflected as affiliate
     balances and transactions.


(2)  SIGNIFICANT  ACCOUNTING  POLICIES

     (A)  DESCRIPTION OF BUSINESS

          The Company produces woven and knit apparel, including the "Duck Head"
          line of casual wear  marketed  primarily  in the  Southeastern  United
          States to  department  stores and  specialty  apparel  retailers.  The
          Company  operates a  distribution  facility  in the  Southeast  United
          States and  manufacturing  facilities in Central America.  The Company
          also  operates  retail  apparel  outlet  stores  that  sell  primarily
          closeout and irregular "Duck Head" products. In addition,  the Company
          licenses various categories of apparel and accessories.

     (B)  FISCAL YEAR

          The   Company's   operations   are   based   upon  a   fifty-two-   or
          fifty-three-week  fiscal year ending on the  Saturday  closest to June
          30. Fiscal years 1998 and 1997 each consisted of 52 weeks. Fiscal year
          1999 consisted of 53 weeks.

     (C)  INVENTORIES

          Inventories  are  stated  at the  lower  of  cost or  market.  Cost is
          determined   using  the   last-in,   first-out   (LIFO)   method   for
          approximately  56% and 69% of the inventories at July 3, 1999 and June
          27, 1998,  respectively.  The  first-in,  first-out  (FIFO)  method is
          principally used for the remainder.


                                      F-5
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (D)  PROPERTY, PLANT, AND EQUIPMENT

          Property,  plant,  and equipment are stated at cost.  Depreciation and
          amortization  is  provided  for using the  straight-line  method  over
          estimated  useful lives of 2 to 20 years.  Leasehold  improvements are
          amortized  over the shorter of the lease term or the estimated  useful
          life of the improvements.

          At the  beginning  of 1999,  the Company  reduced its  estimate of the
          useful  lives of certain  store  fixtures  and  computer  equipment to
          reflect business conditions and technological  changes.  These changes
          had the effect of increasing the operating loss for 1999 by $4,228.

     (E) IMPAIRMENT OF LONG-LIVED ASSETS

          Long-lived  assets and certain  identifiable  intangibles are 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 asset  exceeds  the fair
          value of the assets. Accordingly, in 1997 $400 was written off for the
          closing of a distribution facility.

     (F)  GOODWILL

          Goodwill,  which  represents the excess purchase price over net assets
          originally  acquired,  is amortized on a  straight-line  basis over 40
          years.  Each year,  the Company  assesses the  recoverability  of this
          intangible  asset  by  determining  whether  the  amortization  of the
          goodwill  balance over its  remaining  life can be  recovered  through
          undiscounted estimated future operating cash flows of the Company.

          During 1999, the Company experienced an adverse change in its business
          climate;  net sales declined  significantly  mainly due to the loss of
          two major  accounts.  At season  end there  were  excessive  levels of
          unsold  fashion  goods  which  resulted  in a $7.3  million  inventory
          write-down.  In October  1998,  the Company was put up for sale by its
          Parent,  which indicated value  significantly below the net book value
          of the Company.  Due to the diminished fair value of the Company,  the
          Parent  suspended its efforts to sell the Company and hired new senior
          management  to  develop  a  new  business  plan  and  restructure  its
          operations.  As a result,  the Company  determined  that an impairment
          loss should be recognized.  Based upon the Company's business plan for
          fiscal year end 2000 and cash flow projections, the Company determined
          that the goodwill was impaired by $12,581 and accordingly,  recognized
          the impairment loss.


                                      F-6
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (G)  REVENUE  RECOGNITION

          Sales are recorded upon shipment.

     (H)  USE  OF  ESTIMATES

          The  preparation of 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 financial  statements and the reported amounts of revenues
          and expenses during the reporting period.  Actual results could differ
          from those estimates.

     (I)  INCOME  TAXES

          Income taxes are accounted  for under the asset and liability  method.
          Deferred tax assets and  liabilities 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  and  operating  loss  and  tax  credit
          carryforwards.  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 tax assets and liabilities of a change
          in tax rates is  recognized  in income in the period that includes the
          enactment date.

          The Company's  operations are included in the consolidated Federal tax
          return of DWI. Under the  consolidated  tax sharing  arrangement,  the
          Company's  tax  receivable  or payable is calculated as if the Company
          separately  filed a Federal tax return.  Any tax  settlement due to or
          from the Parent is settled  when the Parent  receives or pays taxes to
          the government.

