DH APPAREL CO INC
10-12B/A, 2000-05-25
APPAREL, PIECE GOODS & NOTIONS
Previous: WHATIFI FUNDS, N-1A/A, 2000-05-25
Next: DELTA APPAREL INC, 10-12B/A, 2000-05-25




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10/A
                                (Amendment No. 3)

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


                         Duck Head Apparel Company, Inc.
                    (formerly named 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/A of Duck  Head  Apparel
Company,  Inc., a Georgia corporation,  formerly named DH Apparel Company,  Inc.
("Duck  Head" or "the  Company"),  is  contained  in the  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 Nine  Months of Fiscal  Year 2000
               versus First Nine Months 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"



<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.



<PAGE>

ITEM 15. FINANCIAL STATEMENTS AND EXHIBITS.
<TABLE>
                  <S>      <C>

                  (a)      Financial Statements

                           See      Index to Financial Statements
                                    Exhibit 99.2*

                  (b)      Exhibits.

                           2.1      Distribution Agreement by and among Delta Woodside Industries,
                                    Inc, the Company and Delta Apparel, Inc. (excluding schedules
                                    and exhibits).

                           3.1      Articles of Incorporation of the Company. *

                           3.2.1    Bylaws of the Company. *

                           3.2.2    Amendment to Bylaws of the Company adopted January 20,
                                    2000.*

                           3.2.3    Amendment to Bylaws of the Company adopted February 17,
                                    2000.*

                           4.1      See Exhibits 3.1, 3.2.1, 3.2.2 and 3.2.3.

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

                           4.3      Shareholder Rights Agreement dated January 27, 2000, by and
                                    among the Company and First Union National Bank.*

                           10.1     See Exhibits 2.1 and 4.3.

                           10.2     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     DH Apparel Company, Inc. 2000 Stock Option Plan, Effective as
                                    of February 15, 2000, Amended & Restated March 15, 2000.*


<PAGE>

                           10.5     DH Apparel Company, Inc. Incentive Stock Award Plan, Effective
                                    February 15, 2000, Amended & Restated March 15, 2000.*

                           10.6     Duck Head Apparel Company, Inc. Deferred Compensation Plan
                                    for Key Managers.*

                           10.7     Form of Amendment of Certain Rights and Benefits Relating to
                                    Stock Options and Deferred Compensation by and between Delta
                                    Woodside Industries, Inc., the Company and certain pre-spin-off
                                    Delta Woodside Industries, Inc, plan participants.* (Several
                                    persons will sign substantially identical documents.  A schedule
                                    listing director and officer signatories will be filed by amendment.)

                           10.8.1   Collateral Assignment of Acquisition Agreements dated May 16,
                                    2000 by and among DH Apparel Company, Inc., Delta Apparel,
                                    Inc. in favor of Congress Financial Corporation (Southern).

                           10.8.2   Loan and Security Agreement by and between Congress Financial
                                    Corporation (Southern), DH Apparel Company, Inc. and Delta
                                    Merchandising, Inc., dated May 16, 2000 (excluding exhibits and
                                    schedules).

                           10.8.3   Term Promissory Note in the principal amount of $5,760,000 dated
                                    May 16, 2000 by DH Apparel Company, Inc. and Delta
                                    Merchandising, Inc. in favor of Congress Financial Corporation
                                    (Southern).

                           10.8.4   Pledge and Security Agreement dated May 16, 2000 by DH
                                    Apparel Company, Inc. by and in favor of Congress Financial
                                    Corporation (Southern)  (excluding exhibits and schedules).

                           10.8.5   Trademark Security Agreement dated May 16, 2000 by and
                                    between DH Apparel Company, Inc. and Congress Financial
                                    Corporation (Southern)  (excluding exhibits and schedules).

                           21.1     Subsidiaries of the Company.*

                           27.1     Financial Data Schedule (electronic filing only).

                           99.1     Information Statement of Duck Head Apparel Company, Inc.

                           99.2     Valuation and Qualifying Accounts *

                           *        Previously filed with initial filing, Amendment No. 1 or
                                    Amendment No. 2.
</TABLE>

<PAGE>

                    The  registrant  agrees  to  furnish  supplementally  to the
                    Securities  and  Exchange  Commission  a copy of any omitted
                    schedule or exhibit to any of the above filed  exhibits upon
                    request of the Commission.


<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.


                                      DUCK HEAD APPAREL COMPANY, INC.

Date: May 24, 2000                    By: /s/ Robert D. Rockey, Jr.
                                          -------------------------------------
                                          Robert D. Rockey, Jr., Chairman,
                                          President & Chief Executive Officer


<PAGE>

                                    EXHIBITS
<TABLE>
<S>      <C>

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

3.1      Articles of Incorporation of the Company. *

3.2.1    Bylaws of the Company. *

3.2.2    Amendment to Bylaws of the Company adopted January 20, 2000.*

3.2.3    Amendment to Bylaws of the Company adopted February 17, 2000.*

4.1      See Exhibits 3.1, 3.2.1, 3.2.2 and 3.2.3.

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

4.3      Shareholder Rights Agreement dated January 27, 2000, by and among the Company and
         First Union National Bank.*

10.1     See Exhibits 2.1 and 4.3.

10.2     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     DH Apparel Company, Inc. 2000 Stock Option Plan, Effective as of February 15, 2000,
         Amended & Restated March 15, 2000.*

10.5     DH Apparel Company, Inc. Incentive Stock Award Plan, Effective February 15, 2000,
         Amended & Restated March 15, 2000.*

10.6     Duck Head Apparel Company, Inc. Deferred Compensation Plan for Key Managers.*

10.7     Form of Amendment of Certain Rights and Benefits Relating to Stock Options and
         Deferred Compensation by and between Delta Woodside Industries, Inc., the Company
         and certain pre-spin-off Delta Woodside Industries, Inc, plan participants.* (Several
         persons will sign substantially identical documents.  A schedule listing director and
         officer signatories will be filed by amendment.)



<PAGE>

10.8.1   Collateral Assignment of Acquisition Agreements dated May 16, 2000 by and among DH
         Apparel Company, Inc., Delta Apparel, Inc. in favor of Congress Financial Corporation
         (Southern).

10.8.2   Loan and Security Agreement by and between Congress Financial Corporation
         (Southern), DH Apparel Company, Inc. and Delta Merchandising, Inc., dated May 16,
         2000 (excluding exhibits and schedules).

10.8.3   Term Promissory Note in the principal amount of $5,760,000 dated May 16, 2000 by DH
         Apparel Company, Inc. and Delta Merchandising, Inc. in favor of Congress Financial
         Corporation (Southern).

10.8.4   Pledge and Security Agreement dated May 16, 2000 by DH Apparel Company, Inc. by
         and in favor of Congress Financial Corporation (Southern)  (excluding exhibits and
         schedules).

10.8.5   Trademark Security Agreement dated May 16, 2000 by and between DH Apparel
         Company, Inc. and Congress Financial Corporation (Southern)  (excluding exhibits and
         schedules).

21.1     Subsidiaries of the Company.*

27.1     Financial Data Schedule (electronic filing only).

99.1     Information Statement of Duck Head Apparel Company, Inc.

99.2     Valuation and Qualifying Accounts *

*        Previously filed with initial filing, Amendment No. 1 or Amendment No. 2.

</TABLE>


                             DISTRIBUTION AGREEMENT


     This DISTRIBUTION  AGREEMENT (this "Distribution  Agreement"),  dated as of
March 15, 2000, is entered into by and among DELTA WOODSIDE INDUSTRIES,  INC., a
South Carolina  corporation  ("Delta  Woodside"),  DH APPAREL  COMPANY,  INC., a
Georgia corporation to be renamed Duck Head Apparel Company, Inc. ("Duck Head"),
and DELTA APPAREL, INC., a Georgia corporation ("Delta Apparel").

     WHEREAS,  the respective  Boards of Directors of Delta Woodside,  Duck Head
and  Delta  Apparel  have  approved  the   transactions   contemplated  by  this
Distribution  Agreement,  upon the terms and subject to the conditions set forth
herein,  as being in the best interests of Delta  Woodside,  Duck Head and Delta
Apparel, respectively;

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


                                    ARTICLE 1

                               CERTAIN DEFINITIONS

     1.1 Definitions. (a) As used herein, the following terms have the following
         ------------
meanings:

     "Action" means any claim, suit, action, arbitration, inquiry, investigation
or  other  proceeding  of any  nature  (whether  criminal,  civil,  legislative,
administrative,  regulatory,  prosecutorial  or  otherwise)  by  or  before  any
arbitrator or Governmental Entity.

     "Affiliate" means, with respect to any Person,  any other Person,  directly
or indirectly,  controlling,  controlled by, or under common control with,  that
Person. For the purposes of this definition,  the term "control"  (including the
correlative  terms  "controlling",  "controlled  by" and "under  common  control
with") means the direct or indirect  possession  of the power to direct or cause
the direction of the  management and policies of a Person,  whether  through the
ownership of voting securities,  by contract, or otherwise. For purposes of this
Distribution  Agreement, no member of one Group shall be treated as an Affiliate
of any member of another Group.

     "Business" means the Delta Woodside Business, the Duck Head Business or the
Delta Apparel Business, as the context may indicate.

     "Business Day" means any day other than a Saturday,  Sunday or one on which
banks are authorized or required by law to close in Greenville, South Carolina.

     "Contract" shall mean any note, bond, mortgage, indenture, lease, contract,
agreement, obligation,  understanding,  commitment or other similar arrangement,
whether written or oral.


                                        1
<PAGE>

     "Defense  Materials"  means, with respect to any Group, any and all written
or oral information (including,  without limitation,  any and all (A) written or
electronic   communications,   (B)  documents  (including   electronic  versions
thereof),  (C) factual and legal analyses and memoranda,  (D) interview  reports
and reports of experts, consultants or investigators,  (E) meetings in person or
by  telephone  and e-mail or other forms of  electronic  communication,  and (F)
records,  reports  or  testimony  regarding  those  communications,   documents,
memoranda or meetings) (i) within the custody or control,  within the meaning of
Rule 34 of the Federal Rules of Civil Procedure,  of or reasonably accessible by
that Group or its Representatives and (ii) directly or indirectly arising out of
or  relating  to, the  preparation  or  litigation  of any Action in which Delta
Woodside, Duck Head and/or Delta Apparel have a common interest.

     "Delta Apparel Board" means the Board of Directors of Delta Apparel.

     "Delta Apparel  Business"  means the businesses and operations of the Delta
Apparel Group, whether conducted prior to, at or after the Effective Time, which
include the manufacturing, marketing and sale of knit apparel.

     "Delta  Apparel  Common Stock" means the common stock,  par value $0.01 per
share, of Delta Apparel.

     "Delta Apparel  Disclosure  Documents" means the Delta Apparel  Information
Statement,  the Delta  Apparel  Form 10 and each other  report or filing made by
Delta Apparel under the  Securities Act or the Exchange Act or with the American
Stock  Exchange  in  connection  with  the  matters  contemplated  by any of the
Distribution Documents, in each case as amended or supplemented.

     "Delta Apparel  Employees"  means those  individuals  listed on the payroll
records of any member of the Delta Apparel  Group after the  Effective  Time, or
who are identified as a Delta Apparel  Employee on the Delta Apparel  Disclosure
Schedule,  and shall not include individuals who are Delta Woodside Employees or
Duck Head Employees.

     "Delta Apparel Employee Group" means all Delta Apparel  Employees and Delta
Apparel Retirees and their respective beneficiaries.

     "Delta  Apparel Form 10" means the  registration  statement on Form 10 that
Delta Apparel has filed with the SEC to register the Delta Apparel  Common Stock
under the Exchange Act in connection with the Distribution, as that registration
statement may be amended from time to time.

     "Delta Apparel Group" means, on and after the Effective Time, Delta Apparel
and the Subsidiaries of Delta Apparel,  including all  predecessors  (other than
any member of the Delta Woodside Group or any member of the Duck Head Group) and
successors to each of those Persons.

     "Delta Apparel Group Liabilities" means,  except as otherwise  specifically
provided in any Distribution Document, all Liabilities,  whether arising before,
at or after the Effective Time, (i) of

                                        2
<PAGE>

or in any way relating,  in whole or in part, to any member of the Delta Apparel
Group (other than any  Liabilities  arising  primarily from the conduct of or in
connection  with, in whole or in part, the Delta  Woodside  Business or the Duck
Head Business) or (ii) arising from the conduct of, in connection with or in any
way  relating  to,  in whole or in part,  the  Delta  Apparel  Business,  or the
ownership  or use of assets or property  in  connection  with the Delta  Apparel
Business or (iii) arising under  Contracts  included in the Delta Apparel Assets
(including any Liabilities under such Contracts  resulting from the consummation
of the  transactions  contemplated  by this  Distribution  Agreement) or (iv) of
Delta Apparel arising under any of the Distribution  Documents.  Notwithstanding
the  foregoing,   "Delta  Apparel  Group  Liabilities"  shall  exclude  (i)  all
Liabilities  for Taxes of any member of the Delta Apparel Group (because the Tax
Sharing  Agreement will govern those  Liabilities)  and (ii) all Liabilities for
the fees,  costs,  expenses  and  transfer  taxes  (and other  similar  fees and
expenses),  or portion thereof,  that a specific  provision of this Distribution
Agreement  imposes  on  Delta  Woodside  or  Duck  Head.  Without  limiting  the
generality  of the  foregoing,  Delta  Apparel  Group  Liabilities  include  all
liabilities  that may arise under or in connection with that certain  litigation
captioned  Scelza et al. v.  Caldor,  Inc. et al. that is pending in the Supreme
Court of the State of New York in New York County, New York.

     "Delta Apparel  Information  Statement"  means the  information  statement,
substantially  complying  with  the  disclosure  items  of  Schedule  14C of the
Exchange  Act,  that Delta  Apparel will file as an exhibit to the Delta Apparel
Form 10 and send to each Delta  Woodside  Stockholder of record as of the Record
Date in connection with the Distribution.

     "Delta  Apparel  Material  Adverse  Effect" shall be deemed to occur if the
aggregate  consequences  of all  breaches  and  inaccuracies  of  covenants  and
representations   of  Delta   Apparel,   when  read  without  any  exception  or
qualification for a Delta Apparel Material Adverse Effect, are reasonably likely
to have a material  adverse effect on Delta Apparel's  ability to consummate the
transactions  contemplated  by this  Distribution  Agreement or on the business,
operations or financial  condition of Delta Apparel and its Subsidiaries,  Delta
Woodside  and its  Subsidiaries  (excluding  the Duck  Head  Group and the Delta
Apparel Group) or Duck Head and its Subsidiaries taken as a whole.

     "Delta Apparel  Retirees" means those  individuals who were employed in the
Delta Apparel Business immediately before those individuals' retirement or other
termination of employment or who are identified as Delta Apparel Retirees on the
Delta Apparel Disclosure Schedule.

     "Delta Apparel Share" means a share of the Delta Apparel Common Stock.

     "Delta Woodside Board" means the Board of Directors of Delta Woodside.

     "Delta Woodside  Business" means the businesses and operations of the Delta
Woodside  Group (but  excluding  the Delta  Apparel  Business  and the Duck Head
Business),  whether  conducted prior to, at or after the Effective  Time,  which
include the manufacturing, marketing and sale of woven textile products.


                                        3
<PAGE>

     "Delta Woodside  Common Stock" means the common stock,  par value $0.01 per
share, of Delta Woodside.

     "Delta Woodside  Disclosure  Documents" means each report or filing made by
Delta  Woodside   under  the  Exchange  Act  in  connection   with  the  matters
contemplated by any of the Distribution  Documents,  any information in the Duck
Head Information Statement, the Duck Head Form 10, the Delta Apparel Information
Statement or the Delta Apparel Form 10 that is provided by Delta Woodside or its
Representatives  (other  than a matter  relating  to the Duck Head  Group or the
Delta  Apparel  Group) and each other  report or filing  made by Delta  Woodside
under the  Securities  Act or the  Exchange Act in  connection  with the matters
contemplated by any of the  Distribution  Documents,  in each case as amended or
supplemented.

     "Delta Woodside  Employees" means those  individuals  listed on the payroll
records of any member of the Delta Woodside  Group after the Effective  Time, or
who are identified as a Delta Woodside Employee on the Delta Woodside Disclosure
Schedule,  and shall not include  individuals who are Delta Apparel Employees or
Duck Head Employees.

     "Delta  Woodside  Employee  Group" means all Delta  Woodside  Employees and
Delta Woodside Retirees and their respective beneficiaries.

     "Delta  Woodside  Group"  means,  on and after the  Effective  Time,  Delta
Woodside and the Subsidiaries of Delta Woodside,  including all predecessors and
successors to each of those Persons  (other than any member of the Delta Apparel
Group or the Duck Head Group).

     "Delta Woodside Group Liabilities" means, except as otherwise  specifically
provided in any Distribution Document, all Liabilities,  whether arising before,
at or after the Effective  Time,  (i) of or in any way relating,  in whole or in
part,  to any member of the Delta  Woodside  Group  (other than any  Liabilities
arising  primarily  from the conduct of or in  connection  with,  in whole or in
part, the Duck Head Business or the Delta Apparel Business) or (ii) arising from
the conduct of, in  connection  with or in any way  relating  to, in whole or in
part, the Delta Woodside Business, or the ownership or use of assets or property
in connection with the Delta Woodside  Business or (iii) arising under Contracts
under which any of Delta Woodside or any of its  Subsidiaries  has any Liability
and that are not  included in the Delta  Apparel  Assets or the Duck Head Assets
(including any Liabilities under such Contracts  resulting from the consummation
of the  transactions  contemplated  by this  Distribution  Agreement) or (iv) of
Delta Woodside arising under any of the Distribution Documents.  Notwithstanding
the  foregoing,  "Delta  Woodside  Group  Liabilities"  shall  exclude  (i)  all
Liabilities for Taxes of any member of the Delta Woodside Group (because the Tax
Sharing  Agreement will govern those  Liabilities)  and (ii) all Liabilities for
the fees,  costs,  expenses  and  transfer  taxes  (and other  similar  fees and
expenses),  or portion thereof,  that a specific  provision of this Distribution
Agreement imposes on Duck Head or Delta Apparel.

     "Delta  Woodside  Material  Adverse Effect" shall be deemed to occur if the
aggregate  consequences  of all  breaches  and  inaccuracies  of  covenants  and
representations of Delta Woodside,

                                        4
<PAGE>

when read without any exception or qualification  for a Delta Woodside  Material
Adverse Effect, are reasonably likely to have a material adverse effect on Delta
Woodside's   ability  to  consummate  the  transactions   contemplated  by  this
Distribution Agreement or on the business,  operations or financial condition of
Delta Woodside and its Subsidiaries (excluding the Duck Head Group and the Delta
Apparel  Group),  Duck  Head  and its  Subsidiaries  or  Delta  Apparel  and its
Subsidiaries, taken as a whole.

     "Delta Woodside  Retirees" means those individuals who were employed in the
Delta Woodside  Business  immediately  before those  individuals'  retirement or
other termination of employment or who are identified as Delta Woodside Retirees
on the Delta Woodside Disclosure Schedule.

     "Delta Woodside Share" means a share of the Delta Woodside Common Stock.

     "Delta  Woodside  Stockholders"  means the  holders  of the Delta  Woodside
Common Stock.

     "Distribution"  means the  distribution by Delta Woodside,  pursuant to the
terms and subject to the conditions of this  Distribution  Agreement,  of all of
the outstanding Duck Head Shares and all of the outstanding Delta Apparel Shares
to the Delta Woodside Stockholders of record as of the Record Date.

     "Distribution Agent" means First Union National Bank or its successor.

     "Distribution  Agent Agreement" means an agreement to be entered into prior
to  the  Effective  Time  by  the   Distribution   Agent  with  respect  to  the
Distribution.

     "Distribution  Date" means the  Business Day on which the  Distribution  is
effected.

     "Distribution Documents" means this Distribution Agreement, the Tax Sharing
Agreement, and the exhibits and schedules to those agreements.

     "Duck Head Board" means the Board of Directors of Duck Head.

     "Duck Head  Business"  means the businesses and operations of the Duck Head
Group, whether conducted prior to, at or after the Effective Time, which include
the  manufacturing,  marketing  and  sale  of  apparel  bearing  the  Duck  Head
trademark.

     "Duck Head Common Stock" means the common stock, par value $0.01 per share,
of Duck Head.

     "Duck Head Disclosure Documents" means the Duck Head Information Statement,
the Duck Head Form 10 and each  other  report or filing  made by Duck Head under
the  Securities  Act or the Exchange Act or with the American  Stock Exchange in
connection with the matters  contemplated by any of the Distribution  Documents,
in each case as amended or supplemented.

                                        5
<PAGE>

     "Duck Head Employees" means those individuals listed on the payroll records
of any  member  of the Duck Head  Group  after the  Effective  Time,  or who are
identified as a Duck Head  Employee on the Duck Head  Disclosure  Schedule,  and
shall not include  individuals who are Delta Woodside Employees or Delta Apparel
Employees.

     "Duck Head  Employee  Group"  means all Duck Head  Employees  and Duck Head
Retirees and their respective beneficiaries.

     "Duck Head Form 10" means the  registration  statement on Form 10 that Duck
Head has filed with the SEC to  register  the Duck Head  Common  Stock under the
Exchange Act in connection with the Distribution, as that registration statement
may be amended from time to time.

     "Duck Head Group" means, on and after the Effective Time, Duck Head and the
Subsidiaries of Duck Head,  including all predecessors (other than any member of
the  Delta  Woodside  Group  or any  member  of the  Delta  Apparel  Group)  and
successors to each of those Persons.

     "Duck Head  Group  Liabilities"  means,  except as  otherwise  specifically
provided in any Distribution Document, all Liabilities,  whether arising before,
at or after the Effective  Time,  (i) of or in any way relating,  in whole or in
part, to any member of the Duck Head Group (other than any  Liabilities  arising
primarily  from the conduct of or in connection  with, in whole or in part,  the
Delta Woodside  Business or the Delta Apparel Business) or (ii) arising from the
conduct of, in  connection  with or in any way relating to, in whole or in part,
the Duck  Head  Business,  or the  ownership  or use of assets  or  property  in
connection with the Duck Head Business or (iii) arising under Contracts included
in the  Duck  Head  Assets  (including  any  Liabilities  under  such  Contracts
resulting  from  the  consummation  of the  transactions  contemplated  by  this
Distribution  Agreement)  or  (iv)  of  Duck  Head  arising  under  any  of  the
Distribution  Documents.   Notwithstanding  the  foregoing,   "Duck  Head  Group
Liabilities"  shall exclude (i) all  Liabilities  for Taxes of any member of the
Duck  Head  Group   (because  the  Tax  Sharing   Agreement  will  govern  those
Liabilities) and (ii) all Liabilities for the fees, costs, expenses and transfer
taxes (and other similar fees and expenses), or portion thereof, that a specific
provision  of this  Distribution  Agreement  imposes on Delta  Woodside or Delta
Apparel.

     "Duck  Head  Information   Statement"  means  the  information   statement,
substantially  complying  with  the  disclosure  items  of  Schedule  14C of the
Exchange  Act,  that Duck Head will file as an  exhibit to the Duck Head Form 10
and send to each Delta  Woodside  Stockholder of record as of the Record Date in
connection with the Distribution.

     "Duck  Head  Material  Adverse  Effect"  shall  be  deemed  to occur if the
aggregate  consequences  of all  breaches  and  inaccuracies  of  covenants  and
representations  of Duck Head, when read without any exception or  qualification
for a Duck  Head  Material  Adverse  Effect,  are  reasonably  likely  to have a
material  adverse effect on Duck Head's  ability to consummate the  transactions
contemplated by this  Distribution  Agreement or on the business,  operations or
financial condition

                                        6
<PAGE>

of  Duck  Head  and  its  Subsidiaries,  Delta  Woodside  and  its  Subsidiaries
(excluding the Duck Head Group and the Delta Apparel Group) or Delta Apparel and
its Subsidiaries taken as a whole.

     "Duck Head Retirees" means those  individuals who were employed in the Duck
Head  Business  immediately  before  those  individuals'   retirement  or  other
termination  of  employment  or who are  identified as Duck Head Retirees on the
Duck Head Disclosure Schedule.

     "Duck Head Share" means a share of the Duck Head Common Stock.

     "Effective Time" means the time immediately before the close of business on
the Distribution Date.

     "Governmental  Entity"  means any  government  or any state,  department or
other political subdivision thereof, or any governmental body, agency, authority
(including,  but not  limited  to,  any  central  bank or taxing  authority)  or
instrumentality  (including,  but not limited  to, any court,  tribunal or grand
jury) exercising executive, prosecutorial,  legislative, judicial, regulatory or
administrative functions of or pertaining to government.

     "Group" means, as the context requires,  the Delta Woodside Group, the Duck
Head Group or the Delta Apparel Group.

     "Knowledge,"  "best  knowledge" or any similar  formulation  of "knowledge"
shall mean the  knowledge of Delta  Woodside's,  Duck Head's or Delta  Apparel's
respective  executive  officers  with respect to Delta  Woodside,  Duck Head and
Delta Apparel, respectively.

     "Liabilities" means any and all claims,  debts,  liabilities,  assessments,
fines, penalties,  damages, losses,  disgorgements and obligations, of any kind,
character or description  (whether fixed,  absolute,  contingent,  matured,  not
matured, liquidated, unliquidated, accrued, not accrued, known, unknown, direct,
indirect, derivative or otherwise), whenever and however arising, whether or not
the same would be required by generally  accepted  accounting  principles  to be
reflected in financial statements or disclosed in the notes thereto,  including,
but not limited to, all costs and expenses relating thereto (including,  but not
limited  to,  all  expenses  of  investigation,  all  attorneys'  fees  and  all
out-of-pocket expenses in connection with any Action or threatened Action).

     "Person"  means an  individual,  corporation,  limited  liability  company,
limited liability partnership,  partnership,  association, trust or other entity
or organization, including a Governmental Entity.

     "Record Date" means the date  determined by the Delta Woodside Board (or by
a  committee  of that board or any other  Person  acting  under  authority  duly
delegated to that committee or Person by the Delta Woodside Board or a committee
of  that  board)  as  the  record  date  for   determining  the  Delta  Woodside
Stockholders of record entitled to receive the Distribution.


                                        7
<PAGE>

     "Representatives"  means,  with respect to any party  hereto,  such party's
directors, officers, employees, agents, consultants, attorneys and advisors.

     "SEC" means the Securities and Exchange Commission.

     "Subsidiary"  means,  with respect to any Person,  any corporation or other
entity of which  securities or other ownership  interests having ordinary voting
power to elect a majority of the board of directors or other Persons  performing
similar functions are at the time directly or indirectly owned by that Person.

     "Tax" has the meaning assigned to that term in the Tax Sharing Agreement.

     "Tax Sharing  Agreement" means the Tax Sharing  Agreement to be dated as of
the Distribution Date among Delta Woodside, Duck Head and Delta Apparel.

     "Welfare Benefits" means medical, surgical or hospital care or benefits, or
benefits in the event of sickness, accident,  disability, death or unemployment,
or vacation  benefits,  apprenticeship or other training  programs,  or day care
centers,  scholarship  funds or prepaid  legal  services;  provided that Welfare
Benefits do not include  pensions on retirement or death or insurance to provide
those pensions.

     (b) Each of the following  terms is defined in the Section (or Article) set
forth opposite that term:

                   Term                                     Section (or Article)

         Alchem                                                        2.1
         BNY                                                           4.2
         COBRA Coverage                                                8.8
         Code                                                          4.10
         Consent                                                       4.4
         Damages                                                       14.1
         Delta Apparel 401(k) Plan                                     8.3
         Delta Apparel Assets                                          2.1
         Delta Apparel Benefit Plans                                   6.9
         Delta Apparel Disclosure Schedule                             Article 6
         Delta Apparel Financing                                       2.2
         Delta Apparel Interim Financial Statements                    6.5
         Delta Apparel Obligations                                     2.1
         Delta Apparel Permits                                         6.12
         Delta Apparel Preferred Stock                                 6.2
         Delta Consolidated                                            2.1

                                        8
<PAGE>

         Delta Merchandising                                           2.1
         Delta Mills                                                   2.1
         Delta Mills Credit Agreement                                  4.2
         Delta Woodside 401(k) Plan                                    8.3
         Delta Woodside Benefit Plans                                  4.9
         Delta Woodside Credit Agreement                               4.2
         Delta Woodside Disclosure Schedule                            Article 4
         Delta Woodside Interim Financial Statements                   4.5
         Delta Woodside Permits                                        4.12
         Delta Woodside Preferred Stock                                4.2
         Delta Woodside SEC Reports                                    4.5
         Delta Woodside Stock Options                                  4.2
         DHAC                                                          2.1
         Duck Head 401(k) Plan                                         8.3
         Duck Head Assets                                              2.1
         Duck Head Benefit Plans                                       5.9
         Duck Head Disclosure Schedule                                 Article 5
         Duck Head Financing                                           2.2
         Duck Head Interim Financial Statements                        5.5
         Duck Head Obligations                                         2.1
         Duck Head Permits                                             5.12
         Duck Head Preferred Stock                                     5.2
         Environmental Law                                             4.16
         ERISA                                                         4.9
         Exchange Act                                                  4.4
         GAAP                                                          4.5
         GECC                                                          4.2
         Hazardous Substance                                           4.16
         Intercompany Reorganization                                   2.1
         IRS                                                           4.10
         Lien                                                          4.4
         New Delta Woodside Financing                                  9.7
         Permitted Acquisition Proposal                                9.6
         Rainsford Plant Purchase                                      2.1
         Securities Act                                                4.4
         Violation                                                     4.4
         WARN Act                                                      8.11




                                        9
<PAGE>

                                    ARTICLE 2

                          PRE-DISTRIBUTION TRANSACTIONS

     2.1  Effectuation  of  Intercompany  Reorganization.   No  later  than  the
          -----------------------------------------------
Effective Time,  Delta Woodside,  Duck Head and Delta Apparel shall have caused,
to the extent within their respective powers, the following  (collectively,  the
"Intercompany Reorganization") to have been effected:

     (a) Delta Woodside  shall  contribute and shall cause Alchem and each other
subsidiary  (other than Delta  Mills,  Inc.) that is a creditor  with respect to
intercompany  debt to contribute,  as contributions  to capital,  to one or more
direct or indirect  subsidiaries  of Delta Woodside all net debt amounts owed to
Delta Woodside, Alchem or such creditor subsidiary by each of Delta Consolidated
Corporation   ("Delta   Consolidated"),   Delta   Merchandising,   Inc.  ("Delta
Merchandising"), Duck Head Apparel Company, Inc. ("DHAC"), International Apparel
Marketing  Corporation ("IAMC"),  Cargud, S.A. ("Cargud"),  Armonia Textil, S.A.
("Armonia") and Delta Apparel Honduras, S.A. ("Delta Honduras"),  and make other
contributions   of  intercompany   debt  to  one  or  more  direct  or  indirect
subsidiaries of Delta Woodside,  so that, with respect to all such contributions
of  intercompany  debt,  all  intercompany  debt owed by Duck Head or any of its
subsidiaries  (except,  if any, by Duck Head or any of its  subsidiaries to Duck
Head or any of its  subsidiaries) or by Delta Apparel or any of its subsidiaries
(except, if any, by Delta Apparel or any of its subsidiaries to Delta Apparel or
any of its  subsidiaries)  shall no longer exist as of the Effective  Time, with
the exceptions of

          (i) with respect to Duck Head, the lesser of (A) the intercompany debt
     that is  attributable  to amounts  borrowed since January 1, 2000 from GECC
     under the Delta Woodside Credit  Agreement for use in the Duck Head Apparel
     Company  division's  business  and that have not been not repaid with funds
     provided by the Duck Head  Apparel  Company  division or (B) the  aggregate
     amount that will be borrowed by Duck Head under the Duck Head  Financing at
     the  closing  of the Duck  Head  Financing  to repay  GECC  under the Delta
     Woodside Credit  Agreement or to pay to Delta Woodside (which borrowing and
     payments will cancel the intercompany debt described in clause (A)); and

          (ii)  with  respect  to  Delta  Apparel,  (A)  the  lesser  of (1) the
     intercompany debt that is attributable to amounts borrowed since January 1,
     2000 from GECC under the Delta  Woodside  Credit  Agreement  for use in the
     Delta Apparel Company division's business and that have not been not repaid
     with  funds  provided  by the Delta  Apparel  Company  division  or (2) the
     aggregate  amount that will be borrowed  by Delta  Apparel  under the Delta
     Apparel  Financing at the closing of the Delta  Apparel  Financing to repay
     GECC under the Delta Woodside Credit  Agreement or to pay to Delta Woodside
     (which borrowing and payments will cancel the  intercompany  debt described
     in  clause  (1)) and (B) any  amounts  owed by Delta  Apparel  to the Delta
     Woodside  Group for yarn sold by the Delta Woodside Group to Delta Apparel,
     which amounts shall be paid in the ordinary course of business;

                                       10
<PAGE>

provided, however, that any and all obligations and liabilities that arise under
this Distribution  Agreement or the Tax Sharing Agreement remain and will remain
in existence.

     (b) Alchem Capital Corporation ("Alchem") shall transfer, as a contribution
to capital,  to DHAC all of the outstanding  capital stock of Delta Consolidated
and Delta Merchandising.

     (c)  DHAC  shall  transfer,   as  a  contribution  to  capital,   to  Delta
Consolidated  all of the  outstanding  capital stock of Delta Apparel  Honduras,
S.A. that is beneficially owned by DHAC. Each of Delta Woodside,  Alchem,  Delta
Consolidated and Cargud,  S.A. shall sell to a director of Delta Apparel,  to be
designated by Delta Apparel, the one share of Delta Apparel Honduras,  S.A. that
is owned by such selling  corporation  (provided that each such director  enters
into a sale  agreement  with Delta  Apparel  with  respect to such share that is
satisfactory to Delta Apparel).

     (d) Delta Woodside shall cause title to all assets used in the operation of
the Delta Apparel Company division of various subsidiaries of Delta Woodside and
all assets that pertain to such operation or to such assets  (collectively,  the
"Delta Apparel  Assets"),  other than any intellectual  property assets owned by
Alchem  that are part of the Delta  Apparel  Assets,  any Delta  Apparel  Assets
already owned by Delta Consolidated, the assets owned by Delta Apparel Honduras,
S.A.,  the assets  owned by Delta  Apparel and the  Rainsford  Plant  located in
Edgefield,  SC, to be transferred to Delta Consolidated.  In order to accomplish
this,  among other  matters,  DHAC shall  transfer to Delta  Consolidated,  as a
contribution  to  capital,  all assets  owned by DHAC that are part of the Delta
Apparel Assets.

     (e) DHAC shall transfer, as a contribution to capital, to Delta Apparel all
of the outstanding capital stock of Delta Consolidated.

     (f) Delta Consolidated shall merge with and into Delta Apparel,  with Delta
Apparel to be the surviving corporation in the merger.

     (g) Delta Mills,  Inc.  ("Delta  Mills") shall sell to Delta  Apparel,  and
Delta Apparel shall purchase from Delta Mills, the Rainsford  Plant,  located in
Edgefield,  SC, for a purchase  price  equal to the book value of the  purchased
assets,  which Delta  Woodside and Delta Apparel  believe equals the fair market
value of those assets (the "Rainsford Plant Purchase").

     (h) Delta Apparel  (either  directly or through Delta  Consolidated)  shall
assume all of the Liabilities of the Delta Apparel  Company  division of various
subsidiaries of Delta Woodside,  including without  limitation the Delta Apparel
Group Liabilities  (collectively,  the "Delta Apparel  Obligations"),  and shall
cause all holders of indebtedness  for borrowed money that are part of the Delta
Apparel Obligations and all lessors of leases that are part of the Delta Apparel
Obligations to release all obligors  (other than any member of the Delta Apparel
Group) of such  indebtedness  and under such  leases and to release  all related
liens covering the property of any Person other than a

                                       11
<PAGE>

member of the Delta Apparel Group (except where Delta  Woodside or Duck Head, as
applicable, consents to not being released from the obligations).

     (i) Delta  Woodside shall cause those  individuals  who are employed by the
Delta Apparel  Company  division of various  subsidiaries  of Delta  Woodside to
become  employees  of Delta  Apparel,  Delta  Apparel  shall  assume the accrued
employee  benefits of such  employees and Delta Woodside shall cause the account
balance  of each  such  employee  in any and all of  Delta  Woodside's  employee
benefit  plans  (other than the Delta  Woodside  Stock  Option  Plan,  the Delta
Woodside  Incentive  Stock Award Plan and the Delta Woodside Long Term Incentive
Plan, if any) to be transferred to a comparable  employee  benefit plan of Delta
Apparel.

     (j) DHAC shall transfer,  as a contribution to capital, to Duck Head all of
the outstanding capital stock of Delta Merchandising and Cargud, S.A.

     (k) Delta Woodside shall cause title to all assets used in the operation of
the Duck Head Apparel Company division of various subsidiaries of Delta Woodside
and all assets that pertain to such  operation or to such assets  (collectively,
the "Duck Head Assets"),  other than the  intellectual  property assets owned by
Alchem that are part of the Duck Head Assets, the Duck Head Assets already owned
by Duck Head, the Duck Head Assets owned by Delta Consolidated or Delta Apparel,
the Duck Head Assets owned by Cargud, S.A. (or any other Costa Rican corporation
that is a direct or indirect subsidiary of DHAC) and the Distribution  Facility,
located in Winder,  GA, that is owned by Delta  Woodside and is part of the Duck
Head Assets,  to be transferred to Duck Head. In order to accomplish this, among
other matters,  DHAC shall transfer to Duck Head, as a contribution  to capital,
all assets owned by DHAC that are part of the Duck Head Assets.

     (l) Duck Head shall assume all of the  Liabilities of the Duck Head Apparel
Company  division of Delta Woodside and various  subsidiaries of Delta Woodside,
including without limitation the Duck Head Group Liabilities (collectively,  the
"Duck  Head  Obligations"),  and shall  cause all  holders of  indebtedness  for
borrowed  money that are part of the Duck Head  Obligations  and all  lessors of
leases that are part of the Duck Head Obligations to release all obligors (other
than any  member of the Duck Head  Group) of such  indebtedness  and under  such
leases and to release  all related  liens  covering  the  property of any Person
other than a member of the Duck Head Group (except where Delta Woodside or Delta
Apparel, as applicable, consents to not being released from the obligations).

     (m) Delta  Woodside shall cause those  individuals  who are employed by the
Duck Head Apparel Company division of Delta Woodside and various subsidiaries of
Delta  Woodside to become  employees  of Duck Head,  Duck Head shall  assume the
accrued  employee  benefits of such employees and Delta Woodside shall cause the
account  balance  of each  such  employee  in any and  all of  Delta  Woodside's
employee  benefit plans (other than the Delta  Woodside  Stock Option Plan,  the
Delta  Woodside  Incentive  Stock  Award Plan and the Delta  Woodside  Long Term
Incentive Plan, if any) to be transferred to a comparable  employee benefit plan
of Duck Head.


                                       12
<PAGE>

     (n) Delta  Woodside  shall cause all holders of  indebtedness  for borrowed
money  that are not part of the  Duck  Head  Obligations  or the  Delta  Apparel
Obligations  and all  lessors  of  leases  that are not  part of the  Duck  Head
Obligations or the Delta Apparel Obligations to release all obligors (other than
any  member of the Delta  Woodside  Group) of such  indebtedness  and under such
leases and to release  all related  liens  covering  the  property of any Person
other than a member of the Delta Woodside Group (except where Duck Head or Delta
Apparel,  as  the  case  may  be,  consents  to  not  being  released  from  the
obligations).

     (o) Delta Apparel  shall  transfer to Duck Head all of the Duck Head Assets
of Delta Apparel that,  immediately  prior to the merger  described in paragraph
(f) above,  were those of the Duck Head Apparel division of Delta  Consolidated,
and Duck Head shall assume all of Delta Apparel's  obligations  relating to such
assets and the portion of the business of Delta Apparel that,  immediately prior
to the merger  described  in paragraph  (f) above,  was the business of the Duck
Head Apparel  division of Delta  Consolidated,  in exchange for a purchase price
(including assumed  liabilities) equal to the fair market value of the purchased
assets.

     (p) DHAC and IAMC shall  merge with and into  Alchem,  with Alchem to be in
each case the surviving corporation in the merger.

     (q) Alchem shall transfer to Delta Apparel,  as a contribution  to capital,
all intellectual  property assets,  if any, owned by Alchem that are part of the
Delta Apparel Assets.

     (r) Alchem shall transfer to Duck Head, as a contribution  to capital,  all
intellectual  property  assets  owned by  Alchem  that are part of the Duck Head
Assets.

     (s) Alchem shall merge with and into Delta Woodside, with Delta Woodside to
be the surviving corporation in the merger.

     (t) Delta Woodside shall transfer to Duck Head the  Distribution  Facility,
located in Winder,  GA, that is owned by Delta  Woodside and is part of the Duck
Head Assets.

     (u) Duck Head shall be renamed "Duck Head Apparel Company, Inc."

     2.2 Duck Head Financing and Delta Apparel Financing.
         ------------------------------------------------

     (a) Prior to the  Effective  Time,  Duck Head  shall have  obtained  credit
facilities  (the  "Duck  Head  Financing")  that  Duck  Head  believes  will  be
sufficient to satisfy its reasonably anticipated working capital needs.

     (b) Prior to the Effective  Time,  Delta Apparel shall have obtained credit
facilities (the "Delta Apparel  Financing")  that Delta Apparel believes will be
sufficient to pay the cash portion of the purchase price in the Rainsford  Plant
Purchase and to satisfy Delta Apparel's  reasonably  anticipated working capital
needs.

                                       13
<PAGE>


                                    ARTICLE 3

                                THE DISTRIBUTION

     3.1 Cooperation Before the Distribution.
         ------------------------------------

     (a) Duck Head.
         ----------

          (i) Delta  Woodside  and Duck Head  have  prepared,  and Duck Head has
     filed with the SEC, the Duck Head Form 10, which includes as an exhibit the
     Duck Head Information  Statement.  The Duck Head Information Statement sets
     forth disclosure concerning Duck Head and the Distribution.  Delta Woodside
     and Duck Head shall use all  commercially  reasonable  efforts to cause the
     Duck  Head  Form 10  (together  with the Duck  Head  Information  Statement
     attached as an exhibit) to become  effective under the Exchange Act as soon
     as  practicable.  After the Duck Head Form 10 (together  with the Duck Head
     Information  Statement attached as an exhibit) has become effective,  Delta
     Woodside  shall mail the Duck Head  Information  Statement  as  promptly as
     practicable to the Delta Woodside  Stockholders  of record as of the Record
     Date.

          (ii) As promptly as  practicable,  Duck Head shall  prepare,  file and
     pursue an  application  to permit  the  listing  of shares of the Duck Head
     Common Stock on the American Stock Exchange.

     (b) Delta Apparel.
         --------------

          (i) Delta Woodside and Delta Apparel have prepared,  and Delta Apparel
     has filed with the SEC, the Delta  Apparel  Form 10,  which  includes as an
     exhibit  the  Delta  Apparel  Information  Statement.   The  Delta  Apparel
     Information  Statement sets forth  disclosure  concerning Delta Apparel and
     the   Distribution.   Delta  Woodside  and  Delta  Apparel  shall  use  all
     commercially  reasonable  efforts  to  cause  the  Delta  Apparel  Form  10
     (together  with the Delta  Apparel  Information  Statement  attached  as an
     exhibit) to become effective under the Exchange Act as soon as practicable.
     After  the  Delta  Apparel  Form  10  (together   with  the  Delta  Apparel
     Information  Statement attached as an exhibit) has become effective,  Delta
     Woodside shall mail the Delta Apparel Information  Statement as promptly as
     practicable to the Delta Woodside  Stockholders  of record as of the Record
     Date.

          (ii) As promptly as practicable, Delta Apparel shall prepare, file and
     pursue an  application to permit the listing of shares of the Delta Apparel
     Common Stock on the American Stock Exchange.

     (c) Plans.  Delta Woodside,  Duck Head and Delta Apparel shall cooperate in
         ------
preparing  and  filing  with  the  SEC  and  causing  to  become  effective  any
registration statements or amendments

                                       14
<PAGE>

thereto that are necessary or  appropriate  to reflect the  establishment  of or
amendments  to  any  employee  benefit  and  other  plans  contemplated  by  the
Distribution Documents.

     (d) Blue Sky Laws.  Delta Woodside,  Duck Head and Delta Apparel shall take
         --------------
all actions as may be necessary or appropriate  under the securities or blue sky
laws  of  states  or  other  political  subdivisions  of the  United  States  in
connection with the transactions contemplated by the Distribution Documents.

     3.2 Delta  Woodside Board Action.  The Delta  Woodside Board shall,  in its
         -----------------------------
discretion,  establish (or delegate  authority to establish) the Record Date and
the  Distribution  Date and any  appropriate  procedures in connection  with the
Distribution.

     3.3 The  Distribution.  Subject  to the terms and  conditions  set forth or
         ------------------
described  in this  Distribution  Agreement,  (i) on or before the  Distribution
Date,  Delta Woodside shall deliver or cause to be delivered to the Distribution
Agent for the benefit of the Delta Woodside Stockholders of record on the Record
Date, a stock certificate or certificates,  endorsed by Delta Woodside in blank,
representing all of the then outstanding  shares of Duck Head Common Stock, (ii)
on or before the Distribution  Date, Delta Woodside shall deliver or cause to be
delivered  to the  Distribution  Agent for the  benefit  of the  Delta  Woodside
Stockholders of record on the Record Date, a stock  certificate or certificates,
endorsed by Delta Woodside in blank,  representing  all of the then  outstanding
shares of Delta Apparel Common Stock,  (iii) the Distribution shall be effective
as of the Effective  Time,  (iv) Delta Woodside and Duck Head shall instruct the
Distribution  Agent to distribute to, or make  book-entry  credits for, on or as
soon as practicable after the Distribution Date, each Delta Woodside Stockholder
of record as of the Record Date one Duck Head Share for every ten Delta Woodside
Shares so held  (subject  to  Section  3.5),  and (v) Delta  Woodside  and Delta
Apparel  shall  instruct  the  Distribution  Agent  to  distribute  to,  or make
book-entry  credits  for, on or as soon as  practicable  after the  Distribution
Date, each Delta Woodside  Stockholder of record as of the Record Date one Delta
Apparel  Share for every ten Delta  Woodside  Shares so held (subject to Section
3.5). Duck Head agrees to (x) provide all certificates for Duck Head Shares that
Delta  Woodside  shall require  (after giving effect to Sections 3.4 and 3.5) in
order to effect the Distribution  and (y) take all necessary  actions to adopt a
stock  transfer  and  registration  system  for Duck  Head  effective  as of the
Distribution  Date.  Delta Apparel  agrees to (x) provide all  certificates  for
Delta Apparel  Shares that Delta  Woodside shall require (after giving effect to
Sections  3.4 and 3.5) in  order to  effect  the  Distribution  and (y) take all
necessary  actions to adopt a stock transfer and  registration  system for Delta
Apparel effective as of the Distribution Date.

     3.4 Stock Dividends.
         ----------------

     (a) Duck Head. On or before the Distribution Date, Duck Head shall issue to
         ----------
Delta Woodside as a stock dividend the number of additional  shares of Duck Head
Common Stock that,  together  with the shares of Duck Head Common Stock  already
held by Delta Woodside, will provide Delta Woodside with the number of shares of
Duck Head Common Stock that is required to effect the Distribution, as certified
by the Distribution Agent.

                                       15
<PAGE>

     (b) Delta Apparel.  On or before the Distribution Date, Delta Apparel shall
         --------------
issue to Delta Woodside as a stock  dividend the number of additional  shares of
Delta  Apparel  Common  Stock that,  together  with the shares of Delta  Apparel
Common Stock already held by Delta  Woodside,  will provide Delta  Woodside with
the number of shares of Delta  Apparel  Common  Stock that is required to effect
the Distribution, as certified by the Distribution Agent.

     3.5 Fractional  Shares.  No certificate  or scrip  representing  fractional
         -------------------
shares of Duck Head Common Stock or Delta Apparel Common Stock will be issued in
the  Distribution.  In lieu of any such fractional  share,  each holder of Delta
Woodside  Shares who otherwise  would be entitled to a fractional  share of Duck
Head Common  Stock or Delta  Apparel  Common  Stock shall be entitled to receive
promptly  from the  Distribution  Agent a cash  payment,  without any  interest,
representing such holder's  proportionate  interest in the net proceeds from the
sale or sales by the  Distribution  Agent on behalf of all such  holders  of the
aggregate  fractional  shares of Duck Head Common Stock and Delta Apparel Common
Stock,  as  applicable,  pursuant  to this  Section  3.5 and  the  terms  of the
Distribution Agent Agreement,  after making appropriate deductions of the amount
required,  if any, to be withheld for United States federal income tax purposes.
The  Distribution  Agent shall  determine,  in its sole  discretion,  when, how,
through which  broker-dealer  and at what price such sale(s) shall be made.  All
cash in lieu of fractional  Duck Head Shares or fractional  Delta Apparel Shares
to be paid  pursuant to this Section 3.5, if unclaimed at the first  anniversary
of the Effective Time, shall be released and paid by the  Distribution  Agent to
Duck Head (in the case of the sale of  fractional  Duck Head  Shares)  and Delta
Apparel (in the case of the sale of  fractional  Delta  Apparel  Shares),  after
which time persons entitled thereto may look,  subject to applicable escheat and
other similar laws,  only to the Duck Head or Delta Apparel,  respectively,  for
payment thereof.  Delta Woodside,  Duck Head and Delta Apparel will instruct the
Distribution Agent to do the following,  as soon as practicable  (subject to the
provisions  set forth  above) after the  Effective  Time:  (a) to determine  the
number of whole shares and fractional shares of Duck Head Common Stock and Delta
Apparel Common Stock  allocable to each Delta Woodside  Stockholder of record as
of the Record Date who, as a result of the Distribution,  would own a fractional
share of Duck Head Common Stock or Delta Apparel  Common Stock,  as  applicable,
(b) to  aggregate  all  fractional  shares  of Duck  Head  Common  Stock and all
fractional  shares of Delta Apparel Common Stock held by those holders,  and (c)
to sell the whole  shares  attributable  to the  aggregate  of those  fractional
shares,  in one or more  open  market  transactions,  in each  case at the  then
prevailing market prices, and to cause to be distributed to each such holder, in
lieu of any fractional share,  without interest,  that holder's ratable share of
the proceeds of that sale,  after making  appropriate  deductions  of the amount
required, if any, to be withheld for United States federal income tax purposes.


                                    ARTICLE 4

                REPRESENTATIONS AND WARRANTIES OF DELTA WOODSIDE

     Delta Woodside represents and warrants to Duck Head and Delta Apparel that,
except as  disclosed in the Delta  Woodside  Disclosure  Schedule  that has been
delivered to Duck Head and

                                       16
<PAGE>

Delta Apparel prior to the execution of this Distribution  Agreement (the "Delta
Woodside   Disclosure   Schedule")  or  as  contemplated  by  this  Distribution
Agreement,  as of immediately  prior to the Effective Time the following will be
true and accurate:

     4.1  Organization  . Delta  Woodside is a  corporation  duly  organized and
          ------------
validly existing under the laws of the State of South Carolina.

     4.2  Capitalization.  (a) The  authorized  capital stock of Delta  Woodside
          ---------------
consists of  50,000,000  shares of Delta  Woodside  Common Stock and  10,000,000
shares of Preferred Stock,  $250,000,000 maximum par value per share (the "Delta
Woodside  Preferred Stock").  As of the date hereof,  23,307,645 shares of Delta
Woodside Common Stock and no shares of Delta Woodside Preferred Stock are issued
and  outstanding,  and all such issued and outstanding  shares of Delta Woodside
Common Stock were validly issued and are fully paid and nonassessable. As of the
date hereof,  except for stock options to acquire an aggregate of 363,818 shares
of  Delta  Woodside  Common  Stock  (collectively,  the  "Delta  Woodside  Stock
Options"), and except as contemplated by this Distribution Agreement,  there are
no options, warrants, calls or other rights, agreements or commitments currently
outstanding  obligating  Delta Woodside to issue,  deliver or sell shares of its
capital stock, or obligating  Delta Woodside to grant,  extend or enter into any
such option, warrant, call or other such right, agreement or commitment.

     (b) All the  outstanding  shares of capital stock of each of Alchem,  Delta
Consolidated,  Delta  Merchandising and DHAC are validly issued,  fully paid and
nonassessable and are owned by Delta Woodside or by a wholly-owned Subsidiary of
Delta  Woodside,  free and clear of any Liens  (other  than Liens on the capital
stock of  certain  Subsidiaries  of Delta  Woodside  granted in favor of General
Electric Capital Corporation ("GECC") in connection with the Credit Agreement to
which GECC,  Delta  Woodside  and various  Subsidiaries  of Delta  Woodside  are
parties  (the  "Delta  Woodside  Credit  Agreement")  or granted in favor of BNY
Financial  Corporation  ("BNY"),  as Collateral  Agent,  in connection  with the
Credit  Agreement  to which  Delta  Mills,  BNY and Bank of  America,  N.A.,  as
Administrative Agent, are parties (the "Delta Mills Credit Agreement")).  All of
the  outstanding  shares of capital stock of each of Duck Head and Delta Apparel
are  owned by Delta  Woodside,  free and clear of any Liens  (other  than  Liens
granted in favor of GECC in connection with the Delta Woodside Credit Agreement,
which will be  released  prior to the  Effective  Time).  There are no  existing
options,  warrants,  calls or other  rights,  agreements or  commitments  of any
character  relating to the sale,  issuance or voting of any shares of the issued
or  unissued  capital  stock  of  any  of  Alchem,  Delta  Consolidated,   Delta
Merchandising  or DHAC that have been  issued,  granted or entered into by Delta
Woodside or any of its Subsidiaries.

     4.3 Authority Relative to this Distribution  Agreement.  Delta Woodside has
         ---------------------------------------------------
the  necessary  corporate  power and  authority  to  execute  and  deliver  this
Distribution  Agreement and to consummate the transactions  contemplated hereby.
The execution and delivery of this  Distribution  Agreement and the consummation
of the  transactions  contemplated  hereby by Delta  Woodside have been duly and
validly  authorized and approved by Delta  Woodside's  Board of Directors and no
other  corporate  proceedings  on the part of Delta  Woodside  are  necessary to
authorize or approve this

                                       17
<PAGE>

Distribution  Agreement or to consummate the transactions  contemplated  hereby.
This  Distribution  Agreement  has been duly  executed  and  delivered  by Delta
Woodside,  and, assuming the due  authorization,  execution and delivery by Duck
Head and Delta Apparel,  constitutes  the valid and binding  obligation of Delta
Woodside  enforceable against Delta Woodside in accordance with its terms except
as such  enforceability  may be  limited  by  general  principles  of  equity or
principles applicable to creditors' rights generally.

     4.4 No Conflicts,  Required Filings and Consents. (a) None of the execution
         ---------------------------------------------
and delivery of this Distribution  Agreement by Delta Woodside, the consummation
by Delta Woodside of the transactions contemplated hereby or compliance by Delta
Woodside with any of the provisions hereof will (i) conflict with or violate the
Articles  of  Incorporation  or  By-laws  of Delta  Woodside  or the  comparable
organizational   documents  of  any  of  Alchem,   Delta   Consolidated,   Delta
Merchandising  or DHAC,  (ii)  subject  to  receipt  or filing  of the  required
Consents (as defined  herein)  referred to in Section  4.4(b),  conflict with or
violate any statute,  ordinance,  rule,  regulation,  order,  judgment or decree
applicable to Delta Woodside or any of Delta Woodside's Subsidiaries (other than
a member of the Duck Head Group or a member of the Delta Apparel  Group),  or by
which any of them or any of their  respective  properties or assets may be bound
or  affected,  or (iii)  subject to receipt or filing of the  required  Consents
referred to in Section 4.4(b),  result in a violation or breach of or constitute
a default (or an event that with notice or lapse of time or both would  become a
default)  under,  or  give to  others  any  rights  of  termination,  amendment,
acceleration or cancellation of, or result in the creation of any lien,  charge,
security  interest,  pledge,  or  encumbrance  of any kind or nature (any of the
foregoing  being a "Lien") on any of the property or assets of Delta Woodside or
any of Delta Woodside's Subsidiaries (other than a member of the Duck Head Group
or a member of the Delta  Apparel  Group) (any of the  foregoing  referred to in
clause (ii) or this clause  (iii) being a  "Violation")  pursuant  to, any note,
bond,  mortgage,   indenture,   Contract,  agreement,  lease,  license,  permit,
franchise or other  instrument or  obligation to which Delta  Woodside or any of
Delta Woodside's  Subsidiaries  (other than a member of the Duck Head Group or a
member of the Delta Apparel  Group) is a party or by which Delta Woodside or any
of Delta Woodside's  Subsidiaries (other than a member of the Duck Head Group or
a member of the Delta Apparel Group) or any of their  respective  properties may
be bound or affected,  except in the case of the foregoing  clause (ii) or (iii)
for any such  Violations that would not have a Delta Woodside  Material  Adverse
Effect.

     (b) None of the  execution and delivery of this  Distribution  Agreement by
Delta  Woodside,   the  consummation  by  Delta  Woodside  of  the  transactions
contemplated  hereby or compliance by Delta  Woodside with any of the provisions
hereof will require any consent, waiver, license, approval, authorization, order
or permit of, or  registration  or filing  with or  notification  to (any of the
foregoing being a "Consent"), any Governmental Entity, except for (i) compliance
with any applicable  requirements of the Securities Act of 1933, as amended (the
"Securities  Act"),  (ii)  compliance  with any applicable  requirements  of the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), (iii) certain
state takeover,  securities,  "blue sky" and environmental  statutes,  (iv) such
filings as may be required in  connection  with the taxes  described  in Section
15.12 (b),  and (v)  Consents  the  failure of which to obtain or make would not
have a Delta Woodside Material Adverse Effect.

                                       18
<PAGE>

     4.5 Reports and Financial Statements. (a) Delta Woodside has filed with the
         ---------------------------------
SEC all forms, reports, schedules,  registration statements and definitive proxy
statements  (the "Delta  Woodside SEC Reports")  required to be filed by it with
the SEC since July 3, 1999,  including  without  limitation those required to be
filed in connection with the  Distribution.  As of their  respective  dates, the
Delta Woodside SEC Reports complied as to form in all material respects with the
requirements  of the Exchange Act or the Securities Act, as the case may be, and
the  rules  and  regulations  of the SEC  thereunder  applicable  to such  Delta
Woodside SEC  Reports.  As of their  respective  dates,  the Delta  Woodside SEC
Reports did not contain any untrue statement of a material fact or omit to state
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein,  in light of the circumstances  under which they were made,
not misleading.

     (b) The  consolidated  balance  sheets as of July 3, 1999 and June 27, 1998
and the related  consolidated  statements of earnings,  stockholders' equity and
cash  flows  for  each of the  three  years in the  period  ended  July 3,  1999
(including the related notes and schedules  thereto) of Delta Woodside contained
in the Form 10-K of Delta  Woodside  for the year  ended  July 3,  1999  present
fairly, in all material  respects,  the consolidated  financial position and the
consolidated  results of  operations  and cash flows of Delta  Woodside  and its
consolidated  subsidiaries as of the dates or for the periods  presented therein
in  conformity  with United  States  generally  accepted  accounting  principles
("GAAP")  applied on a consistent  basis during the periods  involved  except as
otherwise noted therein, including in the related notes.

     (c) The consolidated balance sheets and the related consolidated statements
of earnings and cash flows (including,  in each case, the related notes thereto)
of Delta Woodside contained in the Form 10-Q of Delta Woodside for the quarterly
period ended January 1, 2000 (the "Delta Woodside Interim Financial Statements")
have been prepared in accordance  with the  requirements  for interim  financial
statements contained in Regulation S-X, which do not require all the information
and footnotes necessary for a fair presentation of financial  position,  results
of operations and cash flows in conformity with GAAP. The Delta Woodside Interim
Financial  Statements  reflect all  adjustments  necessary to present  fairly in
accordance  with GAAP  (except as  indicated),  in all  material  respects,  the
consolidated  financial position,  results of operations and cash flows of Delta
Woodside for all periods presented therein.

     4.6  Information.  None of the  information  supplied  or to be supplied by
          ------------
Delta  Woodside  or  its  Representatives  for  inclusion  or  incorporation  by
reference  in  the  Duck  Head  Information   Statement  or  the  Delta  Apparel
Information  Statement  will or did,  at the time of their  distribution  to the
Delta  Woodside  Stockholders  as  of  the  Record  Date  or  the  time  of  the
effectiveness  of the Duck Head Form 10 or the  Delta  Apparel  Form 10 with the
SEC,  contain  any  untrue  statement  of a  material  fact or omit to state any
material  fact  required to be stated  therein or necessary in order to make the
statements therein, in light of the circumstances under which they are made, not
misleading.

     4.7 Litigation.  Except as disclosed in the Delta Woodside SEC Reports,  as
         -----------
of the date hereof,  there is no suit,  action or proceeding  pending or, to the
knowledge of Delta Woodside, threatened

                                       19
<PAGE>

against or affecting Delta Woodside or any of its Subsidiaries, nor is there any
judgment,  decree,  injunction or order of any Governmental Entity or arbitrator
outstanding  against  Delta  Woodside  or  any  of  its  Subsidiaries,  that  is
reasonably  expected  to have a Delta  Woodside  Material  Adverse  Effect or to
prevent or materially delay the consummation of the transactions contemplated in
this Distribution Agreement.

     4.8 Absence of Certain Changes or Events.  Except as disclosed in the Delta
         -------------------------------------
Woodside SEC Reports or as contemplated by this  Distribution  Agreement,  since
January 1, 2000,  Delta Woodside has conducted its business only in the ordinary
course  and there  has not been any  change  that  would  have a Delta  Woodside
Material Adverse Effect,  other than changes relating to or arising from general
economic conditions.

     4.9 Employee  Benefit Plans.  Except as disclosed in the Delta Woodside SEC
         ------------------------
Reports or the Delta  Woodside  Disclosure  Schedule,  there are no (a) employee
benefit or compensation plans,  agreements or arrangements,  including "employee
benefit  plans," as defined in Section  3(3) of the Employee  Retirement  Income
Security Act of 1974, as amended ("ERISA"),  and including,  but not limited to,
plans, agreements or arrangements relating to former employees,  including,  but
not limited to,  retiree  medical plans or life  insurance,  maintained by Delta
Woodside or any of its Subsidiaries  (other than a member of the Duck Head Group
or a member of the Delta Apparel Group) or (b) collective  bargaining agreements
to which Delta Woodside or any of its  Subsidiaries  (other than a member of the
Duck  Head  Group  or  a  member  of  the  Delta  Apparel   Group)  is  a  party
(collectively, the "Delta Woodside Benefit Plans"), other than plans, agreements
or arrangements  that, in the aggregate,  are not material to Delta Woodside and
its  Subsidiaries  (other than  members of the Duck Head Group or members of the
Delta Apparel Group) as a whole. Delta Woodside and its Subsidiaries (other than
members  of the Duck Head  Group or members  of the Delta  Apparel  Group)  have
complied with the terms of all Delta  Woodside  Benefit  Plans,  except for such
noncompliance  that would not have a Delta Woodside Material Adverse Effect, and
no default  exists with respect to the  obligations  of Delta Woodside or any of
its  Subsidiaries  (other than  members of the Duck Head Group or members of the
Delta Apparel Group) under such Delta  Woodside  Benefit Plans that would have a
Delta Woodside  Material Adverse Effect.  Since July 3, 1999, there have been no
disputes,  grievances subject to any grievance procedure,  unfair labor practice
proceedings,  arbitration or litigation (or, to the knowledge of Delta Woodside,
threatened  proceedings or grievances)  under such Delta Woodside Benefit Plans,
that have not been finally  resolved,  settled or otherwise  disposed of, nor is
there any default,  or any condition that, with notice or lapse of time or both,
would constitute such a default,  under any such Delta Woodside Benefit Plan, by
Delta Woodside or its Subsidiaries (excluding members of the Duck Head Group and
members of the Delta Apparel Group) or, to the best knowledge of Delta Woodside,
any  other  party  thereto,  other  than  disputes,   grievances,   arbitration,
litigation,  proceedings,  threatened  proceedings  or  grievances,  defaults or
conditions that would not have a Delta Woodside  Material Adverse Effect.  Since
July 3,  1999,  there  have  been no  strikes,  lockouts  or work  stoppages  or
slowdowns,  or to the best  knowledge of Delta  Woodside,  labor  jurisdictional
disputes or labor  organizing  activity  occurring or threatened with respect to
the business or  operations  of Delta  Woodside or its  Subsidiaries  (excluding
members of the Duck Head Group and members of the Delta Apparel Group) that have
had or would have a Delta Woodside Material Adverse Effect.


                                       20
<PAGE>

     4.10 ERISA.  All Delta  Woodside  Benefit Plans are in compliance  with the
          ------
applicable  provisions of ERISA,  the Internal  Revenue Code of 1986, as amended
(the "Code"), all other applicable laws and all applicable collective bargaining
agreements,  in each case, to the extent applicable,  except where such failures
to administer or comply would not have a Delta Woodside Material Adverse Effect.
Each  of the  Delta  Woodside  Benefit  Plans  that  is  intended  to  meet  the
requirements  of Section 401(a) of the Code has been  determined by the Internal
Revenue Service ("IRS") to be "qualified," within the meaning of such Section of
the Code and Delta Woodside does not know of any  circumstance  likely to result
in revocation of such  determination.  No Delta Woodside Benefit Plan is subject
to Title IV of ERISA or Section 412 of the Code.  Neither Delta Woodside nor any
of its Subsidiaries  (excluding members of the Duck Head Group and member of the
Delta Apparel Group) (i) has made a complete or partial  withdrawal,  within the
meaning of Section 4201 of ERISA, from any multiemployer  plan or (ii) currently
is a sponsor of or contributes to a multiemployer  plan.  Neither Delta Woodside
nor any of its  Subsidiaries  (excluding  members  of the Duck  Head  Group  and
members of the Delta Apparel Group) has maintained a plan subject to Title IV of
ERISA at any time within the last five years.  Except as  disclosed in the Delta
Woodside SEC Reports or in the Delta Woodside Disclosure  Schedule,  neither the
execution and delivery of this  Distribution  Agreement nor the  consummation of
the transactions  contemplated  hereby will (i) materially increase any benefits
otherwise  payable under any Delta  Woodside  Benefit Plan or (ii) result in the
acceleration  of the time of  payment or  vesting  of any such  benefits  to any
material extent.

     4.11 Taxes.  Delta Woodside and its Subsidiaries  (excluding members of the
          ------
Duck Head Group and  members  of the Delta  Apparel  Group)  have duly filed all
foreign, federal, state and local income,  franchise,  excise, real and personal
property and other tax returns and reports (including, but not limited to, those
filed on a consolidated,  combined or unitary basis) required to have been filed
by Delta Woodside and its Subsidiaries (excluding members of the Duck Head Group
and members of the Delta Apparel Group) prior to the Distribution  Date,  except
for such  returns or reports  the  failure to file which  would not have a Delta
Woodside  Material Adverse Effect.  All of the foregoing returns and reports are
true  and  correct  in  all  material  respects,  and  Delta  Woodside  and  its
Subsidiaries  (excluding members of the Duck Head Group and members of the Delta
Apparel  Group) have paid, or prior to the  Effective  Time will pay, all taxes,
interest and penalties  shown on such returns or reports as being due or (except
to the extent the same are  contested  in good  faith)  claimed to be due to any
federal,  state,  local  or  other  taxing  authority.  Delta  Woodside  and its
Subsidiaries  (other than any member of the Duck Head Group or the Delta Apparel
Group)  have paid and will pay all  installments  of  estimated  taxes due on or
before the Effective Time, except for any failure to do so that would not have a
Delta Woodside  Material  Adverse  Effect.  All taxes and state  assessments and
levies that Delta Woodside and its Subsidiaries  (excluding  members of the Duck
Head  Group and  members of the Delta  Apparel  Group)  are  required  by law to
withhold or collect have been  withheld or  collected  and have been paid to the
proper governmental  authorities or are held by Delta Woodside for such payment,
except for any  failure to do so that would not have a Delta  Woodside  Material
Adverse Effect. Except as disclosed in the Delta Woodside Disclosure

                                       21
<PAGE>

Schedule,  as of the date hereof,  all deficiencies  proposed as a result of any
audits have been paid or settled.

     4.12 Compliance with Applicable  Laws.  Delta Woodside and its Subsidiaries
          ---------------------------------
(excluding  members  of the Duck Head  Group and  members  of the Delta  Apparel
Group) hold all permits, licenses,  variances,  exemptions, orders and approvals
of all Governmental  Entities  necessary for them to own, lease or operate their
properties  and assets  and to carry on their  businesses  substantially  as now
conducted (the "Delta  Woodside  Permits"),  except for such permits,  licenses,
variances,  exemptions,  orders and approvals the failure of which to hold would
not have a Delta  Woodside  Material  Adverse  Effect.  Delta  Woodside  and its
Subsidiaries  (excluding members of the Duck Head Group and members of the Delta
Apparel Group) are in compliance with all applicable laws and the terms of Delta
Woodside  Permits,  except for such  failures so to comply that would not have a
Delta Woodside Material Adverse Effect.

     4.13 No Voting  Requirement.  No vote of the holders of any class or series
          -----------------------
of Delta  Woodside's  capital  stock is necessary  to approve this  Distribution
Agreement and the transactions contemplated by this Distribution Agreement.

     4.14  Brokers.  No broker or finder is entitled to any broker's or finder's
           --------
fee in  connection  with  the  transactions  contemplated  by this  Distribution
Agreement based upon arrangements made by or on behalf of Delta Woodside.

     4.15  Undisclosed  Liabilities.  Except as  disclosed  in Delta  Woodside's
           -------------------------
Quarterly  Report on Form 10-Q for the fiscal  quarter ended January 1, 2000 (or
in any  subsequently  filed Delta Woodside SEC Reports),  neither Delta Woodside
nor any of its  Subsidiaries  (excluding  members  of the Duck  Head  Group  and
members of the Delta Apparel Group) has any  liabilities  or any  obligations of
any nature  whether  or not  accrued,  contingent  or  otherwise,  that would be
required  by GAAP to be  reflected  on a  consolidated  balance  sheet  of Delta
Woodside and its Subsidiaries  (including the notes thereto)  (excluding members
of the Duck Head  Group and  members  of the Delta  Apparel  Group),  except for
liabilities  or  obligations  incurred in the ordinary  course of business since
January 1, 2000 that would not have a Delta Woodside  Material Adverse Effect or
contemplated to be incurred by this Distribution Agreement.

     4.16 Environmental  Matters.  Except as disclosed in the Delta Woodside SEC
          -----------------------
Reports or as would not reasonably be expected to have a Delta Woodside Material
Adverse  Effect:  (i) to the best  knowledge of Delta  Woodside no real property
currently  or  formerly  owned or  operated  by Delta  Woodside  or any  current
Subsidiary  (excluding  members of the Duck Head Group and  members of the Delta
Apparel Group) is contaminated with any Hazardous  Substances (as defined below)
to an extent or in a manner or condition  now  requiring  remediation  under any
Environmental  Law (as  defined  below);  (ii)  no  judicial  or  administrative
proceeding  is pending or to the best  knowledge  of Delta  Woodside  threatened
against Delta Woodside or any of its Subsidiaries (excluding members of the Duck
Head Group and members of the Delta Apparel Group) relating to liability for any
off-site   disposal  or   contamination;   and  (iii)  Delta  Woodside  and  its
Subsidiaries (excluding members

                                       22
<PAGE>

of the Duck Head Group and members of the Delta Apparel Group) have not received
any claims or notices alleging  liability under any Environmental Law, and Delta
Woodside has no knowledge of any circumstances that could result in such claims.
"Environmental  Law"  means  any  applicable   federal,   state  or  local  law,
regulation, order, decree or judicial opinion or other agency requirement having
the force and effect of law and relating to noise, odor,  Hazardous Substance or
the  protection of the  environment.  "Hazardous  Substance"  means any toxic or
hazardous substance that is regulated by or under authority of any Environmental
Law, including any petroleum products, asbestos or polychlorinated biphenyls.


                                    ARTICLE 5

                   REPRESENTATIONS AND WARRANTIES OF DUCK HEAD

     Duck Head represents and warrants to Delta Woodside and Delta Apparel that,
except as disclosed in the Duck Head Disclosure Schedule that has been delivered
to Delta Woodside and Delta Apparel prior to the execution of this  Distribution
Agreement  (the "Duck Head  Disclosure  Schedule")  or as  contemplated  by this
Distribution  Agreement,  as of  immediately  prior  to the  Effective  Time the
following will be true and accurate:

     5.1  Organization  and  Qualification.  Duck  Head  is a  corporation  duly
          ---------------------------------
organized,  validly existing and in good standing under the laws of the State of
Georgia.  Each of Duck  Head  and  each of its  Subsidiaries  has the  requisite
corporate  power  and  authority  to carry on its  business  as it is now  being
conducted  and is duly  qualified  or  licensed to do  business,  and is in good
standing,  in each  jurisdiction  where the character of its properties owned or
held  under  lease or the  nature of its  activities  makes  such  qualification
necessary, except where the failure to be so qualified will not have a Duck Head
Material Adverse Effect.

     5.2 Capitalization.  (a) The authorized capital stock of Duck Head consists
         ---------------
of 9,000,000  shares of Duck Head Common Stock and 2,000,000 shares of Preferred
Stock,  $0.01 par value per share (the "Duck Head Preferred  Stock").  As of the
date  hereof,  100 shares of Duck Head  Common  Stock and no shares of Duck Head
Preferred Stock were issued and outstanding, and all such issued and outstanding
shares of Duck Head  Common  Stock  were  validly  issued and are fully paid and
nonassessable.  As of the date  hereof,  except  for a right  held by  Robert D.
Rockey,  Jr.  to  acquire  1,000,000  shares of Duck  Head  Common  Stock and an
agreement to grant to Mr.  Rockey  incentive  stock awards and stock  options to
acquire  shares of Duck Head Common Stock,  and except as  contemplated  by this
Distribution Agreement,  there were no options, warrants, calls or other rights,
agreements or commitments currently  outstanding  obligating Duck Head to issue,
deliver or sell shares of its capital stock,  or obligating  Duck Head to grant,
extend  or enter  into any  such  option,  warrant,  call or other  such  right,
agreement or commitment.

     (b) All the outstanding  shares of capital stock of each Subsidiary of Duck
Head are validly issued, fully paid and nonassessable and are owned by Duck Head
or by a wholly-owned Subsidiary

                                       23
<PAGE>

of Duck  Head,  free and clear of any Liens  (except  Liens  granted  to GECC in
connection with the Delta Woodside Credit Facility, which will be released prior
to the Effective Time). There are no existing options,  warrants, calls or other
rights,  agreements  or  commitments  of any  character  relating  to the  sale,
issuance or voting of any shares of the issued or unissued  capital stock of any
of the Subsidiaries of Duck Head that have been issued,  granted or entered into
by Duck Head or any of its Subsidiaries.

     5.3 Authority  Relative to This Distribution  Agreement.  Duck Head has the
         ----------------------------------------------------
necessary corporate power and authority to execute and deliver this Distribution
Agreement and to consummate the transactions  contemplated hereby. The execution
and  delivery  of  this  Distribution  Agreement  and  the  consummation  of the
transactions  contemplated  hereby  by Duck  Head  have  been  duly and  validly
authorized and approved by Duck Head's Board of Directors and no other corporate
proceedings  on the part of Duck Head are necessary to authorize or approve this
Distribution  Agreement or to consummate the transactions  contemplated  hereby.
This  Distribution  Agreement has been duly executed and delivered by Duck Head,
and,  assuming the due  authorization,  execution and delivery by Delta Woodside
and Delta  Apparel,  constitutes  the valid and binding  obligation of Duck Head
enforceable  against  Duck  Head in  accordance  with its  terms  except as such
enforceability  may be  limited by general  principles  of equity or  principles
applicable to creditors' rights generally.

     5.4 No Conflicts,  Required Filings and Consents. (a) None of the execution
         ---------------------------------------------
and delivery of this  Distribution  Agreement by Duck Head, the  consummation by
Duck Head of the  transactions  contemplated  hereby or  compliance by Duck Head
with any of the provisions hereof will (i) conflict with or violate the Articles
of  Incorporation  or  By-laws  of Duck  Head or the  comparable  organizational
documents of any of Duck Head's Subsidiaries,  (ii) subject to receipt or filing
of the required Consents referred to in Section 5.4(b), result in a Violation of
any statute,  ordinance, rule, regulation,  order, judgment or decree applicable
to Duck Head or any of Duck Head's Subsidiaries,  or by which any of them or any
of their  respective  properties  or assets may be bound or  affected,  or (iii)
subject to receipt or filing of the  required  Consents  referred  to in Section
5.4(b), result in a Violation pursuant to, any note, bond, mortgage,  indenture,
Contract,  agreement,  lease, license,  permit, franchise or other instrument or
obligation to which Duck Head or any of Duck Head's  Subsidiaries  is a party or
by which Duck Head or any of Duck Head's Subsidiaries or any of their respective
properties may be bound or affected,  except in the case of the foregoing clause
(ii) or (iii) for any such  Violations  that would not have a Duck Head Material
Adverse Effect.

     (b) None of the  execution and delivery of this  Distribution  Agreement by
Duck Head, the consummation by Duck Head of the transactions contemplated hereby
or  compliance by Duck Head with any of the  provisions  hereof will require any
Consent  of  any  Governmental  Entity,  except  for  (i)  compliance  with  any
applicable requirements of the Securities Act and the Exchange Act, (ii) certain
state takeover,  securities,  "blue sky" and environmental statutes,  (iii) such
filings as may be required in  connection  with the taxes  described  in Section
15.12(b),  and (iv)  Consents  the  failure of which to obtain or make would not
have a Duck Head Material Adverse Effect.

     5.5 Reports and Financial Statements.  (a) Duck Head has filed with the SEC
         ---------------------------------
the Duck Head

                                       24
<PAGE>

Form 10,  and the Duck  Head  Form 10 will be the  only  registration  statement
required to be filed by it with the SEC in connection with the Distribution.  As
of its effective date, the Duck Head Form 10 complied as to form in all material
respects with the  requirements of the Exchange Act and the applicable rules and
regulations  of the SEC.  As of its  effective  date and as of the date that the
Duck  Head   Information   Statement  is   distributed  to  the  Delta  Woodside
Stockholders  as of the Record  Date,  the Duck Head Form 10 did not contain any
untrue statement of a material fact or omit to state a material fact required to
be stated therein or necessary to make the statements  therein,  in light of the
circumstances under which they were made, not misleading.

     (b) The  combined  balance  sheets as of July 3, 1999 and June 27, 1998 and
the related combined statements of earnings, stockholders' equity and cash flows
for each of the three  years in the  period  ended July 3, 1999  (including  the
related notes and schedules thereto) of Duck Head that are contained in the Duck
Head  Information  Statement  present  fairly,  in all  material  respects,  the
combined  financial  position and the combined  results of  operations  and cash
flows of Duck Head and its consolidated  Subsidiaries as of the dates or for the
periods  presented therein in conformity with GAAP applied on a consistent basis
during the periods involved except as otherwise noted therein,  including in the
related notes.

     (c) The combined balance sheets and the related  statements of earnings and
cash flows  (including,  in each case,  the related notes  thereto) of Duck Head
that are  contained in the Duck Head  Information  Statement  for the six months
ended January 1, 2000 (the "Duck Head Interim  Financial  Statements") have been
prepared in accordance with the  requirements for interim  financial  statements
contained  in  Regulation  S-X,  which do not  require all the  information  and
footnotes  necessary for a fair presentation of financial  position,  results of
operations  and cash  flows in  conformity  with  GAAP.  The Duck  Head  Interim
Financial  Statements  reflect all  adjustments  necessary to present  fairly in
accordance  with GAAP  (except as  indicated),  in all  material  respects,  the
combined financial  position,  results of operations and cash flows of Duck Head
for all periods presented therein.

     (d) The  combined  pro forma  balance  sheet as of  January 1, 2000 and the
related  combined pro forma  statements of operations for the year ended July 3,
1999 and the six months ended January 1, 2000  (including  the related notes and
schedules thereto) of Duck Head contained in the Duck Head Information Statement
have been prepared in accordance with the  requirements  for pro forma financial
statements contained in Regulation S-X, which do not require all the information
and footnotes necessary for a fair presentation of financial position or results
of operations in conformity with GAAP, and reflect all adjustments  necessary to
present fairly in accordance  with GAAP (except as  indicated),  in all material
respects, the combined pro forma financial position and results of operations of
Duck Head as of the dates and for the periods presented therein.

     5.6 Information. None of the information supplied or to be supplied by Duck
         ------------
Head or its  Representatives  for inclusion or incorporation by reference in the
Duck Head Form 10 or the Duck Head  Information  Statement  will or did,  at the
time of its distribution to the Delta Woodside

                                       25
<PAGE>

Stockholders as of the Record Date or the time of the  effectiveness of the Duck
Head Form 10 with the SEC,  contain any untrue  statement of a material  fact or
omit to state any material  fact  required to be stated  therein or necessary in
order to make the statements  therein, in light of the circumstances under which
they  are  made,  not  misleading.  The  Duck  Head  Form 10 and the  Duck  Head
Information  Statement  comply  as to form in all  material  respects  with  the
applicable  provisions of the  Securities Act and the Exchange Act and the rules
and regulations  thereunder,  except that no representation is made by Duck Head
with respect to statements made or  incorporated  by reference  therein based on
information  supplied  by Delta  Woodside  or Delta  Apparel  for  inclusion  or
incorporation by reference therein.

     5.7 Litigation.  Except as disclosed in the Duck Head Disclosure Statement,
         -----------
as of the date hereof, there is no suit, action or proceeding pending or, to the
knowledge of Duck Head,  threatened against or affecting Duck Head or any of its
Subsidiaries,  nor is there any  judgment,  decree,  injunction  or order of any
Governmental  Entity or arbitrator  outstanding  against Duck Head or any of its
Subsidiaries,  that is reasonably  expected to have a Duck Head Material Adverse
Effect or to prevent or materially  delay the  consummation of the  transactions
contemplated in this Distribution Agreement.

     5.8 Absence of Certain  Changes or Events.  Except as disclosed in the Duck
         --------------------------------------
Head Information  Statement or as contemplated by this  Distribution  Agreement,
since January 1, 2000, Duck Head has conducted its business only in the ordinary
course,  and there has not been any change that would have a Duck Head  Material
Adverse Effect,  other than changes relating to or arising from general economic
conditions.

     5.9  Employee  Benefit  Plans.   Except  as  disclosed  in  the  Duck  Head
          -------------------------
Information  Statement or the Duck Head  Disclosure  Schedule,  there are no (a)
employee benefit or compensation  plans,  agreements or arrangements,  including
"employee  benefit  plans," as defined in Section 3(3) of ERISA,  and including,
but not  limited  to,  plans,  agreements  or  arrangements  relating  to former
employees,  including,  but  not  limited  to,  retiree  medical  plans  or life
insurance,  maintained by Duck Head or any of its Subsidiaries or (b) collective
bargaining  agreements to which Duck Head or any of its  Subsidiaries is a party
(collectively,  the "Duck Head Benefit Plans"), other than plans,  agreements or
arrangements  that,  in the  aggregate,  are not  material  to Duck Head and its
Subsidiaries as a whole.  Duck Head and its Subsidiaries  have complied with the
terms of all Duck Head Benefit Plans,  except for such  noncompliance that would
not have a Duck Head Material Adverse Effect, and no default exists with respect
to the obligations of Duck Head or any of its Subsidiaries  under such Duck Head
Benefit Plans that would have a Duck Head Material Adverse Effect. Since July 3,
1999,  there  have  been  no  disputes,  grievances  subject  to  any  grievance
procedure, unfair labor practice proceedings,  arbitration or litigation (or, to
the knowledge of Duck Head,  threatened  proceedings or  grievances)  under such
Duck  Head  Benefit  Plans,  that have not been  finally  resolved,  settled  or
otherwise  disposed of, nor is there any default,  or any condition  that,  with
notice or lapse of time or both, would constitute such a default, under any such
Duck  Head  Benefit  Plans,  by Duck  Head or its  Subsidiaries  or, to the best
knowledge  of  Duck  Head,  any  other  party  thereto,   other  than  disputes,
grievances,  arbitration,  litigation,  proceedings,  threatened  proceedings or
grievances,

                                       26
<PAGE>

defaults or conditions that would not have a Duck Head Material  Adverse Effect.
Since July 3, 1999,  there have been no strikes,  lockouts or work  stoppages or
slowdowns,  or to the best knowledge of Duck Head, labor jurisdictional disputes
or labor  organizing  activity  occurring  or  threatened  with  respect  to the
business or operations of Duck Head or its  Subsidiaries  that have had or would
have a Duck Head Material Adverse Effect.