     (J)  RECENT  ACCOUNTING  PRONOUNCEMENTS

          In June 1997, SFAS 130, Reporting Comprehensive Income, was issued and
          was  adopted by the Company as of July 1, 1998.  SFAS 130  establishes
          standards for reporting  and display of  comprehensive  income and its
          components in a full set of general-purpose financial statements. This
          statement  requires  that an  enterprise  (a) classify  items of other
          comprehensive  income by their nature in financial  statements and (b)
          display  the  accumulated  balance  of  other   comprehensive   income
          separately from accumulated  deficit and additional paid-in capital in
          the equity section of statements of financial position.  Comprehensive
          income  is  defined  as the  change  in equity  during  the  financial
          reporting  period of a business  enterprise  resulting  from non-owner
          sources.  Comprehensive  income  approximates  the  net  loss  for all
          periods presented.


                                      F-7
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

          In June 1997, the FASB issued SFAS No. 131, Disclosures about Segments
          of an Enterprise  with Related  Information.  SFAS No. 131 establishes
          standards for the way public business  enterprises  report information
          about operating  segments in annual financial  statements and requires
          those  enterprises  to report  selected  information  about  operating
          segments in interim financial reports issued to stockholders. SFAS No.
          131 is effective for financial  statements for fiscal years  beginning
          after  December  31,  1997.  The Company has adopted  SFAS No. 131 for
          fiscal  year-end  July 3,  1999  and has  applied  it for all  periods
          presented.

          In June 1998, the FASB issued SFAS No. 133,  Accounting for Derivative
          Instruments and Hedging Activities, which was subsequently deferred by
          SFAS No.  137.  SFAS No.  133  establishes  accounting  and  reporting
          standards for derivative instruments, including derivative instruments
          embedded in other contracts, and for hedging activities.  SFAS No. 133
          is effective for all fiscal years  beginning  after June 15, 2000. The
          Company will determine the  applicability of SFAS No. 133 and apply it
          if necessary.

(3)  INVENTORIES

     Inventories  consist  of  the  following:


                               JULY 3,  JUNE 27,
                                1999      1998
                              --------  --------
Raw  materials                $  1,370     1,425
Work  in  process                2,548     3,579
Finished  goods                 20,803    23,131
Supplies  and  miscellaneous        --       117
                              --------  --------
                              $ 24,721    28,252
                              ========  ========

If  these inventories had been determined using the FIFO method, they would have
been  $340 higher than reported at July 3, 1999 and $144 higher than reported at
June  27,  1998.


                                      F-8
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(4)  PROPERTY,  PLANT  AND  EQUIPMENT

     Property,  plant  and  equipment  consist  of  the  following:

                             ESTIMATED       JULY 3,       JUNE 27,
                            USEFUL LIFE       1999          1998
Land and land improvements      N/A       $     970         1,136
Buildings                     20 years        9,950        11,330
Machinery and  equipment    10-15 years       6,904         7,531
Computers and  software       3 years         5,021         5,134
Furniture and  fixtures      2-7 years        7,920         7,855
Leasehold improvements      3-10 years        1,168         1,188
Automobiles                  5 years            148            52
Construction in progress        N/A             158         1,706
                                             32,239        35,932
                                          ----------      --------
Less accumulated depreciation and
     Amortization                           (20,320)      (15,204)
                                          ----------      --------

                                           $ 11,919        20,728
                                          ==========      ========


(5)  ACCRUED  EXPENSES

     Accrued  expenses  consist  of  the  following:

                                                 JULY 3, JUNE 27,
                                                  1999     1998
                                                 ------  ------
Accrued employee compensation and benefits       $2,243     628
Taxes accrued and withheld                          413     616
Accrued  insurance                                  359     324
Accrued  legal                                      539     ---
Store  closing  reserve                             626     971
Accrued  advertising                                702     724
Other                                               720     547
                                                 ------  ------
                                                 $5,602   3,810
                                                 ======  ======


                                      F-9
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(6)  LONG-TERM DEBT

     Long-term  debt  consists  of  the  following:

                                                      JULY 3,     JUNE 27,
                                                       1999        1998
                                                      -------     --------
Bank loan, interest at 8.75%, payable monthly,
  principal payable in 34 installments of $75,
  with final payment due January 10, 2000             $ 6,415        6,712
Less  current  installments                             6,415          292

    Long-term  debt,  excluding  current
      Installments                                    $     -        6,420
                                                      =======     ========

     The loan is secured by a $500  certificate of deposit held by the Company's
     Parent and the property and fixtures at the Company's distribution center.