     5.10 ERISA.  All the Duck Head  Benefit  Plans are in  compliance  with the
          ------
applicable  provisions of ERISA,  the Code,  all other  applicable  laws and all
applicable  collective  bargaining  agreements,  in  each  case,  to the  extent
applicable,  except where such failures to administer or comply would not have a
Duck Head Material  Adverse Effect.  Each of the Duck Head Benefit Plans that is
intended to meet the requirements of Section 401(a) of the Code has been or will
be determined by the IRS to be  "qualified,"  within the meaning of such Section
of the Code and Duck Head does not know of any circumstances likely to result in
revocation of such determination.  No Duck Head Benefit Plan is subject to Title
IV of  ERISA  or  Section  412 of the  Code.  Neither  Duck  Head nor any of its
Subsidiaries (i) has made a complete or partial  withdrawal,  within the meaning
of Section 4201 of ERISA,  from any  multiemployer  plan or (ii)  currently is a
sponsor of or contributes to a multiemployer  plan. Neither Duck Head nor any of
its  Subsidiaries has maintained a plan subject to Title IV of ERISA at any time
within the last five years.  Except in their capacities as shareholders of Delta
Woodside and except as disclosed  in the Duck Head  Information  Statement or in
the Duck Head  Disclosure  Schedule,  neither the execution and delivery of this
Distribution  Agreement nor the  consummation of the  transactions  contemplated
hereby will (i) result in any material payment  (including,  without limitation,
severance,  unemployment  compensation or golden parachute)  becoming due to any
director  or  executive  officer  of Duck Head,  (ii)  materially  increase  any
benefits  otherwise  payable under any Duck Head Benefit Plan or (iii) result in
the  acceleration  of the time of payment or vesting of any such benefits to any
material extent.

     5.11 Taxes.  Duck Head and its  Subsidiaries  have duly filed all  foreign,
          ------
federal, state and local income,  franchise,  excise, real and personal property
and other tax returns and reports (including, but not limited to, those filed on
a  consolidated,  combined or unitary basis) required to have been filed by Duck
Head and its Subsidiaries  prior to the date hereof,  except for such returns or
reports the failure to file which  would not have a Duck Head  Material  Adverse
Effect.  All of the  foregoing  returns  and reports are true and correct in all
material respects, and Duck Head and its Subsidiaries have paid or, prior to the
Effective Time will pay, all taxes, interest and penalties shown on such returns
or reports as being due or (except to the extent the same are  contested in good
faith) claimed to be due to any federal, state, local or other taxing authority.
Duck  Head and its  Subsidiaries  have  paid and  will pay all  installments  of
estimated taxes due on or before the Effective  Time,  except for any failure to
do so that would not have a Duck Head  Material  Adverse  Effect.  All taxes and
state assessments and levies that Duck Head and its Subsidiaries are required by
law to withhold or collect have been withheld or collected and have been paid to
the proper  governmental  authorities or are held by Duck Head for such payment,
except for any failure to do so that would not have a Duck Head Material Adverse
Effect.  Duck Head and its Subsidiaries have paid or made adequate  provision in
the  financial  statements  of Duck Head for all taxes payable in respect of all
periods  ended on or prior to January 1, 2000,  except for such taxes that would
not have a Duck Head

                                       27
<PAGE>

Material Adverse Effect. As of the date hereof,  all deficiencies  proposed as a
result of any audits have been paid or settled.

     5.12 Compliance with Applicable Laws. Duck Head and its  Subsidiaries  hold
          --------------------------------
all  permits,  licenses,  variances,  exemptions,  orders and  approvals  of all
Governmental  Entities  necessary  for  them  to own,  lease  or  operate  their
properties  and assets  and to carry on their  businesses  substantially  as now
conducted  (the  "Duck  Head  Permits"),  except  for  such  permits,  licenses,
variances,  exemptions,  orders and approvals the failure of which to hold would
not have a Duck Head Material Adverse Effect. Duck Head and its Subsidiaries are
in  compliance  with all  applicable  laws and the terms of Duck  Head  Permits,
except for such  failures so to comply that would not have a Duck Head  Material
Adverse Effect.

     5.13  Brokers.  No broker or finder is entitled to any broker's or finder's
           --------
fee in  connection  with  the  transactions  contemplated  by this  Distribution
Agreement based upon arrangements made by or on behalf of Duck Head.

     5.14  Undisclosed  Liabilities.  Except  as  disclosed  in  the  Duck  Head
           -------------------------
Information  Statement,  neither Duck Head nor any of its  Subsidiaries  has any
liabilities or any obligations of any nature whether or not accrued,  contingent
or otherwise,  that would be required by GAAP to be reflected on a  consolidated
balance sheet of Duck Head and its  Subsidiaries  (including the notes thereto),
except  for  liabilities  or  obligations  incurred  in the  ordinary  course of
business since January 1, 2000 that would not have a Duck Head Material  Adverse
Effect or contemplated to be incurred by this Distribution Agreement.

     5.15  Environmental  Matters.  Except  as  disclosed  in the Duck  Head SEC
           -----------------------
Reports or as would not  reasonably  be  expected  to have a Duck Head  Material
Adverse  Effect:  (i) to the  best  knowledge  of Duck  Head  no  real  property
currently or formerly  owned or operated by Duck Head or any current  Subsidiary
is  contaminated  with any  Hazardous  Substances to an extent or in a manner or
condition  now  requiring  remediation  under  any  Environmental  Law;  (ii) no
judicial or  administrative  proceeding  is pending or to the best  knowledge of
Duck Head threatened against Duck Head or its Subsidiaries relating to liability
for any  off-site  disposal  or  contamination;  and  (iii)  Duck  Head  and its
Subsidiaries  have not received any claims or notices  alleging  liability under
any  Environmental  Law, and Duck Head has no knowledge of any circumstance that
could result in such claims.


                                    ARTICLE 6

                 REPRESENTATIONS AND WARRANTIES OF DELTA APPAREL

     Delta Apparel represents and warrants to Delta Woodside and Duck Head that,
except as  disclosed  in the Delta  Apparel  Disclosure  Schedule  that has been
delivered  to Delta  Woodside  and Duck  Head  prior  to the  execution  of this
Distribution   Agreement  (the  "Delta  Apparel  Disclosure   Schedule")  or  as
contemplated  by this  Distribution  Agreement,  as of immediately  prior to the
Effective Time the following will be true and accurate:


                                       28
<PAGE>

     6.1  Organization  and  Qualification.  Delta Apparel is a corporation duly
          ---------------------------------
organized,  validly existing and in good standing under the laws of the State of
Georgia.  Each of Delta Apparel and each of its  Subsidiaries  has the requisite
corporate  power  and  authority  to carry on its  business  as it is now  being
conducted  and is duly  qualified  or  licensed to do  business,  and is in good
standing,  in each  jurisdiction  where the character of its properties owned or
held  under  lease or the  nature of its  activities  makes  such  qualification
necessary,  except  where the failure to be so  qualified  will not have a Delta
Apparel Material Adverse Effect.

     6.2  Capitalization.  (a) The  authorized  capital  stock of Delta  Apparel
          ---------------
consists of 7,500,000  shares of Delta Apparel Common Stock and 2,000,000 shares
of  Preferred  Stock,  $0.01 par value per share (the "Delta  Apparel  Preferred
Stock").  As of the date hereof, 100 shares of Delta Apparel Common Stock and no
shares of Delta Apparel  Preferred  Stock were issued and  outstanding,  and all
such issued and  outstanding  shares of Delta Apparel  Common Stock were validly
issued and are fully paid and  nonassessable.  As of the date hereof,  except as
contemplated by this Distribution  Agreement,  there were no options,  warrants,
calls  or  other  rights,   agreements  or  commitments   currently  outstanding
obligating Delta Apparel to issue,  deliver or sell shares of its capital stock,
or  obligating  Delta  Apparel to grant,  extend or enter into any such  option,
warrant, call or other such right, agreement or commitment.

     (b) All the outstanding shares of capital stock of each Subsidiary of Delta
Apparel are validly issued,  fully paid and nonassessable and are owned by Delta
Apparel or by a  wholly-owned  Subsidiary of Delta  Apparel  (except for certain
shares of the preferred stock of Delta Apparel  Honduras,  S.A. that are held by
directors of Delta Apparel as a result of Honduran law  requirements),  free and
clear of any Liens (except  Liens  granted to GECC in connection  with the Delta
Woodside Credit  Facility).  There are no existing options,  warrants,  calls or
other rights,  agreements or commitments of any character  relating to the sale,
issuance or voting of any shares of the issued or unissued  capital stock of any
of the  Subsidiaries of Delta Apparel that have been issued,  granted or entered
into by Delta Apparel or any of its Subsidiaries.

     6.3 Authority  Relative to This Distribution  Agreement.  Delta Apparel has
         ----------------------------------------------------
the  necessary  corporate  power and  authority  to  execute  and  deliver  this
Distribution  Agreement and to consummate the transactions  contemplated hereby.
The execution and delivery of this  Distribution  Agreement and the consummation
of the  transactions  contemplated  hereby by Delta  Apparel  have been duly and
validly  authorized  and approved by Delta  Apparel's  Board of Directors and no
other  corporate  proceedings  on the part of Delta  Apparel  are  necessary  to
authorize  or  approve  this   Distribution   Agreement  or  to  consummate  the
transactions  contemplated  hereby.  This  Distribution  Agreement has been duly
executed and delivered by Delta Apparel,  and,  assuming the due  authorization,
execution and delivery by Delta  Woodside and Duck Head,  constitutes  the valid
and binding  obligation  of Delta Apparel  enforceable  against Delta Apparel in
accordance  with its  terms  except as such  enforceability  may be  limited  by
general  principles  of equity or principles  applicable  to  creditors'  rights
generally.

                                       29
<PAGE>


     6.4 No Conflicts,  Required Filings and Consents. (a) None of the execution
         ---------------------------------------------
and delivery of this Distribution  Agreement by Delta Apparel,  the consummation
by Delta Apparel of the transactions  contemplated hereby or compliance by Delta
Apparel with any of the provisions  hereof will (i) conflict with or violate the
Articles  of  Incorporation  or  By-laws  of  Delta  Apparel  or the  comparable
organizational documents of any of Delta Apparel's Subsidiaries, (ii) subject to
receipt or filing of the required Consents referred to in Section 6.4(b), result
in a Violation of any statute,  ordinance, rule, regulation,  order, judgment or
decree applicable to Delta Apparel or any of Delta Apparel's Subsidiaries, or by
which any of them or any of their  respective  properties or assets may be bound
or  affected,  or (iii)  subject to receipt or filing of the  required  Consents
referred  to in Section  6.4(b),  result in a Violation  pursuant  to, any note,
bond,  mortgage,   indenture,   Contract,  agreement,  lease,  license,  permit,
franchise or other  instrument  or  obligation  to which Delta Apparel or any of
Delta  Apparel's  Subsidiaries  is a party or by which  Delta  Apparel or any of
Delta Apparel's  Subsidiaries or any of their respective properties may be bound
or affected,  except in the case of the  foregoing  clause (ii) or (iii) for any
such Violations that would not have a Delta Apparel Material Adverse Effect.

     (b) None of the  execution and delivery of this  Distribution  Agreement by
Delta  Apparel,   the   consummation  by  Delta  Apparel  of  the   transactions
contemplated  hereby or compliance  by Delta Apparel with any of the  provisions
hereof  will  require  any Consent of any  Governmental  Entity,  except for (i)
compliance  with  any  applicable  requirements  of the  Securities  Act and the
Exchange  Act,  (ii)  certain  state  takeover,   securities,   "blue  sky"  and
environmental statutes, (iii) such filings as may be required in connection with
the taxes described in Section 15.12(b),  and (iv) Consents the failure of which
to obtain or make would not have a Delta Apparel Material Adverse Effect.

     6.5 Reports and Financial Statements.  (a) Delta Apparel has filed with the
         ---------------------------------
SEC the Delta  Apparel  Form 10, and the Delta  Apparel Form 10 will be the only
registration  statement  required  to be filed by it with the SEC in  connection
with the  Distribution.  As of its  effective  date,  the Delta  Apparel Form 10
complied  as to form in all  material  respects  with  the  requirements  of the
Exchange  Act and the  applicable  rules and  regulations  of the SEC. As of its
effective date and as of the date that the Delta Apparel  Information  Statement
is  distributed to the Delta  Woodside  Stockholders  as of the Record Date, the
Delta Apparel Form 10 did not contain any untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made, not misleading.

     (b) The  combined  balance  sheets as of July 3, 1999 and June 27, 1998 and
the related combined statements of earnings, stockholders' equity and cash flows
for each of the three  years in the  period  ended July 3, 1999  (including  the
related notes and schedules  thereto) of Delta Apparel that are contained in the
Delta Apparel  Information  Statement present fairly, in all material  respects,
the combined  financial position and the combined results of operations and cash
flows of Delta Apparel and its consolidated  Subsidiaries as of the dates or for
the periods  presented  therein in conformity  with GAAP applied on a consistent
basis during the periods  involved except as otherwise noted therein,  including
in the related notes.

                                       30
<PAGE>


     (c) The combined balance sheets and the related  statements of earnings and
cash flows (including, in each case, the related notes thereto) of Delta Apparel
that are contained in the Delta Apparel Information Statement for the six months
ended January 1, 2000 (the "Delta Apparel Interim  Financial  Statements")  have
been  prepared  in  accordance  with  the  requirements  for  interim  financial
statements contained in Regulation S-X, which do not require all the information
and footnotes necessary for a fair presentation of financial  position,  results
of operations and cash flows in conformity  with GAAP. The Delta Apparel Interim
Financial  Statements  reflect all  adjustments  necessary to present  fairly in
accordance  with GAAP  (except as  indicated),  in all  material  respects,  the
combined  financial  position,  results  of  operations  and cash flows of Delta
Apparel for all periods presented therein.

     (d) The  combined  pro forma  balance  sheet as of  January 1, 2000 and the
related  combined pro forma  statements of operations for the year ended July 3,
1999 and the six months ended January 1, 2000  (including  the related notes and
schedules  thereto) of Delta Apparel contained in the Delta Apparel  Information
Statement have been prepared in accordance with the  requirements  for pro forma
financial  statements  contained in Regulation S-X, which do not require all the
information  and  footnotes  necessary  for a  fair  presentation  of  financial
position  or results of  operations  in  conformity  with GAAP,  and reflect all
adjustments  necessary  to present  fairly in  accordance  with GAAP  (except as
indicated),  in all material respects, the combined pro forma financial position
and results of  operations  of Delta Apparel as of the dates and for the periods
presented therein.

     6.6  Information.  None of the  information  supplied  or to be supplied by
          ------------
Delta Apparel or its Representatives for inclusion or incorporation by reference
in the Delta Apparel Form 10 or the Delta Apparel Information  Statement will or
did, at the time of its  distribution  to the Delta Woodside  Stockholders as of
the Record Date or the time of the  effectiveness  of the Delta  Apparel Form 10
with the SEC,  contain any untrue  statement of a material fact or omit to state
any material  fact  required to be stated  therein or necessary in order to make
the statements therein, in light of the circumstances under which they are made,
not  misleading.  The Delta  Apparel Form 10 and the Delta  Apparel  Information
Statement  comply  as to form  in all  material  respects  with  the  applicable
provisions  of the  Securities  Act and the  Exchange  Act  and  the  rules  and
regulations  thereunder,  except that no representation is made by Delta Apparel
with respect to statements made or  incorporated  by reference  therein based on
information   supplied  by  Delta   Woodside  or  Duck  Head  for  inclusion  or
incorporation by reference therein.

     6.7  Litigation.  Except  as  disclosed  in the  Delta  Apparel  Disclosure
          -----------
Statement, as of the date hereof, there is no suit, action or proceeding pending
or, to the knowledge of Delta  Apparel,  threatened  against or affecting  Delta
Apparel  or  any  of  its  Subsidiaries,  nor is  there  any  judgment,  decree,
injunction or order of any Governmental Entity or arbitrator outstanding against
Delta Apparel or any of its Subsidiaries,  that is reasonably expected to have a
Delta Apparel  Material  Adverse  Effect or to prevent or  materially  delay the
consummation of the transactions contemplated in this Distribution Agreement.

                                       31
<PAGE>


     6.8 Absence of Certain Changes or Events.  Except as disclosed in the Delta
         -------------------------------------
Apparel Information Statement or as contemplated by this Distribution Agreement,
since  January 1, 2000,  Delta  Apparel has  conducted  its business only in the
ordinary  course,  and there has not been any  change  that  would  have a Delta
Apparel Material Adverse Effect,  other than changes relating to or arising from
general economic conditions.

     6.9  Employee  Benefit  Plans.  Except as  disclosed  in the Delta  Apparel
          -------------------------
Information Statement or the Delta Apparel Disclosure Schedule, there are no (a)
employee benefit or compensation  plans,  agreements or arrangements,  including
"employee  benefit  plans," as defined in Section 3(3) of ERISA,  and including,
but not  limited  to,  plans,  agreements  or  arrangements  relating  to former
employees,  including,  but  not  limited  to,  retiree  medical  plans  or life
insurance,  maintained  by  Delta  Apparel  or any of  its  Subsidiaries  or (b)
collective   bargaining  agreements  to  which  Delta  Apparel  or  any  of  its
Subsidiaries is a party (collectively, the "Delta Apparel Benefit Plans"), other
than plans, agreements or arrangements that, in the aggregate,  are not material
to  Delta  Apparel  and its  Subsidiaries  as a  whole.  Delta  Apparel  and its
Subsidiaries  have complied with the terms of all Delta Apparel  Benefit  Plans,
except  for such  noncompliance  that  would not have a Delta  Apparel  Material
Adverse  Effect,  and no default exists with respect to the obligations of Delta
Apparel or any of its  Subsidiaries  under such Delta Apparel Benefit Plans that
would have a Delta Apparel  Material  Adverse Effect.  Since July 3, 1999, there
have been no disputes,  grievances  subject to any grievance  procedure,  unfair
labor practice  proceedings,  arbitration or litigation (or, to the knowledge of
Delta Apparel,  threatened  proceedings or grievances)  under such Delta Apparel
Benefit  Plans,  that  have not been  finally  resolved,  settled  or  otherwise
disposed of, nor is there any default,  or any  condition  that,  with notice or
lapse of time or both,  would  constitute  such a default,  under any such Delta
Apparel  Benefit  Plans,  by Delta Apparel or its  Subsidiaries  or, to the best
knowledge  of Delta  Apparel,  any other  party  thereto,  other than  disputes,
grievances,  arbitration,  litigation,  proceedings,  threatened  proceedings or
grievances,  defaults or conditions that would not have a Delta Apparel Material
Adverse Effect. Since July 3, 1999, there have been no strikes, lockouts or work
stoppages  or  slowdowns,  or to the  best  knowledge  of Delta  Apparel,  labor
jurisdictional  disputes or labor  organizing  activity  occurring or threatened
with respect to the business or operations of Delta Apparel or its  Subsidiaries
that have had or would have a Delta Apparel Material Adverse Effect.

     6.10 ERISA.  All the Delta Apparel Benefit Plans are in compliance with the
          ------
applicable  provisions of ERISA,  the Code,  all other  applicable  laws and all
applicable  collective  bargaining  agreements,  in  each  case,  to the  extent
applicable,  except where such failures to administer or comply would not have a
Delta Apparel Material  Adverse Effect.  Each of the Delta Apparel Benefit Plans
that is intended to meet the requirements of Section 401(a) of the Code has been
or will be determined by the IRS to be  "qualified,"  within the meaning of such
Section of the Code and Delta Apparel does not know of any circumstances  likely
to result in revocation of such determination.  No Delta Apparel Benefit Plan is
subject to Title IV of ERISA or Section 412 of the Code.  Neither  Delta Apparel

                                       32
<PAGE>
nor any of its  Subsidiaries  (i) has made a  complete  or  partial  withdrawal,
within the meaning of Section 4201 of ERISA, from any multiemployer plan or (ii)
currently is a sponsor of or contributes to a multiemployer  plan. Neither Delta
Apparel nor any of its Subsidiaries has maintained a plan subject to Title IV of
ERISA at any time  within the last five  years.  Except in their  capacities  as
shareholders  of Delta  Woodside and except as  disclosed  in the Delta  Apparel
Information  Statement or in the Delta Apparel Disclosure Schedule,  neither the
execution and delivery of this  Distribution  Agreement nor the  consummation of
the  transactions  contemplated  hereby will (i) result in any material  payment
(including, without limitation,  severance,  unemployment compensation or golden
parachute)  becoming due to any director or executive  officer of Delta Apparel,
(ii) materially  increase any benefits otherwise payable under any Delta Apparel
Benefit  Plan or (iii)  result in the  acceleration  of the time of  payment  or
vesting of any such benefits to any material extent.

     6.11 Taxes. Delta Apparel and its Subsidiaries have duly filed all foreign,
          ------
federal, state and local income,  franchise,  excise, real and personal property
and other tax returns and reports (including, but not limited to, those filed on
a consolidated,  combined or unitary basis) required to have been filed by Delta
Apparel and its Subsidiaries  prior to the date hereof,  except for such returns
or reports  the failure to file which  would not have a Delta  Apparel  Material
Adverse Effect. All of the foregoing returns and reports are true and correct in
all material  respects,  and Delta  Apparel and its  Subsidiaries  have paid or,
prior to the Effective Time will pay, all taxes, interest and penalties shown on
such  returns  or  reports  as being due or  (except  to the extent the same are
contested in good faith) claimed to be due to any federal, state, local or other
taxing authority.  Delta Apparel and its Subsidiaries have paid and will pay all
installments of estimated taxes due on or before the Effective Time,  except for
any  failure  to do so that  would  not have a Delta  Apparel  Material  Adverse
Effect.  All taxes and state  assessments  and levies that Delta Apparel and its
Subsidiaries  are required by law to withhold or collect  have been  withheld or
collected and have been paid to the proper governmental  authorities or are held
by Delta  Apparel for such  payment,  except for any failure to do so that would
not  have a  Delta  Apparel  Material  Adverse  Effect.  Delta  Apparel  and its
Subsidiaries have paid or made adequate provision in the financial statements of
Delta  Apparel for all taxes payable in respect of all periods ended on or prior
to January 1,  2000,  except for such taxes that would not have a Delta  Apparel
Material Adverse Effect. As of the date hereof,  all deficiencies  proposed as a
result of any audits have been paid or settled.

     6.12 Compliance with Applicable  Laws.  Delta Apparel and its  Subsidiaries
          ---------------------------------
hold all permits, licenses,  variances,  exemptions, orders and approvals of all
Governmental  Entities  necessary  for  them  to own,  lease  or  operate  their
properties  and assets  and to carry on their  businesses  substantially  as now
conducted  (the "Delta  Apparel  Permits"),  except for such permits,  licenses,
variances,  exemptions,  orders and approvals the failure of which to hold would
not  have a  Delta  Apparel  Material  Adverse  Effect.  Delta  Apparel  and its
Subsidiaries  are in compliance  with all applicable laws and the terms of Delta
Apparel  Permits,  except for such  failures  so to comply that would not have a
Delta Apparel Material Adverse Effect.

     6.13  Brokers.  No broker or finder is entitled to any broker's or finder's
           --------
fee in  connection  with  the  transactions  contemplated  by this  Distribution
Agreement based upon arrangements made by or on behalf of Delta Apparel.

                                       33
<PAGE>

     6.14  Undisclosed  Liabilities.  Except as disclosed  in the Delta  Apparel
           -------------------------
Information Statement, neither Delta Apparel nor any of its Subsidiaries has any
liabilities or any obligations of any nature whether or not accrued,  contingent
or otherwise,  that would be required by GAAP to be reflected on a  consolidated
balance  sheet  of Delta  Apparel  and its  Subsidiaries  (including  the  notes
thereto),  except for liabilities or obligations incurred in the ordinary course
of business  since January 1, 2000 that would not have a Delta Apparel  Material
Adverse Effect or contemplated to be incurred by this Distribution Agreement.

     6.15  Environmental  Matters.  Except as disclosed in the Delta Apparel SEC
           -----------------------
Reports or as would not reasonably be expected to have a Delta Apparel  Material
Adverse  Effect:  (i) to the best  knowledge of Delta  Apparel no real  property
currently  or  formerly  owned or  operated  by  Delta  Apparel  or any  current
Subsidiary is  contaminated  with any Hazardous  Substances to an extent or in a
manner or condition now requiring  remediation under any Environmental Law; (ii)
no judicial or administrative  proceeding is pending or to the best knowledge of
Delta Apparel threatened  against Delta Apparel or its Subsidiaries  relating to
liability for any off_site  disposal or  contamination;  and (iii) Delta Apparel
and its Subsidiaries have not received any claims or notices alleging  liability
under  any  Environmental  Law,  and  Delta  Apparel  has  no  knowledge  of any
circumstance that could result in such claims.



                                    ARTICLE 7

                              CONDITIONS PRECEDENT

     7.1 Conditions to Each Party's  Obligation to Effect the Distribution.  The
         ------------------------------------------------------------------
respective obligations of each party to effect the Distribution shall be subject
to the  fulfillment (or waiver by all parties) at or prior to the Effective Time
of the following conditions:

          (a) All Consents  from  Governmental  Entities and other third parties
     that in any case are required to be received  prior to the  Effective  Time
     with  respect  to the  transactions  contemplated  hereby  shall  have been
     received  other than those  Consents  the absence of which would not have a
     Delta Woodside Material Adverse Effect, a Duck Head Material Adverse Effect
     or a Delta Apparel Material Adverse Effect;

          (b) Without  limiting the generality of paragraph (a) above,  the Duck
     Head Form 10 shall have been  declared  effective  by the SEC and the Delta
     Apparel Form 10 shall have been declared effective by the SEC;

          (c) The Intercompany Reorganization shall have been completed;

          (d) The Duck Head Financing shall have been completed;

                                       34
<PAGE>
          (e) The Delta Apparel Financing shall have been completed;

          (f) The New Delta Woodside Financing shall have been completed;

          (g) Each of the Board of Directors of Delta  Woodside and the Board of
     Directors  of Duck Head shall  have  received  an  opinion,  addressed  and
     satisfactory to it, in its sole  discretion,  from an independent  solvency
     firm selected by such Board,  and shall  otherwise be satisfied in its sole
     discretion,  as to matters relating to the solvency and adequacy of capital
     of Duck Head after giving effect to the  consummation  of the  transactions
     contemplated by this Distribution Agreement;

          (h) Each of the Board of Directors of Delta  Woodside and the Board of
     Directors of Delta Apparel  shall have  received an opinion,  addressed and
     satisfactory to it, in its sole  discretion,  from an independent  solvency
     firm selected by such Board,  and shall  otherwise be satisfied in its sole
     discretion,  as to matters relating to the solvency and adequacy of capital
     of  Delta  Apparel  after  giving  effect  to  the   consummation   of  the
     transactions contemplated by this Distribution Agreement; and

          (i) The  consummation  of the  Distribution  shall not be  restrained,
     enjoined or prohibited by any order, judgment, decree, injunction or ruling
     of a court of competent jurisdiction;  provided,  however, that the parties
     shall comply with the  provisions  of Sections 9.4, 10.4 and 11.4 and shall
     further  use  their  respective  best  efforts  to cause  any  such  order,
     judgment, decree, injunction or ruling to be vacated or lifted.

     7.2 Conditions to Obligation of Delta Woodside to Effect the  Distribution.
         -----------------------------------------------------------------------
The obligation of Delta Woodside to effect the Distribution  shall be subject to
the fulfillment at or prior to the Effective Time of the additional  conditions,
unless waived by Delta Woodside, that

          (a) Duck Head and Delta Apparel  shall have  performed in all material
     respects  their  respective   agreements  contained  in  this  Distribution
     Agreement  required to be performed at or prior to the  Effective  Time and
     the representations and warranties of Duck Head and Delta Apparel contained
     in this  Distribution  Agreement  shall be true,  except as contemplated by
     this Distribution  Agreement and except for inaccuracies in representations
     and warranties and failures to perform their respective  agreements that in
     the aggregate do not constitute a Delta Woodside Material Adverse Effect, a
     Duck Head  Material  Adverse  Effect or a Delta  Apparel  Material  Adverse
     Effect;  and Delta  Woodside shall have received a certificate of the Chief
     Executive  Officer of each of Duck Head and Delta  Apparel to that  effect;
     and

          (b) The Delta  Woodside  Board,  in its sole  discretion,  shall  have
     determined to effect the Distribution.

     7.3 Conditions to Obligations of Duck Head to Effect the Distribution.  The
         ------------------------------------------------------------------
obligation  of Duck Head to effect  the  Distribution  shall be  subject  to the
fulfillment  at or  prior to the  Effective  Time of the  additional  condition,

                                       35
<PAGE>
unless  waived by Duck Head,  that Delta  Woodside and Delta  Apparel shall have
performed  in  all  respects  their  respective  agreements  contained  in  this
Distribution  Agreement  required to be performed  at or prior to the  Effective
Time and the  representations and warranties of Delta Woodside and Delta Apparel
contained in this  Distribution  Agreement shall be true, except as contemplated
by this  Distribution  Agreement and except for inaccuracies in  representations
and warranties  and failures to perform its agreements  that in the aggregate do
not constitute a Delta Woodside  Material  Adverse Effect,  a Duck Head Material
Adverse Effect or a Delta Apparel Material  Adverse Effect;  and Duck Head shall
have  received a  certificate  of the Chief  Executive  Officer of each of Delta
Woodside and Delta Apparel to that effect.

     7.4 Conditions to Obligations of Delta Apparel to Effect the  Distribution.
         -----------------------------------------------------------------------
The obligation of Delta Apparel to effect the  Distribution  shall be subject to
the  fulfillment at or prior to the Effective Time of the additional  condition,
unless  waived by Delta  Apparel,  that Delta  Woodside and Duck Head shall have
performed  in  all  respects  their  respective  agreements  contained  in  this
Distribution  Agreement  required to be performed  at or prior to the  Effective
Time and the  representations  and  warranties  of Delta  Woodside and Duck Head
contained in this  Distribution  Agreement shall be true, except as contemplated
by this  Distribution  Agreement and except for inaccuracies in  representations
and warranties  and failures to perform its agreements  that in the aggregate do
not constitute a Delta Woodside  Material  Adverse Effect,  a Duck Head Material
Adverse Effect or a Delta Apparel  Material  Adverse  Effect;  and Delta Apparel
shall have  received a  certificate  of the Chief  Executive  Officer of each of
Delta Woodside and Duck Head to that effect.


                                    ARTICLE 8

                               EMPLOYMENT MATTERS

     8.1 Stock Options.
         --------------

     (a) Prior to the Effective  Time,  Delta Woodside shall provide  holders of
Delta  Woodside Stock Options,  whether or not then  exercisable or vested,  the
opportunity to amend the terms of their  respective Delta Woodside Stock Options
to provide  that (i) all  unexercisable  portions of such Delta  Woodside  Stock
Options shall become immediately exercisable in full on a date that is not later
than five (5)  business  days  prior to the  Record  Date and (ii) if the holder
elects not to exercise all or part of the holder's  Delta Woodside Stock Options
prior to the Record Date,  such  unexercised  Delta Woodside Stock Options shall
remain  exercisable  for the same  number of Delta  Woodside  Shares at the same
exercise price after the  Distribution  as before the  Distribution  (and for no
other  securities),  notwithstanding  the occurrence of the Distribution.  Delta
Woodside  shall amend the Delta  Woodside  Stock Option Plan to  accomplish  the
provisions of this paragraph (a), if it deems such amendment advisable.

     (b) Prior to the  Effective  Time,  Delta  Woodside  shall  amend the Delta
Woodside  Stock Option Plan to provide that, so long as a Duck Head employee who
holds Delta  Woodside  Stock Options  remains an employee of Duck Head or any of
its  subsidiaries,  those Delta Woodside  Stock Options will remain  outstanding

                                       36
<PAGE>
until the end of their stated term (with the termination of such employment with
Duck  Head or any of its  subsidiaries  to be  treated  in the same  manner as a
termination of employment with Delta Woodside or any of its  subsidiaries  would
have been) and so long as a Delta  Apparel  employee  who holds  Delta  Woodside
Stock Options  remains an employee of Delta Apparel or any of its  subsidiaries,
those Delta  Woodside  Stock  Options will remain  outstanding  until the end of
their stated term (with the termination of such employment with Delta Apparel or
any of its  subsidiaries  to be treated in the same manner as a  termination  of
employment with Delta Woodside or any of its subsidiaries would have been).

     (c)  Notwithstanding  anything to the contrary herein,  if it is determined
that  compliance  with  paragraph  (a) or (b) of this  Section 8.1 may cause any
individual  subject to Section 16 of the Exchange  Act to become  subject to the
profit recovery provisions thereof, the parties hereto will cooperate, including
by  providing  alternate  arrangements,  so as to  achieve  the  intent  of  the
foregoing together with minimizing or not giving such profit recovery.

     8.2 Employees.
         ----------

     (a) Duck Head  shall,  or shall  cause a member of the Duck Head  Group to,
assume, honor and be bound by any employment and/or severance agreements between
or among each Duck Head Employee and any member of the Delta Woodside Group, the
Duck Head Group and/or the Delta Apparel Group.

     (b) Delta Apparel shall, or shall cause a member of the Delta Apparel Group
to, assume,  honor and be bound by any employment  and/or  severance  agreements
between  or among  each  Delta  Apparel  Employee  and any  member  of the Delta
Woodside Group, the Duck Head Group and/or the Delta Apparel Group.

     (c) Delta  Woodside  shall,  or shall cause a member of the Delta  Woodside
Group  to,  assume,  honor  and be  bound  by any  employment  and/or  severance
agreements between or among any Delta Woodside Employee and any member the Delta
Woodside Group, the Duck Head Group and/or the Delta Apparel Group.

     8.3. Qualified Defined Contribution Plans.
          -------------------------------------

     (a) No member of the Duck Head Group or the Delta  Apparel Group shall have
any  obligation to make  contributions  to the Delta Woodside  Industries,  Inc.
Savings and Investment Plan (the "Delta Woodside 401(k) Plan") in respect of any
member of the Duck Head Employee  Group or the Delta Apparel  Employee  Group or
otherwise after the Effective  Time,  except for accrued but unpaid employee and
employer contributions,  if any, relating to that employee's compensation earned
before the Effective Time.

     (b) Effective not later than the Effective  Time, Duck Head shall, or shall
cause a  member  of the  Duck  Head  Group  to,  adopt or  designate  a  defined
contribution plan intended to qualify under Section 401(a) and Section 401(k) of

                                       37
<PAGE>
the Code (the "Duck Head 401(k) Plan").  Members of the Duck Head Employee Group
shall be vested in their  benefits under and eligible to participate in the Duck
Head 401(k) Plan on and after the  Effective  Time to the same extent that those
members were vested in their  benefits  under and eligible to participate in the
Delta Woodside 401(k) Plan immediately before the Effective Time.

     (c) Effective not later than the Effective  Time,  Delta Apparel shall,  or
shall cause a member of the Delta Apparel Group to, adopt or designate a defined
contribution plan intended to qualify under Section 401(a) and Section 401(k) of
the Code (the  "Delta  Apparel  401(k)  Plan").  Members  of the  Delta  Apparel
Employee  Group  shall be  vested  in  their  benefits  under  and  eligible  to
participate  in the Delta Apparel 401(k) Plan on and after the Effective Time to
the same  extent that those  members  were  vested in their  benefits  under and
eligible to participate in the Delta Woodside 401(k) Plan immediately before the
Effective Time.

     (d) As soon as  practicable  after the adoption or  designation of the Duck
Head 401(k) Plan,  Delta Woodside shall cause to be transferred to the Duck Head
401(k) Plan cash or, to the extent provided  below,  other assets as the parties
may  agree,  having a fair  market  value  equal to the  aggregate  value of the
account balances in the Delta Woodside 401(k) Plan, and any allocable portion of
any suspense account,  as of the date of the plan asset transfer for each member
of the Duck Head Employee  Group.  The plan asset transfer  contemplated by this
paragraph  (d) shall include any notes  evidencing  loans to members of the Duck
Head Employee  Group from their account  balances,  securities,  Delta  Woodside
Shares, if any, Duck Head Shares, if any, and Delta Apparel Shares, if any, held
in any such member's account and the balance in cash, and shall also include all
qualified domestic relations orders, within the meaning of Section 414(p) of the
Code,  applicable  to members of the Duck Head Employee  Group.  The transfer of
assets contemplated by this paragraph (d) shall be made only after Duck Head has
supplied  to Delta  Woodside  a written  representation  from  Duck  Head  (with
appropriate  indemnities)  to the effect that the Duck Head 401(k) Plan has been
established  in accordance  with the Code and ERISA,  and an agreement that Duck
Head has requested or will request a determination  letter from the IRS and will
make any and all  changes to the Duck Head 401(k)  Plan  necessary  to receive a
favorable determination letter.

     (e) As soon as  practicable  after the adoption or designation of the Delta
Apparel  401(k) Plan,  Delta Woodside shall cause to be transferred to the Delta
Apparel 401(k) Plan cash or, to the extent provided  below,  other assets as the
parties may agree,  having a fair market value equal to the  aggregate  value of
the account  balances  in the Delta  Woodside  401(k)  Plan,  and any  allocable
portion of any suspense  account,  as of the date of the plan asset transfer for
each  member  of the Delta  Apparel  Employee  Group.  The plan  asset  transfer
contemplated by this paragraph (e) shall include any notes  evidencing  loans to
members  of the Delta  Apparel  Employee  Group  from  their  account  balances,
securities,  Delta Woodside Shares,  if any, Duck Head Shares, if any, and Delta
Apparel  Shares,  if any, held in any such  member's  account and the balance in
cash, and shall also include all qualified domestic relations orders, within the
meaning  of  Section  414(p) of the Code,  applicable  to  members  of the Delta
Apparel  Employee Group.  The transfer of assets  contemplated by this paragraph

                                       38
<PAGE>
(e) shall be made only after  Delta  Apparel has  supplied  to Delta  Woodside a
written representation from Delta Apparel (with appropriate  indemnities) to the
effect that the Delta  Apparel  401(k) Plan has been  established  in accordance
with the Code and ERISA,  and an agreement  that Delta  Apparel has requested or
will  request  a  determination  letter  from the IRS and will  make any and all
changes to the Delta  Apparel  401(k)  Plan  necessary  to  receive a  favorable
determination letter.

     (f) In any event,  the transfer of plan assets  provided for in  paragraphs
(d) and (e) above shall occur such that each  participant  in the Delta Woodside
401(k) Plan immediately  prior to the transfer of assets would receive a benefit
immediately after the transfer of assets (if the Delta Woodside 401(k) Plan, the
Duck Head 401(k) Plan and the Delta  Apparel  401(k) Plan were then  terminated)
that would be equal to or greater than the benefit such  participant  would have
received immediately before the transfer of assets (if the Delta Woodside 401(k)
Plan had then terminated).

     (g) Delta  Woodside,  Duck Head and Delta Apparel shall cooperate with each
other during the period beginning on the date hereof and ending on the date that
the assets are  transferred to the trust  maintained  under the Duck Head 401(k)
Plan or Delta  Apparel  401(k)  Plan,  as  applicable,  to  ensure  the  ongoing
operation and  administration  of the Delta Woodside  401(k) Plan, the Duck Head
401(k) Plan and the Delta Apparel 401(k) Plan with respect to the members of the
Delta  Woodside  Employee  Group,  the Duck  Head  Employee  Group and the Delta
Apparel  Employee Group.  After those  transfers of assets,  (i) Duck Head shall
assume all of the Delta  Woodside  Group  Liabilities  under the Delta  Woodside
401(k) Plan with respect to each member of the Duck Head Employee  Group and the
Delta Woodside Group shall have no further  liability,  under this  Distribution
Agreement  or  otherwise,  to any member of the Duck Head Group or any member of
the Duck Head  Employee  Group under the Delta  Woodside  401(k) Plan other than
liability  arising  out of any  breach of  fiduciary  duties  or any  non-exempt
prohibited transaction occurring before that transfer of assets and liabilities,
and (ii) Delta Apparel shall assume all of the Delta Woodside Group  Liabilities
under the Delta  Woodside  401(k) Plan with  respect to each member of the Delta
Apparel  Employee  Group and the Delta  Woodside  Group  shall  have no  further
liability,  under this Distribution Agreement or otherwise, to any member of the
Delta Apparel Group or any member of the Delta Apparel  Employee Group under the
Delta  Woodside  401(k) Plan other than  liability  arising out of any breach of
fiduciary duties or any non-exempt prohibited  transaction occurring before that
transfer of assets and liabilities.

     8.4. Welfare Benefit Plans.
          ----------------------

     (a) (i)  Effective  as of the  Effective  Time,  no member of the Duck Head
Employee  Group  or the  Delta  Apparel  Employee  Group  shall be  eligible  to
participate  in any  "Employee  Welfare  Benefit  Plan"  (within  the meaning of
Section 3(1) of ERISA)  sponsored  by Delta  Woodside or any member of the Delta
Woodside  Group and neither Delta  Woodside nor any member of the Delta Woodside
Group shall have any  liability  after the Effective  Time for Welfare  Benefits
(within the  contemplation  of Section  3(1) of ERISA) of any member of the Duck
Head Employee Group or the Delta Apparel Employee Group.

                                       39
<PAGE>

     (ii) Delta Woodside shall be responsible for all Welfare  Benefits  payable
to or in respect of each member of the Delta Woodside  Employee Group regardless
of whether  the  event(s)  giving  rise to payment  of those  benefits  occurred
before, on or after the Effective Time.

     (b) (i) Effective as of the Effective  Time,  Duck Head shall  establish or
designate one or more Employee  Welfare  Benefit Plans  covering  members of the
Duck Head Employee Group as Duck Head, in its sole discretion, shall determine.

     (ii) Except as set forth in Section 8.4(d),  Duck Head shall be responsible
for all Welfare  Benefits  payable after the Effective  Time to or in respect of
each  member of the Duck Head  Employee  Group  including,  without  limitation,
post-employment medical, dental and life insurance benefits, if any.

     (c) (i) Effective as of the Effective  Time,  Delta Apparel shall establish
or designate one or more Employee  Welfare Benefit Plans covering members of the
Delta Apparel  Employee Group as Delta Apparel,  in its sole  discretion,  shall
determine.