(7)  INCOME  TAXES

     The  Company's  operations  are  included in the  consolidated  Federal tax
     return of DWI.  The  Federal  income  tax  obligation  or refund  under the
     corporate tax sharing arrangement allocated to the Company is substantially
     determined  as if the  Company  was  filing a separate  Federal  income tax
     return.  The Company's Federal tax liability or receivable is paid to or is
     received from DWI.

     Federal and state income tax expense (benefit) was as follows:

                                    JULY 3,  JUNE 27,  JUNE 29,
                                     1999      1998      1997
                                    -------  --------  --------
Current:
  Federal                           $    -        80      (263)
  State                                261        79       (74)
                                    -------  --------  --------
    Total current                      261       159      (337)
                                    -------  --------  --------

Deferred:
  Federal                              (35)     (423)      (52)
  State                                 (3)      (42)      (38)
                                    -------  --------  --------
    Total deferred                     (38)     (465)      (90)
                                    -------  --------  --------

    Income tax expense (benefit)    $  223      (306)     (427)
                                    =======  ========  ========


                                      F-10
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     A reconciliation between actual income tax expense (benefit) and the income
     tax expense (benefit)  computed using the Federal statutory income tax rate
     of 35% is as follows:

<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                     -------------------------------
                                                       JULY 3,   JUNE 27,   JUNE 28,
                                                        1999       1998      1997
                                                     ----------  ---------  --------
<S>                                                  <C>         <C>        <C>
Income tax benefit at the statutory rate             $ (16,609)    (2,902)   (1,690)
State income tax expense (benefit), net of Federal
income taxes                                               167         24       (73)
Valuation allowance adjustments                         13,032      2,874     1,718
Foreign subsidiary adjustment                              208        206       129
Non-deductible amortization and other permanent
  Differences                                            4,566          -         -
Other                                                   (1,141)      (508)     (511)
                                                     ----------  ---------  --------

  Income tax expense (benefit)                       $     223       (306)     (427)
                                                     ==========  =========  ========
</TABLE>

     Significant components of the Company's deferred tax assets and liabilities
     computed under the corporate tax sharing arrangement are as follows:

<TABLE>
<CAPTION>
                                         JULY 3,   JUNE 27,
                                          1999      1998
                                       ----------  --------
<S>                                    <C>         <C>
Deferred tax assets:
  Net operating loss carryforwards     $  28,982    20,775
  Inventories                              4,752     2,445
  Depreciation                             1,481         -
  Currently nondeductible accruals         1,546     1,255
                                       ----------  --------
    Gross deferred tax assets             36,761    24,475

Less valuation allowance                  36,717    23,684
                                       ----------  --------
    Net deferred tax assets                   44       791
                                       ----------  --------

Deferred tax liabilities:
  Inventories B LIFO basis difference       (790)     (829)
  Depreciation                                 -      (549)
  Other                                      (44)     (242)
                                       ----------  --------
    Deferred tax liabilities                (834)   (1,620)
                                       ----------  --------

    Net deferred tax liability         $    (790)     (829)
                                       ==========  ========
</TABLE>


                                      F-11
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     The valuation allowance for deferred tax assets as of July 3, 1999 and June
     27, 1998 was $36,717 and $23,684, respectively. The net change in the total
     valuation  allowance for the years ended July 3, 1999 and June 27, 1998 was
     an  increase  of  $13,033  and  $2,874,  respectively.   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
     would be realized if the Company were filing a separate  Federal income tax
     return.  Management  considers  the  scheduled  reversal  of  deferred  tax
     liabilities,  projected future taxable income, and tax planning  strategies
     in making  this  assessment.  Based  upon the level of  historical  taxable
     income and  projections  for future  taxable income over the periods during
     which the deferred  tax assets are  deductible,  management  believes it is
     more  likely  than not the  Company  will  realize  the  benefits  of these
     deductible differences, net of the existing valuation allowances at July 3,
     1999. The amount of the deferred tax assets considered realizable, however,
     could be reduced in the near term if  estimates  of future  taxable  income
     during the carryforward period are reduced.