     (ii)  Except  as set  forth  in  Section  8.4(d),  Delta  Apparel  shall be
responsible for all Welfare  Benefits  payable after the Effective Time to or in
respect of each member of the Delta Apparel  Employee Group  including,  without
limitation, post-employment medical, dental and life insurance benefits, if any.

     (d) Expenses incurred by each member of the Duck Head Employee Group or the
Delta Apparel  Employee  Group under Delta  Woodside's  medical and dental plans
during the calendar year that  includes the  Effective  Time shall be taken into
account for purposes of satisfying  deductible and coinsurance  requirements and
satisfaction of  out-of-pocket  provisions of the Duck Head Group's or the Delta
Apparel  Group's,  as applicable,  medical and dental plans for that year.  Duck
Head  shall  be  liable,  and  shall to the  extent  necessary  reimburse  Delta
Woodside, for all medical or dental claims incurred before the Effective Time by
any  member of the Duck Head  Employee  Group and for life  insurance  claims in
respect of any member of the Duck Head Employee  Group who dies on or before the
Effective Time. Delta Apparel shall be liable, and shall to the extent necessary
reimburse Delta  Woodside,  for all medical or dental claims incurred before the
Effective  Time by any member of the Delta Apparel  Employee  Group and for life
insurance  claims in respect of any member of the Delta Apparel  Employee  Group
who dies on or before the  Effective  Time.  For purposes of this Section 8.4, a
medical or dental claim shall be deemed  "incurred" when the relevant service is
provided or item is purchased.

     8.5  Directors.  Delta Woodside  shall retain all  liabilities  and related
          ----------
assets,  if any,  existing as of the Effective  Time relating to any director of
Delta Woodside with respect to his service as a director of Delta Woodside.


                                       40
<PAGE>

     8.6 Deferred Compensation.
         ----------------------

     (a) All deferred  compensation  liabilities to the extent applicable to any
member  of the Duck Head  Employee  Group,  and any  assets  allocable  to those
liabilities,  shall  be  transferred  to and  assumed  by  Duck  Head  as of the
Effective  Time,  and  all  deferred  compensation  liabilities  to  the  extent
applicable to any member of the Delta  Apparel  Employee  Group,  and any assets
allocable to those  liabilities,  shall be  transferred  to and assumed by Delta
Apparel as of the Effective Time.

     (b) Delta Woodside shall retain all deferred compensation liabilities,  and
any assets  allocable  to those  liabilities,  to the extent  applicable  to any
member of the Delta Woodside  Employee  Group under the Delta Woodside  Deferred
Compensation Plan.

     8.7 Employee Benefit Transition Services.  Pursuant to and on the terms and
         -------------------------------------
conditions  set forth in  Schedule  8.7  hereto,  each  party  agrees to provide
certain  administrative  services to the other parties in respect of the members
of the Delta Woodside Employee Group, the Duck Head Employee Group and the Delta
Apparel Employee Group,  including but not limited to payroll  services,  record
keeping services and claims  processing  services and for the applicable  period
set forth in that Schedule.  The  administrative  services  contemplated by this
Section 8.7 shall not affect the  allocation of liabilities  and  obligations as
set forth in this Article 8.

     8.8 COBRA.
         ------

     (a) As of the Effective  Time,  Duck Head shall, or shall cause a member of
the Duck Head Group to, assume Delta Woodside's obligations and responsibilities
under  ERISA  Title  I,  Subtitle  8,  Part 6 and  Code  Section  4980B  ("COBRA
Coverage") to each member of the Duck Head Employee Group.

     (b) As of the Effective Time,  Delta Apparel shall, or shall cause a member
of  the  Delta  Apparel  Group  to,  assume  Delta  Woodside's  obligations  and
responsibilities  to provide COBRA  Coverage to each member of the Delta Apparel
Employee Group.

     (c) Delta  Woodside  shall,  or shall cause a member of the Delta  Woodside
Group to, retain the obligation and  responsibility to provide COBRA Coverage to
each member of the Delta Woodside Employee Group.

     8.9 Third Party Beneficiaries.  No provision of this Distribution Agreement
         --------------------------
(including  without  limitation this Article 8) shall (a) create any third party
beneficiary  rights  in any  Person  (including  any  beneficiary  or  dependent
thereof) in respect of continued employment or resumed employment with the Delta
Woodside Group,  the Duck Head Group or the Delta Apparel Group,  (b) create any
rights that do not already  exist in any Person in respect of any benefits  that
may be provided,  directly or  indirectly,  under any  employee  benefit plan or
benefit  arrangement  sponsored  or to be  sponsored  by any member of the Delta
Woodside Group, the Duck Head Group or the Delta Apparel Group, or (c) otherwise
establish  or create any  rights  that do not  already  exist on the part of any

                                       41
<PAGE>
third party.  8.10 No Right to Continued  Employment.  Nothing in this Article 8
shall confer any right to  continued  employment  before or after the  Effective
Time on any member of the Delta Woodside  Employee Group, the Duck Head Employee
Group or the Delta Apparel Employee Group.

     8.11 WARN Act.
          ---------

     (a) Delta Woodside shall be responsible for providing any notification that
may be required under the Workers  Adjustment and  Retraining  Notification  Act
("WARN Act") with respect to any member of the Delta Woodside  Employee Group on
or after the Effective Time.

     (b) Duck Head shall be responsible for providing any notification  that may
be  required  under  the WARN Act with  respect  to any  member of the Duck Head
Employee Group on or after the Effective Time.

     (c) Delta Apparel shall be responsible for providing any notification  that
may be  required  under  the WARN Act with  respect  to any  member of the Delta
Apparel Employee Group on or after the Effective Time.


                                    ARTICLE 9

                     ADDITIONAL AGREEMENTS OF DELTA WOODSIDE

     9.1 Access to Information. From the date hereof through the Effective Time,
         ----------------------
Delta Woodside and its Subsidiaries  shall afford to Duck Head and Delta Apparel
and their respective  accountants,  counsel and other  representatives  full and
reasonable access (subject,  however,  to existing  confidentiality  and similar
non_disclosure  obligations  and the  preservation of  attorney/client  and work
product privileges) during normal business hours (and at such other times as the
parties may mutually agree) to its properties,  books,  contracts,  commitments,
records and personnel and,  during such period,  shall furnish  promptly to Duck
Head and Delta  Apparel (i) a copy of each report,  schedule and other  document
filed or received by it pursuant to the requirements of federal securities laws,
and (ii) all other information concerning its business, properties and personnel
as Duck Head or Delta Apparel may reasonably request.

     9.2 Preparation of the Duck Head Form 10, Duck Head Information  Statement,
         -----------------------------------------------------------------------
Delta Apparel Form 10 and Delta Apparel  Information  Statement.  Delta Woodside
- ----------------------------------------------------------------
will assist Duck Head to comply with Duck Head's  obligations under Section 10.2
and will assist Delta Apparel to comply with Delta Apparel's  obligations  under
Section  11.2.  Delta  Woodside  will  cooperate  and furnish  promptly  (a) all
information  requested by Duck Head or otherwise  required for  inclusion in the
Duck Head Form 10 or the Duck Head Information Statement and (b) all information
requested  by Delta  Apparel or otherwise  required  for  inclusion in the Delta
Apparel Form 10 or the Delta Apparel Information Statement. If at any time prior

                                       42
<PAGE>
to the Effective  Time any event or  circumstance  relating to Delta Woodside or
any of its Subsidiaries,  or their respective  officers or directors,  should be
discovered  by Delta  Woodside  that  should be set forth in an  amendment  or a
supplement to the Duck Head Form 10, the Duck Head  Information  Statement,  the
Delta Apparel Form 10 or the Delta Apparel Information Statement, Delta Woodside
shall  promptly  inform Duck Head or Delta Apparel,  as applicable,  thereof and
take appropriate action in respect thereof.

     9.3 Public  Announcements.  So long as this  Distribution  Agreement  is in
         ----------------------
effect, Delta Woodside agrees to use its reasonable efforts to consult with Duck
Head and Delta Apparel before issuing any press release or otherwise  making any
public  statement  with  respect  to  the  transactions   contemplated  by  this
Distribution Agreement.

     9.4  Efforts;  Consents.  (a)  Subject to the terms and  conditions  herein
          -------------------
provided,  Delta Woodside agrees to use its best efforts to take, or cause to be
taken, all actions and to do, or cause to be done, all things necessary,  proper
or advisable to consummate  and make  effective as promptly as  practicable  the
transactions  contemplated by this Distribution  Agreement and to cooperate with
Duck Head and Delta Apparel in connection with the foregoing.  Without  limiting
the generality of the  foregoing,  Delta Woodside shall make or cause to be made
all required  filings with or applications to Governmental  Entities  (including
under the  Securities  Act and the  Exchange  Act) to be made by it, and use its
best efforts to (i) obtain all  necessary  waivers of any  Violations  and other
Consents of all Governmental  Entities and other third parties necessary for the
parties to consummate the transactions contemplated hereby, (ii) oppose, lift or
rescind any injunction or restraining  order or other order adversely  affecting
the ability of the parties to consummate the transactions  contemplated  hereby,
and (iii) fulfill all conditions to this Distribution Agreement.

     (b) Delta  Woodside  shall  promptly  provide  Duck Head and Delta  Apparel
copies of (i) all filings made by Delta Woodside with any Governmental Entity in
connection with this  Distribution  Agreement and the transactions  contemplated
hereby, and (ii) any inquiry or request for information (including notice of any
oral request for information),  pleading, order or other document Delta Woodside
receives from any Governmental Entity with respect to the matters referred to in
this Section 9.4.

     9.5 Notice of Breaches.  Delta  Woodside  shall give prompt  notice to Duck
         -------------------
Head  and  Delta  Apparel  of (i)  any  representation  or  warranty  made by it
contained in this Distribution Agreement that has become untrue or inaccurate in
any material respect, or (ii) the failure by it to comply with or satisfy in any
material  respect any  covenant,  condition or agreement to be complied  with or
satisfied by it under this Distribution Agreement;  provided, however, that such
notification   shall  not  excuse  or  otherwise  affect  the   representations,
warranties,  covenants or  agreements  of the parties or the  conditions  to the
obligations of the parties under this Distribution Agreement.

     9.6  Acquisition  Proposals  Respecting  the Duck  Head  Group or the Delta
          ----------------------------------------------------------------------
Apparel  Group.  The parties  agree that,  prior to the  Effective  Time,  Delta
- ---------------
Woodside,  its  Subsidiaries and their  respective  Representatives  (including,
without  limitation,  any investment banker,  attorney or accountant retained by
Delta Woodside or any of its Subsidiaries) may initiate,  continue,  solicit and

                                       43
<PAGE>
encourage,  directly or indirectly, any inquiries and the making of any proposal
or offer to Delta  Woodside  and/or any of its  Subsidiaries,  and engage in any
negotiations  concerning,  and provide any confidential  information or data to,
and  have  any  discussions  with,  any  Person,   with  respect  to  a  merger,
consolidation  or  similar  transaction  involving,  or any  sale  of all or any
significant  portion  of the  assets  or any  equity  securities  of,  the Delta
Woodside  Group,  the Duck Head  Group or the  Delta  Apparel  Group,  singly or
together  (any  such  proposal  or offer  being  hereinafter  referred  to as an
"Permitted Acquisition Proposal"), and otherwise knowingly facilitate any effort
or attempt to make or implement a Permitted  Acquisition Proposal and enter into
any agreement or  understanding  with any other Person with the intent to effect
any Permitted  Acquisition  Proposal.  Delta  Woodside will notify Duck Head and
Delta Apparel of any written Permitted  Acquisition  Proposals or oral Permitted
Acquisition  Proposals made to the Chief  Executive  Officer of Delta  Woodside.
Following receipt of a Permitted Acquisition Proposal, Delta Woodside's Board of
Directors  may elect to  terminate  this  Distribution  Agreement as provided in
Section 13.1 or to modify the terms of the  Distribution  and this  Distribution
Agreement  to permit  consummation  of the  Permitted  Acquisition  Proposal and
thereby to delete  from the  Distribution  shares of Duck Head  Common  Stock or
shares of Delta Apparel Common Stock.  If Duck Head and Delta Apparel consent to
such  modification,   the  parties  shall  amend  this  Distribution   Agreement
accordingly,  and shall (if still practicable),  subject to the other provisions
of this  Distribution  Agreement,  as so  modified,  use their  respective  best
efforts to cause the Distribution to be consummated.

     9.7  Completion  of  Financing.  No later than the  Effective  Time,  Delta
          --------------------------
Woodside or one or more of its Subsidiaries  (other than the Duck Head Group and
the Delta  Apparel  Group) shall have incurred or repaid such  indebtedness  and
entered into such credit facilities or amendments to credit facilities,  if any,
as  shall  be  necessary  for  Delta  Woodside  to be  able  to  consummate  the
transactions  contemplated  by  this  Distribution  Agreement  (the  "New  Delta
Woodside Financing").

     9.8 Other  Securities  Law Actions.  Delta  Woodside shall prepare and file
         -------------------------------
with the SEC and  cause to  become  effective  any  registration  statements  or
amendments   thereto  that  are   necessary  or   appropriate   to  reflect  the
establishment  of or amendments  to any employee  benefit and other plans of the
Delta Woodside Group contemplated by this Distribution Agreement. Delta Woodside
shall take all actions as may be necessary or  appropriate  under the securities
or blue sky laws of states or other political  subdivisions of the United States
in connection with the transactions contemplated by this Distribution Agreement.

     9.9 Delta Woodside Group  Liabilities.  Except as specifically set forth in
         ----------------------------------
any of the  Distribution  Documents,  from and after the Effective  Time,  Delta
Woodside  shall,  and  shall  use its  reasonable  best  efforts  to  cause  its
Subsidiaries  to,  pay,  perform  and  discharge  in due course all of the Delta
Woodside Group Liabilities for which such entity is liable



                                       44
<PAGE>

                                   ARTICLE 10

                       ADDITIONAL AGREEMENTS OF DUCK HEAD

     10.1  Access to  Information.  From the date hereof  through the  Effective
           -----------------------
Time,  Duck Head and its  Subsidiaries  shall afford to Delta Woodside and Delta
Apparel and their respective accountants, counsel and other representatives full
and reasonable access (subject, however, to existing confidentiality and similar
non_disclosure  obligations  and the  preservation of  attorney/client  and work
product privileges) during normal business hours (and at such other times as the
parties may mutually agree) to its properties,  books,  contracts,  commitments,
records and personnel and, during such period,  shall furnish  promptly to Delta
Woodside  and  Delta  Apparel  (i) a copy of each  report,  schedule  and  other
document  filed or  received  by it  pursuant  to the  requirements  of  federal
securities  laws,  and (ii)  all  other  information  concerning  its  business,
properties  and  personnel  as Delta  Woodside or Delta  Apparel may  reasonably
request.

     10.2 Preparation of Duck Head Form 10 and Duck Head Information  Statement.
          ----------------------------------------------------------------------
To the extent not already  accomplished,  Duck Head will, as soon as practicable
following  the date of this  Distribution  Agreement,  prepare and file the Duck
Head Form 10 and a preliminary Duck Head Information  Statement with the SEC and
will use all  reasonable  efforts to respond to any  comments  of the SEC or its
staff and to cause the Duck Head Form 10 to be declared effective by the SEC and
the  Duck  Head  Information  Statement  to be  mailed  to  the  Delta  Woodside
Stockholders as promptly as practicable after responding to all such comments to
the satisfaction of the SEC or its staff.  Duck Head will provide Delta Woodside
and Delta Apparel with a copy of the Duck Head Form 10 and the preliminary  Duck
Head  Information  Statement  and all  modifications  thereto prior to filing or
delivery to the SEC and will  consult with Delta  Woodside and Delta  Apparel in
connection  therewith.  Duck Head will notify Delta  Woodside and Delta  Apparel
promptly  of the  receipt of any  comments  from the SEC or its staff and of any
request by the SEC or its staff for  amendments or  supplements to the Duck Head
Form 10 or the Duck Head Information Statement or for additional information and
will supply Delta  Woodside and Delta Apparel with copies of all  correspondence
between Duck Head or any of its Representatives, on the one hand, and the SEC or
its staff,  on the other hand,  with  respect to the Duck Head Form 10, the Duck
Head  Information  Statement or the  Distribution.  Duck Head will cooperate and
furnish promptly all information requested by Delta Woodside or Delta Apparel or
otherwise  required for inclusion in any Delta Woodside  Disclosure  Document or
the Delta Apparel Form 10 or the Delta  Apparel  Information  Statement,  as the
case may be. If at any time prior to the  Effective  Time there  shall occur any
event that should be set forth in an  amendment or  supplement  to the Duck Head
Form 10 or the Duck Head  Information  Statement,  Duck Head will  promptly,  as
appropriate,  file  with  the SEC or  prepare  and  mail to the  Delta  Woodside
Stockholders  such an  amendment  or  supplement.  If at any  time  prior to the
Effective Time any event or circumstance  relating to Duck Head, or its officers
or  directors,  should be discovered by Duck Head that should be set forth in an
amendment or a supplement to any Delta Woodside Disclosure Document or the Delta
Apparel  Form 10 or the Delta  Apparel  Information  Statement,  Duck Head shall
promptly inform Delta Woodside or Delta Apparel (as the case may be) thereof and
take appropriate action in respect thereof.

                                       45
<PAGE>
     10.3 Public  Announcements.  So long as this  Distribution  Agreement is in
          ----------------------
effect,  Duck Head agrees to use its  reasonable  efforts to consult  with Delta
Woodside and Delta Apparel before issuing any press release or otherwise  making
any public  statement  with  respect to the  transactions  contemplated  by this
Distribution  Agreement.  Prior to the Effective Time, Duck Head shall not issue
any press release or otherwise make any public statement  without the consent of
Delta Woodside.

     10.4  Efforts;  Consents.  (a) Subject to the terms and  conditions  herein
           -------------------
provided,  Duck Head  agrees  to use its best  efforts  to take,  or cause to be
taken, all actions and to do, or cause to be done, all things necessary,  proper
or advisable to consummate  and make  effective as promptly as  practicable  the
transactions  contemplated by this  Distribution  Agreement and the Distribution
and to cooperate  with Delta  Woodside and Delta Apparel in connection  with the
foregoing.  Without  limiting the generality of the  foregoing,  Duck Head shall
make  or  cause  to be  made  all  required  filings  with  or  applications  to
Governmental  Entities (including under the Securities Act and the Exchange Act)
to be made by it, and use its best efforts to (i) obtain all  necessary  waivers
of any  Violations  and other  Consents of all  Governmental  Entities and other
third  parties,  necessary  for  the  parties  to  consummate  the  transactions
contemplated  hereby, (ii) oppose, lift or rescind any injunction or restraining
order  or  other  order  adversely  affecting  the  ability  of the  parties  to
consummate  the  transactions   contemplated   hereby,  and  (iii)  fulfill  all
conditions to this Distribution Agreement.

     (b) Duck Head shall  promptly  provide  Delta  Woodside  and Delta  Apparel
copies of (i) all  filings  made by Duck Head  with any  Governmental  Entity in
connection with this  Distribution  Agreement and the transactions  contemplated
hereby, and (ii) any inquiry or request for information (including notice of any
oral  request for  information),  pleading,  order or other  document  Duck Head
receives from any Governmental Entity with respect to the matters referred to in
this Section 10.4.

     10.5  Notice of  Breaches.  Duck Head  shall  give  prompt  notice to Delta
           --------------------
Woodside  and Delta  Apparel of (i) any  representation  or warranty  made by it
contained in this Distribution Agreement that has become untrue or inaccurate in
any material respect, or (ii) the failure by it to comply with or satisfy in any
material  respect any  covenant,  condition or agreement to be complied  with or
satisfied by it under this Distribution Agreement;  provided, however, that such
notification   shall  not  excuse  or  otherwise  affect  the   representations,
warranties,  covenants or  agreements  of the parties or the  conditions  to the
obligations of the parties under this Distribution Agreement.

     10.6 Effectuation of Intercompany  Reorganization  and Duck Head Financing.
          ----------------------------------------------------------------------
Duck Head shall  perform all actions  necessary or  appropriate,  and within its
power, to accomplish the Intercompany Reorganization, as contemplated by Section
2.1, and the Duck Head Financing, as contemplated by Section 2.2.

     10.7 AMEX Listing.  As promptly as  practicable,  Duck Head shall  prepare,
          -------------
file and pursue an  application  to permit the  listing of the Duck Head  Common
Stock on the AMEX, and such listing shall be completed by the Effective Time.

                                       46
<PAGE>
     10.8 Other  Securities  Law Actions.  Duck Head shall prepare and file with
          -------------------------------
the SEC and cause to become effective any registration  statements or amendments
thereto that are necessary or  appropriate  to reflect the  establishment  of or
amendments  to any  employee  benefit  and other  plans of the Duck  Head  Group
contemplated by this Distribution Agreement. Duck Head shall take all actions as
may be necessary or appropriate  under the securities or blue sky laws of states
or other  political  subdivisions  of the United States in  connection  with the
transactions contemplated by this Distribution Agreement.

     10.9  Duck  Head  Common  Stock.   Duck  Head  agrees  to  provide  to  the
           --------------------------
Distribution  Agent all  certificates  for shares of Duck Head Common Stock that
shall be required in order to consummate the  transactions  contemplated by this
Distribution Agreement.

     10.10 Duck Head Group Liabilities.  Except as specifically set forth in any
           ----------------------------
of the  Distribution  Documents,  from and after the Effective  Time,  Duck Head
shall,  and shall use its reasonable best efforts to cause its  Subsidiaries to,
pay, perform and discharge in due course all of the Duck Head Group  Liabilities
for which such entity is liable.


                                   ARTICLE 11

                     ADDITIONAL AGREEMENTS OF DELTA APPAREL

     11.1  Access to  Information.  From the date hereof  through the  Effective
           -----------------------
Time, Delta Apparel and its Subsidiaries shall afford to Delta Woodside and Duck
Head and their respective  accountants,  counsel and other  representatives full
and reasonable access (subject, however, to existing confidentiality and similar
non-disclosure  obligations  and the  preservation of  attorney/client  and work
product privileges) during normal business hours (and at such other times as the
parties may mutually agree) to its properties,  books,  contracts,  commitments,
records and personnel and, during such period,  shall furnish  promptly to Delta
Woodside  and Duck Head (i) a copy of each report,  schedule and other  document
filed or received by it pursuant to the requirements of federal securities laws,
and (ii) all other information concerning its business, properties and personnel
as Delta Woodside or Duck Head may reasonably request.

     11.2  Preparation  of Delta Apparel Form 10 and Delta  Apparel  Information
           ---------------------------------------------------------------------
Statement.  To the extent not already accomplished,  Delta Apparel will, as soon
- ----------
as practicable  following the date of this Distribution  Agreement,  prepare and
file the Delta  Apparel  Form 10 and a  preliminary  Delta  Apparel  Information
Statement  with the SEC and will use all  reasonable  efforts  to respond to any
comments  of the SEC or its staff and to cause the Delta  Apparel  Form 10 to be
declared effective by the SEC and the Delta Apparel Information  Statement to be
mailed to the Delta  Woodside  Stockholders  as  promptly as  practicable  after
responding  to all such  comments to the  satisfaction  of the SEC or its staff.
Delta Apparel will provide Delta Woodside and Duck Head with a copy of the Delta
Apparel Form 10 and the preliminary Delta Apparel Information  Statement and all
modifications  thereto  prior to filing or delivery to the SEC and will  consult
with Delta  Woodside and Duck Head in connection  therewith.  Delta Apparel will
notify Delta Woodside and Duck Head promptly of the receipt of any comments from

                                       47
<PAGE>
the SEC or its staff and of any  request by the SEC or its staff for  amendments
or  supplements  to the Delta Apparel Form 10 or the Delta  Apparel  Information
Statement or for additional  information and will supply Delta Woodside and Duck
Head with  copies of all  correspondence  between  Delta  Apparel  or any of its
Representatives,  on the one hand, and the SEC or its staff,  on the other hand,
with  respect  to the  Delta  Apparel  Form 10,  the Delta  Apparel  Information
Statement or the Distribution. Delta Apparel will cooperate and furnish promptly
all information  requested by Delta Woodside or Duck Head or otherwise  required
for inclusion in any Delta Woodside Disclosure Document or the Duck Head Form 10
or the Duck Head Information Statement, as the case may be. If at any time prior
to the Effective Time there shall occur any event that should be set forth in an
amendment  or  supplement  to the Delta  Apparel  Form 10 or the  Delta  Apparel
Information  Statement,  Delta Apparel will promptly, as appropriate,  file with
the SEC or prepare and mail to the Delta Woodside Stockholders such an amendment
or  supplement.  If at any  time  prior  to the  Effective  Time  any  event  or
circumstance relating to Delta Apparel, or its officers or directors,  should be
discovered  by Delta  Apparel  that  should  be set forth in an  amendment  or a
supplement to any Delta Woodside Disclosure Document or the Duck Head Form 10 or
the Duck Head Information  Statement,  Delta Apparel shall promptly inform Delta
Woodside or Duck Head (as the case may be) thereof and take  appropriate  action
in respect thereof.

     11.3 Public  Announcements.  So long as this  Distribution  Agreement is in
          ----------------------
effect, Delta Apparel agrees to use its reasonable efforts to consult with Delta
Woodside and Duck Head before issuing any press release or otherwise  making any
public  statement  with  respect  to  the  transactions   contemplated  by  this
Distribution  Agreement.  Prior to the Effective  Time,  Delta Apparel shall not
issue any press  release or  otherwise  make any public  statement  without  the
consent of Delta Woodside.

     11.4  Efforts;  Consents.  (a) Subject to the terms and  conditions  herein
           -------------------
provided,  Delta Apparel  agrees to use its best efforts to take, or cause to be
taken, all actions and to do, or cause to be done, all things necessary,  proper
or advisable to consummate  and make  effective as promptly as  practicable  the
transactions  contemplated by this  Distribution  Agreement and the Distribution
and to  cooperate  with  Delta  Woodside  and Duck Head in  connection  with the
foregoing. Without limiting the generality of the foregoing, Delta Apparel shall
make  or  cause  to be  made  all  required  filings  with  or  applications  to
Governmental  Entities (including under the Securities Act and the Exchange Act)
to be made by it, and use its best efforts to (i) obtain all  necessary  waivers
of any  Violations  and other  Consents of all  Governmental  Entities and other
third  parties,  necessary  for  the  parties  to  consummate  the  transactions
contemplated  hereby, (ii) oppose, lift or rescind any injunction or restraining
order  or  other  order  adversely  affecting  the  ability  of the  parties  to
consummate  the  transactions   contemplated   hereby,  and  (iii)  fulfill  all
conditions to this Distribution Agreement.

     (b) Delta  Apparel  shall  promptly  provide  Delta  Woodside and Duck Head
copies of (i) all filings made by Delta Apparel with any Governmental  Entity in
connection with this  Distribution  Agreement and the transactions  contemplated
hereby, and (ii) any inquiry or request for information (including notice of any
oral request for information),  pleading,  order or other document Delta Apparel
receives from any Governmental Entity with respect to the matters referred to in
this Section  11.4.

                                       48
<PAGE>
     11.5 Notice of Breaches.  Delta  Apparel  shall give prompt notice to Delta
          -------------------
Woodside  and  Duck  Head  of (i)  any  representation  or  warranty  made by it
contained in this Distribution Agreement that has become untrue or inaccurate in
any material respect, or (ii) the failure by it to comply with or satisfy in any
material  respect any  covenant,  condition or agreement to be complied  with or
satisfied by it under this Distribution Agreement;  provided, however, that such
notification   shall  not  excuse  or  otherwise  affect  the   representations,
warranties,  covenants or  agreements  of the parties or the  conditions  to the
obligations of the parties under this Distribution Agreement.

     11.6  Effectuation  of  Intercompany   Reorganization   and  Delta  Apparel
           ---------------------------------------------------------------------
Financing. Delta Apparel shall perform all actions necessary or appropriate, and
- ----------
within its power, to accomplish the Intercompany Reorganization, as contemplated
by Section 2.1, and the Delta Apparel Financing, as contemplated by Section 2.2.

     11.7 AMEX Listing. As promptly as practicable, Delta Apparel shall prepare,
          -------------
file and pursue an application to permit the listing of the Delta Apparel Common
Stock on the AMEX, and such listing shall be completed by the Effective Time.

     11.8 Other  Securities  Law Actions.  Delta  Apparel shall prepare and file
          -------------------------------
with the SEC and  cause to  become  effective  any  registration  statements  or
amendments   thereto  that  are   necessary  or   appropriate   to  reflect  the
establishment  of or amendments  to any employee  benefit and other plans of the
Delta Apparel Group contemplated by this Distribution  Agreement.  Delta Apparel
shall take all actions as may be necessary or  appropriate  under the securities
or blue sky laws of states or other political  subdivisions of the United States
in connection with the transactions contemplated by this Distribution Agreement.

     11.9 Delta  Apparel  Common Stock.  Delta Apparel  agrees to provide to the
          -----------------------------
Distribution  Agent all  certificates  for shares of Delta Apparel  Common Stock
that shall be required in order to consummate the  transactions  contemplated by
this Distribution Agreement.

     11.10 Delta Apparel Group Liabilities.  Except as specifically set forth in
           --------------------------------
any of the  Distribution  Documents,  from and after the Effective  Time,  Delta
Apparel  shall,  and  shall  use  its  reasonable  best  efforts  to  cause  its
Subsidiaries  to,  pay,  perform  and  discharge  in due course all of the Delta
Apparel Group Liabilities for which such entity is liable



                                       49
<PAGE>

                                   ARTICLE 12

                              ACCESS TO INFORMATION

     12.1  Provision  of  Corporate  Records.  Immediately  before or as soon as
           ----------------------------------
practicable after the Effective Time, each Group shall provide to the applicable
other Group all documents,  contracts,  books, records and data (including,  but
not limited to, minute books, stock registers, stock certificates,  documents of
title and documents in electronic  format) in its possession  relating primarily
to the other Group or its business and  affairs;  provided  that if any of those
documents,  contracts,  books,  records or data relate to more than one Group or
the businesses  and operations of more than one Group,  each Group shall provide
to the other  applicable  Group when and if requested  true and complete  copies
(including,  if requested,  versions of these documents in electronic format) of
those documents, contracts, books, records or data.

     12.2 Access to  Information.  After the  Effective  Time,  each Group shall
          -----------------------
promptly provide  reasonable  access during normal business hours to each of the
other  Groups  and  its  Representatives  to all  documents,  contracts,  books,
records,  Defense  Materials,  computer  data  and  other  data in that  Group's
possession  relating to the other  applicable  Group or its business and affairs
(other  than  data  and  information  subject  to an  attorney/client  or  other
privilege that is not subject to the provisions of any joint defense arrangement
between the relevant  member or members of one Group and the relevant  member or
members  of  another  Group),  to the  extent  that such  access  is  reasonably
requested  by the  other  Group,  including,  but not  limited  to,  for  audit,
accounting, litigation, disclosure and reporting purposes.

     12.3  Future  Litigation  and Other  Proceedings.  Each Group shall use all
           -------------------------------------------
commercially reasonable efforts to make its directors,  officers,  employees and
representatives  available as witnesses  to another  Group and its  accountants,
counsel and other designated  representatives,  upon reasonable written request.
Additionally, each Group shall otherwise cooperate with the other Groups, to the
extent  reasonably  required in  connection  with any Action  arising out of any
Group's business and operations in which the requesting party may be involved.

     12.4  Reimbursement.  Except and to the extent that any member of one Group
           --------------
is  obligated to  indemnify  any member of the other Group under  Article 14 for
that cost or expense, each Group providing information or witnesses to the other
Group, or otherwise incurring any expense in connection with cooperating,  under
this Agreement shall be entitled to receive from the recipient thereof, upon the
presentation  of invoices  therefor,  payment for all  reasonable  out-of-pocket
costs and expenses as may reasonably be incurred in providing such  information,
witnesses or cooperation.

     12.5 Retention of Records. Except as otherwise required by law or agreed to
          ---------------------
in writing, each party shall retain, and shall cause the members of its Group to
retain, all information relating to any other Group's business and operations in
accordance with the past practice of that party.  Notwithstanding the foregoing,
any party may destroy or  otherwise  dispose of any of that  information  at any
time,  provided that, for a period of six years after the Effective Time, before
destruction or disposal of information that such party consciously knows relates

                                       50
<PAGE>
to any other Group's business and operations,  (i) that party shall use its best
efforts  to provide  not less than 90 days'  prior  written  notice to the other
party,  specifying the information  proposed to be destroyed or disposed of, and
(ii) if the  recipient  of that  notice  shall  request  in  writing  before the
scheduled date for destruction or disposal that any of the information  proposed
to be destroyed or disposed of be delivered to that requesting  party, the party
proposing the destruction or disposal shall promptly  deliver to that requesting
party,  at the  expense  of the  requesting  party,  the  information  that  was
requested.

     12.6   Confidentiality.   Each  party   shall  hold  and  shall  cause  its
            ----------------
Representatives  to hold in strict  confidence all  information  (other than any
information  relating  primarily  to the  business  or  affairs  of that  party)
concerning  another  party (or the Group of which it forms a part) unless and to
the extent that (i) that party is  compelled  to disclose  that  information  by
judicial or administrative  process or, in the opinion of its counsel,  by other
requirements  of law or (ii) that  information  can be shown to have been (A) in
the public domain  through no fault of that party,  (B) lawfully  acquired after
the  Effective  Time on a  non-confidential  basis or (C)  acquired or developed
independently  by that party after the  Effective  Time without  violating  this
Section  12.6 or any  other  confidentiality  agreement  with the  other  party.
Notwithstanding  the  foregoing,  a party may disclose that  information  to its
Representatives so long as those  Representatives  are informed by that party of
the  confidential  nature of that  information and are directed by that party to
treat that information  confidentially.  Each party shall be responsible for any
breach of such direction or of this Section by any of its Representatives.  If a
party or any of its  Representatives  becomes legally  compelled to disclose any
documents or information subject to this Section 12.6, that party shall promptly
notify the other  party so that the other party may seek a  protective  order or
other remedy or waive that party's compliance with this Section 12.6. If no such
protective order or other remedy is obtained or waiver granted,  that party will
furnish  only the  portion of the  information  that it is advised by counsel is
legally required and will exercise all commercially reasonable efforts to obtain
reliable   assurance   that   confidential   treatment  will  be  accorded  that
information.  Without  prejudice to the rights and remedies of any party to this
Distribution  Agreement,  if any party  breaches  or  threatens  to  breach  any
provision  of this  Section  12.6,  the  affected  party  shall be  entitled  to
equitable relief by way of an injunction without the requirement for the posting
of bond.

     12.7 Inapplicability of Article to Tax Matters. Notwithstanding anything to
          ------------------------------------------
the contrary in this Article 12, this Article 12 shall not apply to information,
records and other matters  relating to Taxes,  all of which shall be governed by
the Tax Sharing Agreement.


                                   ARTICLE 13

                        TERMINATION, AMENDMENT AND WAIVER

     13.1 Termination. This Distribution Agreement may be terminated at any time
          ------------
prior to the Effective Time by Delta Woodside for any reason.

                                       51
<PAGE>
     13.2  Effect  of   Termination.   In  the  event  of  termination  of  this
           -------------------------
Distribution  Agreement by Delta  Woodside,  as provided in Section  13.1,  this
Distribution  Agreement  shall  forthwith  become  void  and  there  shall be no
liability  hereunder  on the part of any of Delta  Woodside,  Duck Head or Delta
Apparel or their respective  officers or directors;  provided that Sections 13.2
and 15.11 shall survive the termination.

     13.3 Amendment.  This Distribution  Agreement may be amended by the parties
          ----------
hereto at any time. This Distribution  Agreement may not be amended except by an
instrument in writing signed on behalf of each of the parties hereto.

     13.4 Waiver.  At any time prior to the Effective  Time,  the parties hereto
          -------
may, to the extent  permitted  by  applicable  law,  (i) extend the time for the
performance  of any of the  obligations or other acts of any other party hereto,
(ii) waive any inaccuracies in the  representations  and warranties by any other
party contained herein or in any documents delivered by any other party pursuant
hereto and (iii) waive  compliance with any of the agreements of any other party
or with any conditions to its own obligations contained herein. Any agreement on
the part of a party hereto to any such extension or to any waiver shall be valid
only if set forth in an instrument in writing signed on behalf of such party. No
delay  on the  part of any  party  hereto  in  exercising  any  right,  power or
privilege hereunder will operate as a waiver thereof, nor will any waiver on the
part of any party hereto of any right, power or privilege hereunder operate as a
waiver of any other right, power or privilege hereunder,  nor will any single or
partial exercise of any right,  power or privilege  hereunder preclude any other
or  further  exercise  thereof  or the  exercise  of any other  right,  power or
privilege hereunder.  Unless otherwise provided,  the rights and remedies herein
provided are cumulative and are not exclusive of any rights or remedies that the
parties may otherwise have at law or in equity.


                                   ARTICLE 14

                                 INDEMNIFICATION

     14.1 Indemnification by Delta Woodside.  From and after the Effective Time,
          ----------------------------------
Delta Woodside shall indemnify and hold harmless,  to the full extent  permitted
by law,  each member of the Duck Head Group and each member of the Delta Apparel
Group, and each present and former director,  officer, employee and agent of any
member of the Duck Head Group and/or the Delta  Apparel  Group,  against any and
all liabilities  and expenses,  including  reasonable  attorneys'  fees,  fines,
losses, claims,  damages,  liabilities,  costs, expenses,  judgments and amounts
paid in  settlement  (collectively,  "Damages"),  incurred  or  suffered by such
member of the Duck Head  Group or member  of the Delta  Apparel  Group,  or such
director,  officer,  employee  or agent,  as the case may be,  whether or not in
connection  with any  threatened,  pending  or  completed  Action  (and  whether
asserted or commenced prior to or after the Effective  Time), and Delta Woodside
shall  advance  expenses  to each such  indemnified  Person,  arising  out of or
pertaining to:

                                       52
<PAGE>

          (a) any breach of the  representations  and  warranties  made by Delta
     Woodside  in  Article 4 (which  representations  and  warranties  shall not
     expire for purposes of this Article 14, notwithstanding any other provision
     of this Distribution Agreement to the contrary);

          (b) the  breach  by any  member  of the  Delta  Woodside  Group of any
     obligation under (i) this  Distribution  Agreement or (ii) any of the other
     Distribution Documents, other than the Tax Sharing Agreement;

          (c) any and all Delta Woodside Group Liabilities; or

          (d) any untrue  statement  or alleged  untrue  statement of a material
     fact contained in any Delta Woodside Disclosure  Document,  or any omission
     or alleged  omission to state therein a material fact necessary to make the
     statements therein, in the light of the circumstances under which they were
     made,  not  misleading,  except  insofar as those Damages are caused by any
     such untrue  statement or omission or alleged untrue  statement or omission
     that was based upon  information  furnished to Delta Woodside by any member
     of the Duck Head Group or any member of the Delta Apparel  Group  expressly
     for use therein.

     14.2  Indemnification by Duck Head. From and after the Effective Time, Duck
           -----------------------------
Head shall  indemnify and hold  harmless,  to the full extent  permitted by law,
each member of the Delta  Woodside  Group and each  member of the Delta  Apparel
Group, and each present and former director,  officer, employee and agent of any
member of the Delta Woodside  Group and/or the Delta Apparel Group,  against any
and all Damages  incurred or suffered by such member of the Delta Woodside Group
or member of the Delta Apparel  Group,  or such director,  officer,  employee or
agent,  as the case may be,  whether or not in connection  with any  threatened,
pending or completed Action (and whether asserted or commenced prior to or after
the  Effective  Time),  and  Duck  Head  shall  advance  expenses  to each  such
indemnified Person, arising out of or pertaining to:

          (a) any breach of the representations and warranties made by Duck Head
     in Article 5 (which  representations  and  warranties  shall not expire for
     purposes of this Article 14,  notwithstanding  any other  provision of this
     Distribution Agreement to the contrary);

          (b) the breach by any member of the Duck Head Group of any  obligation
     under (i) this Distribution Agreement or (ii) any of the other Distribution
     Documents, other than the Tax Sharing Agreement;

          (c) any and all Duck Head Group Liabilities; or

          (d) any untrue  statement  or alleged  untrue  statement of a material
     fact  contained in any Duck Head  Disclosure  Document,  or any omission or
     alleged  omission to state  therein a material  fact  necessary to make the
     statements therein, in the light of the circumstances under which they were
     made,  not  misleading,  except  insofar as those Damages are caused by any
     such untrue  statement or omission or alleged untrue  statement or omission
     that was based upon information furnished to Duck Head by any member of the
     Delta Woodside Group or any member of the Delta Apparel Group expressly for
     use therein.

                                       53
<PAGE>
     14.3  Indemnification by Delta Apparel.  From and after the Effective Time,
           ---------------------------------
Delta Apparel shall indemnify and hold harmless, to the full extent permitted by
law,  each member of the Delta  Woodside  Group and each member of the Duck Head
Group, and each present and former director,  officer, employee and agent of any
member of the Delta Woodside  Group and/or the Duck Head Group,  against any and
all Damages  incurred or suffered by such member of the Delta  Woodside Group or
member of the Duck Head Group, or such director,  officer, employee or agent, as
the case may be, whether or not in connection  with any  threatened,  pending or
completed  Action  (and  whether  asserted  or  commenced  prior to or after the
Effective  Time),  and  Delta  Apparel  shall  advance  expenses  to  each  such
indemnified Person, arising out of or pertaining to:

          (a) any breach of the  representations  and  warranties  made by Delta
     Apparel in Article 6 (which representations and warranties shall not expire
     for purposes of this  Article 14,  notwithstanding  any other  provision of
     this Distribution Agreement to the contrary);

          (b) the  breach  by any  member  of the  Delta  Apparel  Group  of any
     obligation under (i) this  Distribution  Agreement or (ii) any of the other
     Distribution Documents, other than the Tax Sharing Agreement;

          (c) any and all Delta Apparel Group Liabilities; or

          (d) any untrue  statement  or alleged  untrue  statement of a material
     fact contained in any Delta Apparel Disclosure Document, or any omission or
     alleged  omission to state  therein a material  fact  necessary to make the
     statements therein, in the light of the circumstances under which they were
     made,  not  misleading,  except  insofar as those Damages are caused by any
     such untrue  statement or omission or alleged untrue  statement or omission
     that was based upon information furnished to Delta Apparel by any member of
     the Delta Woodside Group or any member of the Duck Head Group expressly for
     use therein.

     14.4 Third-Party Rights; Insurance Proceeds; Tax Benefits; Mitigation.
          -----------------------------------------------------------------

     (a) No insurer or any other third party shall be (i)  entitled by reason of
this Article 14 to a benefit (as a third-party beneficiary or otherwise) that it
would not be entitled to receive in the absence of Section  14.1,  14.2 or 14.3,
(ii)  relieved  by reason of this  Article 14 of the  responsibility  to pay any
claim to which it is obligated or (iii) entitled to any  subrogation  right with
respect to any obligation under Section 14.1, 14.2 or 14.3.

     (b) The amount that any indemnifying  party is or may be required to pay to
any  indemnified  Person  pursuant  to this  Article  14 (i)  shall  be  reduced
(including  retroactively)  by (A)  any  insurance  proceeds  or  other  amounts
actually  recovered by or on behalf of such  indemnified  Person in reduction of
the related  Damages and (B) any Tax  benefits  realized or  realizable  by such

                                       54
<PAGE>
indemnified Person based on the present value thereof by reason of such loss and
(ii) shall be increased by any Tax liability incurred by such indemnified Person
based on such indemnity  payment.  If an indemnified  Person shall have received
the payment required by this Distribution  Agreement from an indemnifying  party
in  respect  of  Damages  and  shall  subsequently  actually  receive  insurance
proceeds,  Tax benefits or other amounts in respect of such Damages as specified
above, then such indemnified  Person shall pay to such indemnifying  party a sum
equal to the amount of such  insurance  proceeds,  Tax benefits or other amounts
actually  received.  The indemnified  Person shall take all reasonable  steps to
mitigate all Damages,  including  availing itself of any defenses,  limitations,
rights of contribution, claims against third parties and other rights at law (it
being understood that any reasonable  out-of-pocket  costs paid to third parties
in connection with such mitigation shall constitute Damages),  and shall provide
such evidence and  documentation  of the nature and extent of any Damages as may
be reasonably requested by the indemnifying party.

     (c) In addition to any  adjustments  required  pursuant  to  paragraph  (b)
above, if the amount of any Damages shall, at any time subsequent to the payment
required by this Distribution Agreement,  be reduced by recovery,  settlement or
otherwise,  the  amount  of  such  reduction,  less  any  expenses  incurred  in
connection therewith,  shall promptly be repaid by the indemnified Person to the
indemnifying party.

     14.5 Indemnification Procedures.
          ---------------------------

     (a) In the event of any Action  (whether  asserted or commenced prior to or
after the Effective Time) as to which indemnification will be sought pursuant to
Section  14.1,  14.2 or  14.3,  the  indemnifying  party  shall be  entitled  to
participate  in and,  to the  extent  that it may wish,  to assume  the  defense
thereof  with  counsel  selected  by  the  indemnifying   party  and  reasonably
acceptable to the indemnified Person; provided that the indemnified Person shall
have the right to  participate  in those  proceedings  and to be  represented by
counsel of its own choosing at the  indemnified  Person's sole cost and expense;
provided,  however,  that, if any  indemnified  Person (or group of  indemnified
Persons)  reasonably  believes  that,  as a result  of an  actual  or  potential
conflict of interest,  it is advisable for such indemnified  Person (or group of
indemnified   Persons)  to  be  represented  by  separate   counsel  or  if  the
indemnifying party shall fail to assume  responsibility  for such defense,  such
indemnified Person (or group of indemnified Persons) will act in good faith with
respect to such Action and may retain counsel  satisfactory to such  indemnified
Person (or group of indemnified  Persons) who will  represent  such  indemnified
Person or Persons,  and the indemnifying party shall pay all reasonable fees and
expenses of such  counsel  promptly as  statements  therefor are  received.  The
indemnified  Persons and the indemnifying  party shall use their respective best
efforts to assist in the vigorous  defense of any such matter.  The indemnifying
party  shall not be liable  for any  settlement  effected  without  its  written
consent,  which consent shall not be  unreasonably  withheld.  The  indemnifying
party may settle or compromise the Action  without the prior written  consent of
the  indemnified  Person so long as any  settlement  or compromise of the Action
includes an unconditional release of the indemnified Person from all claims that
are the subject of that Action,  provided,  however, that the indemnifying party
may not agree to any such  settlement or compromise  that includes any remedy or
relief (other than monetary  damages for which the  indemnifying  party shall be
responsible under this Article)  applying to or against the indemnified  Person,
without the prior written consent of the indemnified Person (which consent shall

                                       55
<PAGE>
not be  unreasonably  withheld).  Notwithstanding  the other  provisions of this
Article,  the indemnifying  party shall have no obligation under this Article to
any  indemnified  Person  when and if a court of  competent  jurisdiction  shall
ultimately  determine,  in a decision  constituting a final determination,  that
such indemnified Person is not entitled to indemnification hereunder.

     (b) Any  indemnified  Person  wishing to claim  indemnification  under this
Article,   upon  learning  of  any  such  Action,   shall  promptly  notify  the
indemnifying  party  thereof in writing  and shall  deliver to the  indemnifying
party an undertaking to repay any amounts advanced pursuant to this Article when
and if a court  of  competent  jurisdiction  shall  ultimately  determine,  in a
decision constituting a final determination, that such indemnified Person is not
entitled to indemnification  hereunder. The failure of the indemnified Person to
give notice as provided in this  paragraph  (b) or paragraph (f) below shall not
relieve the indemnifying party of its obligations under this Article,  except to
the extent  that the  indemnifying  party is  prejudiced  by the failure to give
notice. The indemnified Persons may as a group retain only one law firm pursuant
to the  preceding  paragraph  (a)  to  represent  them  at  the  expense  of the
indemnifying  party  with  respect to any such  matter  unless  there is,  under
applicable  standards of  professional  conduct,  a conflict on any  significant
issue between the positions of any two or more indemnified Persons in which case
the indemnified  Persons may retain,  at the expense of the indemnifying  party,
such number of additional  counsel as are reasonably  necessary to eliminate all
such conflicts.

     (c) This Article shall survive the Effective Time and the Distribution,  is
intended to benefit each  indemnified  Person and their  respective  successors,
heirs,  personal  representatives and assigns (each of whom shall be entitled to
enforce this Article), and shall be binding on all successors and assigns of the
indemnifying party.

     (d) In the event any indemnifying party or any of its successors or assigns
(i)  consolidates  with or  merges  into any other  entity  and shall not be the
continuing or surviving  corporation or entity of such  consolidation or merger,
or (ii) transfers all or  substantially  all of its assets to any entity,  then,
and in each such case, proper provision shall be made so that the successors and
assigns of the  indemnifying  party assume the  obligations of the  indemnifying
party set forth in this Article.

     (e) Each of the parties  hereto  agrees  vigorously  to defend  against any
Action in which  such  party is named as a  defendant  and that seeks to enjoin,
restrain or prohibit the transactions  contemplated hereby or seeks damages with
respect to such transactions.

     (f) If any indemnified  Person  determines that it is or may be entitled to
indemnification  by any party under this  Article 14 (other  than in  connection
with  any  Action),  the  indemnified  Person  shall  promptly  deliver  to  the
indemnifying  party  a  written  notice  specifying,  to the  extent  reasonably
practicable,  the basis for the indemnified  Person's claim for  indemnification
and the  amount  for which the  indemnified  Person  reasonably  believes  it is
entitled to be indemnified.

                                       56
<PAGE>

     (g) In the event of payment  by an  indemnifying  party to any  indemnified
Person in connection with any claim, such indemnifying party shall be subrogated
to and shall  stand in the place of such  indemnified  Person as to any  events,
circumstances  or Persons in respect of which such  indemnified  Person may have
any  right or claim  relating  to such  claim.  Such  indemnified  Person  shall
cooperate with such indemnifying  party in a reasonable  manner, and at the cost
and expense of such  indemnifying  party, in prosecuting any subrogated right or
claim.

     (h) The remedies  provided in this Article 14 shall be cumulative and shall
not  preclude  assertion  by any  indemnified  Person of any other rights or the
seeking of any and all other remedies against any indemnifying party.

     14.6 Contribution.  If for any reason the  indemnification  provided for in
          -------------
Section  14.1,  14.2  or 14.3  is  unavailable  to any  indemnified  Person,  or
insufficient  to hold the indemnified  Person  harmless,  then the  indemnifying
party shall contribute to the amount paid or payable by that indemnified  Person
as a result of those Damages in that proportion as is appropriate to reflect the
relative  fault  of  the  indemnifying  party,  on  the  one  hand,  and  of the
indemnified Person, on the other hand, respecting those Damages,  which relative
fault shall be  determined  by  reference to the Business and Group to which the
relevant actions,  conduct,  statements or omissions are primarily  related,  as
well as any other relevant equitable considerations.


                                   ARTICLE 15

                               GENERAL PROVISIONS

     15.1 Intercompany Accounts. Except for any amounts owed by Delta Apparel to
          ----------------------
the Delta  Woodside  Group for yarn  sold by the Delta  Woodside  Group to Delta
Apparel,  which  amounts shall be paid in the ordinary  course of business,  and
except for  obligations  arising  under this  Distribution  Agreement or the Tax
Sharing  Agreement,  each of the parties hereto  represents to each of the other
parties hereto that it is not aware of any intercompany  receivable,  payable or
loan balance that will exist as of the Effective Time,  following  completion of
the Intercompany Reorganization,  between any member of its Group and any member
of either of the other two Groups.

     15.2  Existing  Arrangements.  Except for the  Distribution  Documents  and
           -----------------------
except  as  otherwise  contemplated  by any  Distribution  Document,  all  prior
executory agreements and arrangements, including those relating to goods, rights
or services  provided or  licensed,  between any  member(s) of any Group and any
member(s) of any other Group shall be  terminated  effective as of the Effective
Time, if not previously terminated.  No such agreements or arrangements shall be
in  effect  after  the  Effective  Time  unless  embodied  in  the  Distribution
Documents.

     15.3  Intellectual  Property  Rights and Licenses.  No Group shall have any
           --------------------------------------------
right  or  license  in or to any  technology,  software,  intellectual  property
(including,   without  limitation,  any  trademark,   service  mark,  patent  or
copyright),  know-how or other proprietary right owned,  licensed or used by any
other Group.

                                       57
<PAGE>
     15.4  Further   Assurances  and  Consents.   In  addition  to  the  actions
           ------------------------------------
specifically provided for elsewhere in this Distribution Agreement and the other
Distribution Documents, each of the parties to this Distribution Agreement shall
use all  commercially  reasonable  efforts  to take,  or cause to be taken,  all
actions,  and to do,  or cause to be done,  all  things,  reasonably  necessary,
proper or  advisable  under  applicable  laws,  regulations  and  agreements  or
otherwise to consummate and make effective the transactions contemplated by this
Distribution Agreement and the other Distribution Documents,  including, but not
limited to, using all commercially reasonable efforts to obtain any Consents and
approvals  and to make any filings and  applications  necessary  or desirable in
order to consummate the transactions contemplated by this Distribution Agreement
and  the  other  Distribution   Documents;   provided  that  no  party  to  this
Distribution  Agreement  shall be  obligated  to pay any  consideration  for any
consent or approval  (except for filing fees and other  similar  charges) to any
third party from whom a consent or approval is  requested  or to take any action
or omit to take any action if the taking of or the  omission to take that action
would be  unreasonably  burdensome  to that  party,  its  Group  or its  Group's
business.

     15.5 Notices.  All notices or other  communications under this Distribution
          --------
Agreement  shall be in  writing  and shall be given (and shall be deemed to have
been duly  given  upon  receipt)  by  delivery  in  person,  by  telecopy  (with
confirmation of receipt),  or by registered or certified mail,  postage prepaid,
return receipt requested, addressed as follows:

     If to Delta Woodside:

        Delta Woodside Industries, Inc.
        233 North Main Street
        Greenville, South Carolina 29601
        Attention: President
        Telecopy No.: (864) 232-6164

    If to Duck Head:

        Duck Head Apparel Company, Inc.
        1020 Barrow Industrial Parkway
        P.O. Box 688
        Winder, Georgia 30680
        Attention: President
        Telecopy No.: (770) 867-3111



                                       58
<PAGE>

    If to Delta Apparel:

        Delta Apparel, Inc.
        3355 Breckinridge Blvd.
        Suite 100
        Duluth, Georgia 30096
        Attention: President
        Telecopy No.: (770) 806-6800

or to such other address as any party may have furnished to the other parties in
writing in accordance with this Section.

     15.6 Specific Performance. The parties hereto agree that irreparable damage
          ---------------------
would  occur  in the  event  that  any of the  provisions  of this  Distribution
Agreement  were not  performed in  accordance  with its  specific  terms or were
otherwise breached.  Accordingly,  each party shall be entitled, without posting
any  bond,  to  an  injunction  or  injunctions  to  prevent  breaches  of  this
Distribution  Agreement  and to enforce  specifically  the terms and  provisions
hereof, this being in addition to any other remedy to which it is entitled under
this Distribution Agreement, at law or in equity.

     15.7 Entire  Agreement.  This  Distribution  Agreement  (together  with the
          ------------------
Distribution  Documents  and the other  documents  and  instruments  referred to
herein)  constitutes  the  entire  agreement  and  supersedes  all  other  prior
agreements and understandings,  both written and oral, among the parties, or any
of them, with respect to the subject matter hereof.

     15.8 Assignments; Parties in Interest. Prior to the Effective Time, neither
          ---------------------------------
this  Distribution  Agreement  nor any of the rights,  interests or  obligations
hereunder may be assigned by any of the parties hereto  (whether by operation of
law or  otherwise)  without  the prior  written  consent  of the other  parties.
Subject to the preceding and succeeding sentences,  this Distribution  Agreement
shall be binding  upon and inure  solely to the  benefit of each of the  parties
hereto and their respective successors and assigns. Nothing in this Distribution
Agreement,  express or implied,  is intended to or shall  confer upon any Person
not a party hereto any right,  benefit or remedy of any nature  whatsoever under
or by reason of this  Distribution  Agreement,  including  to confer third party
beneficiary rights, except as specifically set forth in Article 14 in respect of
any indemnified Person and except for the provisions of Section 3.5.

     15.9 Governing Law. This  Distribution  Agreement  shall be governed in all
          --------------
respects by the laws of the State of South  Carolina  (without  giving effect to
the provisions thereof relating to conflicts of law).

     15.10 Headings;  Disclosure.  The descriptive  headings herein are inserted
           ----------------------
for  convenience  of  reference  only and are not  intended  to be part of or to
affect  the  meaning  or  interpretation  of this  Distribution  Agreement.  Any
disclosure by Delta  Woodside,  Duck Head or Delta Apparel in any portion of its
respective  disclosure schedule shall be deemed disclosure in each other portion
of such disclosure schedule.

                                       59
<PAGE>
     15.11  Expenses.  Except as specifically  provided  otherwise in any of the
            ---------
Distribution  Documents,  whether or not the  Distribution is  consummated,  all
costs and expenses  incurred in connection with the  preparation,  execution and
delivery of the Distribution  Documents and the consummation of the transactions
contemplated hereby and thereby (including, without limitation, (x) the fees and
expenses of all counsel,  accountants  and financial  and other  advisors of all
Groups in connection  therewith,  and all expenses in connection with preparing,
filing and  printing  the  Disclosure  Documents  and (y) any fees and  expenses
incurred to repay any  indebtedness,  but not to incur any  indebtedness  (which
shall be paid by the party incurring such indebtedness))  shall be paid by Delta
Woodside,  Duck Head and Delta Apparel  proportionately  in accordance  with the
respective  benefits received by Delta Woodside,  Duck Head and Delta Apparel as
determined in good faith by the parties;  provided that the holders of the Delta
Woodside  Shares shall pay their own  expenses,  if any,  incurred in connection
with the Distribution.

     15.12 Tax Sharing Agreement; Certain Transfer Taxes.
           ----------------------------------------------

     (a) Except to the extent that a provision  of this  Distribution  Agreement
expressly indicates otherwise,  this Distribution Agreement shall not govern any
Tax  matters,  and any and all  Liabilities  relating to Taxes shall be governed
exclusively by the Tax Sharing Agreement.

     (b) Notwithstanding the Tax Sharing Agreement,  all transfer,  documentary,
sales, use, stamp and registration taxes and fees (including filing fees and any
penalties and  interest)  incurred in  connection  with any of the  transactions
described in this  Distribution  Agreement  (including  without  limitation  the
Intercompany  Reorganization)  shall be borne and paid by Delta  Woodside,  Duck
Head and  Delta  Apparel  proportionately  in  accordance  with  the  respective
benefits  received by Delta Woodside,  Duck Head and Delta Apparel as determined
in good faith by the  parties.  The party or parties  that is or are required by
applicable  law to file any Return (as defined in the Tax Sharing  Agreement) or
make any payment  with  respect to any of those taxes shall do so, and the other
party or parties  shall  cooperate  with  respect  to that  filing or payment as
necessary.  The non-paying party or parties shall promptly  reimburse the paying
party in accordance with this Section 15.12,  as  appropriate,  after it or they
receive(s) notice of the payment of those taxes.

     15.13  Jurisdiction.  Any Action  seeking to enforce any  provision  of, or
            -------------
based  on  any  matter  arising  out  of or  in  connection  with,  any  of  the
Distribution  Documents or any of the  transactions  contemplated  by any of the
Distribution  Documents  shall  be  brought  exclusively  in the  United  States
District  Court for the District of South  Carolina or any South  Carolina State
court sitting in Greenville  County,  and each of the parties hereby consents to
the exclusive  jurisdiction  of those courts (and of the  appropriate  appellate
courts  therefrom)  in any such Action and  irrevocably  waives,  to the fullest
extent  permitted by law, any objection that it may now or hereafter have to the
laying of the venue of any such  Action in any of those  courts or that any such
Action  that  is  brought  in  any  of  those  courts  has  been  brought  in an
inconvenient  forum.  Process  in any such  Action  may be  served  on any party
anywhere in the world,  whether within or without the  jurisdiction  of any such
court. Without limiting the foregoing, each party agrees that service of process
on that party as provided in Section 15.5 shall be deemed  effective  service of
process on that party.

                                       60
<PAGE>
     15.14 Counterparts.  This Distribution  Agreement may be executed in two or
           -------------
more counterparts which together shall constitute a single agreement.

     15.15  Severability.  If any  provision of this  Distribution  Agreement is
            -------------
invalid,  illegal or  incapable  of being  enforced by any rule of law or public
policy,  all other provisions of this Distribution  Agreement shall nevertheless
remain in full force and effect so long as the  economics or legal  substance of
the transactions  contemplated  hereby are not affected in any manner materially
adverse to any party. Upon determination that any term or other provision hereof
is invalid,  illegal or incapable of being  enforced,  the parties  hereto shall
negotiate  in good faith to modify this  Distribution  Agreement so as to effect
the original  intent of the parties as closely as possible to the fullest extent
permitted  by  applicable  law in an  acceptable  manner  to the  end  that  the
transactions contemplated hereby are fulfilled to the extent possible.


                                       61
<PAGE>

     IN WITNESS WHEREOF, Delta Woodside, Duck Head and Delta Apparel have caused
this Distribution  Agreement to be signed by their respective officers thereunto
duly authorized all as of the date first written above.


                               DELTA WOODSIDE INDUSTRIES, INC.


                               By: /s/ E. Erwin Maddrey, II
                                   --------------------------------
                               Title: President & CEO


                               DH APPAREL COMPANY, INC.


                               By: /s/ Robert D. Rockey, Jr.
                                   --------------------------------
                               Title: Chairman, President & CEO


                               DELTA APPAREL, INC.


                               By: /s/ Robert W. Humphreys
                                   --------------------------------
                               Title: President & CEO




                 COLLATERAL ASSIGNMENT OF ACQUISITION AGREEMENTS
                 -----------------------------------------------


     THIS COLLATERAL ASSIGNMENT OF ACQUISITION AGREEMENTS ("Assignment"),  dated
May 16, 2000, is by and among DH APPAREL  COMPANY,  INC., a Georgia  corporation
("Duck  Head"),  with its chief  executive  office at 1020-A  Barrow  Industrial
Parkway,  Winter,  Georgia 30680, and DELTA APPAREL, INC., a Georgia corporation
("Delta",  and together with Duck Head,  each  individually,  an "Assignor"  and
collectively,  "Assignors"),  with its chief execute office at 3355 Breckinridge
Boulevard,  Suite 100,  Duluth,  Georgia 30096,  in favor of CONGRESS  FINANCIAL
CORPORATION (SOUTHERN), a Georgia corporation ("Assignee"),  having an office at
200 Galleria Parkway, Suite 1500, Atlanta, Georgia 30339.


                              W I T N E S S E T H:
                              --------------------


     WHEREAS,  each of Assignors has acquired  certain  assets of Delta Woodside
Industries,  Inc. ("Seller"), as set forth in the Distribution Agreement,  dated
March 15, 2000, by and among Seller and Assignors (as the same now exists or may
hereafter be amended,  modified,  supplemented,  extended,  renewed, restated or
replaced,  the  "Distribution  Agreement",  together with the other  agreements,
documents and  instruments  referred to therein in Section 2.1 thereof or at any
time executed and/or delivered in connection with the transactions  contemplated
by such Section 2.1, collectively, the "Acquisition Agreements");

     WHEREAS,  Duck Head and  Assignee  have  entered or are about to enter into
financing  arrangements  pursuant to which  Assignee may make loans and advances
and provide other financial accommodations to Duck Head as set forth in the Loan
and Security  Agreement,  dated of even date  herewith,  among Duck Head,  Delta
Merchandising,  Inc. and  Assignee  (as the same now exists or may  hereafter be
amended, modified,  supplemented,  extended,  renewed, restated or replaced, the
"Duck Head Loan  Agreement")  and other  agreements,  documents and  instruments
referred  to therein or at any time  executed  and/or  delivered  in  connection
therewith or related  thereto,  including,  but not limited to, this  Assignment
(all of the foregoing,  together with the Loan Agreement,  as the same now exist
or may hereafter be amended, modified, supplemented, extended, renewed, restated
or replaced,  being collectively  referred to herein as the "Duck Head Financing
Agreements");

     WHEREAS,  Delta  and  Assignee  have  entered  or are  about to enter  into
financing  arrangements  pursuant to which  Assignee may make loans and advances
and provide other financial accommodations to Delta as set forth in the Loan and
Security Agreement,  dated of even date herewith, between Delta and Assignee (as
the same  now  exists  or may  hereafter  be  amended,  modified,  supplemented,
extended,  renewed,  restated or replaced, the "Delta Loan Agreement") and other
agreements,  documents  and  instruments  referred  to  therein  or at any  time
executed and/or delivered in connection therewith or related thereto, including,
but not limited to, this  Assignment  (all of the  foregoing,  together with the
Loan Agreement, as the same now exist

                                      - 1 -
<PAGE>

or may hereafter be amended, modified, supplemented, extended, renewed, restated
or  replaced,  being  collectively  referred  to herein as the "Delta  Financing
Agreements" and together with the Duck Head Financing Agreements,  collectively,
the "Financing Agreements");

     WHEREAS, in order to induce Assignee to make loans and advances and provide
other  financial  accommodations  to each Assignor  pursuant to each of the Duck
Head  Loan  Agreement  and the Delta  Loan  Agreement  and the  other  Financing
Agreements,  each  Assignor has agreed to grant to Assignee  certain  collateral
security as set forth herein;

     NOW, THEREFORE, in consideration of the premises set forth above, the terms
and conditions contained herein, and other good and valuable consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereby
agree as follows:

     1. GRANT OF SECURITY INTEREST AND ASSIGNMENT
        -----------------------------------------

     As  collateral  security  for  the  prompt   performance,   observance  and
indefeasible payment in full of all of the Obligations (as hereinafter defined),
each Assignor hereby assigns, pledges,  transfers and sets over to Assignee, and
grants to Assignee a  continuing  security  interest in and a general lien upon,
all of each of Assignor's  now existing or hereafter  arising  right,  title and
interest  in  and to  each  of  the  Acquisition  Agreements  and  all  proceeds
thereunder,  including,  but not limited to, (a) all rights of each  Assignor to
receive  monies due to become due to it thereunder  or in connection  therewith;
(b) all rights of each  Assignor  to indemnification  and claims for  damages or
other relief  pursuant to such  Acquisition  Agreements;  (c) all rights of each
Assignor  to  perform  and  exercise  all  remedies  thereunder  and to  require
performance by the other parties  thereto;  and (d) all  proceeds,  collections,
recoveries and rights of  subrogation  with respect to the foregoing (all of the
foregoing being collectively referred to herein as the "Collateral").

     2. OBLIGATIONS SECURED
        -------------------

     The assignment,  security interest and lien granted to Assignee pursuant to
this Assignment shall secure the prompt  performance,  observance and payment in
full of any and all  obligations,  liabilities  and  indebtedness of every kind,
nature  and  description  owing by each of  Assignors  to  Assignee  and/or  its
affiliates, including principal, interest, charges, fees, premiums, indemnities,
and  expenses,  however  evidenced,  whether  as  principal,  surety,  endorser,
guarantor  or  otherwise,  arising  under  this  Assignment,  the Duck Head Loan
Agreement, the Delta Loan Agreement and the other Financing Agreements,  whether
now existing or hereafter arising,  whether arising before,  during or after the
initial or any renewal  term of the Duck Head Loan  Agreement  or the Delta Loan
Agreement  or after the  commencement  of any case with  respect to any Assignor
under the United  States  Bankruptcy  Code or any  similar  statute  (including,
without limitation, the payment of interest and other amounts which would accrue
and  become  due but for the  commencement  of such  case),  whether  direct  or
indirect,  absolute or contingent,  joint or several, due or not due, primary or
secondary,  liquidated  or  unliquidated,  secured  or  unsecured  (all  of  the
foregoing being collectively referred to herein as the "Obligations").

                                      -2-
<PAGE>

     3. NO ASSUMPTION OF DUTIES
        -----------------------

     This  Assignment  is executed  only as security  for the  Obligations  and,
therefore,  the  execution  and  delivery of this  Assignment  shall not subject
Assignee  to, or transfer or pass to  Assignee,  or in any way affect or modify,
the liability of Assignors under the Acquisition  Agreements.  In no event shall
the acceptance of this Assignment by Assignee or the exercise by Assignee of any
rights hereunder or assigned  hereby,  constitute an assumption of any liability
or  obligation  of  Assignors  to any of the other  parties  to the  Acquisition
Agreements or any other persons.

     4. REPRESENTATIONS, WARRANTIES AND COVENANTS
        -----------------------------------------

     Each  Assignor  hereby  represents,  warrants  and  covenants  with  and to
Assignee the following  (all of such  representations,  warranties and covenants
being continuing as long as any of the Obligations are outstanding):

     (a) Each of the Acquisition  Agreements is and shall be a legal,  valid and
binding obligation of each Assignor.

     (b) As of the date  hereof,  no default  or event of default  under or with
respect to the Acquisition Agreements exists or has occurred.

     (c) Each  Assignor has  obtained  all  consents  required for the valid and
binding assignment of the Acquisition Agreements.

     (d) Each  Assignor  shall  promptly and  faithfully  abide by,  perform and
discharge in all material  respects the obligations,  covenants,  conditions and
duties  which the  Acquisition  Agreements  provide are to be  performed by each
Assignor.

     (e) Each of the  Acquisition  Agreements  is in full force and effect  and,
without  the prior  written  consent  of  Assignee,  Assignors  will not  amend,
supplement  or otherwise  modify or terminate  any of the terms or provisions of
any  of the  Acquisition  Agreements,  in  any  manner  that  would  materially,
adversely  affect the rights or claims of  Assignors  or  materially,  adversely
affect any of the Collateral or the rights of Assignors or Assignee with respect
thereto;  provided,  that,  unless and until an Event of  Default  exists or has
occurred and is continuing, Assignors may, upon notice thereof to Lender, amend,
supplement  or otherwise  modify or terminate  any of the terms or provisions of
the  Acquisition  Agreements so long as either (i) such  amendment,  supplement,
modification  or  termination  does not  waive,  release  or limit any rights or
claims of Assignors or increase the  obligations  of Assignors or make any terms
thereof more  restrictive or burdensome to Assignors or in any manner  adversely
affect  Assignee  or any  rights of  Assignee  as  determined  in good  faith by
Assignee and  confirmed by Assignee to Assignors in writing or (ii) Assignee has
consented in writing to such amendment, supplement, modification or termination.

                                      -3-
<PAGE>


     (f) At  Assignors'  sole cost and  expense,  Assignors  shall appear in and
defend any action or proceedings  affecting Assignee and arising under,  growing
out of or in any manner connected with the obligations,  covenants,  conditions,
duties, agreements or liabilities of Assignors under the Acquisition Agreements.

     (g) Each Assignor  shall:  (i) promptly  notify  Assignee of each and every
dispute  with,  proceeding  or claim  against,  cause of  action  or  litigation
involving  any  person  for  which  any  Assignor  has or may have any  right to
indemnification or claim for damages or other relief or remedies, whether at law
or in equity,  arising under or in connection with the  Acquisition  Agreements,
(ii) diligently  enforce all rights to  indemnification  or claim for damages or
other  relief or  remedies,  whether  at law or in equity,  arising  under or in
connection with the Acquisition Agreements and (iii) not take or permit, and has
not taken or permitted  since the execution of the Acquisition  Agreements,  any
action that  adversely  affects,  in the good faith  judgment of  Assignee,  the
Obligations or the Collateral.

     (h) Each Assignor shall promptly deliver or cause to be delivered a copy of
every written notice or communication  received by such Assignor pursuant to any
of the  Acquisition  Agreements  to  Assignee  in the  manner  and at the  place
provided for notices contained herein.

     (i) In no event shall any  Assignor  without the prior  written  consent of
Assignee,  waive in any material  respect,  or release or  discharge  any of its
rights or any of the  obligations,  duties or  liabilities of any other party to
the  Acquisition  Agreements,  or compromise or settle any right or any claim or
dispute with respect to any of its rights or any of the  obligations,  duties or
liabilities of any other party to the  Acquisition  Agreements.  No such waiver,
release,  discharge,  compromise  or settlement  shall be effective  without the
prior written consent of Assignee.

     5. EVENTS OF DEFAULT
        -----------------

     All Obligations shall become immediately due and payable, without notice or
demand, at the option of Assignee,  upon the occurrence of any Event of Default,
as such  term is  defined  in the Duck  Head Loan  Agreement  or the Delta  Loan
Agreement (each an "Event of Default" hereunder).

     6. RIGHTS AND REMEDIES
        -------------------

     (a) At any  time  an  Event  of  Default  exists  or  has  occurred  and is
continuing,  Assignee shall have the absolute right to enforce, in its name, any
and all  rights to  indemnification  or claim  for  damages  or other  relief or
remedies,  whether at law or in equity,  arising under or in connection with the
Acquisition  Agreements,  or  otherwise  and apply the  proceeds  thereof to the
Obligations in such order or manner as Assignee shall determine.

                                      -4-
<PAGE>

     (b) In order to effectuate the foregoing, each Assignor, for itself and its
respective successors and assigns,  hereby constitutes and appoints Assignee and
each officer and employee thereof as its  attorney-in-fact  with power to assert
claims  and  commence  and  prosecute  suit  against  any Person or to settle or
compromise any such claim or suit relating to any such right,  claim,  relief or
remedy, and to sign and file any and all papers required in connection therewith
and to take any and all other  action  which  Assignee  may,  in its good  faith
discretion,  deem  appropriate.  Each Assignor  hereby ratifies and approves all
acts which  Assignee or any officer or employee  thereof as attorney  may do and
this power of attorney,  being coupled with an interest,  is irrevocable as long
as any of the Obligations remain outstanding.

     (c) No  failure  to  exercise,  and no delay in  exercising  on the part of
Assignee any right, power or privilege under this Assignment, the Loan Agreement
or under any of the other Financing  Agreements or other  documents  referred to
herein or therein  shall  operate as a waiver  thereof;  nor shall any single or
partial  exercise  of any right,  power or  privilege  hereunder  or  thereunder
preclude  any other or further  exercise  thereof or the  exercise  of any other
right,  power and  privilege.  The rights and  remedies of  Assignee  under this
Assignment, the other Financing Agreements or applicable law, are cumulative and
not exclusive  and all such rights and remedies may be exercised  alternatively,
successively or concurrently.

     7. JURY TRIAL WAIVER; OTHER WAIVERS AND CONSENTS; GOVERNING LAW
        ------------------------------------------------------------

     (a) The validity, interpretation and enforcement of this Assignment and the
other  Financing  Agreements  and any dispute  arising  out of the  relationship
between the parties  hereto,  whether in contract,  tort,  equity or  otherwise,
shall be governed by the internal laws of the State of Georgia  (without  giving
effect to principles of conflicts of law).

     (b)  Assignor  and   Assignee   irrevocably   consent  and  submit  to  the
non-exclusive  jurisdiction of the Superior Court of Fulton County,  Georgia and
the United  States  District for the Northern  District of Georgia and waive any
objection  based on venue or forum non  conveniens  with  respect  to any action
instituted  therein  arising under this Assignment or any of the other Financing
Agreements  or in any way  connected or related or incidental to the dealings of
each Assignor and Assignee in respect of this  Assignment or the other Financing
Agreements or the transactions  related hereto or thereto,  in each case whether
now existing or thereafter  arising,  and whether in contract,  tort,  equity or
otherwise,  and agree that any dispute with respect to any such matters shall be
heard only in the courts  described  above (except that Assignee  shall have the
right to bring any action or proceeding  against any Assignor or its property in
the  courts  of  any  other  jurisdiction  which  Assignee  deems  necessary  or
appropriate  in order to realize on any  collateral  granted to  Assignee  or to
otherwise enforce its rights against each Assignor or its property).

                                      -5-
<PAGE>

     (c) Each  Assignor  hereby waives  personal  service of any and all process
upon it and  consents  that all such service of process may be made by certified
mail  (return  receipt  requested)  directed to its address set forth herein and
service  so made  shall be deemed to be  completed  ten (10) days after the same
shall have been so deposited in the U.S.  mails,  or, at Assignee's  option,  by
service upon Assignor in any other manner  provided  under the rules of any such
courts.  Within thirty (30) days after such service,  such Assignor shall appear
in  answer to such  process,  failing  which  such  Assignor  shall be deemed in
default and  judgment may be entered by Assignee  against such  Assignor for the
amount of the claim and other relief requested.

     (d) EACH ASSIGNOR AND ASSIGNEE  HEREBY WAIVES ANY RIGHT TO TRIAL BY JURY OF
ANY CLAIM,  DEMAND,  ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS ASSIGNMENT
OR ANY OF THE OTHER  FINANCING  AGREEMENTS OR (ii) IN ANY WAY CONNECTED  WITH OR
RELATED OR INCIDENTAL  TO THE DEALINGS OF THE PARTIES  HERETO IN RESPECT TO THIS
ASSIGNMENT OR ANY OF THE OTHER FINANCING  AGREEMENTS OR THE TRANSACTIONS RELATED
HERETO OR THERETO IN EACH CASE WHETHER NOW EXISTING OR  HEREAFTER  ARISING,  AND
WHETHER IN  CONTRACT,  TORT,  EQUITY OR  OTHERWISE.  EACH  ASSIGNOR AND ASSIGNEE
HEREBY  AGREES AND  CONSENTS  THAT ANY SUCH  CLAIM,  DEMAND,  ACTION OR CAUSE OF
ACTION SHALL BE DECIDED BY COURT TRIAL  WITHOUT A JURY AND THAT EACH ASSIGNOR OR
ASSIGNEE MAY FILE AN ORIGINAL  COUNTERPART OF A COPY OF THIS ASSIGNMENT WITH ANY
COURT AS WRITTEN  EVIDENCE OF THE CONSENT OF SUCH  ASSIGNOR  AND ASSIGNEE TO THE
WAIVER OF THEIR RIGHTS TO TRIAL BY JURY.

     8. MISCELLANEOUS
        -------------

     (a) All  notices,  requests and demands  hereunder  shall be in writing and
shall be deemed  to have  been  duly  given or made:  if  delivered  in  person,
immediately upon delivery;  if by telex,  telegram,  or facsimile  transmission,
immediately  upon sending and upon  confirmation  of receipt;  if by  nationally
recognized  overnight  courier  service  with  instructions  to deliver the next
business  day,  one (1) business day after  sending;  and if by certified  mail,
return receipt requested, five (5) days after mailing. All notices, requests and
demands upon the parties are to be given to the following  addresses (or to such
other  address  as any party may  designate  by notice in  accordance  with this
Section):

           If to Assignors:          DH Apparel Company, Inc.
                                     1020-A Barrow Industrial Parkway
                                     Winter, Georgia 30680
                                     Attention: Chief Financial Officer

                                     Delta Apparel, Inc.
                                     3355 Breckinridge Boulevard
                                     Suite 100
                                     Duluth, Georgia 30096
                                     Attention: Chief Financial Officer

                                   -6-

<PAGE>

           If to Assignee:           Congress Financial Corporation
                                       (Southern)
                                     200 Galleria Parkway, Suite 1500
                                     Atlanta, Georgia 30339
                                     Attention: Portfolio Manger

     (b) All references to the plural herein shall also mean the singular and to
the singular shall also mean the plural. All references to Assignor and Assignee
herein shall include their respective  successors and assigns. All references to
the  term  "Person"  or  "person"  herein  shall  mean  any   individual,   sole
proprietorship,  partnership,  corporation (including,  without limitation,  any
corporation which elects  subchapter S status under the Internal Revenue Code of
1986, as amended),  limited liability  company,  limited liability  corporation,
limited liability partnership, business trust, unincorporated association, joint
stock  company,  trust,  joint venture or other entity or any  government or any
agency instrumentality or political subdivision thereof.

     (c) No provision  hereof may be changed,  waived,  discharged or terminated
except by an instrument in writing signed by the party against whom  enforcement
of the change, waiver, discharge or termination is sought.

     (d) This Assignment  shall be binding upon each Assignor and its successors
and assigns and inure to the benefit of and be  enforceable  by Assignee and its
successors and assigns.

     (e)  If  any  provision  of  this  Assignment  is  held  to be  invalid  or
unenforceable,  such  invalidity or  unenforceability  shall not invalidate this
Assignment  as a whole but this  Assignment  shall be construed as though it did
not  contain  the  particular  provision  or  provisions  held to be  invalid or
unenforceable  and the rights and  obligations of the parties shall be construed
and enforced only to such extent as shall be permitted by law.


                   [BALANCE OF PAGE INTENTIONALLY LEFT BLANK]





                                      -7-
<PAGE>

     IN WITNESS WHEREOF,  the parties have caused this instrument to be executed
by persons duly authorized, as of the date first above written.

                                            ASSIGNORS:

                                            DH APPAREL COMPANY, INC.

                                            By: /s/ K. Scott Grassmyer
                                                -------------------------------

                                            Title: Sr. Vice President & CFO


                                            DELTA APPAREL, INC.