     As of July 3, 1999,  the  Company had  regular  tax loss  carryforwards  of
     approximately  $68.7 million for Federal  purposes as calculated  under the
     corporate tax sharing arrangement. The Company also has state net operating
     loss  carryforwards  of  approximately  $83.4 million  calculated under the
     corporate  tax-sharing  arrangement.  These carryforwards expire at various
     intervals   through  2019.  If  the  Company  were  to  leave  its  current
     consolidated group, these carryovers may not be available for future use.


(8)  AFFILIATED  PARTY  TRANSACTIONS

     Due to (from) related parties consists of the following:

<TABLE>
<CAPTION>
                                   JULY 3,   JUNE 27,
                                     1999      1998
                                   --------  --------
<S>                                <C>       <C>
Delta Woodside Industries, Inc.    $117,492   100,373
Stevcoknit Fabrics Company, a
  division of Delta Mills, Inc.           -        30
Delta Apparel Company                    85        35
Delta Mills Marketing, a division
  of Delta Mills, Inc.                    -       187
                                   --------  --------
                                   $117,577   100,625
                                   ========  ========
</TABLE>

     The Company had inventory  purchases from related parties  totaling $1,143,
     $1,980,  and  $3,741 in fiscal  1999,  1998,  and  1997,  respectively.  In
     addition,  the Company had sales to related parties of $0, $132 and $653 in
     fiscal 1999, 1998 and 1997, respectively.


                                      F-12
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     The Company  participates  in a cash management  system  maintained by DWI.
     Under this system,  excess cash is forwarded to DWI each day,  reducing the
     due to  Parent.  Likewise,  cash  requirements  are  funded  daily  by DWI,
     increasing  the current due to Parent.  Interest is charged on loan payable
     to DWI balances based on the weighted average cost of DWI's borrowings.  In
     addition, the Company incurs management fees from DWI for various corporate
     services  including  management,  treasury,  computer,  benefits,  payroll,
     auditing,  accounting  and tax services.  For these  services,  DWI charges
     actual cost based on relative usage and other factors which, in the opinion
     of  management,   represents  a  reasonable  and   appropriate   method  of
     allocation.

     In May 1998, DWI obtained a $30 million  revolving credit facility (subject
     to borrowing base  limitations)  which is due in December 1999. This credit
     facility is backed by certain accounts receivable and inventory, as defined
     in the credit agreement, of the Company and another division of DWI.

(9)  LEASES

     The Company is obligated  under  various  capital  leases for machinery and
     equipment  that expire at various  dates during the next three  years.  The
     Company  also  has  several  noncancelable  operating  leases  relating  to
     buildings, office equipment, machinery and equipment, and computer systems.

     Future  minimum lease payments  under  noncancelable  operating and capital
     leases as of July 3, 1999 were as follows:


                                OPERATING  CAPITAL
     FISCAL YEAR                 LEASES     LEASES
     ------------               ---------  -------
     2000                       $   1,893       56
     2001                           1,737       44
     2002                           1,414       14
     2003                             532        -
     2004  and  thereafter            268        -
                                ---------  -------

                                $   5,844      114
                                =========
  Less current portion of
   obligations under capital leases             56
                                           -------

     Obligations  under  capital  leases,
       excluding  current  installments    $    58
                                           =======

     Rent expense for all operating leases was approximately $2,005, $2,181, and
     $2,634 for fiscal years 1999, 1998 and 1997, respectively.


                                      F-13
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(10) EMPLOYEE  BENEFIT  PLANS

     The Company participates in the Delta Woodside Industries,  Inc. Retirement
     and 401(k) Plans.  On September  27, 1997,  the Delta  Woodside  Industries
     Employee Retirement Plan ("Retirement Plan") merged into the Delta Woodside
     Employee Savings and Investment Plan ("401(k)  Plan").  In the 401(k) Plan,
     employees  may  elect to  convert  DWI  stock to other  funds,  but may not
     increase the amount of DWI stock in their account. Each participant has the
     right to direct the  trustee as to the manner in which DWI shares  held are
     to be voted.  The Retirement  Plan qualified as an Employee Stock Ownership
     Plan  ("ESOP")  under the Internal  Revenue Code as a defined  contribution
     plan.  The Company  contributed  approximately  $152,  $84, and $128 to the
     401(k) Plan during fiscal 1999, 1998, and 1997,  respectively.  The Company
     contributed  approximately  $0, $28, and $31 to the Retirement  Plan and/or
     the 401(k) Plan during fiscal 1999, 1998 and 1997, respectively.