                                            By: /s/ Herbert M. Mueller
                                                -----------------------------
                                            Title: Vice President & CFO


                                            ASSIGNEE:

                                            CONGRESS FINANCIAL CORPORATION
                                               (SOUTHERN)

                                            By: /s/ Daniel Cott
                                               ------------------------------
                                            Title:  Executive Vice President




                                      - 8 -













                           LOAN AND SECURITY AGREEMENT

                                 by and between

                    CONGRESS FINANCIAL CORPORATION (SOUTHERN)
                                    as Lender

                                       and

                            DH APPAREL COMPANY, INC.
                            DELTA MERCHANDISING, INC.
                                  as Borrowers








                               Dated: May 16, 2000

<PAGE>
<TABLE>
<CAPTION>

                                                 TABLE OF CONTENTS
                                                 -----------------

                                                                                                               Page
<S>               <C>                                                                                           <C>

SECTION 1.        DEFINITIONS.....................................................................................1

SECTION 2.        CREDIT FACILITIES..............................................................................20
         2.1      Revolving Loans................................................................................20
         2.2      Letter of Credit Accommodations................................................................21
         2.3      Term Loan......................................................................................24
         2.4      Joint and Several Liability....................................................................25

SECTION 3.        INTEREST AND FEES..............................................................................26
         3.1      Interest.......................................................................................26
         3.2      Closing Fee....................................................................................28
         3.3      Servicing Fee..................................................................................28
         3.4      Unused Line Fee................................................................................28
         3.5      Changes in Laws and Increased Costs of Loans...................................................28

SECTION 4.        CONDITIONS PRECEDENT...........................................................................30
         4.1      Conditions Precedent to Initial Loans and Letter of Credit Accommodations......................30
         4.2      Conditions Precedent to All Loans and Letter of Credit Accommodations..........................33

SECTION 5.        GRANT OF SECURITY INTEREST.....................................................................34

SECTION 6.        COLLECTION AND ADMINISTRATION..................................................................35
         6.1      Borrowers' Loan Account........................................................................35
         6.2      Statements.....................................................................................35
         6.3      Collection of Accounts.........................................................................36
         6.4      Payments.......................................................................................38
         6.5      Authorization to Make Loans....................................................................38
         6.6      Use of Proceeds................................................................................39
         6.7      Appointment of Agent for Requesting Loans and Receipts of Loans and
                  Statements.....................................................................................39

SECTION 7.        COLLATERAL REPORTING AND COVENANTS.............................................................40
         7.1      Collateral Reporting...........................................................................40
         7.2      Accounts Covenants.............................................................................41
         7.3      Inventory Covenants............................................................................42
         7.4      Equipment and Real Property Covenants..........................................................43
         7.5      Power of Attorney..............................................................................44
         7.6      Right to Cure..................................................................................45
         7.7      Access to Premises.............................................................................45


                                       (i)
<PAGE>


         7.8       Bills of Lading and Other Documents of Title..................................................45

SECTION 8.        REPRESENTATIONS AND WARRANTIES.................................................................46
         8.1      Corporate Existence, Power and Authority; Subsidiaries.........................................46
         8.2      Financial Statements; No Material Adverse Change...............................................46
         8.3      Chief Executive Office; Collateral Locations...................................................47
         8.4      Priority of Liens; Title to Properties.........................................................47
         8.5      Tax Returns....................................................................................47
         8.6      Litigation.....................................................................................48
         8.7      Compliance with Other Agreements and Applicable Laws...........................................48
         8.8      Environmental Compliance.......................................................................49
         8.9      Employee Benefits..............................................................................49
         8.10     Bank Accounts..................................................................................50
         8.11     Intellectual Property..........................................................................50
         8.12     Acquisition of Assets..........................................................................51
         8.13     Capitalization.................................................................................51
         8.14     Labor Disputes.................................................................................52
         8.15     Corporate Name; Prior Transactions.............................................................52
         8.16     Restrictions on Subsidiaries...................................................................52
         8.17     Material Contracts.............................................................................52
         8.18     Accuracy and Completeness of Information.......................................................53
         8.19     Survival of Warranties; Cumulative.............................................................53
         8.20     Credit Card Agreements.........................................................................53

SECTION 9.        AFFIRMATIVE AND NEGATIVE COVENANTS.............................................................54
         9.1      Maintenance of Existence.......................................................................54
         9.2      New Collateral Locations.......................................................................54
         9.3      Compliance with Laws, Regulations, Etc.........................................................54
         9.4      Payment of Taxes and Claims....................................................................55
         9.5      Insurance......................................................................................56
         9.6      Financial Statements and Other Information.....................................................56
         9.7      Sale of Assets, Consolidation, Merger, Dissolution, Etc........................................58
         9.8      Encumbrances...................................................................................59
         9.9      Indebtedness...................................................................................61
         9.10     Loans, Investments, Guarantees, Etc............................................................62
         9.11     Dividends and Redemptions......................................................................64
         9.12     Transactions with Affiliates...................................................................64
         9.13     Additional Bank Accounts.......................................................................65
         9.14     Compliance with ERISA.  .......................................................................65
         9.15     End of Fiscal Years: Fiscal Quarters...........................................................66
         9.16     Change in Business.............................................................................66
         9.17     Limitation of Restrictions Affecting Subsidiaries..............................................66


                                      (ii)
<PAGE>

         9.18     After Acquired Real Property...................................................................66
         9.19     Costs and Expenses.............................................................................67
         9.20     Further Assurances.............................................................................67
         9.21     Credit Card Agreements.........................................................................68
         9.22     Year 2000 Compliance...........................................................................68

SECTION 10.       EVENTS OF DEFAULT AND REMEDIES.................................................................69
         10.1     Events of Default..............................................................................69
         10.2     Remedies.......................................................................................71

SECTION 11.       JURY TRIAL WAIVER; OTHER WAIVERS
                  AND CONSENTS; GOVERNING LAW       ........................................... .................73
         11.1     Governing Law; Choice of Forum; Service of Process; Jury Trial Waiver..........................73
         11.2     Waiver of Notices..............................................................................74
         11.3     Amendments and Waivers.........................................................................74
         11.4     Waiver of Counterclaims........................................................................74
         11.5     Indemnification................................................................................74

SECTION 12.       TERM OF AGREEMENT; MISCELLANEOUS...............................................................75
         12.1     Term...........................................................................................75
         12.2     Interpretative Provisions......................................................................76
         12.3     Notices........................................................................................78
         12.4     Partial Invalidity.............................................................................78
         12.5     Successors.....................................................................................78
         12.6     Entire Agreement...............................................................................78


</TABLE>

                                      (iii)
<PAGE>


                                    INDEX TO
                             EXHIBITS AND SCHEDULES
                             ----------------------


 Exhibit A                 Information Certificate

 Schedule 1.20             Customs Brokers

 Schedule 1.36             Excluded Property

 Schedule 1.37             Existing Letters of Credit

 Schedule 1.65             Permitted Holders

 Schedule 1.83             Warehouse Equipment

 Schedule 8.2              Pro Forma Balance Sheet and Cash Flow Projections

 Schedule 8.4              Existing Liens

 Schedule 8.7              Permits

 Schedule 8.8              Environmental Matters

 Schedule 8.10             Bank Accounts

 Schedule 8.11             Licensed Intellectual Property

 Schedule 8.14             Labor Matters

 Schedule 8.17             Material Contracts

 Schedule 8.20             Credit Card Agreements

 Schedule 9.9              Existing Indebtedness

 Schedule 9.10             Existing Loans, Advances and Guarantees



                                       (i)
<PAGE>

                           LOAN AND SECURITY AGREEMENT
                           ---------------------------


     This Loan and Security  Agreement dated May 16, 2000 is entered into by and
between  Congress  Financial  Corporation  (Southern),   a  Georgia  corporation
("Lender") and DH Apparel Company, Inc., a Georgia corporation ("Duck Head") and
Delta  Merchandising,  Inc., a South Carolina  corporation  ("Merchandising" and
together  with Duck Head,  each  individually,  a "Borrower"  and  collectively,
"Borrowers").


                              W I T N E S S E T H:
                              --------------------


     WHEREAS,  Borrowers have requested that Lender enter into certain financing
arrangements with Borrowers  pursuant to which Lender may make loans and provide
other financial accommodations to Borrowers; and

     WHEREAS,  Lender is willing to make such loans and provide  such  financial
accommodations on the terms and conditions set forth herein;

     NOW,  THEREFORE,  in consideration of the mutual  conditions and agreements
set forth herein, and for other good and valuable consideration, the receipt and
sufficiency  of  which is  hereby  acknowledged,  the  parties  hereto  agree as
follows:


SECTION 1. DEFINITIONS
           -----------

     For  purposes  of this  Agreement,  the  following  terms  shall  have  the
respective meanings given to them below:

     1.1  "Accounts"  shall mean all present and future  rights of  Borrowers to
payment  for  goods  sold or  leased  or for  services  rendered,  which are not
evidenced  by  instruments  or  chattel  paper,  and  whether  or not  earned by
performance, and including, without limitation, Credit Card Receivables.

     1.2 "Adjusted  Eurodollar  Rate" shall mean,  with respect to each Interest
Period for any Eurodollar  Rate Loan, the rate per annum  (rounded  upwards,  if
necessary,  to the next one- sixteenth (1/16) of one (1%) percent) determined by
dividing (a) the  Eurodollar  Rate for such Interest  Period by (b) a percentage
equal to: (i) one (1) minus (ii) the  Reserve  Percentage.  For purposes hereof,
"Reserve Percentage" shall mean the reserve percentage,  expressed as a decimal,
prescribed by any United States or foreign banking authority for determining the
reserve requirement which is or would be applicable to deposits of United States
dollars in a non-United  States or an international  banking office of Reference
Bank used to fund a Eurodollar  Rate Loan or any Eurodollar  Rate Loan made with
the proceeds of such deposit, whether or not the


                                        1
<PAGE>

Reference  Bank  actually  holds or has made any such  deposits  or  loans.  The
Adjusted Eurodollar Rate shall be adjusted on and as of the effective day of any
change in the Reserve Percentage.

     1.3 "Affiliate" shall mean, with respect to a specified  Person,  any other
Person  (a) which  directly or  indirectly  through  one or more  intermediaries
controls,  or is controlled by, or is under common control with,  such specified
person;  (b) which  beneficially  owns or holds five (5%) percent or more of any
class of the Voting Stock or other equity interest of such specified  person; or
(c) of which  five (5%)  percent  or more of the  Voting  Stock or other  equity
interest is beneficially  owned or held by such specified person or a Subsidiary
of such specified person. For purposes of this definition, "control" (including,
with correlative meanings,  the terms "controlling",  "controlled by" and "under
common control with") when used with respect to any specified  person shall mean
the  possession,  directly  or  indirectly,  of the power to direct or cause the
direction of the  management  and policies of such person,  whether  through the
ownership of Voting Stock, by agreement or otherwise.

     1.4  "Blocked  Accounts"  shall have the  meaning  set forth in Section 6.3
hereof.

     1.5 "Borrowing  Base" shall mean, at any time, as to Borrowers,  the amount
equal to:  (a) eighty-five  (85%) percent of the Net Amount of Eligible Accounts
of  Borrowers,  plus (b) the  lesser of: (i) sixty (60%) percent of the Value of
Eligible  Inventory of Borrowers  consisting of finished goods and raw materials
consisting of uncut finished fabric, or (ii) $12,000,000, less (c) any Reserves.
For purposes only of applying the sublimit on Revolving  Loans based on Eligible
Inventory set forth in clause (b)(ii)  above,  Lender may treat the then undrawn
amounts  of  outstanding  Letter of Credit  Accommodations  for the  purpose  of
purchasing  Eligible  Inventory  as Revolving  Loans to the extent  Lender is in
effect basing the issuance of the Letter of Credit  Accommodations  on the Value
of  the  Eligible   Inventory   being  purchased  with  such  Letter  of  Credit
Accommodations.  In  determining  the actual  amounts  of such  Letter of Credit
Accommodations  to be so treated for purposes of the sublimit,  the  outstanding
Revolving Loans and Reserves shall be attributed  first to any components of the
lending  formulas set forth above that are not subject to such sublimit,  before
being  attributed  to the  components  of the lending  formulas  subject to such
sublimit.

     1.6  "Business  Day" shall mean any day other than a Saturday,  Sunday,  or
other day on which  commercial  banks are  authorized or required to close under
the  laws of the  State of New  York,  State of  Georgia  or the  State of North
Carolina,  and a day on which the  Reference  Bank and  Lender  are open for the
transaction of business,  except that if a determination of a Business Day shall
relate to any  Eurodollar  Rate Loans,  the term Business Day shall also exclude
any day on which banks are closed for dealings in dollar  deposits in the London
interbank market or other applicable Eurodollar Rate market.

     1.7 "Capital Leases" shall mean, as applied to any Person, any lease of (or
any agreement  conveying the right to use) any property (whether real,  personal
or mixed) by such Person as lessee which in accordance with GAAP, is required to
be reflected as a liability on the balance sheet of such Person.



                                        2
<PAGE>

     1.8  "Capital  Stock" shall mean,  with respect to any Person,  any and all
shares,  interests,  participations or other equivalents (however designated) of
such Person's capital stock,  partnership interests or limited liability company
interests at any time outstanding,  and any and all rights,  warrants or options
exchangeable  for or convertible into such capital stock or other interests (but
excluding any debt security that is  exchangeable  for or convertible  into such
capital stock).

     1.9 "Cash  Equivalents"  shall  mean,  at any  time,  (a) any  evidence  of
Indebtedness  with a  maturity  date of one  hundred  eighty  (180) days or less
issued or  directly  and fully  guaranteed  or insured  by the United  States of
America of any agency or instrumentality thereof; provided, that, the full faith
and credit of the United  States of America is pledged in support  thereof;  (b)
certificates of deposit or bankers'  acceptances  with a maturity of one hundred
eighty (180) days or less of any financial  institution  that is a member of the
Federal Reserve System having combined capital and surplus and undivided profits
of not less than  $250,000,000;  (c) commercial paper  (including  variable rate
demand notes) with a maturity of one hundred eighty (180) days or less issued by
a corporation  (except an Affiliate of any Borrower) organized under the laws of
any State of the United  States of America or the District of Columbia and rated
at least A-1 by Standard & Poor's Ratings Service, a division of The McGraw-Hill
Companies,  Inc.  or at  least  P-1 by  Moody's  Investors  Service,  Inc.;  (d)
repurchase  obligations  with a term of not  more  than  thirty  (30)  days  for
underlying  securities  of the types  described in clause (a) above entered into
with any financial institution having combined capital and surplus and undivided
profits of not less than  $250,000,000;  (e)  repurchase  agreements and reverse
repurchase  agreements  relating  to  marketable  direct  obligations  issued or
unconditionally  guaranteed  by the  United  States of  America or issued by any
governmental  agency  thereof  and  backed by the full  faith and  credit to the
United States of America,  in each case maturing within one hundred eighty (180)
days or less from the date of  acquisition;  provided,  that,  the terms of such
agreements  comply  with  the  guidelines  set  forth in the  Federal  Financial
Agreements of Depository  Institutions  with Securities  Dealers and Others,  as
adopted  by the  Comptroller  of the  Currency  on  October  31,  1985;  and (f)
investments  in money market  funds and mutual funds which invest  substantially
all of their assets in securities of the types  described in clauses (a) through
(e) above.

     1.10 "Change of Control" shall mean (a) the transfer (in one transaction or
a series  of  transactions)  of all or  substantially  all of the  assets of any
Borrower to any Person or group (as such term is used in Section 13(d)(3) of the
Exchange  Act);  (b) the  liquidation  or  dissolution  of any  Borrower  or the
adoption  of a  plan  by  the  stockholders  of  any  Borrower  relating  to the
dissolution  or liquidation  of Borrower;  (c) the  acquisition by any Person or
group (as such term is used in Section 13(d)(3) of the Exchange Act), except for
one or more Permitted Holders, of beneficial ownership,  directly or indirectly,
of fifty  (50%)  percent  or more of the voting  power of the total  outstanding
Voting Stock of Borrower or the Board of Directors of Borrower;  (d) during  any
period of two (2)  consecutive  years,  individuals who at the beginning of such
period  constituted  the Board of Directors of Borrower  (together  with any new
directors who have been appointed by any Permitted  Holder,  or whose nomination
for election by the  stockholders of Borrower,  as the case may be, was approved
by a vote  of at  least  sixty-six  and  two-thirds  (66  2/3%)  percent  of the
directors then still in office who were either directors at the beginning of


                                        3
<PAGE>

such period or whose  election or  nomination  for  election was  previously  so
approved)  cease  for any  reason  to  constitute  a  majority  of the  Board of
Directors of Borrower then still in office;  or (e) the  failure of Duck Head to
own one  hundred  (100%)  percent of the voting  power of the total  outstanding
Voting Stock of Merchandising.

     1.11 "Code" shall mean the Internal Revenue Code of 1986, together with all
rules, regulations and interpretations thereunder or related thereto.

     1.12 "Collateral" shall have the meaning set forth in Section 5 hereof.

     1.13 "Collateral  Access Agreement" shall mean an agreement in writing,  in
form and substance  satisfactory  to Lender,  from any lessor of premises to any
Borrower,  or any other  person  to whom any  Collateral  (including  Inventory,
Equipment,  bills of lading or other documents of title) is consigned or who has
custody,  control or possession of any such Collateral or is otherwise the owner
or operator of any premises on which any of such Collateral is located, pursuant
to which such lessor,  consignee or other person,  inter alia,  acknowledges the
first priority security  interest of Lender in such Collateral,  agrees to waive
any and all claims such lessor, consignee or other person may, at any time, have
against such  Collateral,  whether for  processing,  storage or  otherwise,  and
agrees to permit  Lender  access to, and the right to remain on, the premises of
such lessor,  consignee or other  person so as to exercise  Lender's  rights and
remedies and otherwise  deal with such  Collateral and in the case of any person
who at any time has  custody,  control or  possession  of any bills of lading or
other documents of title, agrees to hold such bills of lading or other documents
as bailee  for  Lender and to follow all  instructions  of Lender  with  respect
thereto.

     1.14 "Cost" shall mean,  as to  Inventory as of any date,  the cost of such
Inventory on such date, determined on a first-in-first-out  basis principally on
the weighted average cost basis in accordance with GAAP.

     1.15   "Credit  Card   Acknowledgments"   shall  mean,   individually   and
collectively,  the  agreements by Credit Card Issuers or Credit Card  Processors
who are  parties  to Credit  Card  Agreements  in favor of Lender  acknowledging
Lender's first priority security interest in the monies due and to become due to
any Borrower  (including,  without  limitation,  credits and reserves) under the
Credit Card Agreements, and agreeing to transfer all such amounts to the Blocked
Accounts,  as  the  same  now  exist  or may  hereafter  be  amended,  modified,
supplemented, extended, renewed, restated or replaced.

     1.16 "Credit Card  Agreements"  shall mean all  agreements now or hereafter
entered  into by any  Borrower  with any Credit  Card  Issuer or any Credit Card
Processor,  as the  same  now  exist  or may  hereafter  be  amended,  modified,
supplemented,  extended,  renewed,  restated  or  replaced,  including,  but not
limited to, the agreements set forth on Schedule 8.20 hereto.

     1.17 "Credit Card Issuer"  shall mean any person  (other than any Borrower)
who issues or whose members issue credit cards,  including,  without limitation,
MasterCard  or VISA bank  credit or debit  cards or other  bank  credit or debit
cards issued through MasterCard International,


                                        4
<PAGE>

Inc., Visa, U.S.A.,  Inc. or Visa International and American Express,  Discover,
Diners Club, Carte Blanche and other non-bank credit or debit cards,  including,
without limitation,  credit or debit cards issued by or through American Express
Travel Related Services Company, Inc. and Novus Services, Inc.

     1.18 "Credit Card Processor"  shall mean any servicing or processing  agent
or any factor or financial intermediary who facilitates,  services, processes or
manages the credit  authorization,  billing  transfer and/or payment  procedures
with respect to any of any Borrower's sales  transactions  involving credit card
or debit card purchases by customers using credit cards or debit cards issued by
any Credit Card Issuer.

     1.19 "Credit Card Receivables" shall mean collectively, (a) all present and
future  rights of any Borrower to payment  from any Credit Card  Issuer,  Credit
Card  Processor or other third party arising from sales of goods or rendition of
services to customers who have  purchased  such goods or services using a credit
or debit card and (b) all present and future  rights of any  Borrower to payment
from any Credit  Card  Issuer,  Credit  Card  Processor  or other third party in
connection with the sale or transfer of Accounts arising pursuant to the sale of
goods or  rendition of services to customers  who have  purchased  such goods or
services using a credit card or a debit card, including, but not limited to, all
amounts at any time due or to become due from any Credit  Card  Issuer or Credit
Card Processor under the Credit Card Agreements or otherwise.

     1.20  "Customs  Brokers"  shall mean the persons  listed on  Schedule  1.20
hereto or such  other  person as may be  selected  by  Borrowers  after the date
hereof  and  after  written  notice by  Borrower  to  Lender  who is  reasonably
acceptable to Lender,  provided,  that, as to each such person  (including those
listed on such Schedule), Borrowers have used their reasonable efforts to obtain
a Collateral  Access Agreement duly  authorized,  executed and delivered by such
person,  such agreement is in full force and effect and such person has complied
with the terms thereof.

     1.21 "Distribution  Agreements" shall mean,  individually and collectively,
the Distribution Agreement, dated as of March 15, 2000 by and among Woodside, DH
Apparel  Company,   Inc.  and  Delta  Apparel,   Inc.  (the  "DWI   Distribution
Agreement"),   bills  of  sale,  quitclaim  deeds,   assignment  and  assumption
agreements and such other instruments of transfer as are referred to therein and
all side  letters  with  respect  thereto,  and all  agreements,  documents  and
instruments  executed and/or  delivered in connection  therewith,  as all of the
foregoing  now  exist  or may  hereafter  be  amended,  modified,  supplemented,
extended, renewed, restated or replaced;  provided, that, the term "Distribution
Agreements" as used herein shall not include any of the  "Financing  Agreements"
as such term is defined herein.

     1.22  "Distribution  and Office  Facility" shall mean the Real Property and
related  assets of Duck Head located in Winder,  Georgia,  as more  particularly
described in the Mortgage covering such Real Property and related assets.

     1.23 "EBITDA" shall mean, as to any Person,  with respect to any period, an
amount equal to: (a) the Net Income of such Person and its Subsidiaries for such
period  on a  consolidated  basis  determined  in  accordance  with  GAAP,  plus
depreciation, amortization and other non-cash


                                        5
<PAGE>

charges   (including,   but  not  limited  to,  imputed  interest  and  deferred
compensation)  for such period (to the extent deducted in the computation of Net
Income), all in accordance with GAAP, plus  the Interest Expense for such period
(to the extent  deducted in the  computation  of Net Income),  plus  charges for
Federal, Provincial, State, district, municipal, local and foreign income taxes.

     1.24 "Eligible Accounts" shall mean Accounts created by Borrowers which are
and continue to be  acceptable  to Lender based on the criteria set forth below.
In general, Accounts shall be Eligible Accounts if:

     (a) such Accounts  arise from the actual and bona fide sale and delivery of
goods by any  Borrower or  rendition of services by any Borrower in the ordinary
course of its business which  transactions  are completed in accordance with the
terms and provisions contained in any documents related thereto;

     (b) such  Accounts are not unpaid more than ninety (90) days after the date
of the original invoice for them;

     (c) such Accounts comply with the terms and conditions contained in Section
7.2(c) of this Agreement;

     (d) such Accounts do not arise from sales on consignment,  guaranteed sale,
sale and return,  sale on  approval,  or other terms under which  payment by the
account debtor may be conditional or contingent;

     (e) the chief  executive  office of the account debtor with respect to such
Accounts is located in the United States of America or Canada  (provided,  that,
at any time promptly upon Lender's request, Borrowers shall execute and deliver,
or cause to be executed and  delivered,  such other  agreements,  documents  and
instruments  as may be required by Lender to perfect the  security  interests of
Lender in those Accounts of an account debtor with its chief executive office or
principal  place of business in Canada in accordance with the applicable laws of
the Province of Canada in which such chief  executive  office or principal place
of  business  is located  and take or cause to be taken  such other and  further
actions as Lender may  request to enable  Lender as secured  party with  respect
thereto to collect such Accounts under the applicable Federal or Provincial laws
of Canada) or, at Lender's  option,  if the chief executive office and principal
place of business of the account debtor with respect to such Accounts is located
other than in the United  States of America or Canada,  then if either:  (i) the
account debtor has delivered to the applicable Borrower an irrevocable letter of
credit issued or confirmed by a bank  satisfactory to Lender and payable only in
the  United  States of America  and in U.S.  dollars,  sufficient  to cover such
Account, in form and substance satisfactory to Lender and if required by Lender,
the  original of such letter of credit has been  delivered to Lender or Lender's
agent and the issuer thereof  notified of the assignment of the proceeds of such
letter of credit to Lender,  or (ii) such Account is subject to credit insurance
payable to Lender issued by an insurer and on terms and in an amount  acceptable
to Lender,  or  (iii) such  Account is otherwise  acceptable  in all respects to
Lender  (subject to such  lending  formula  with  respect  thereto as Lender may
determine);


                                        6
<PAGE>

     (f) such  Accounts  do not  consist  of  progress  billings  (such that the
obligation of the account  debtors with respect to such Accounts is  conditioned
upon any Borrower's satisfactory completion of any further performance under the
agreement  giving rise thereto),  bill and hold invoices or retainage  invoices,
except as to bill and hold invoices,  if Lender shall have received an agreement
in writing  from the  account  debtor,  in form and  substance  satisfactory  to
Lender,  confirming the  unconditional  obligation of the account debtor to take
the goods related thereto and pay such invoice;

     (g) the account  debtor with  respect to such  Accounts  has not asserted a
counterclaim,  defense  or  dispute  and does not have,  and does not  engage in
transactions  which may give rise to any right of setoff or  recoupment  against
such Accounts (but the portion of the Accounts of such account  debtor in excess
of the  amount at any time and from time to time  owed by any  Borrower  to such
account  debtor or claimed  owed by such account  debtor may be deemed  Eligible
Accounts);

     (h) there are no  facts,  events or  occurrences  which  would  impair  the
validity, enforceability or collectability of such Accounts or reduce the amount
payable or delay payment thereunder;

     (i) such  Accounts are subject to the first  priority,  valid and perfected
security  interest of Lender and any goods giving rise thereto are not, and were
not at the time of the sale thereof, subject to any liens except those permitted
in this Agreement;

     (j) neither  the account  debtor nor any officer or employee of the account
debtor with  respect to such  Accounts is an officer,  employee,  agent or other
Affiliate of any Borrower;

     (k) the account  debtors with respect to such  Accounts are not any foreign
government,  the United  States of America,  any State,  political  subdivision,
department,  agency or instrumentality thereof, unless, if the account debtor is
the United  States of America,  any State,  political  subdivision,  department,
agency or instrumentality thereof, upon Lender's request, the Federal Assignment
of  Claims  Act of 1940,  as  amended  or any  similar  State or local  law,  if
applicable, has been complied with in a manner satisfactory to Lender;

     (l) there are no  proceedings  or actions  which are  threatened or pending
against the account  debtors with respect to such Accounts which might result in
any material adverse change in any such account debtor's financial condition;

     (m) such  Accounts  of a single  account  debtor or its  affiliates  do not
constitute more than fifteen (15%) percent (the "Percentage  Limitation") of all
otherwise  Eligible  Accounts  (but the portion of the Accounts not in excess of
such Percentage Limitation may be deemed Eligible Accounts), provided, that, the
Percentage  Limitation in respect of (i) J.C.  Penny,  Inc. shall be fifty (50%)
percent,  (ii) Saks, Inc., shall be twenty (20%) percent and (iii) Goodys,  Inc.
shall be twenty  (20%)  percent  subject to  increase  or decrease as Lender may
determine from time to time in its sole discretion;



                                        7
<PAGE>

     (n) such Accounts are not owed by an account debtor who has Accounts unpaid
more ninety (90) days after the original  invoice date for them which constitute
more than fifty (50%) percent of the total Accounts of such account debtor;

     (o) the account debtor is not located in a state  requiring the filing of a
Notice of Business  Activities  Report or similar  report in order to permit any
Borrower to seek judicial  enforcement in such State of payment of such Account,
unless such  Borrower has  qualified to do business in such state or has filed a
Notice of Business  Activities  Report or equivalent report for the then current
year or such  failure to file and  inability  to seek  judicial  enforcement  is
capable of being remedied without any material delay or material cost;

     (p) such Accounts do not constitute Credit Card Receivables;

     (q) such Accounts are owed by account  debtors whose total  indebtedness to
such  Borrower  does not exceed the credit  limit with  respect to such  account
debtors as determined  by Borrowers  substantially  consistent  with its current
practices  as of the date  hereof by more than  twenty  (20%)  percent and as is
reasonably  acceptable  to Lender (but the portion of the Accounts not in excess
of such credit limit may be deemed Eligible Accounts); and

     (r) such Accounts are owed by account  debtors deemed  creditworthy  at all
times by Borrowers  consistent with its current  practice and who are reasonably
acceptable to Lender.

General criteria for Eligible  Accounts may be established and revised from time
to time  by  Lender  in  good  faith  based  on an  event,  condition  or  other
circumstance  arising  after the date hereof,  or existing on the date hereof to
the extent Lender has no written notice thereof from Borrowers,  which adversely
affects or could  reasonably be expected to adversely affect the Accounts in the
good faith determination of Lender. Any Accounts which are not Eligible Accounts
shall nevertheless be part of the Collateral.

     1.25 "Eligible Inventory" shall mean Inventory consisting of finished goods
held for resale in the  ordinary  course of the  business of  Borrowers  and raw
materials of Duck Head consisting of uncut finished fabric, which are acceptable
to Lender based on the criteria set forth below. In general,  Eligible Inventory
shall  not  include  (a) work-in-process;  (b)  raw  materials  other  than  raw
materials  consisting of uncut finished  fabric;  (c) spare parts for equipment;
(d)  packaging  and shipping  materials;  (e) supplies  used or consumed in each
Borrower's  business;  (f)  Inventory  at  premises  other than those  owned and
controlled by a Borrower,  except any Inventory  which would otherwise be deemed
Eligible  Inventory at locations in the United  States of America  which are not
owned and  operated  by a  Borrower  may  nevertheless  be  considered  Eligible
Inventory: (i) as to locations which are leased by Borrower if Lender shall have
received  a  Collateral  Access  Agreement  from the  owner  and  lessor of such
location,  duly  authorized,  executed  and  delivered by such owner and lessor,
except  that  notwithstanding  that  Lender  shall  not  have  received  such an
agreement for a particular  leased  location,  Lender may consider  Inventory at
such leased location which would otherwise be Eligible  Inventory to be Eligible
Inventory and in such event,  Lender may at any time  establish such Reserves as
Lender may  determine  in respect of amounts at any time  payable by Borrower to
the owner or lessor of such


                                        8
<PAGE>

location,  without  limiting  any other rights and remedies of Lender under this
Agreement  or  under  the  other  Financing   Agreements  with  respect  to  the
establishment  of Reserves or otherwise and (ii) as to premises of third parties
(including  consignees and processors),  Lender shall have received a Collateral
Access  Agreement  duly  authorized,  executed  and  delivered  by the owner and
operator of such  premises  (except that  notwithstanding  that Lender shall not
have received such an agreement as to a particular third party location,  Lender
may  consider  Inventory  at such  location  which would  otherwise  be Eligible
Inventory  to be Eligible  Inventory  and in such event,  Lender may at any time
establish  such  Reserves as Lender may  determine  in respect of amounts at any
time payable by Borrower to such third party,  without limiting any other rights
or  remedies  of Lender  under  this  Agreement  or under  the  other  Financing
Agreements with respect to the  establishment of Reserves or otherwise),  and in
addition, if required by Lender, as to premises of third parties where assets of
Borrower are  located:  (A) the owner and operator  executes  appropriate  UCC-1
financing statements in favor of Borrower, which are duly assigned to Lender and
(B) any secured  lender to the owner and  operator  is properly  notified of the
first priority lien on such Inventory of Lender;  (g) Inventory  located outside
the United  States of America  shall only be Eligible  Inventory if (i) it is in
transit  to either the  premises  of a Customs  Broker in the  United  States or
premises of Borrower in the United States and as to premises of a Customs Broker
or premises  which are not owned and  controlled  by Borrower only if Lender has
received a Collateral  Access Agreement duly authorized,  executed and delivered
by such Customs Broker or the owner, lessor and operator of such other premises,
as the case may be, (ii) Lender has a first priority perfected security interest
in and  control and  possession  of all  originals  of  documents  of title with
respect to such  Inventory,  (iii)  Lender  has  received  a  Collateral  Access
Agreement from the Customs Broker dealing with such Inventory,  duly authorized,
executed and delivered by such person,  and such  agreement is in full force and
effect,  binding  upon such person and such person has  complied  with the terms
thereof,  (iv) Lender has received (A) a copy of the certificate of marine cargo
insurance in  connection  therewith in which it has been named as an  additional
insured  and loss payee in a manner  acceptable  to Lender and (B) a copy of the
invoice and manifest with respect thereto, and (v) such Inventory is not subject
to any  Letter of Credit  Accommodation;  (h) Inventory  subject  to a  security
interest or lien in favor of any person other than Lender except those permitted
in this Agreement;  (i) bill and hold goods;  (j) Inventory which is not subject
to the first  priority,  valid and perfected  security  interest of Lender;  (k)
damaged and/or defective Inventory which is unsaleable or which any Borrower has
not marked down to its  realizable  value;  (l)  samples;  (m)  Inventory  to be
returned to vendors; and (n) Inventory purchased or sold on consignment. General
criteria for Eligible Inventory may be established and revised from time to time
by  Lender in good  faith  based on an event,  condition  or other  circumstance
arising  after the date  hereof,  or  existing  on the date hereof to the extent
Lender has no written notice thereof from Borrowers,  which adversely affects or
could reasonably be expected to adversely affect the Inventory in the good faith
determination  of Lender.  Any Inventory  which is not Eligible  Inventory shall
nevertheless be part of the Collateral.

     1.26 "Environmental Laws" shall mean all foreign,  Federal, State and local
laws  (including  common law),  legislation,  rules,  codes,  licenses,  permits
(including  any  conditions  imposed  therein),   authorizations,   judicial  or
administrative decisions, injunctions or agreements between any Borrower and any
Governmental Authority, (a) relating to pollution and the


                                        9
<PAGE>

protection, preservation or restoration of the environment (including air, water
vapor,  surface  water,  ground water,  drinking  water,  drinking water supply,
surface  land,  subsurface  land,  plant and  animal  life or any other  natural
resource), or to human health or safety, (b) relating to the exposure to, or the
use,  storage,  recycling,  treatment,  generation,   manufacture,   processing,
distribution,   transportation,   handling,  labeling,  production,  release  or
disposal, or threatened release, of Hazardous Materials,  or (c) relating to all
laws with  regard  to  recordkeeping,  notification,  disclosure  and  reporting
requirements  respecting  Hazardous  Materials.  The term  "Environmental  Laws"
includes (i) the Federal Comprehensive Environmental Response,  Compensation and
Liability Act of 1980, the Federal Superfund Amendments and Reauthorization Act,
the Federal Water  Pollution  Control Act of 1972,  the Federal Clean Water Act,
the Federal Clean Air Act, the Federal Resource Conservation and Recovery Act of
1976 (including the Hazardous and Solid Waste Amendments  thereto),  the Federal
Solid Waste Disposal and the Federal Toxic  Substances  Control Act, the Federal
Insecticide,  Fungicide and Rodenticide Act, and the Federal Safe Drinking Water
Act of 1974,  (ii)  applicable  state  counterparts  to such laws, and (iii) any
common law or equitable  doctrine that may impose  liability or obligations  for
injuries or damages  due to, or  threatened  as a result of, the  presence of or
exposure to any Hazardous Materials.

     1.27 "Equipment"  shall mean all of each Borrower's now owned and hereafter
acquired  equipment,  machinery,  computers  and computer  hardware and software
(whether  owned  or  licensed),   vehicles,  tools,  furniture,   fixtures,  all
attachments, accessions and property now or hereafter affixed thereto or used in
connection  therewith,  and  substitutions  and replacements  thereof,  wherever
located.

     1.28  "ERISA"  shall  mean the United  States  Employee  Retirement  Income
Security Act of 1974,  together with all rules,  regulations and interpretations
thereunder or related thereto.

     1.29 "ERISA Affiliate" shall mean any person required to be aggregated with
Borrowers or any of their respective Subsidiaries under Sections 414(b), 414(c),
414(m) or 414(o) of the Code.

     1.30 "ERISA  Event" shall mean (a) any  "reportable  event",  as defined in
Section 4043 of ERISA or the regulations  issued  thereunder,  with respect to a
Plan;  (b) the  adoption  of any  amendment  to a Plan that  would  require  the
provision of security pursuant to Section  401(a)(29) of the Code or Section 307
of ERISA;  (c) the existence with respect to any Plan of an "accumulated funding
deficiency"  (as  defined in Section  412 of the Code or Section  302 of ERISA),
whether or not  waived;  (d) the  filing  pursuant to Section 412 of the Code or
Section  303(d) of ERISA of an application  for a waiver of the minimum  funding
standard  with  respect  to  any  Plan;  (e) the  occurrence  of  a  "prohibited
transaction"  with respect to which any Borrower or any of its Subsidiaries is a
"disqualified  person"  (within the meaning of Section 4975 of the Code) or with
respect to which any  Borrower or any of its  Subsidiaries  could  otherwise  be
liable;  (f) a  complete  or partial  withdrawal  by any  Borrower  or any ERISA
Affiliate  from a  Multiemployer  Plan or a  cessation  of  operations  which is
treated as such a withdrawal or  notification  that a  Multiemployer  Plan is in
reorganization; (g) the filing of a notice of intent to terminate, the treatment
of a Plan amendment as a termination under Section 4041 or 4041A of


                                       10
<PAGE>

ERISA,  or the  commencement  of  proceedings  by the Pension  Benefit  Guaranty
Corporation to terminate a Plan or Multiemployer Plan; (h) an event or condition
which might  reasonably be expected to constitute  grounds under Section 4042 of
ERISA for the termination of, or the appointment of a trustee to administer, any
Plan or  Multiemployer  Plan; (i) the imposition of any liability under Title IV
of ERISA, other than the Pension Benefit Guaranty  Corporation  premiums due but
not  delinquent  under  Section  4007  of  ERISA,  upon  Borrower  or any  ERISA
Affiliate;  and  (j) any  other  event or  condition  with  respect to a Plan or
Multiemployer  Plan or any Plan  subject  to Title  IV of ERISA  maintained,  or
contributed  to, by any ERISA  Affiliate  that could  reasonably  be expected to
result in liability of any Borrower.

     1.31 "Eurodollar Rate" shall mean with respect to the Interest Period for a
Eurodollar  Rate  Loan,  the  interest  rate per annum  equal to the  arithmetic
average of the rates of interest per annum (rounded  upwards,  if necessary,  to
the next  one-sixteenth  (1/16) of one (1%) percent) at which  Reference Bank is
offered  deposits of United States  dollars in the London  interbank  market (or
other  Eurodollar Rate market selected by Borrower and approved by Lender) on or
about 9:00 a.m. (New York time) two (2) Business Days prior to the  commencement
of such Interest Period in amounts  substantially  equal to the principal amount
of  the  Eurodollar  Rate  Loans  requested  by and  available  to  Borrower  in
accordance  with this Agreement,  with a maturity of comparable  duration to the
Interest Period selected by Borrower.

     1.32  "Eurodollar  Rate Loans"  shall mean any Loans or portion  thereof on
which  interest is payable based on the Adjusted  Eurodollar  Rate in accordance
with the terms hereof.

     1.33 "Event of Default" shall mean the occurrence or existence of any event
or condition described in Section 10.1 hereof.

     1.34 "Excess  Availability" shall mean the amount, as determined by Lender,
calculated at any time, equal to: (a) the lesser of: (i) the  Borrowing Base and
(ii) the Revolving Loan Limit,  minus (b) the sum of: (i) the amount of all then
outstanding and unpaid  Obligations (but not including for this purpose the then
outstanding  principal amount of the Term Loan),  plus (ii) the aggregate amount
of all then  outstanding  and unpaid  trade  payables and other  obligations  of
Borrowers  which are more than sixty  (60) days past due as of such  time,  plus
(iii) the amount of checks  issued by Borrowers to pay trade  payables and other
obligations  which are more than sixty  (60) days past due as of such time,  but
not yet sent.

     1.35  "Exchange  Act"  shall  mean  the  Securities  Exchange  Act of 1934,
together with all rules,  regulations and interpretations  thereunder or related
thereto.

     1.36 "Excluded Property" shall mean the (a) embroidery  equipment listed on
Schedule 1.36 annexed hereto and made a part hereof, and (b) assets of Borrowers
and their  Subsidiaries  located in Costa Rica on the date hereof. The foregoing
shall  not be  construed  as a waiver of any  claims  or  rights of Lender  with
respect to any of the assets  described in this definition or to limit or affect
the rights of Lender to at any time take such action as Lender may  require,  or
to  require  Borrowers  to take  such  action,  so as to  preserve,  protect  or
establish the security interest, lien,


                                       11
<PAGE>

claim or other  interest  of Lender in such  assets  (whether  pursuant  to this
Section,  Section 9.20 hereof or otherwise) in accordance with the terms of this
Agreement.

     1.37  "Existing  Letters of Credit" shall mean the letters of credit issued
for the  account of  Borrowers  by Carolina  First Bank listed on Schedule  1.37
hereto.

     1.38 "Financing  Agreements" shall mean,  collectively,  this Agreement and
all notes, guarantees,  security agreements and other agreements,  documents and
instruments now or at any time hereafter  executed and/or delivered by Borrowers
or any Obligor in connection with this Agreement.

     1.39 "GECC" shall mean General Electric Capital Corporation.

     1.40 "GECC Warehouse Equipment Lease" shall mean the Master Lease Agreement
dated June 21, 1996 (the "Warehouse Equipment Lease") as amended on May __, 2000
by and between  Borrower,  as lessee and GECC, as lessor, as the same now exists
or may hereafter be amended, modified, supplemented, extended, renewed, restated
or replaced in accordance with the terms of this Agreement.

     1.41 "GAAP" shall mean  generally  accepted  accounting  principles  in the
United  States of  America  as in  effect  from time to time as set forth in the
opinions and pronouncements of the Accounting  Principles Board and the American
Institute of Certified Public  Accountants and the statements and pronouncements
of  the  Financial  Accounting  Standards  Board  which  are  applicable  to the
circumstances as of the date of determination consistently applied, except that,
for purposes of Section 9.11 hereof,  GAAP shall be  determined  on the basis of
such  principles in effect on the date hereof and consistent  with those used in
the  preparation of the most recent audited  financial  statements  delivered to
Lender prior to the date hereof.

     1.42  "Governmental  Authority"  shall mean any nation or  government,  any
state,  province,  or other political  subdivision thereof, any central bank (or
similar  monetary  or  regulatory  authority)  thereof,  any  entity  exercising
executive,  legislative,  judicial, regulatory or administrative functions of or
pertaining  to  government,  and  any  corporation  or  other  entity  owned  or
controlled,  through  stock or capital  ownership  or  otherwise,  by any of the
foregoing.

     1.43  "Hazardous  Materials"  shall mean any hazardous,  toxic or dangerous
substances,  materials and wastes,  including hydrocarbons  (including naturally
occurring  or  man-made  petroleum  and  hydrocarbons),   flammable  explosives,
asbestos,  urea  formaldehyde  insulation,   radioactive  materials,  biological
substances, polychlorinated biphenyls, pesticides, herbicides and any other kind
and/or type of pollutants or  contaminants  (including  materials  which include
hazardous  constituents),  sewage, sludge,  industrial slag, solvents and/or any
other  similar  substances,   materials,  or  wastes  and  including  any  other
substances,  materials  or  wastes  that  are  or  become  regulated  under  any
Environmental  Law (including any that are or become  classified as hazardous or
toxic under any Environmental Law).



                                       12
<PAGE>

     1.44 "Indebtedness"  shall mean, with respect to any Person, any liability,
whether or not contingent,  (a) in respect of borrowed money (whether or not the
recourse of the lender is to the whole of the assets of such Person or only to a
portion   thereof)  or  evidenced  by  bonds,   notes,   debentures  or  similar
instruments;  (b)  representing  the balance deferred and unpaid of the purchase
price of any property or services  (except any such balance that  constitutes an
account  payable to a trade  creditor  (whether  or not an  Affiliate)  created,
incurred,  assumed  or  guaranteed  by such  Person  in the  ordinary  course of
business  of such  Person in  connection  with  obtaining  goods,  materials  or
services  that is not overdue by more than  ninety  (90) days,  unless the trade
payable is being  contested in good faith);  (c) all obligations as lessee under
leases  which  have been,  or should be, in  accordance  with GAAP  recorded  as
Capital Leases; (d) any contractual obligation, contingent or otherwise, of such
Person to pay or be liable for the payment of any indebtedness described in this
definition  of  another  Person,   including,   without  limitation,   any  such
indebtedness,  directly or indirectly guaranteed,  or any agreement to purchase,
repurchase,  or otherwise acquire such indebtedness,  obligation or liability or
any security therefor, or to provide funds for the payment or discharge thereof,
or to maintain solvency,  assets, level of income, or other financial condition;
(e)  all  obligations  with  respect  to  redeemable  stock  and  redemption  or
repurchase obligations under any Capital Stock or other equity securities issued
by such Person; (f) all reimbursement  obligations and other liabilities of such
Person with respect to surety bonds  (whether bid,  performance  or  otherwise),
letters of credit,  banker's  acceptances  or similar  documents or  instruments
issued for such Person's  account;  and (g) all  indebtedness  of such Person in
respect of  indebtedness of another Person for borrowed money or indebtedness of
another Person  otherwise  described in this definition  which is secured by any
consensual lien,  security interest,  collateral  assignment,  conditional sale,
mortgage,  deed of trust,  or other  encumbrance  on any  asset of such  Person,
whether or not such  obligations,  liabilities or indebtedness are assumed by or
are a personal liability of such Person, all as of such time.