     The Company also  participates  in a 501(c)(9)  trust,  the Delta  Woodside
     Employee Benefit Plan and Trust ("Trust"). The Trust collects both employer
     and employee  contributions  from the Company and makes  disbursements  for
     health claims and other qualified benefits.

     The Company  participates in a Deferred  Compensation Plan, managed by DWI,
     which  permits  certain  management  employees  to defer a portion of their
     compensation. Deferred compensation accounts are credited with interest and
     are distributed after retirement,  disability or employment termination. As
     of  July  3,  1999  and  June  27,  1998,   the  Company's   liability  was
     approximately  $733  and  $736,   respectively.   The  Company  contributed
     approximately  $2 to the  Deferred  Compensation  Plan during  fiscal 1999,
     1998, and 1997.

     The  Company  also  participates  in the Delta  Woodside  Industries,  Inc.
     Incentive  Stock Award Plan and Stock  Option Plan.  Under both Plans,  the
     Company recognized expenses of approximately $190, $108, and $78 for fiscal
     years 1999, 1998, and 1997, respectively.

(11) EMPLOYMENT  AGREEMENT

     The Company has an Employment  Agreement  ("Agreement")  with an officer of
     the Company that  provides for the  officer's  salary and bonus through one
     year after the spin-off. In addition,  the Agreement provides that the post
     spin-off Duck Head Apparel  Company will establish an Incentive  Stock Plan
     similar to the one in place at the parent  company  that grants the officer
     incentive shares valued at $200 of the new Duck Head Apparel  Company.  The
     shares  vest  through  March 8, 2001 B 60% in each year for service and 40%
     for performance.


                                      F-14
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     The new Duck Head  Apparel  Company  will  establish a Stock  Option  Plan,
     totaling  500  shares;  25% of  these  shares  are to be  reserved  for the
     officer. Under a separate agreement, the new Duck Head Apparel Company will
     grant  the  officer  an option to  purchase  up to 1,000  shares of the new
     company at the average  price for which these  shares  trade over the first
     six months after the Duck Head distribution.

(12) FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

     The  Company  uses  financial  instruments  in  the  normal  course  of its
     business.  The  carrying  values  approximate  fair  values  for  financial
     instruments  that  are  short-term  in  nature,   such  as  cash,  accounts
     receivable,  accounts payable and accrued  expenses.  The Company estimates
     that the carrying value of the Company's  long-term debt  approximates fair
     value  based on the  current  rates  offered to the Company for debt of the
     same remaining maturities.

(13) OPERATING  SEGMENTS

     In June 1997, SFAS No. 131, Disclosures about Segments of an Enterprise and
     Related  Information,  was issued  effective  for fiscal years ending after
     December 15, 1998.

     The Company has two reportable  segments:  Wholesale and Outlet Retail. The
     Company's  reportable  segments  are  strategic  business  units that offer
     similar products through  different  distribution  channels.  The Wholesale
     segment designs, markets, manufactures, sources and distributes casual wear
     and sportswear  for men and boys and licenses the Company's  trademarks for
     specified products. The Outlet Retail segment operates the Company's outlet
     and clearance stores.


                                      F-15
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     The accounting  policies of the  reportable  segments are the same as those
     described in the summary of accounting  policies.  Segment operating income
     (loss) is based on net earnings (loss) before  interest and tax.  Financial
     information for the Company's reportable segments is as follows:

<TABLE>
<CAPTION>
                                 WHOLESALE   OUTLET RETAIL    TOTAL
                                -----------  --------------  --------
<S>                             <C>          <C>             <C>
1999
REVENUES                        $   54,094          16,548    70,642
OPERATING (LOSS)                   (38,495)           (736)  (39,231)
IMPAIRMENT CHARGES                  13,650               -    13,650
TOTAL ASSETS                        47,440           2,912    50,352
CAPITAL EXPENDITURES                 2,067             378     2,445
DEPRECIATION AND AMORTIZATION        7,047             525     7,572

1998
REVENUES                        $   64,016          19,937    83,953
OPERATING (LOSS)                       (99)         (1,152)   (1,251)
TOTAL ASSETS                        71,598           5,752    77,350
CAPITAL EXPENDITURES                 7,591             451     8,042
DEPRECIATION AND AMORTIZATION        3,570             549     4,119

1997
REVENUES                        $   57,331          22,311    79,642
OPERATING INCOME (LOSS)              1,969            (675)    1,294
IMPAIRMENT CHARGE                      400               -       400
TOTAL ASSETS                        70,870           7,261    78,131
CAPITAL EXPENDITURES                 3,015              71     3,086
DEPRECIATION AND AMORTIZATION        2,720             928     3,648
</TABLE>

(14) CUSTOMER  CONCENTRATION

     DURING THE FISCAL YEARS ENDED 1999, 1998, AND 1997, APPROXIMATELY 24%, 21%,
     AND 17%,  RESPECTIVELY,  OF THE COMPANY'S  SALES WERE TO ONE  CUSTOMER.  IN
     ADDITION, DURING THE SAME FISCAL YEARS, 46%, 45%, AND 41%, RESPECTIVELY, OF
     THE COMPANY'S SALES WERE MADE TO ITS FIVE LARGEST CUSTOMERS.


                                      F-16
<PAGE>
                          DUCK  HEAD  APPAREL  COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(15) QUARTERLY  FINANCIAL  INFORMATION  (UNAUDITED)

     PRESENTED BELOW IS A SUMMARY OF THE UNAUDITED COMBINED QUARTERLY  FINANCIAL
     INFORMATION FOR THE YEARS ENDED JULY 3, 1999 AND JUNE 27, 1998:

<TABLE>
<CAPTION>
                                     1999 QUARTER ENDED
                         ----------------------------------------------
                          SEPTEMBER 26  DECEMBER 26  MARCH 27   JULY 3
                         -------------  -----------  --------  --------
<S>                      <C>            <C>          <C>       <C>
NET SALES                $     21,891       16,418    15,680    16,653
GROSS PROFIT                    7,014        3,164     3,533    (5,537)
OPERATING INCOME (LOSS)         1,544       (3,389)   (4,050)  (33,336)
NET LOSS                          (56)      (3,062)   (3,367)  (41,191)
</TABLE>

<TABLE>
<CAPTION>
                                     1998 QUARTER ENDED
                         ----------------------------------------------
                          SEPTEMBER 27  DECEMBER 27  MARCH 28  JUNE 27
                         -------------  -----------  --------  --------
<S>                      <C>            <C>          <C>       <C>
NET SALES                $     22,821     17,343      20,975   22,814
GROSS PROFIT                    7,685      6,901       5,728    6,551
OPERATING INCOME (LOSS)           868        361      (2,544)      64
NET LOSS                         (404)      (779)     (2,374)  (4,339)
</TABLE>

     DURING THE FOURTH  QUARTER OF FISCAL  YEAR  1999,  THE  COMPANY  RECOGNIZED
     IMPAIRMENT  CHARGES OF $12,581  RELATED TO GOODWILL  AND $1,069  RELATED TO
     STORE FIXTURES TAKEN OUT OF SERVICE.

     DURING THE THIRD QUARTER OF FISCAL YEAR 1998, THE COMPANY  RECOGNIZED OTHER
     RESTRUCTURING  CHARGES OF $1.4 MILLION  PRIMARILY RELATED TO THE CLOSURE OF
     CERTAIN FACILITIES.


                                      F-17
<PAGE>
<TABLE>
<CAPTION>
                            DUCK HEAD APPAREL COMPANY

                        Condensed Combined Balance Sheet
                             (Amounts in thousands)
                                   (unaudited)
                             (Amounts in thousands)

                                                  October 2,
                     Assets                          1999
                                                   ---------
<S>                                                <C>
Current assets:

  Cash                                             $    373
  Accounts receivable, less allowances of  $1,684     7,110
  Affiliate receivables                               2,774
  Inventories                                        19,137
  Prepaid expenses and other current assets             166
  Deferred tax assets                                 3,343
                                                   ---------
    Total current assets                             32,903
  Property, plant and equipment, net                 11,075
                                                   ---------
                                                   $ 43,978
                                                   =========
       Liabilities and Divisional Deficit
Current liabilities:
  Accounts payable                                 $  3,161
  Accrued expenses                                    3,322
  Current portion of long-term debt                   6,339
  Current portion of capital leases                      56
  Due to Parent  and affiliates                      95,331
  Income taxes payable                                  442
                                                   ---------
    Total current liabilities                       108,651