     1.45 "Information  Certificate"  shall mean the Information  Certificate of
each Borrower constituting Exhibit A hereto containing material information with
respect to such  Borrower,  its business and assets  provided by or on behalf of
such Borrower to Lender in connection with the preparation of this Agreement and
the other  Financing  Agreements  and the  financing  arrangements  provided for
herein.

     1.46  "Intellectual  Property"  shall  mean each  Borrower's  now owned and
hereafter  arising or acquired:  patents,  patent rights,  patent  applications,
copyrights,  works  which  are  the  subject  matter  of  copyrights,  copyright
registrations, trademarks, trade names, trade styles, trademark and service mark
applications,  and  licenses  and  rights  to  use  any of  the  foregoing;  all
extensions,     renewals,    reissues,     divisions,     continuations,     and
continuations-in-part  of any of the  foregoing;  all  rights  to sue for  past,
present  and future  infringement  of any of the  foregoing;  inventions,  trade
secrets, formulae, processes, compounds, drawings, designs, blueprints, surveys,
reports, manuals, and operating standards; goodwill; customer and other lists in
whatever form maintained;  and trade secret rights,  copyright rights, rights in
works of authorship, and contract rights relating to computer software programs,
in whatever form created or maintained.

     1.47 "Interest  Expense" shall mean, for any period, as to any Person,  all
of the  following as  determined in  accordance  with GAAP:  (a) total  interest
expense, whether paid or accrued


                                       13
<PAGE>

during such period (including the interest  component of Capital Leases for such
period),  including,  without limitation, all bank fees, commissions,  discounts
and other fees and charges owed with respect to letters of credit (but excluding
amortization  of  discount and  amortization of deferred  financing fees paid in
cash in connection with the transactions  contemplated hereby,  interest paid in
property  other than cash and any other  interest  expense not payable in cash),
minus  (b) any net  payments  received  during  such  period as interest  income
received in respect of its investments in cash.

     1.48 "Interest Period" shall mean for any Eurodollar Rate Loan, a period of
approximately  one (1), two (2), or three (3) months  duration as Borrowers  may
elect,  the exact  duration to be determined  in  accordance  with the customary
practice in the applicable Eurodollar Rate market; provided, that, Borrowers may
not  elect  an  Interest  Period  which  will  end  after  the  last  day of the
then-current term of this Agreement.

     1.49 "Interest Rate" shall mean,

     (a) as to Prime Rate Loans,  a rate equal to one-half of one (1/2%) percent
per annum in excess of the Prime Rate and, as to Eurodollar  Rate Loans,  a rate
of two and  one-half  (2 1/2%)  percent  per  annum in  excess  of the  Adjusted
Eurodollar Rate (based on the Eurodollar Rate applicable for the Interest Period
selected  by  Borrowers  as in effect  two (2)  Business  Days after the date of
receipt by Lender of the request of Borrowers for such  Eurodollar Rate Loans in
accordance with the terms hereof,  whether such rate is higher or lower than any
rate previously quoted to Borrowers);

     (b) notwithstanding anything to the contrary set forth in clause (a) above,
the Interest Rate shall mean as to Prime Rate Loans, a rate equal to one-quarter
(1/4%)  percent per annum in excess of the Prime  Rate,  as to  Eurodollar  Rate
Loans, a rate equal to two and one- quarter (2 1/4%) percent per annum in excess
of the Adjusted  Eurodollar Rate  (calculated as described in clause (a) above),
effective  as of  the  first  day of  the  month  after  each  of the  following
conditions is satisfied as determined by Lender in good faith: (i) the EBITDA of
Duck  Head  and its  Subsidiaries  for the  immediately  preceding  fiscal  year
(commencing  with the fiscal year ending on June 30, 2000)  calculated  based on
the audited  financial  statements  of Duck Head and its  Subsidiaries  for such
fiscal year delivered to Lender,  together with the  unqualified  opinion of the
independent certified accountants,  in accordance with Section 9.6 hereof, shall
equal or exceed  $5,000,000,  and (ii) no Event of Default or any act, condition
or event which, with notice or passage of time or both would constitute an Event
of Default shall exist or have occurred and be  continuing;  provided,  that, in
the event that the  Interest  Rate is reduced as provided in this clause (b), if
in any  subsequent  fiscal year  thereafter  the  condition  set forth in clause
(b)(i) is not  satisfied,  effective  as of the first day of the month after the
receipt  by  Lender of the  audited  financial  statements  of Duck Head and its
Subsidiaries  for such fiscal year,  the Interest  Rate shall  increase to those
rates set forth in clause (a) above; and

     (c)  notwithstanding  anything to the contrary contained in clauses (a) and
(b) above,  the  Interest  Rate shall mean the rate of two and one-half (2 1/2%)
percent  per annum in excess of the Prime  Rate as to Prime  Rate  Loans and the
rate of four and one-half (4 1/2%) percent per


                                       14
<PAGE>

annum in excess of the Adjusted  Eurodollar Rate as to Eurodollar Rate Loans, at
Lender's option, without notice,  (d) either (i) for the period on and after the
date of termination or non-renewal hereof until such time as all Obligations are
indefeasibly  paid and  satisfied in full, or (ii) for the period from and after
the date of the  occurrence  of any  Event of  Default,  and for so long as such
Event of Default is  continuing as determined by Lender and (e) on the Revolving
Loans at any time  outstanding  in excess of the amounts  available to Borrowers
under  Section  2  (whether  or not such  excess(es)  arise or are made  with or
without Lender's  knowledge or consent and whether made before or after an Event
of Default).

     1.50 "Inventory"  shall mean all of each Borrower's now owned and hereafter
existing or acquired  raw  materials,  work in process,  finished  goods and all
other inventory of whatsoever kind or nature, wherever located.

     1.51  "Letter of Credit  Accommodations"  shall mean the letters of credit,
merchandise  purchase or other guaranties which are from time to time either (a)
issued or opened by Lender for the account of any Borrower or any Obligor or (b)
with respect to which Lender has agreed to indemnify the issuer or guaranteed to
the issuer the  performance  by any Borrower of its  obligations  to such issuer
(including without limitation, the Existing Letters of Credit).

     1.52 "Loans" shall mean the Revolving Loans and the Term Loan.

     1.53  "Material  Contract"  shall mean (a) any contract or other  agreement
(other  than  the  Financing  Agreements),  written  or  oral,  of any  Borrower
involving  monetary  liability  of or to any  Person  in an  amount in excess of
$1,000,000  in any fiscal  year and (b) any other  contract  or other  agreement
(other than the  Financing  Agreements),  whether  written or oral, to which any
Borrower  is a party as to which the  breach,  nonperformance,  cancellation  or
failure to renew by any party  thereto would have a material  adverse  effect on
the  business,   assets,  condition  (financial  or  otherwise)  or  results  of
operations  or prospects of such Borrower or the validity or  enforceability  of
this Agreement, any of the other Financing Agreements,  or any of the rights and
remedies of Lender hereunder or thereunder.

     1.54 "Maximum  Credit" shall mean the amount of $20,760,000 as the same may
be increased pursuant to Section 2.3(b) hereof.

     1.55 "Maximum  Interest Rate" shall mean the maximum  non-usurious  rate of
interest  under  applicable  Federal or State law as in effect from time to time
that may be contracted for, taken,  reserved,  charged or received in respect of
the indebtedness of Borrowers to Lender,  or to the extent that at any time such
applicable  law may  thereafter  permit a higher  maximum non-  usurious rate of
interest, then such higher rate. Notwithstanding any other provision hereof, the
Maximum  Interest  Rate shall be  calculated  on a daily basis  (computed on the
actual number of days elapsed over a year of three hundred  sixty-five  (365) or
three hundred sixty-six (366) days, as the case may be).



                                       15
<PAGE>

     1.56  "Mortgages"  shall  mean,  the  Deed  to  Secure  Debt  and  Security
Agreement,  dated of even date  herewith,  by Duck Head in favor of Lender  with
respect to the Real Property and related  assets of Duck Head located in Winder,
Georgia.

     1.57 "Multiemployer Plan" shall mean a "multi-employer  plan" as defined in
Section  4001(a)(3) of ERISA which is or was at any time during the current year
or the immediately preceding six (6) years contributed to by any Borrower or any
ERISA Affiliate.

     1.58 "Net  Amount of  Eligible  Accounts"  shall  mean the gross  amount of
Eligible Accounts less (a) sales, excise or similar taxes included in the amount
thereof and (b) returns, discounts, claims, credits and allowances of any nature
at any time  issued,  owing,  granted,  outstanding,  available  or claimed with
respect thereto.

     1.59 "Net Income" shall mean,  with respect to any Person,  for any period,
the aggregate of the net income (loss) of such Person and its Subsidiaries, on a
consolidated  basis,  for such period  (excluding to the extent included therein
any extraordinary,  one-time or non-recurring gains) after deducting all charges
which  should be  deducted  before  arriving  at the net income  (loss) for such
period and after  deducting  the  Provision  for Taxes for such  period,  all as
determined in accordance  with GAAP;  provided,  that, (a) the net income of any
Person that is not a  wholly-owned  Subsidiary  or that is accounted  for by the
equity method of  accounting  shall be included only to the extent of the amount
of dividends or  distributions  paid or payable to such Person or a wholly-owned
Subsidiary of such Person; (b) the effect of any change in accounting principles
adopted  by such  Person  or its  Subsidiaries  after the date  hereof  shall be
excluded; and (c) the net income (if positive) of any wholly-owned Subsidiary to
the extent that the declaration or payment of dividends or similar distributions
by such  wholly-owned  Subsidiary  to such  Person or to any other  wholly-owned
subsidiary of such Person is not at the time permitted by operation of the terms
of its charter or any agreement,  instrument,  judgment, decree, order, statute,
rule or governmental regulation applicable to such wholly-owned Subsidiary shall
be excluded.  For the purpose of this  definition,  net income excludes any gain
(but not loss) together with any related  Provision for Taxes for such gain (but
not loss) realized upon the sale or other disposition of any assets that are not
sold  in  the  ordinary  course  of  business  (including,  without  limitation,
dispositions  pursuant  to sale and  leaseback  transactions)  or of any Capital
Stock of such Person or a Subsidiary of such Person and any net income  realized
as a result of changes in accounting  principles or the  application  thereof to
such Person.

     1.60 "Net  Recovery  Percentage"  shall mean the  fraction,  expressed as a
percentage,  (a) the  numerator  of which  is the  amount  equal to the  orderly
liquidation  value of the  Inventory as set forth in the most recent  acceptable
appraisal of Inventory received by Lender in accordance with Section 7.3, net of
operating  expenses,   liquidation   expenses  and  commissions,   and  (b)  the
denominator  of  which  is the  original  cost of the  aggregate  amount  of the
Inventory subject to such appraisal.

     1.61  "Obligations"  shall mean any and all Revolving Loans, the Term Loan,
Letter  of Credit  Accommodations  and all other  obligations,  liabilities  and
indebtedness  of every kind,  nature and  description  owing by any  Borrower to
Lender and/or its affiliates, including principal,


                                       16
<PAGE>

interest,  charges,  fees,  costs and expenses,  however  evidenced,  whether as
principal,  surety, endorser, guarantor or otherwise, whether arising under this
Agreement  or  otherwise,  whether now existing or  hereafter  arising,  whether
arising  before,  during  or  after  the  initial  or any  renewal  term of this
Agreement  or after the  commencement  of any case with  respect to any Borrower
under the United States  Bankruptcy Code or any similar  statute  (including the
payment of interest and other  amounts which would accrue and become due but for
the  commencement  of such case,  whether  or not such  amounts  are  allowed or
allowable  in  whole  or in part in such  case),  whether  direct  or  indirect,
absolute or contingent,  joint or several, due or not due, primary or secondary,
liquidated  or  unliquidated,  secured or  unsecured,  and  however  acquired by
Lender.

     1.62 "Obligor"  shall mean any  guarantor,  endorser,  acceptor,  surety or
other person liable on or with respect to the Obligations or who is the owner of
any property which is security for the Obligations, other than any Borrower.

     1.63  "Payment  Account"  shall have the  meaning  set forth in Section 6.3
hereof.

     1.64 "Permits" shall have the meaning set forth in Section 8.7 hereof.

     1.65  "Permitted  Holders"  shall mean the persons  listed on Schedule 1.65
hereto and their respective successors and assigns.

     1.66 "Person" or "person" shall mean any individual,  sole  proprietorship,
partnership,  corporation  (including any corporation  which elects subchapter S
status  under  the  Code),   limited   liability   company,   limited  liability
partnership,   business   trust,   unincorporated   association,   joint   stock
corporation,  trust,  joint  venture or other  entity or any  government  or any
agency or instrumentality or political subdivision thereof.

     1.67 "Plan"  means an employee  benefit plan (as defined in Section 3(3) of
ERISA) which any Borrower sponsors,  maintains, or to which it makes, is making,
or is obligated to make  contributions,  or in the case of a Multiemployer  Plan
has made contributions at any time during the immediately preceding six (6) plan
years.

     1.68 "Prime Rate" shall mean the rate from time to time publicly  announced
by First Union National Bank, or its successors,  as its prime rate,  whether or
not such announced rate is the best rate available at such bank.

     1.69 "Prime Rate  Loans"  shall mean any Loans or portion  thereof on which
interest  is  payable  based on the  Prime  Rate in  accordance  with the  terms
thereof.

     1.70  "Provision for Taxes" shall mean an amount equal to all taxes imposed
on or measured by net income, whether Federal, State,  Provincial,  municipal or
local,  and whether foreign or domestic,  that are paid or payable by any Person
in respect of any period in accordance with GAAP.



                                       17
<PAGE>

     1.71 "Real Property"  shall mean all now owned and hereafter  acquired real
property of any  Borrower,  including  leasehold  interests,  together  with all
buildings,  structures, and other improvements located thereon and all licenses,
easements and appurtenances  relating thereto,  wherever located,  including the
real property and related assets more particularly described in the Mortgages.

     1.72  "Receivables"  shall mean:  (a) all Accounts;  (b) all amounts at any
time payable to any Borrower in respect of the sale or other disposition by such
Borrower of any Account or other  obligation  for the payment of money;  (c) all
interest, fees, late charges,  penalties,  collection fees and other amounts due
or to become due or otherwise  payable in connection  with any Account;  (d) all
letters of credit,  indemnities,  guarantees,  security  or other  deposits  and
proceeds  thereof  issued  payable to any  Borrower or  otherwise in favor of or
delivered  to any  Borrower in  connection  with any  Account;  or (e) all other
contract rights,  chattel paper,  instruments,  notes,  general  intangibles and
other forms of  obligations  owing to any  Borrower,  whether  from the sale and
lease  of  goods  or  other  property,  licensing  of  any  property  (including
Intellectual  Property or other general  intangibles),  rendition of services or
from loans or  advances  by any  Borrower  or to or for the benefit of any third
person  (including  loans or  advances to any  Affiliates  or  Subsidiaries)  or
otherwise associated with any Accounts,  Inventory or general intangibles of any
Borrower (including, without limitation, choses in action, causes of action, tax
refunds,  tax refund claims,  any funds which may become payable to any Borrower
in connection  with the  termination of any Plan or other employee  benefit plan
and any other amounts  payable to any Borrower  from any Plan or other  employee
benefit  plan,  rights and  claims  against  carriers  and  shippers,  rights to
indemnification,  business interruption insurance and proceeds thereof, casualty
or any similar  types of  insurance  and any  proceeds  thereof and  proceeds of
insurance covering the liens of employees on which any Borrower is beneficiary.

     1.73 "Records" shall mean all of each  Borrower's  present and future books
of  account of every kind or nature,  purchase  and sale  agreements,  invoices,
ledger  cards,  bills  of  lading  and  other  shipping  evidence,   statements,
correspondence,   memoranda,  credit  files  and  other  data  relating  to  the
Collateral or any account debtor,  together with the tapes, disks, diskettes and
other data and software  storage media and devices,  file cabinets or containers
in or on which the  foregoing are stored  (including  any rights of any Borrower
with respect to the foregoing maintained with or by any other person).

     1.74  "Reference  Bank" shall mean First Union National Bank, or such other
bank as Lender may from time to time designate.

     1.75 "Renewal Date" shall the meaning set forth in Section 12.1 hereof.

     1.76 "Reserves" shall mean as of any date of determination, such amounts as
Lender may from time to time  establish  and revise in good faith  reducing  the
amount of  Revolving  Loans and  Letter of  Credit  Accommodations  which  would
otherwise be available to Borrowers  under the lending  formula(s)  provided for
herein: (a) to reflect events, conditions,  contingencies or risks arising after
the date of this Agreement or of which Lender had no actual knowledge as of such
date,  which, as determined by Lender in good faith,  adversely affect, or would
have a reasonable

                                       18
<PAGE>

likelihood  of  adversely  affecting,  either  (i) the  Collateral  or any other
property which is security for the  Obligations  or its value,  (ii) the assets,
business  or  financial  condition  of  Borrowers  or any  Obligor  or (iii) the
security  interests and other rights of Lender in the Collateral  (including the
enforceability,  perfection and priority  thereof);  or (b) to reflect  Lender's
good faith belief that any collateral report or financial  information furnished
by or on  behalf  of  Borrowers  or any  Obligor  to  Lender is or may have been
incomplete,  inaccurate or misleading in any material respect; or (c) to reflect
outstanding Letter of Credit  Accommodations as provided in Section 2.2  hereof;
or (d) to reflect  inventory  shrinkage;  (e)  $375,000  in respect of  deferred
compensation  liabilities  of  Borrowers  for their  employees  and those of any
member of the Duck Head  Employee  Group  (as such  term is  defined  in the DWI
Distribution  Agreement)such  reserve  to  terminate  upon  Lender's  receipt of
evidence,  in form and substance  satisfactory to it that the option provided to
members of the Duck Head Employee  Group to receive a  distribution  of deferred
compensation  benefits in connection with the  transactions  contemplated by the
Distribution Agreement has expired; or (f) to reflect amounts owing by Borrowers
to Credit Card Issuers or Credit Card  Processors in connection  with the Credit
Card Agreements; or (g) in respect of any state of facts which Lender determines
in good faith  constitutes an Event of Default or may, with notice or passage of
time or both,  constitute  an Event of Default.  To the extent Lender may revise
the lending  formulas  used to determine  the  Borrowing  Base or establish  new
criteria or revise existing criteria for Eligible Accounts or Eligible Inventory
so as to address any circumstances, condition, event or contingency in an manner
satisfactory  to  Lender,  Lender  shall not  establish  a Reserve  for the same
purpose. The amount of any Reserve established by Lender shall have a reasonable
relationship to the event, condition or other matter which is the basis for such
reserve as determined by Lender in good faith.

     1.77 "Revolving Loan Limit" shall mean $15,000,000.

     1.78 "Revolving Loans" shall mean the loans now or hereafter made by Lender
to or for the benefit of Borrowers  on a revolving  basis  (involving  advances,
repayments and readvances) as set forth in Section 2.1 hereof.

     1.79  "Subsidiary" or "subsidiary"  shall mean, with respect to any Person,
any corporation,  limited liability  company,  limited liability  partnership or
other  limited or general  partnership,  trust,  association  or other  business
entity of which an aggregate of at least a majority of the  outstanding  Capital
Stock  or other  interests  entitled  to vote in the  election  of the  board of
directors of such  corporation  (irrespective of whether,  at the time,  Capital
Stock of any other class or classes of such corporation shall have or might have
voting power by reason of the happening of any contingency),  managers, trustees
or other controlling persons, or an equivalent  controlling interest therein, of
such Person is, at the time, directly or indirectly, owned by such Person and/or
one or more subsidiaries of such Person.

     1.80 "Term  Loan" shall mean the term loan made by Lender to  Borrowers  as
provided for in Section 2.3 hereof.



                                       19
<PAGE>

     1.81  "Value"  shall mean,  as  determined  by Lender in good  faith,  with
respect to  Inventory,  the lower of (a) cost  computed on a first-in  first-out
basis in accordance with GAAP or (b) market value.

     1.82 "Voting  Stock" shall mean with respect to any Person,  (a) one (1) or
more classes of Capital  Stock of such Person  having  general  voting powers to
elect at least a majority  of the board of  directors,  managers  or trustees of
such  Person,  irrespective  of whether at the time  Capital  Stock of any other
class or classes have or might have voting  power by reason of the  happening of
any  contingency,  and (b) any  Capital  Stock  of such  Person  convertible  or
exchangeable  without  restriction  at the  option of the  holder  thereof  into
Capital Stock of such Person described in clause (a) of this definition.

     1.83 "Warehouse  Equipment" shall mean the leased equipment of Duck Head as
described in Schedule Nos. 001 and 002 to the GECC  Warehouse  Equipment  Lease,
whether or not the GECC Warehouse  Equipment  Lease is in full force and effect,
such schedules being annexed hereto as Exhibit 1.83.

     1.84  "Woodside"  shall  mean  Delta  Woodside  Industries,  Inc.,  a South
Carolina corporation, and its successors and assigns.

SECTION 2. CREDIT FACILITIES
           -----------------

     2.1 Revolving Loans.
         ----------------

     (a) Subject to and upon the terms and conditions  contained herein,  Lender
agrees  to make  Revolving  Loans  to  Borrowers  from  time to time in  amounts
requested  by  Borrowers  up to the  amount  equal  to the  lesser  of:  (i) the
Borrowing Base or (ii) the Revolving Loan Limit.

     (b) Lender may, in its  discretion,  from time to time,  upon not less than
five (5) days prior  notice to  Borrower,  (i) reduce the lending  formula  with
respect to Eligible  Accounts to the extent that Lender determines in good faith
that (A) the dilution  with respect to the Accounts for any period (based on the
ratio of (1) the  aggregate  amount of  reductions  in Accounts  other than as a
result of  payments  in cash to (2) the  aggregate  amount of total  sales)  has
increased in any material  respect or may be reasonably  anticipated to increase
in  any  material   respect  above  historical   levels,   or  (B)  the  general
creditworthiness  of account debtors has materially  declined or (ii) reduce the
lending  formula(s) with respect to Eligible Inventory to the extent that Lender
determines that: (A) the number of days of the turnover of the Inventory for any
period has changed or (B) the advance  percentage in the lending formula is more
than  eighty-five  (85%) percent of the Net Recovery  Percentage with respect to
Eligible Inventory as set forth in the most recent appraisal thereof received by
Lender,  or (C) the  nature,  quality  or mix of the  Inventory  has  materially
deteriorated.  The amount of any decrease in the lending  formulas  shall have a
reasonable  relationship to the event,  condition or  circumstance  which is the
basis for such decrease as determined  by Lender in good faith.  In  determining
whether  to  reduce  the  lending   formula(s),   Lender  may  consider  events,
conditions,  contingencies  or risks which are also  considered  in  determining
Eligible Accounts, Eligible Inventory or in establishing Reserves.


                                       20
<PAGE>

     (c)  Except  in  Lender's  discretion,  (i)  the  aggregate  amount  of the
Revolving  Loans  outstanding  at any time shall not exceed the  Revolving  Loan
Limit,  (ii)  the  aggregate  amount  of the  Loans  and the  Letter  of  Credit
Accommodations  outstanding  at any time shall not exceed  the  Maximum  Credit,
(iii)  the   aggregate   amount  of   Revolving   Loans  and  Letter  of  Credit
Accommodations  based on Eligible Inventory  consisting of uncut finished fabric
of  Borrowers  shall  not  exceed  $750,000,  and (iv) the  aggregate  amount of
Revolving Loans and Letter of Credit  Accommodations based on Eligible Inventory
consisting of Eligible Inventory of Merchandising  outstanding at any time shall
not exceed  twenty  (20%)  percent of the  aggregate  amount of all  outstanding
Revolving Loans and Letter of Credit  Accommodations based on Eligible Inventory
to all Borrowers.  In the event that the outstanding  amount of any component of
the Loans, or the aggregate amount of the outstanding Loans and Letter of Credit
Accommodations,  exceed the amounts  available under the lending  formulas,  the
Revolving  Loan Limit,  the  sublimits for Letter of Credit  Accommodations  set
forth in Section 2.2(e) or the Maximum Credit,  as applicable,  such event shall
not limit,  waive or otherwise affect any rights of Lender in that  circumstance
or on any future occasions and Borrower shall, upon demand by Lender,  which may
be made at any time or from time to time, immediately repay to Lender the entire
amount of any such excess(es) for which payment is demanded.

     2.2 Letter of Credit Accommodations.
         --------------------------------

     (a) Subject to and upon the terms and conditions  contained  herein, at the
request of a Borrower,  Lender agrees to provide or arrange for Letter of Credit
Accommodations for the account of such Borrower  containing terms and conditions
acceptable to Lender and the issuer thereof.  Any payments made by Lender to any
issuer thereof and/or  related  parties in connection  with the Letter of Credit
Accommodations  shall  constitute  additional  Revolving  Loans to such Borrower
pursuant to this Section 2.

     (b) In addition  to any  charges,  fees or expenses  charged by any bank or
issuer in connection with the Letter of Credit  Accommodations,  Borrowers shall
pay to Lender a letter  of credit  fee at a rate  equal to one and  one-half  (1
1/2%) percent per annum on the daily outstanding balance of the Letter of Credit
Accommodations for the immediately preceding month (or part thereof), payable in
arrears as of the first day of each  succeeding  month,  except  that  Borrowers
shall pay to Lender  such letter of credit  fee,  at  Lender's  option,  without
notice, at a rate equal to three and one-half (3 1/2%) percent per annum on such
daily  outstanding  balance  for:  (i) the  period  from and  after  the date of
termination  or  non-renewal  hereof until  Lender has  received  full and final
payment of all  Obligations  (notwithstanding  entry of a judgment  against  any
Borrower)  and (ii) the period from and after the date of the  occurrence  of an
Event  of  Default  for so  long as such  Event  of  Default  is  continuing  as
determined by Lender. Such letter of credit fee shall be calculated on the basis
of a three  hundred  sixty  (360)  day  year and  actual  days  elapsed  and the
obligation  of  Borrower  to pay such  fee  shall  survive  the  termination  or
non-renewal of this Agreement.

     (c) Borrowers shall give Lender two (2) Business Days' prior written of any
Borrower's  request for the issuance of a Letter of Credit  Accommodation.  Such
notice shall be  irrevocable  and shall  specify the original face amount of the
Letter of Credit Accommodation


                                       21
<PAGE>

requested,  the effective  date (which date shall be a Business Day) of issuance
of such requested Letter of Credit Accommodation,  whether such Letter of Credit
Accommodations  may be drawn in a single or in partial draws,  the date on which
such requested Letter of Credit  Accommodation is to expire (which date shall be
a Business Day), the purpose for which such Letter of Credit Accommodation is to
be issued, and the beneficiary of the requested Letter of Credit  Accommodation.
Borrowers  shall attach to such notice the proposed form of the Letter of Credit
Accommodation.

     (d) In  addition to being  subject to the  satisfaction  of the  applicable
conditions  precedent  contained  in  Section 4 hereof  and the other  terms and
conditions  contained  herein,  no  Letter  of  Credit  Accommodations  shall be
available unless each of the following  conditions precedent have been satisfied
in a manner  satisfactory to Lender:  (i) Borrowers  shall have delivered to the
proposed issuer of such Letter of Credit Accommodation at such times and in such
manner as such proposed issuer may require, an application in form and substance
satisfactory  to such proposed  issuer and Lender for the issuance of the Letter
of Credit  Accommodation and such other documents as may be required pursuant to
the  terms  thereof,  and the form and  terms of the  proposed  Letter of Credit
Accommodation shall be satisfactory to Lender and such proposed issuer,  (ii) as
of the date of issuance, no order of any court, arbitrator or other Governmental
Authority  shall  purport by its terms to enjoin or restrain  money center banks
generally  from  issuing  letters of credit of the type and in the amount of the
proposed  Letter  of  Credit  Accommodation,  and no  law,  rule  or  regulation
applicable to money center banks generally and no request or directive  (whether
or  not  having  the  force  of  law)  from  any  Governmental   Authority  with
jurisdiction  over money center banks generally shall prohibit,  or request that
the proposed  issuer of such Letter of Credit  Accommodation  refrain from,  the
issuance  of letters of credit  generally  or the  issuance  of such  Letters of
Credit Accommodation;  and (iii) the Excess Availability, prior to giving effect
to any  Reserves  with respect to such Letter of Credit  Accommodations,  on the
date of the proposed issuance of any Letter of Credit  Accommodations,  shall be
equal to or greater than: (A) if the proposed Letter of Credit  Accommodation is
for the purpose of  purchasing  Eligible  Inventory,  the sum of (1) forty (40%)
percent  multiplied by the Value of such Eligible  Inventory,  plus (2) freight,
taxes,  duty and other amounts which Lender estimates must be paid by a Borrower
in connection  with such  Inventory upon arrival and for delivery to one of such
Borrower's  locations for Eligible Inventory within the United States of America
and  (iv) if the  proposed  Letter  of  Credit  Accommodation  is for any  other
purpose,  an amount  equal to one  hundred  (100%)  percent  of the face  amount
thereof and all other  commitments  and  obligations  made or incurred by Lender
with  respect  thereto.  Effective  on the  issuance  of each  Letter  of Credit
Accommodation, a Reserve shall be established in the applicable amount set forth
in Section 2.2(d)(iii)(A) or Section 2.2(d)(iii)(B).

     (e) Except in Lender's discretion,  the amount of all outstanding Letter of
Credit Accommodations and all other commitments and obligations made or incurred
by Lender in connection  therewith shall not at any time exceed $10,000,000.  At
any time an Event of Default  exists or has  occurred  and is  continuing,  upon
Lender's  request,  Borrowers will either furnish cash  collateral to secure the
reimbursement  obligations to the issuer in connection with any Letter of Credit
Accommodations  or furnish  cash  collateral  to Lender for the Letter of Credit
Accommodations.


                                       22
<PAGE>

     (f) Each Borrower shall indemnify and hold Lender harmless from and against
any and all losses,  claims,  damages,  liabilities,  costs and  expenses  which
Lender   may  suffer  or  incur  in   connection   with  any  Letter  of  Credit
Accommodations  and any  documents,  drafts  or  acceptances  relating  thereto,
including any losses, claims,  damages,  liabilities,  costs and expenses due to
any action  taken by any issuer or  correspondent  with respect to any Letter of
Credit  Accommodation.  Each Borrower assumes all risks with respect to the acts
or  omissions  of the  drawer  under or  beneficiary  of any  Letter  of  Credit
Accommodation  and for such purposes the drawer or  beneficiary  shall be deemed
Borrower's  agent.  Each Borrower  assumes all risks for, and agrees to pay, all
foreign, Federal, State and local taxes, duties and levies relating to any goods
subject  to any  Letter of Credit  Accommodations  or any  documents,  drafts or
acceptances thereunder.  Each Borrower hereby releases and holds Lender harmless
from and against any acts, waivers, errors, delays or omissions,  whether caused
by any Borrower,  by any issuer or correspondent or otherwise with respect to or
relating to any Letter of Credit Accommodation,  except for the gross negligence
or wilful misconduct of Lender as determined pursuant to a final, non-appealable
order of a court of  competent  jurisdiction.  The  provisions  of this  Section
2.2(e)  shall  survive  the  payment  of  Obligations  and  the  termination  or
non-renewal of this Agreement.

     (g) In connection  with  Inventory  purchased  pursuant to Letter of Credit
Accommodations,  Borrowers  will, at Lender's  request,  instruct all suppliers,
carriers, forwarders, customs brokers, warehouses or others receiving or holding
cash,  checks,  Inventory,  documents  or  instruments  in which  Lender holds a
security  interest to deliver them to Lender and/or  subject to Lender's  order,
and if they shall come into any  Borrower's  possession,  to deliver them,  upon
Lender's request, to Lender in their original form. Each Borrower shall also, at
Lender's  request,  designate Lender as the consignee on all bills of lading and
other negotiable and non-negotiable documents.

     (h) Each Borrower hereby irrevocably authorizes and directs any issuer of a
Letter of  Credit  Accommodation  to name such  Borrower  as the  account  party
therein and to deliver to Lender all  instruments,  documents and other writings
and property received by issuer pursuant to the Letter of Credit  Accommodations
and to accept and rely upon Lender's instructions and agreements with respect to
all matters  arising in connection with the Letter of Credit  Accommodations  or
the applications therefor. Nothing contained herein shall be deemed or construed
to grant any  Borrower  any right or authority to pledge the credit of Lender in
any  manner.  Lender  shall have no  liability  of any kind with  respect to any
Letter of Credit  Accommodation  provided by an issuer other than Lender  unless
Lender has duly  executed  and  delivered  to such issuer the  application  or a
guarantee  or  indemnification  in writing with respect to such Letter of Credit
Accommodation.  Each Borrower shall be bound by any interpretation  made in good
faith by Lender,  or any other issuer or  correspondent  under or in  connection
with any Letter of Credit Accommodation or any documents,  drafts or acceptances
thereunder,  notwithstanding  that such  interpretation may be inconsistent with
any  instructions  of such  Borrower.  Lender shall have the sole and  exclusive
right and  authority  to,  and no  Borrower  shall:  (i) at any time an Event of
Default  exists or has  occurred and is  continuing,  (A) approve or resolve any
questions  of  non-compliance  of  documents,  (B) give any  instructions  as to
acceptance  or  rejection  of any  documents or goods or (C) execute any and all
applications for steamship or airway guaranties, indemnities or delivery orders,
and (ii) at all times, (A) grant any


                                       23
<PAGE>

extensions of the maturity of, time of payment for, or time of presentation  of,
any  drafts,  acceptances,  or  documents,  and  (B)  agree  to any  amendments,
renewals,  extensions,  modifications,  changes or  cancellations  of any of the
terms or conditions of any of the applications, Letter of Credit Accommodations,
or documents, drafts or acceptances thereunder or any letters of credit included
in the Collateral. Lender may take such actions either in its own name or in any
Borrower's name.

     (i) Any rights,  remedies,  duties or obligations  granted or undertaken by
any Borrower to any issuer or correspondent in any application for any Letter of
Credit  Accommoda  tion,  or any  other  agreement  in  favor of any  issuer  or
correspondent relating to any Letter of Credit Accommodation, shall be deemed to
have been  granted or  undertaken  by such  Borrower  to  Lender.  Any duties or
obligations  undertaken  by  Lender  to  any  issuer  or  correspondent  in  any
application  for any Letter of Credit  Accommodation,  or any other agreement by
Lender in favor of any issuer or correspondent  relating to any Letter of Credit
Accommodation,  shall be deemed  to have been  undertaken  by such  Borrower  to
Lender and to apply in all respects to such Borrower.

     2.3 Term  Loan.  (a)  Lender  is  making a Term  Loan to  Borrowers  in the
         -----------
original  principal  amount of  $5,760,000.  The Term Loan is (i) evidenced by a
Term  Promissory  Note in such  original  principal  amount  duly  executed  and
delivered  by  Borrowers  to Lender  concurrently  herewith;  (ii) to be repaid,
together with interest and other amounts, in accordance with this Agreement, the
Term Promissory  Note, and the other  Financing  Agreements and (iii) secured by
all of the  Collateral.  Borrowers may not reborrow any  principal  amounts paid
pursuant to the Term  Promissory  Note except as provided for in Section  2.3(b)
below.

     (b) At any  time on or after  the  second  anniversary  of the date of this
Agreement,  upon the written  request of Borrowers,  which shall be  irrevocable
(and which shall only be made once),  the  outstanding  principal  amount of the
Term Loan may be increased by an amount equal to the difference  between the (i)
then outstanding  principal amount of the Term Loan and (ii) sixty (60%) percent
of the fair market value of the  Distribution  and Office  Facility  (calculated
based on the updated  appraisal as described  below);  provided,  that, any such
increase  in the  outstanding  principal  amount of the Term Loan  shall only be
effective if each of the  following  conditions  is satisfied as  determined  by
Lender: (A) Lender shall have received the written request of Borrowers for such
increase  after  the  second  anniversary  of the date  hereof,  (B) no Event of
Default, or act, condition or event which with notice or passage of time or both
would  constitute  an Event of  Default  shall  exist  or have  occurred  and be
continuing  on the  proposed  date of any such  increase  of the Term Loan,  (C)
Lender shall have received an updated  appraisal in respect of the  Distribution
and Office  Facility by an  independent  appraiser  acceptable  to Lender and in
form, scope and methodology  acceptable to Lender and addressed to Lender and on
which Lender is expressly  permitted  to rely,  which  appraisal is conducted no
earlier than  forty-five (45) days prior to the effective date of such increase,
(D) Lender shall have  received  such  appraisal  not less than twenty (20) days
prior to the applicable effective date and (E) Lender shall have received (1) an
Amended and  Restated  Term  Promissory  Note (the  "Amended  Term  Note"),  (2)
Amendments to the Mortgages (the "Mortgage  Amendments"),  (3) an endorsement to
the  existing  title  policy  issued  for the  benefit  of  Lender,  in form and
substance, acceptable to Lender,


                                       24
<PAGE>

each in form and substance  satisfactory to Lender,  duly executed and delivered
by  Borrower,  and in the  case  of the  Mortgage  Amendments,  recorded  in the
applicable real estate records.  Upon the  satisfaction of all of the conditions
set forth in the immediately  preceding sentence,  the indebtedness of Borrowers
to Lender arising pursuant to the Term Loan and including the additional advance
provided  for in this  Section  2.3(b)  herein  shall (a) be deemed  amended and
restated as set forth in the Amended Term Note and evidenced  thereby and herein
and in the other Financing  Agreements,  and (b) be deemed secured by all of the
Collateral . Borrower may not reborrow any  principal  amounts paid  pursuant to
the Amended Term Note.

     2.4 Joint and Several Liability.  Borrowers shall be liable for all amounts
         ----------------------------
due to Lender  under  this  Agreement,  regardless  of which  Borrower  actually
receives the Loans or other extensions of credit hereunder or the amount of such
Loans received or the manner in which Lender accounts for such Loans,  Letter of
Credit  Accommodations  or other  extensions of credit on its books and records.
The  Obligations  with respect to Loans made to a Borrower,  and the Obligations
arising as a result of the joint and several liability of a Borrower  hereunder,
with respect to Loans made to the other  Borrower  hereunder,  shall be separate
and  distinct  obligations,  but all such  other  Obligations  shall be  primary
obligations of all Borrowers.  The Obligations  arising as a result of the joint
and several liability of a Borrower  hereunder with respect to Loans,  Letter of
Credit  Accommodations  or other extensions of credit made to the other Borrower
hereunder  shall,  to the fullest  extent  permitted  by law,  be  unconditional
irrespective of (a) the validity or  enforceability,  avoidance or subordination
of the  Obligations  of the other  Borrower or of any  promissory  note or other
document  evidencing all or any part of the Obligations of the other  Borrowers,
(b) the  absence  of any  attempt  to  collect  the  Obligations  from the other
Borrower,  any  Obligor or any other  security  therefor,  or the absence of any
other  action  to  enforce  the  same,  (c) the  waiver,   consent,   extension,
forbearance  or  granting  of any  indulgence  by  Lender  with  respect  to any
provisions of any instrument  evidencing the  Obligations of the other Borrower,
or any part thereof,  or any other  agreement  now or hereafter  executed by the
other  Borrower and delivered to Lender,  (d) the  failure by Lender to take any
steps to perfect and  maintain  its  security  interest  in, or to preserve  its
rights and maintain its security or collateral for the  Obligations of the other
Borrower,  (e) the  election of Lender in any  proceeding  instituted  under the
Bankruptcy  Code, of the  application  of Section  1111(b)(2) of the  Bankruptcy
Code,  (f) the  disallowance of all or any portion of the claim(s) of Lender for
the repayment of the  Obligations of the other Borrower under Section 502 of the
Bankruptcy Code, or (g) any other  circumstances  which might constitute a legal
or equitable discharge or defense of any Obligor or of the other Borrower, other
than  the  wilful  misconduct,  gross  negligence  or bad  faith  of  Lender  as
determined  pursuant to a final,  non-appealable  order of a court of  competent
jurisdiction.  With respect to the Obligations  arising as a result of the joint
and several liability of a Borrower  hereunder with respect to Loans,  Letter of
Credit  Accommodations  or other extensions of credit made to the other Borrower
hereunder,  each Borrower waives,  until the Obligations shall have been paid in
full and this  Agreement  shall have been  terminated,  any right to enforce any
right of  subrogation  or any remedy which Lender now has or may hereafter  have
against  Borrowers,  any  endorser  or any  guarantor  of all or any part of the
Obligations,  and any benefit of, and any right to participate  in, any security
or collateral given to Lender.  Upon any Event of Default and for so long as the
same is continuing,  Lender may proceed  directly and at once,  without  notice,
against any Borrower to collect and recover the full  amount,  or any portion of
the Obligations, without


                                       25
<PAGE>

first proceeding  against the other Borrower or any other Person, or against any
security or collateral for the  Obligations.  Each Borrower  consents and agrees
that Lender  shall be under no  obligation  to  marshall  any assets in favor of
Borrower(s) or against or in payment of any or all of the Obligations.


SECTION 3. INTEREST AND FEES
           -----------------

     3.1 Interest.
         ---------

     (a) Borrowers  shall pay to Lender  interest on the  outstanding  principal
amount of the Loans at the Interest Rate. All interest accruing hereunder on and
after the date of any Event of Default or termination  or non-renewal  hereof or
on the principal amount of the Revolving Loans at any time outstanding in excess
of the  amounts  available  to  Borrowers  under  Section 2 (whether or not such
excess(es),  arise or are made with or without Lender's knowledge or consent and
whether made before or after an Event of Default) shall be payable ON DEMAND.