Long-term portion of capital leases                      31
Due to Parent                                        23,178
Deferred tax liabilities                              4,440
Other liabilities                                       764
                                                   ---------
Total liabilities                                   137,064
Divisional deficit                                  (93,086)
                                                   ---------
                                                   $ 43,978
                                                   =========
</TABLE>

     See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F-18
<PAGE>
<TABLE>
<CAPTION>
                             DUCK HEAD APPAREL COMPANY

  Condensed Combined Statements of Operations and Accumulated  Divisional Deficit
                              (Amounts in thousands)
                                    (unaudited)


                                                       For the Three Months Ended
                                                      ----------------------------
                                                       October 2,   September 26,
                                                          1999           1998
                                                      ------------  --------------
<S>                                                   <C>           <C>
Net sales                                             $    16,063          21,891
Cost of goods sold                                         11,117          14,876
                                                      ------------  --------------
    Gross profit                                            4,946           7,015

Selling, general and administrative expenses                5,332           5,962
Intercompany management fees -                                 --             203
Royalty and other income                                     (767)           (694)
                                                      ------------  --------------
    Operating income                                          381           1,544
                                                      ------------  --------------
Interest (income) expense:

  Interest expense, net                                       132             126
  Intercompany interest expense                             1,987           1,548
                                                      ------------  --------------
                                                            2,119           1,674
                                                      ------------  --------------
Loss before income taxes                                   (1,738)           (130)
Income tax expense (benefit)                                 (162)              1
                                                      ------------  --------------
    Net loss                                               (1,576)           (131)
Accumulated divisional deficit, beginning of period.      (91,510)        (35,938)
                                                      ------------  --------------
Accumulated divisional deficit, end of period         $   (93,086)        (36,069)
                                                      ============  ==============
</TABLE>

See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F-19
<PAGE>
<TABLE>
<CAPTION>
                                   DUCK HEAD APPAREL COMPANY
                          Condensed Combined Statements of Cash Flows
                                    (Amounts in thousands)
                                          (unaudited)


                                                                   For the Three Months Ended
                                                                  ----------------------------
                                                                   October 2,   September 26,
                                                                      1999           1998
                                                                  ------------  --------------
<S>                                                               <C>           <C>
Operating activities:
  Net loss                                                        $    (1,576)           (131)
  Adjustments to reconcile net loss to net cash
  provided by operating activities:
    Depreciation                                                          788             932
    Amortization                                                            -             115
    Deferred taxes                                                        307               -
    Loss on sale of property and equipment                                  4              11
    Provision for losses on accounts receivable                            66              12
    Changes in operating assets and liabilities:
      Trade accounts receivable                                          (397)          2,007
      Inventories                                                       5,515           1,345
      Prepaids and other current assets                                   (10)           (611)
      Accounts payable                                                   (695)         (1,740)
      Accrued expenses                                                   (849)           (618)
      Income taxes payable                                                180              75
      Other liabilities                                                   (46)            (69)
                                                                  ------------  --------------
Net cash provided by operating activities                               3,287           1,328
                                                                  ------------  --------------

Investing activities:
  Purchases of property, plant and equipment                              (14)         (1,128)
  Proceeds from sale of property, plant and equipment                      94              13
                                                                  ------------  --------------
Net cash provided by (used in) investing activities                        80          (1,115)
                                                                  ------------  --------------

Financing activities:
  Change in obligations under capital leases, net                         (27)            (23)
  Principal payments on long-term debt                                    (76)            (63)
  Change in due to Parent and affiliates, net                          (3,127)           (270)
                                                                  ------------  --------------
Net cash used in financing activities                                  (3,230)           (356)
                                                                  ------------  --------------

Increase (decrease) in cash                                               137            (143)
Cash at beginning of period                                               236             272
                                                                  ------------  --------------
Cash at end of period                                             $       373             129
                                                                  ============  ==============

Supplemental disclosure of cash flow information  interest paid   $       170             723
                                                                  ============  ==============
</TABLE>

See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F-20
<PAGE>
                            DUCK HEAD APPAREL COMPANY
                Notes to Condensed Combined Financial Statements
                             (Amounts in thousands)
                                   (unaudited)

(1)  BASIS  OF  PRESENTATION

     The accompanying  unaudited condensed combined financial statements for the
     three  months  ended  October 2, 1999 and  September  26, 1998  include the
     operations  and  accounts of Duck Head  Apparel,  Duck Head Outlet  Stores,
     International Apparel Marketing Corporation and Duck Head Marketing Company
     (all  of  which  are  owned  by  Delta  Woodside  Industries,  Inc.  or its
     subsidiaries).  These  condensed  combined  financial  statements have been
     prepared  pursuant  to the  rules and  regulations  of the  Securities  and
     Exchange Commission.  Certain information and footnote disclosures normally
     included in financial  statements  prepared in  accordance  with  generally
     accepted  accounting  principles have been condensed or omitted pursuant to
     such rules and regulations relating to interim financial statements. In the
     opinion  of  management,   the  accompanying  unaudited  interim  condensed
     combined financial  statements reflect all adjustments,  consisting of only
     normal,  recurring  adjustments,  necessary to present fairly the financial
     position  of the  Company  at  October  2,  1999,  and the  results  of its
     operations  and its cash flows for the three months  ended  October 2, 1999
     and  September  26,  1998,  respectively.  The results for the three months
     ended  October  2,  1999 are not  necessarily  indicative  of the  expected
     results for the full year or any future  period.  The  unaudited  condensed
     combined financial statements included herein should be read in conjunction
     with the combined  financial  statements and notes thereto included in this
     filing.

(2)  INVENTORIES

     Inventories  are stated at the lower of cost or market.  Cost is determined
     using the last-in,  first-out  (LIFO) method for  approximately  56% of the
     inventories  at October 2, 1999. The first-in,  first-out  (FIFO) method is
     principally used for the remainder.

     Inventories consist of the following:

                                        October  2,
                                            1999
                                        -----------
Raw  materials                          $       920
Work  in  process                             1,578
Finished  goods                              16,639
                                        -----------
                                        $    19,137
                                        ===========

     If these inventories had been determined using the FIFO method,  they would
     have been $227 higher than reported at October 2, 1999.


                                      F-21
<PAGE>
(3)  OPERATING  SEGMENTS

     The Company has two reportable  segments:  Wholesale and Outlet Retail. The
     Company's  reportable  segments  are  strategic  business  units that offer
     similar products through  different  distribution  channels.  The Wholesale
     segment designs, markets, manufactures, sources and distributes casual wear
     and  sportswear  for men and boys and licenses the Company's  trademark for
     specified products. The Outlet Retail segment operates the Company's outlet
     and clearance stores.

     Summarized segment information as of October 2, 1999 and September 26, 1998
     and for the three months ended  October 2, 1999 and  September  26, 1998 is
     presented below.

<TABLE>
<CAPTION>
                                    Wholesale   Outlet Retail   Total
                                   -----------  --------------  ------
<S>                                <C>          <C>             <C>
Quarter ended October 2, 1999
Revenues. . . . . . . . . . . . .  $   11,603           4,460   16,063
Operating  income (loss). . . . .         (35)            416      381
Total assets. . . . . . . . . . .      40,803           3,095   43,978
Capital expenditures                      102             (88)      14
Depreciation and amortization . .         740              48      788

Quarter ended September 26, 1998
Revenues. . . . . . . . . . . . .  $   16,183           5,708   21,891
Operating  income . . . . . . . .         960             584    1,544
Total assets. . . . . . . . . . .      68,454           5,217   73,671
Capital expenditures. . . . . . .       1,018             110    1,128
Depreciation and amortization . .         948              99    1,047
</TABLE>

(4)  CUSTOMER  CONCENTRATION

     During the three  months  ended  October  2, 1999 and  September  26,  1998
     approximately  24% and 26% of the Company's sales were to one customer.  In
     addition,  during the same three month periods 47% and 47% of the Company's
     sales were made to its five largest customers.


                                      F-22
<PAGE>

<TABLE>
<CAPTION>
                          DUCK  HEAD  APPAREL  COMPANY
                      Valuation  and  Qualifying  Accounts
                         Fiscal  1999,  1998,  and  1997
                            (Amounts  in  thousands)

                                Balance  at   Charged to  Charged to               Balance
                                beginning of  costs and     other                 at end of
                                   period      expenses    accounts   Deductions    period
                                ------------  ----------  ----------  ----------  ---------
<S>                             <C>           <C>         <C>         <C>         <C>
Allowances:
     Year ended July 3, 1999    $      1,136       3,817          --       3,335      1,618
     Year ended June 27, 1998          1,279       2,481          --       2,624      1,136
     Year ended June 28, 1997          1,371       2,922          --       3,014      1,279
</TABLE>


<PAGE>


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