     (b)  Borrowers  may from time to time  request  that  Prime  Rate  Loans be
converted to Eurodollar  Rate Loans or that any existing  Eurodollar  Rate Loans
continue for an additional  Interest  Period.  Such request from Borrowers shall
specify the amount of the Prime Rate Loans which will constitute Eurodollar Rate
Loans  (subject  to the limits set forth  below) and the  Interest  Period to be
applicable to such  Eurodollar  Rate Loans.  Subject to the terms and conditions
contained  herein,  two (2)  Business  Days  after  receipt  by Lender of such a
request from  Borrowers,  such Prime Rate Loans shall be converted to Eurodollar
Rate Loans or such  Eurodollar  Rate Loans shall  continue,  as the case may be,
provided,  that, (i) no Event of Default,  or act, condition or event which with
notice or  passage of time or both would  constitute  an Event of Default  shall
exist or have occurred and be  continuing,  (ii) no party hereto shall have sent
any notice of  termination or non-renewal  of this  Agreement,  (iii)  Borrowers
shall have complied with such customary  procedures as are established by Lender
and  specified by Lender to Borrower  from time to time for requests by Borrower
for Eurodollar Rate Loans, (iv) no more than four (4) Interest Periods may be in
effect at any one time, (v) the aggregate  amount of the  Eurodollar  Rate Loans
must be in an  amount  not less  than  $3,000,000  or an  integral  multiple  of
$1,000,000 in excess  thereof,  and (vi) Lender shall have  determined  that the
Interest  Period or Adjusted  Eurodollar Rate is available to Lender through the
Reference  Bank and can be readily  determined as of the date of the request for
such Eurodollar Rate Loan by Borrowers. Any request by Borrower to convert Prime
Rate Loans to Eurodollar Rate Loans or to continue any existing  Eurodollar Rate
Loans shall be irrevocable.  Notwithstanding  anything to the contrary contained
herein,  Lender and  Reference  Bank shall not be required  to  purchase  United
States  Dollar  deposits  in the  London  interbank  market or other  applicable
Eurodollar  Rate market to fund any  Eurodollar  Rate Loans,  but the provisions
hereof shall be deemed to apply as if Lender and  Reference  Bank had  purchased
such deposits to fund the Eurodollar Rate Loans.

     (c) Any  Eurodollar  Rate Loans shall  automatically  convert to Prime Rate
Loans upon the last day of the  applicable  Interest  Period,  unless Lender has
received and approved a request to continue such  Eurodollar  Rate Loan at least
two (2) Business Days prior to such last


                                       26
<PAGE>

day in accordance  with the terms hereof.  Any Eurodollar  Rate Loans shall,  at
Lender's option, upon notice by Lender to Borrower,  convert to Prime Rate Loans
in the event that this  Agreement  shall  terminate or not be renewed.  Borrower
shall pay to Lender, upon demand by Lender (or Lender may, at its option, charge
any loan account of Borrowers) any amounts  required to compensate  Lender,  the
Reference Bank or any  participant  with Lender for any loss  (including loss of
anticipated  profits),  cost or expense incurred by such person,  as a result of
the  conversion of Eurodollar  Rate Loans to Prime Rate Loans pursuant to any of
the foregoing.

     (d) Interest shall be payable by Borrowers to Lender monthly in arrears not
later than the first day of each  calendar  month and shall be calculated on the
basis of a three  hundred  sixty  (360) day year and actual days  elapsed.  Each
Borrower  acknowledges  and understands  that the calculation of interest on the
basis of the actual days elapsed over the period of a three  hundred sixty (360)
day year as opposed to a year of three hundred sixty-five (365) or three hundred
sixty-six  (366)  days  results  in a higher  effective  rate of  interest.  The
interest rate on non-contingent  obligations  (other than Eurodollar Rate Loans)
shall  increase or decrease by an amount  equal to each  increase or decrease in
the Prime Rate  effective on the first day of the month after any change in such
Prime Rate is announced based on the Prime Rate in effect on the last day of the
month in which any such change occurs.

     (e) On the date hereof,  the Prime Rate is nine (9 %) percent and therefore
the rate of interest in effect hereunder for Prime Rate Loans outstanding on the
date of this Agreement, expressed in simple interest terms, is nine and one-half
(9 1/2%) percent per annum.

     3.2 Closing Fee.  Borrowers shall pay to Lender as a closing fee the amount
         ------------
of $103,800 which shall be fully earned and payable as of the date hereof.  Such
closing  fee  shall  not  be  subject  to  rebate  upon  any  prepayment  of the
Obligations  except to the extent  required by Section 3.6 of this  Agreement or
applicable  law.  Such  closing  fee  shall  compensate  Lender  for  the  costs
associated with the origination,  structuring, processing, approving and closing
of the  transactions  contemplated by this Agreement,  exclusive of any expenses
for which  Borrowers  have  agreed to  reimburse  Lender  pursuant  to any other
provision  of  this  Agreement  or  the  other  Financing  Agreements  (such  as
attorneys' fees).

     3.3 Servicing Fee. Borrowers shall pay to Lender monthly a servicing fee in
         --------------
an amount  equal to $2,000 in respect of  Lender's  services  for each month (or
part thereof) while this Agreement  remains in effect and for so long thereafter
as any of the Obligations are outstanding, which fee shall be fully earned as of
and  payable in  advance  on the date  hereof and on the first day of each month
hereafter.

     3.4 Unused Line Fee.  Borrowers  shall pay to Lender monthly an unused line
         ----------------
fee at a rate equal to one-quarter  of one (1/4%)  percent per annum  calculated
upon the amount by which $15,000,000 exceeds the average daily principal balance
of the outstanding  Revolving Loans and Letter of Credit  Accommodations  during
the  immediately  preceding  month (or part thereof)  while this Agreement is in
effect and for so long  thereafter as any of the  Obligations  are  outstanding,
which fee shall be payable on the first day of each month in arrears.



                                       27
<PAGE>

     3.5 Changes in Laws and Increased Costs of Loans.
         ---------------------------------------------

     (a)  Notwithstanding   anything  to  the  contrary  contained  herein,  all
Eurodollar  Rate Loans  shall,  upon notice by Lender to  Borrowers,  convert to
Prime  Rate  Loans  in the  event  that  (i) any  change  in  applicable  law or
regulation (or the  interpretation or  administration  thereof) shall either (A)
make it unlawful for Lender,  Reference Bank or any  participant  with Lender to
make or maintain  Eurodollar  Rate Loans or to comply  with the terms  hereof in
connection  with the Eurodollar  Rate Loans, or (B) shall result in the increase
in the  costs  to  Lender,  Reference  Bank  or any  participant  of  making  or
maintaining  any  Eurodollar  Rate  Loans by an  amount  deemed  by Lender to be
material,  or (C) reduce the amounts received or receivable by Lender in respect
thereof,  by an  amount  deemed by  Lender  to be  material  or (ii) the cost to
Lender,  Reference  Bank  or  any  participant  of  making  or  maintaining  any
Eurodollar Rate Loans shall otherwise  increase by an amount deemed by Lender to
be material. Borrower shall pay to Lender, upon demand by Lender (or Lender may,
at its option,  charge any loan  account of  Borrower)  any amounts  required to
compensate  Lender,  the Reference Bank or any  participant  with Lender for any
loss (including loss of anticipated  profits),  cost or expense incurred by such
person as a result of the foregoing,  including,  without  limitation,  any such
loss,  cost or expense  incurred by reason of the liquidation or reemployment of
deposits  or  other  funds  acquired  by such  person  to make or  maintain  the
Eurodollar  Rate Loans or any portion  thereof.  A certificate of Lender setting
forth the basis for the  determination  of such amount  necessary to  compensate
Lender as aforesaid  shall be  delivered  to Borrower  and shall be  conclusive,
absent manifest error.

     (b) If any payments or prepayments in respect of the Eurodollar  Rate Loans
are  received by Lender  other than on the last day of the  applicable  Interest
Period (whether pursuant to acceleration, upon maturity or otherwise), including
any payments pursuant to the application of collections under Section 6.3 or any
other  payments  made with the proceeds of  Collateral,  Borrowers  shall pay to
Lender upon  demand by Lender (or Lender  may,  at its  option,  charge any loan
account of Borrowers) any amounts required to compensate  Lender,  the Reference
Bank or any  participant  with Lender for any additional loss (including loss of
anticipated  profits),  cost or expense  incurred  by such person as a result of
such prepayment or payment,  including,  without  limitation,  any loss, cost or
expense  incurred by reason of the  liquidation or  reemployment  of deposits or
other funds  acquired by such person to make or maintain  such  Eurodollar  Rate
Loans or any portion thereof.

     3.6 Maximum Interest.
         -----------------

     (a) Notwithstanding anything to the contrary contained in this Agreement or
any  of the  other  Financing  Agreements,  in no  event  whatsoever  shall  the
aggregate of all amounts that are contracted for,  charged or received by Lender
pursuant to the terms of this Agreement or any of the other Financing Agreements
and that are deemed  interest under  applicable law exceed the Maximum  Interest
Rate (including, to the extent applicable, the provisions of Section 5197 of the
Revised  Statutes  of the  United  States  of  America  as  amended,  12  U.S.C.
Section 85, as amended). No agreements,  conditions,  provisions or stipulations
contained in this  Agreement or any of the other  Financing  Agreements,  or any
Event of  Default,  or the  exercise  by Lender of the right to  accelerate  the
payment or the maturity of all or any portion of the Obligations, or the


                                       28
<PAGE>

exercise of any option  whatsoever  contained  in this  Agreement  or any of the
other  Financing  Agreements,  or  the  prepayment  by  Borrowers  of any of the
Obligations,  or the  occurrence of any event or contingency  whatsoever,  shall
entitle Lender to contract for, charge or receive in any event,  interest or any
charges,  amounts,  premiums or fees deemed interest by applicable law in excess
of the Maximum Interest Rate. In no event shall any Borrower be obligated to pay
interest  or such  amounts as may be deemed  interest  under  applicable  law in
amounts which exceed the Maximum  Interest Rate. All  agreements,  conditions or
stipulations,  if any, which may in any event or contingency  whatsoever operate
to bind,  obligate or compel any Borrower to pay interest or such amounts  which
are deemed to constitute  interest in amounts which exceed the Maximum  Interest
Rate  shall be without  binding  force or  effect,  at law or in equity,  to the
extent of the excess of interest or such amounts  which are deemed to constitute
interest over such Maximum Interest Rate.

     (b) In the event any  Interest  is  charged  or  received  in excess of the
Maximum Interest Rate ("Excess"), each Borrower acknowledges and stipulates that
any such  charge or  receipt  shall be the result of an  accident  and bona fide
error,  and that any Excess  received by Lender shall be applied,  first, to the
payment of the then  outstanding and unpaid principal  hereunder;  second to the
payment  of the other  Obligations  then  outstanding  and  unpaid;  and  third,
returned  to such  Borrower,  it being the intent of the  parties  hereto not to
enter into a usurious or otherwise illegal relationship. The right to accelerate
the maturity of any of the Obligations  does not include the right to accelerate
any interest  that has not otherwise  accrued on the date of such  acceleration,
and Lender does not intend to collect any unearned  interest in the event of any
such acceleration. Each Borrower recognizes that, with fluctuations in the rates
of interest set forth in Section 3.1 of this Agreement and the Maximum  Interest
Rate, such an unintentional result could inadvertently occur. All monies paid to
Lender  hereunder  or under any of the other  Financing  Agreements,  whether at
maturity or by prepayment,  shall be subject to any rebate of unearned  interest
as and to the extent required by applicable law.

     (c) By the execution of this  Agreement,  each Borrower agrees that (A) the
credit or return of any Excess shall  constitute  the  acceptance by Borrower of
such Excess,  and (B) Borrower shall not seek or pursue any other remedy,  legal
or equitable,  against Lender,  based in whole or in part upon  contracting for,
charging  or  receiving  any  interest  or such  amounts  which  are  deemed  to
constitute  interest in excess of the Maximum  Interest Rate. For the purpose of
determining  whether  or not any  Excess  has been  contracted  for,  charged or
received by Lender, all interest at any time contracted for, charged or received
from Borrowers in connection  with this Agreement or any of the other  Financing
Agreements  shall,  to the extent  permitted by  applicable  law, be  amortized,
prorated,  allocated  and spread  during the entire  term of this  Agreement  in
accordance  with the amounts  outstanding  from time to time  hereunder  and the
Maximum  Interest  Rate from time to time in effect in order to lawfully  charge
the maximum amount of interest permitted under applicable laws.

     (d) Each Borrower and Lender shall,  to the maximum extent  permitted under
applicable law, (i) characterize any non-principal payment as an expense, fee or
premium rather than as interest and (ii) exclude  voluntary  prepayments and the
effects thereof.



                                       29
<PAGE>

     (e) The  provisions of this Section 3.6 shall be deemed to be  incorporated
into each of the other  Financing  Agreements  (whether or not any  provision of
this  Section is referred to  therein).  Each of the  Financing  Agreements  and
communications  relating to any interest  owed by Borrowers  and all figures set
forth  therein  shall,  for the sole  purpose  of  computing  the  extent of the
Obligations,   be  automatically  recomputed  by  Borrower,  and  by  any  court
considering the same, to give effect to the  adjustments or credits  required by
this Section.

SECTION 4. CONDITIONS PRECEDENT
           --------------------

     4.1   Conditions   Precedent   to  Initial   Loans  and  Letter  of  Credit
           ---------------------------------------------------------------------
Accommodations.  Each of the following is a condition precedent to Lender making
- --------------
the initial  Loans and  providing  the initial  Letter of Credit  Accommodations
hereunder:

     (a) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  evidence that the  Distribution  Agreements have been duly executed and
delivered by and to the appropriate  parties thereto and all of the transactions
contemplated under the terms of the Distribution Agreements,  including, without
limitation, all of the reorganization events described in Section 2.1 of the DWI
Distribution  Agreement have been consummated prior to or contemporaneously with
the execution of this  Agreement and that each Borrower has good and  marketable
title to all of the assets used in the  operations and business of the Duck Head
Apparel Company division of Woodside;

     (b) Lender  shall  have  received  a summary  of the  opinion,  in form and
substance  satisfactory  to  Lender,  addressed  and  delivered  to the Board of
Directors  of Woodside as to the solvency of Duck Head and its  Subsidiaries  at
the time of the distribution contemplated by the Distribution Agreements;

     (c) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  all  releases,  terminations  and such  other  documents  as Lender may
request to evidence and  effectuate the  termination by the existing  lenders to
Borrowers of their  respective  financing  arrangements  with  Borrowers and the
termination  and release by it or them,  as the case may be, of any  interest in
and to any  assets  and  properties  of each  Borrower  and each  Obligor,  duly
authorized,  executed and  delivered by it or each of them,  including,  but not
limited to, (i) UCC  termination  statements  for all UCC  financing  statements
previously  filed by it or any of them or their  predecessors,  as secured party
and any Borrower or any Obligor, as debtor and (ii) satisfactions and discharges
of any  mortgages,  deeds of trust or deeds to secure  debt by  Borrower  or any
Obligor in favor of such  existing  lender or lenders,  in form  acceptable  for
recording with the appropriate Governmental Authority;

     (d) all requisite  corporate  action and proceedings in connection with the
transactions contemplated by the Distribution Agreements, this Agreement and the
other  Financing  Agreements  shall be  satisfactory  in form and  substance  to
Lender,  and  Lender  shall  have  received  all  information  and copies of all
documents, including records of requisite corporate action and proceedings which
Lender may have requested in connection therewith,


                                       30
<PAGE>

such  documents  where  requested  by Lender or its counsel to be  certified  by
appropriate corporate officers or Governmental Authorities;

     (e) no material adverse change shall have occurred in the assets,  business
or  financial  condition  of Borrower  since the date of Lender's  latest  field
examination  and no change or event shall have  occurred  which would impair the
ability of any Borrower or any Obligor to perform its  obligations  hereunder or
under any of the other Financing  Agreements to which it is a party or of Lender
to enforce the Obligations or realize upon the Collateral;

     (f) Lender  shall have  completed  a field  review of the  Records and such
other  information  with  respect to the  Collateral  as Lender  may  require to
determine  the amount of Revolving  Loans  available  to  Borrowers  (including,
without limitation,  current perpetual inventory records and/or roll-forwards of
Accounts  and  Inventory  through  the date of  closing  and test  counts of the
Inventory in a manner  satisfactory  to Lender,  together  with such  supporting
documentation  as may be  necessary  or  appropriate,  and other  documents  and
information  that will  enable  Lender to  accurately  identify  and  verify the
Collateral), the results of which each case shall be satisfactory to Lender, not
more than three (3) Business Days prior to the date hereof;

     (g) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender, all consents,  waivers,  acknowledgments and other agreements from third
persons which Lender may deem necessary or desirable in order to permit, protect
and  perfect  its  security  interests  in and liens upon the  Collateral  or to
effectuate the provisions or purposes of this Agreement and the other  Financing
Agreements,  including,  without  limitation,  Collateral  Access  Agreements by
owners and lessors of leased premises of any Borrower and by warehouses at which
Collateral is located;

     (h) the Excess Availability as determined by Lender, as of the date hereof,
shall be not less than $8,000,000  after giving effect to the initial Loans made
or to be made and  Letter  of  Credit  Accommodations  issued or to be issued in
connection with the initial transactions hereunder;

     (i) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  all agreements with the depository  banks and Borrowers with respect to
the Blocked Accounts as Lender may require pursuant to Section 6.3 hereof,  duly
authorized,  executed and delivered by such  depository  banks and Borrowers and
(i) evidence that all local banks used by Borrowers for collections  from retail
store  locations  have been  irrevocably  authorized  and directed in writing to
remit such amounts to the Blocked Accounts;

     (j) Lender shall have received evidence, in form and substance satisfactory
to Lender, that Lender has a valid perfected first priority security interest in
all of the Collateral other than the Excluded Property;

     (k) Lender shall have  received  and  reviewed  UCC search  results for all
jurisdictions  in the United  States and Canada which assets of any Borrower are
located,  which search  results shall be in form and substance  satisfactory  to
Lender;


                                       31
<PAGE>

     (l) Lender shall have received an  environmental  audit of Duck Head's Real
Property  and  related  assets  located  in  Winder,  Georgia  conducted  by  an
independent  environmental  engineering firm acceptable to Lender,  and in form,
scope and  methodology  satisfactory  to Lender,  confirming (i) Duck Head is in
compliance with all material applicable  Environmental Laws and (ii) the absence
of any  material  potential  or actual  liability  of Duck Head for any remedial
action  with  respect  to any  environmental  condition  or any  other  material
environmental problems;

     (m) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  a valid and effective  title  insurance  policy issued by a company and
agent acceptable to Lender (i) insuring the priority,  amount and sufficiency of
the Mortgages,  (ii) insuring against matters that would be disclosed by surveys
and  (iii)  containing  any  legally  available   endorsements,   assurances  or
affirmative coverage requested by Lender for protection of its interests;

     (n)  Lender  shall  have  received  evidence  of  insurance  and loss payee
endorsements  required  hereunder and under the other Financing  Agreements,  in
form and  substance  satisfactory  to  Lender,  and  certificates  of  insurance
policies and/or endorsements naming Lender as loss payee;

     (o) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  duly  authorized,  executed and delivered by Woodside and Duck Head the
agreement of Woodside  consenting to the  collateral  assignment by Duck Head to
Lender of all of its rights and remedies and claims for damages and other relief
under the  Distribution  Agreements  and  granting  Lender such other  rights as
Lender may require, duly authorized, executed and delivered by Woodside;

     (p) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender, a pro-forma consolidated balance sheet of Duck Head and its Subsidiaries
reflecting  the  initial   transactions   contemplated  under  the  Distribution
Agreements and hereunder, including, but not limited to, (i) the consummation of
the  transfer of the assets by Woodside to Duck Head and the other  transactions
contemplated  by the  Distribution  Agreements  and (ii) the Loans and Letter of
Credit Accommodations provided by Lender to Borrowers on the date hereof and the
use of the proceeds of the initial Loans as provided  herein,  accompanied  by a
certificate, dated of even date herewith, of the chief financial officer of Duck
Head stating that such pro-forma  balance sheet annexed  thereto  represents the
reasonable,  good faith opinion of such officer as to the subject matter thereof
as of the date of such certificate;

     (q) Lender shall have received  Credit Card  Acknowledgments  in each case,
duly  authorized,  executed and  delivered by the Credit Card Issuers and Credit
Card Processors;

     (r) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  such  opinion  letters  of  counsel to  Borrowers  with  respect to the
Distribution  Agreements,  the  Financing  Agreements  and such other matters as
Lender may request; and



                                       32
<PAGE>

     (s) the  other  Financing  Agreements  and all  instruments  and  documents
hereunder and thereunder  shall have been duly executed and delivered to Lender,
in form and substance satisfactory to Lender.

     4.2 Conditions Precedent to All Loans and Letter of Credit  Accommodations.
         -----------------------------------------------------------------------
Each of the  following is an  additional  condition  precedent to Lender  making
Loans and/or providing Letter of Credit  Accommodations to Borrowers,  including
the initial Loans and Letter of Credit  Accommodations  and any future Loans and
Letter of Credit Accommodations:

     (a) all  representations  and warranties  contained herein and in the other
Financing Agreements shall be true and correct in all material respects with the
same effect as though such  representations  and warranties had been made on and
as of the date of the making of each such Loan or providing  each such Letter of
Credit Accommodation and after giving effect thereto,  except to the extent that
such  representations and warranties  expressly relate solely to an earlier date
(in which  case such  representations  and  warranties  shall have been true and
accurate on and as of such earlier date);

     (b) no law,  regulation,  order,  judgment  or decree  of any  Governmental
Authority  shall  exist,  and no  action,  suit,  investigation,  litigation  or
proceeding  shall be pending or threatened in any court or before any arbitrator
or Governmental Authority,  which (i) purports to enjoin, prohibit,  restrain or
otherwise  affect (A) the making of the Loans or providing  the Letter of Credit
Accommodations,  or  (B)  the  consummation  of  the  transactions  contemplated
pursuant to the terms hereof or the other  Financing  Agreements  or (ii) has or
could  reasonably be expected to have a material  adverse  effect on the assets,
business  or  prospects  of any  Borrower  or would  impair  the  ability of any
Borrower  to  perform  its  obligations  hereunder  or  under  any of the  other
Financing Agreements or of Lender to enforce any Obligations or realize upon any
of the Collateral; and

     (c) no Event of Default and no act,  condition or event which,  with notice
or passage of time or both, would constitute an Event of Default, shall exist or
have occurred and be continuing on and as of the date of the making of such Loan
or providing  each such Letter of Credit  Accommodation  and after giving effect
thereto.


SECTION 5. GRANT OF SECURITY INTEREST
           --------------------------

     To secure payment and performance of all Obligations,  each Borrower hereby
grants to Lender a continuing  security interest in, a lien upon, and a right of
set off  against,  and  hereby  assigns  to Lender as  security,  the  following
property  and  interests  in  property  of such  Borrower,  whether now owned or
hereafter  acquired or existing,  and wherever located  (together with all other
collateral  security  for the  Obligations  at any  time  granted  to or held or
acquired by Lender, collectively, the "Collateral"):

     5.1 Receivables;



                                       33
<PAGE>

     5.2  all  other   present  and  future   general   intangibles   (including
Intellectual  Property and existing and future leasehold interests in equipment,
real estate and fixtures),  chattel paper,  documents,  instruments,  investment
property  (including   securities,   whether   certificated  or  uncertificated,
securities  accounts,  security  entitlements,  commodity contracts or commodity
accounts), letters of credit, bankers' acceptances and guaranties;

     5.3  all  present  and  future  monies,  securities  and  other  investment
property,  credit  balances,  deposits,  deposit  accounts and other property of
Borrower  now or  hereafter  held or  received by or in transit to Lender or its
Affiliates  or at any  other  depository  or other  institution  from or for the
account of Borrower,  whether for safekeeping,  pledge,  custody,  transmission,
collection or otherwise,  and all present and future liens,  security interests,
rights,  remedies,  title and interest in, to and in respect of Receivables  and
other  Collateral,  including  (a)  rights and  remedies  under or  relating  to
guaranties,  contracts  of  suretyship,  letters  of credit and credit and other
insurance  related  to the  Collateral,  (b)  rights  of  stoppage  in  transit,
replevin,  repossession,  reclamation and other rights and remedies of an unpaid
vendor,  lienor or secured party,  (c) goods  described in invoices,  documents,
credit card sales drafts, credit card sale slips or charge slips or receipts and
other forms of store  receipts,  contracts  or  instruments  with respect to, or
otherwise representing or evidencing, Receivables or other Collateral, including
returned,  repossessed and reclaimed  goods, and (d) deposits by and property of
account debtors or other persons securing the obligations of account debtors;

     5.4 Inventory;

     5.5 Equipment;

     5.6 Real Property;

     5.7 Records; and

     5.8 all  products  and proceeds of the  foregoing,  in any form,  including
insurance proceeds and all claims against third parties for loss or damage to or
destruction of any or all of the foregoing.

     5.9  Notwithstanding  anything  to the  contrary  contained  in Section 5.1
through 5.8 above,  the types or items of  Collateral  described in such Section
shall  not  include  any  Equipment  which  is,  or at the  time  of  Borrower's
acquisition  thereof  shall be,  subject to a purchase  money  mortgage or other
purchase  money lien or  security  interest  (including  capitalized  or finance
leases) permitted under Section 9.8 hereof if: (a) the valid grant of a security
interest or lien to Lender in such item of Equipment is  prohibited by the terms
of the agreement between Borrower and the holder of such purchase money mortgage
or other  purchase money lien or security  interest or under  applicable law and
such prohibition has not been or is not waived,  or the consent of the holder of
the purchase money  mortgage or other  purchase money lien or security  interest
has not  been  or is not  otherwise  obtained,  or  under  applicable  law  such
prohibition  cannot be  waived  and (b) the  purchase  money  mortgage  or other
purchase  money lien or security  interest on such item of Equipment is or shall
become valid and perfected .


                                       34
<PAGE>

SECTION 6. COLLECTION AND ADMINISTRATION
           -----------------------------

     6.1  Borrowers'  Loan  Account.  Lender  shall  maintain  one or more  loan
          --------------------------
account(s)  on its books in which  shall be  recorded  (a) all Loans,  Letter of
Credit Accommodations and other Obligations and the Collateral, (b) all payments
made by or on  behalf of  Borrowers  and (c) all other  appropriate  debits  and
credits as provided in this Agreement,  including fees, charges, costs, expenses
and  interest.  All entries in the loan  account(s)  shall be made in accordance
with Lender's customary practices as in effect from time to time.

     6.2  Statements.  Lender shall render to Duck Head, as agent for Borrowers,
          -----------
each  month a  statement  setting  forth  the  balance  in the  Borrowers'  loan
account(s)  maintained by Lender for Borrower pursuant to the provisions of this
Agreement,  including principal,  interest,  fees, costs and expenses. Each such
statement shall be subject to subsequent  adjustment by Lender but shall, absent
manifest  errors or  omissions,  be  considered  correct and deemed  accepted by
Borrowers and conclusively  binding upon Borrower as an account stated except to
the extent that Lender  receives a written notice from Borrowers of any specific
exceptions  of  Borrower  thereto  within  thirty  (30) days after the date such
statement  has been  mailed by  Lender.  Until  such time as Lender  shall  have
rendered  to Borrower a written  statement  as  provided  above,  the balance in
Borrowers' loan account(s) shall be presumptive  evidence of the amounts due and
owing to Lender by Borrowers.

     6.3 Collection of Accounts.
         -----------------------

     (a) Each Borrower  shall  establish and maintain,  at its expense,  deposit
account  arrangements and merchant payment arrangements with the banks set forth
on Schedule  6.3 hereto and after  prior  written  notice to Lender,  subject to
Section  9.13,  such other banks as each  Borrower may  hereafter  select as are
acceptable to Lender.  The banks set forth on Schedule 6.3 constitute all of the
banks with whom each  Borrower  has deposit  account  arrangements  and merchant
payment  arrangements  as of the date hereof and identifies  each of the deposit
accounts at such banks to a retail store  location of such Borrower or otherwise
describes the nature of the use of such deposit account by such Borrower.

     (i) Each  Borrower  shall  deposit all proceeds  from sales of Inventory in
every form,  including,  without  limitation,  cash,  checks,  credit card sales
drafts,  credit card sales or charge  slips or receipts and other forms of daily
store  receipts,  from each  retail  store  location  of such  Borrower  on each
Business  Day into the deposit  accounts of such  Borrower  used solely for such
purpose and  identified  to each retail store  location as set forth on Schedule
6.3 (together with any other deposit accounts at any time established or used by
Borrower for  receiving  such store  receipts  from any retail  store  location,
collectively,  the "Store Bank  Accounts")  or as otherwise  provided in Section
6.3(a)(ii) below. Each Borrower shall,  authorize and direct,  and shall use its
best  efforts  to cause,  all  available  funds  deposited  into the Store  Bank
Accounts  to be  sent  by wire  transfer  or by  transfer  using  the  automated
clearinghouse  network  ("ACH  transfer")  not less  frequently  than  once each
calendar  week, and all other proceeds of Collateral to be sent by wire transfer
or by ACH  transfer,  to the Blocked  Account as provided in Section  6.3(a)(ii)
below. Each Borrower shall irrevocably  authorize and direct in writing, in form
and substance


                                       35
<PAGE>

satisfactory  to Lender,  each of the banks into  which  proceeds  from sales of
Inventory  from each  retail  store  location of such  Borrower  are at any time
deposited  as  provided  above to (a) honor all wire or ACH  transfer  requests,
provided  that any and all  amounts  released  and/or  transferred  by such bank
pursuant to such  requests  are sent to the  Blocked  Account and (b) follow any
contrary  instructions  sent to such banks by  Lender.  Such  authorization  and
direction shall not be rescinded,  revoked or modified without the prior written
consent  of Lender.  In the event any of such banks  fails to send such funds to
the Blocked  Account as provided  herein,  such Borrower shall pursue all of its
rights  and  remedies,  as  requested  by Lender,  as a result of such  failure.
Notwithstanding the foregoing, for those Store Bank Accounts that transfer funds
weekly by ACH transfer  initiated by  Borrower's  store  management  notifying a
third  party  processor,  Borrower  shall  irrevocably  authorize  and direct in
writing, in form and substance satisfactory to Lender, the third party processor
that establishes the routing and executes the ACH transfer to send funds only to
the Blocked Accounts and to agree to do so at any time upon Lender's request and
Lender shall receive an agreement from such third party processor confirming its
agreement to do so. Such  authorization  and  direction  shall not be rescinded,
revoked or modified without the prior written consent of Lender.

     (ii) Each Borrower shall  establish and maintain,  at its expense,  deposit
accounts with such banks as are  acceptable  to Lender (the "Blocked  Accounts")
into which Borrower  shall  promptly  either cause all amounts on deposit in its
Store Bank Accounts to be sent as provided in Section  6.3(a)(i)  above or shall
itself  deposit or cause to be deposited  all proceeds  from sales of Inventory,
all amounts  payable to such  Borrower  from Credit Card Issuers and Credit Card
Processors and all other proceeds of Collateral.  The banks at which the Blocked
Accounts are  established  shall enter into an agreement,  in form and substance
satisfactory  to Lender,  providing  that all items received or deposited in the
Blocked  Accounts are the property of Lender,  that the  depository  bank has no
lien upon, or right of setoff against, the Blocked Accounts,  the items received
for deposit therein,  or the funds from time to time on deposit therein and that
the depository bank will wire, or otherwise transfer,  in immediately  available
funds,  on a daily  basis,  all funds  received  or  deposited  into the Blocked
Accounts  to such  bank  account  of  Lender  as  Lender  may from  time to time
designate for such purpose ("Payment Account"). Borrower agrees that all amounts
deposited in such Blocked  Accounts or in the Store Bank Accounts or other funds
received  and  collected  by Lender,  whether as proceeds of  Inventory or other
Collateral or otherwise shall be treated as payments to Lender in respect of the
Obligations and therefore shall  constitute  property of Lender to the extent of
the then outstanding Obligations.

     (b) For the  purposes  of  calculating  interest on the  Obligations,  such
payments  or other  funds  received  will be  applied  (conditional  upon  final
collection)  to the  Obligations  one (1)  Business  Day  following  the date of
receipt of immediately  available  funds by Lender in the Payment  Account.  For
purposes of calculating the amount of the Revolving Loans available to Borrower,
such  payments  will be  applied  (conditional  upon  final  collection)  to the
Obligations  on the Business Day of receipt by Lender of  immediately  available
funds in the Payment  Account,  if such payments are received in sufficient time
(in  accordance  with Lender's  usual and customary  practices as in effect from
time to time) to credit Borrower's loan account on such day, and if not, then on
the next Business Day.


                                       36
<PAGE>

     (c)  Each  Borrower  and  all of its  shareholders,  directors,  employees,
agents,  Subsidiaries or other Affiliates  shall,  acting as trustee for Lender,
receive, as the property of Lender, any cash, checks,  credit card sales drafts,
credit card sales slips or receipts, notes, drafts, all forms of store receipts,
monies,  checks,  notes, drafts or any other payment relating to and/or proceeds
of Accounts or other  Collateral which come into their possession or under their
control and immediately upon receipt thereof, shall deposit or cause the same to
be deposited in the Blocked Accounts,  or remit the same or cause the same to be
remitted, in kind, to Lender. In no event shall the same be commingled with such
Borrower's own funds. Each Borrower agrees to reimburse Lender on demand for any
amounts owed or paid to any bank at which a Blocked  Account is  established  or
any  other  bank or  person  involved  in the  transfer  of funds to or from the
Blocked Accounts arising out of Lender's payments to or  indemnification of such
bank or person.  The  obligation of each  Borrower to reimburse  Lender for such
amounts   pursuant  to  this  Section  6.3  shall  survive  the  termination  or
non-renewal of this Agreement.

     6.4 Payments.  All  Obligations  shall be payable to the Payment Account as
         ---------
provided in Section 6.3 or such other place as Lender may designate from time to
time.  Lender shall apply  payments  received or collected from Borrowers or for
the account of Borrowers  (including the monetary  proceeds of collections or of
realization upon any Collateral) as follows: first, to pay any fees, indemnities
or expense  reimbursements  then due to Lender from  Borrowers;  second,  to pay
interest due in respect of any Loans;  third, to pay principal due in respect of
the Loans;  fourth, to pay or prepay any other  Obligations  whether or not then
due, in such order and manner as Lender determines.  Notwithstanding anything to
the contrary  contained in this Agreement,  unless so directed by Borrowers,  or
unless an Event of  Default  shall  exist or have  occurred  and be  continuing,
Lender shall not apply any  payments  which it receives to any  Eurodollar  Rate
Loans,  except (a) on the expiration date of the Interest  Period  applicable to
any  such  Eurodollar  Rate  Loans,  or  (b) in  the  event  that  there  are no
outstanding Prime Rate Loans. At Lender's option, all principal, interest, fees,
costs,  expenses and other charges  provided for in this  Agreement or the other
Financing  Agreements  may  be  charged  directly  to  the  loan  account(s)  of
Borrowers.  Borrowers shall make all payments to Lender on the Obligations  free
and clear of, and without  deduction  or  withholding  for or on account of, any
setoff, counterclaim, defense, duties, taxes, levies, imposts, fees, deductions,
withholding,  restrictions  or  conditions  of any kind. If after receipt of any
payment  of, or  proceeds  of  Collateral  applied to the payment of, any of the
Obligations,  Lender is required to surrender or return such payment or proceeds
to any Person for any reason,  then the Obligations  intended to be satisfied by
such payment or proceeds  shall be  reinstated  and continue and this  Agreement
shall  continue in full force and effect as if such  payment or proceeds had not
been received by Lender.  Borrowers  shall be liable to pay to Lender,  and does
hereby  indemnify  and hold Lender  harmless  for the amount of any  payments or
proceeds  surrendered  or  returned.  This  Section 6.4 shall  remain  effective
notwithstanding  any  contrary  action  which may be taken by Lender in reliance
upon such payment or proceeds. This Section 6.4 shall survive the payment of the
Obligations and the termination or non-renewal of this Agreement.

     6.5 Authorization to Make Loans. Lender is authorized to make the Loans and
         ----------------------------
provide  the  Letter of Credit  Accommodations  based upon  telephonic  or other
instructions received from anyone purporting to be an officer of any Borrower or
other authorized person or, at the


                                       37
<PAGE>

discretion of Lender,  if such Loans are  necessary to satisfy any  Obligations.
All  requests  for  Loans or Letter of  Credit  Accommodations  hereunder  shall
specify  the date on which  the  requested  advance  is to be made or  Letter of
Credit  Accommodations  established  (which day shall be a Business Day) and the
amount of the  requested  Loan.  Requests  received  after  11:00 a.m.  Atlanta,
Georgia  time on any day shall be deemed to have been made as of the  opening of
business on the  immediately  following  Business  Day.  All Loans and Letter of
Credit  Accommodations  under this Agreement shall be  conclusively  presumed to
have been made to, and at the request of and for the benefit of,  Borrowers when
deposited to the credit of any Borrower or otherwise disbursed or established in
accordance with the instructions of any Borrower or in accordance with the terms
and conditions of this Agreement.

     6.6 Use of Proceeds.  The initial Revolving Loan under this Agreement shall
         ----------------
be in an amount that is not less than $250,000.  Borrowers shall use the initial
proceeds of the Loans  provided by Lender to Borrowers  hereunder  only for: (a)
payments  to each of the persons  listed in the  disbursement  direction  letter
furnished  by  Borrowers  to Lender on or about the date  hereof  and (b) costs,
expenses and fees in connection with the preparation, negotiation, execution and
delivery of this Agreement and the other Financing  Agreements.  All other Loans
made or Letter of Credit Accommodations provided by Lender to Borrowers pursuant
to the provisions hereof shall be used by Borrowers only for general  operating,
working capital and other proper  corporate  purposes of Borrowers not otherwise
prohibited by the terms hereof.  None of the proceeds will be used,  directly or
indirectly, for the purpose of purchasing or carrying any margin security or for
the  purposes  of reducing or retiring  any  indebtedness  which was  originally
incurred to purchase or carry any margin security or for any other purpose which
might  cause any of the Loans to be  considered  a "purpose  credit"  within the
meaning of Regulation U of the Board of Governors of the Federal Reserve System,
as amended.


     6.7  Appointment  of Agent for  Requesting  Loans and Receipts of Loans and
          ----------------------------------------------------------------------
Statements.
- -----------

     (a) Each Borrower hereby irrevocably  appoints and constitutes Duck Head as
its agent to  request  and  receive  Loans and  Letter of Credit  Accommodations
pursuant to this Agreement and the other Financing Agreements from Lender in the
name or on behalf of such  Borrower.  Lender may disburse the Loans to such bank
account of a Borrower  or Duck Head or  otherwise  make such Loans to a Borrower
and provide such Letter of Credit  Accommodations to a Borrower as Duck Head may
designate or direct, without notice to any other Borrower or Obligor.

     (b) Duck Head hereby  accepts the  appointment  by  Borrowers to act as the
agent of Borrowers pursuant to this Section 6.7. Duck Head shall ensure that the
disbursement of any Loans to each Borrower  requested by or paid to Duck Head or
the  issuance of any Letter of Credit  Accommodations  for a Borrower  hereunder
shall be paid to or for the account of such Borrower.



                                       38
<PAGE>

     (c) Each Borrower hereby irrevocably  appoints and constitutes Duck Head as
its agent to receive  statements  on account and all other  notices  from Lender
with respect to the  Obligations or otherwise  under or in connection  with this
Agreement and the other Financing Agreements.

     (d) No purported  termination  of the  appointment of Duck Head as agent as
aforesaid  shall be effective,  except after ten (10) days' prior written notice
to Lender.


SECTION 7. COLLATERAL REPORTING AND COVENANTS
           ----------------------------------

     7.1 Collateral Reporting.
         ---------------------

     (a) Borrowers  shall provide Lender with the following  documents in a form
satisfactory to Lender:

          (i) on a weekly basis,  or more  frequently  as required by Lender,  a
     schedule of sales made, credits issued and cash received;

          (ii) on a monthly basis or more frequently as Lender may request,  (A)
     perpetual  inventory  reports,   (B)  inventory  reports  by  location  and
     category,  (C)  agings  of  accounts  payable  (and  including  information
     indicating  the  status of  payments  to owners  and  lessors of the leased
     premises of Borrowers) and (D) agings of accounts receivable (together with
     a reconciliation to the previous month's aging and general ledger);

          (iii) upon Lender's  request,  (A) copies of customer  statements  and
     credit memos,  remittance advices and reports,  and copies of deposit slips
     and  bank  statements,  (B) copies  of  shipping  and  delivery  documents,
     (C) copies  of  purchase  orders,   invoices  and  delivery  documents  for
     Inventory and Equipment acquired by each Borrower; (D) reports on sales and
     use tax collections, deposits and payments, including monthly sales and use
     tax  accruals,  and (E)  reports  by  retail  store  location  of sales and
     operating profits for each such retail store location;

          (iv) as soon as  available,  but in any event not later  than five (5)
     days after receipt by any Borrower,  the monthly statements received by any
     Borrower from any Credit Card Issuers or Credit Card  Processors,  together
     with  such  additional   information  with  respect  thereto  as  shall  be
     sufficient  to enable  Lender to monitor the  transactions  pursuant to the
     Credit Card Agreements;

          (v) as soon as possible,  but in any event not later than two (2) days
     prior to the  removal  of any  Equipment  currently  located  in the United
     States  to a  location  of  Borrower  outside  of  the  United  States,  in
     accordance  with  Section  7.4(e),  a  description  of such  item of  moved
     Equipment together with the net book value of such item of Equipment; and



                                       39


<PAGE>

          (vi) such other  reports as to the  Collateral as Lender shall request
     from time to time; and

     (b) If any of any  Borrower's  records  or reports  of the  Collateral  are
prepared or maintained by an accounting  service,  contractor,  shipper or other
agent,  each Borrower hereby  irrevocably  authorizes such service,  contractor,
shipper or agent to deliver  such  records,  reports,  and related  documents to
Lender and to follow Lender's  instructions  with respect to further services at
any time that an Event of Default exists or has occurred and is continuing.

     7.2 Accounts Covenants.
         -------------------

     (a) Borrowers  shall notify Lender  promptly of: (i) any material  delay in
any  Borrower's  performance  of any of its  obligations  to any account  debtor
involving an Account exceeding $100,000 or the assertion of any claims, offsets,
defenses or  counterclaims  by any account debtor  involving an amount exceeding
$100,000 or any disputes with account debtors, or any settlement,  adjustment or
compromise  thereof  involving an amount exceeding  $100,000,  (ii) all material
adverse  information  relating to the financial  condition of any account debtor
and (iii) any event or circumstance  which, to Borrower's  knowledge would cause
Lender to consider any then existing Accounts as no longer constituting Eligible
Accounts,  (iv) any notice of a material  default by  Borrower  under any of the
Credit Card  Agreements  or of any default which might result in the Credit Card
Issuer or Credit Card Processor ceasing to make payments or suspending  payments
to any  Borrower,  (v) any notice  from any Credit  Card  Issuer or Credit  Card
Processor that such person is ceasing or  suspending,  or will cease or suspend,
any  present  or future  payments  due or to become  due to  Borrower  from such
person,  or that such person is  terminating or will terminate any of the Credit
Card  Agreements,  and (vi) the  failure  of any  Borrower  to  comply  with any
material  terms of the Credit Card  Agreements  or any terms thereof which might
result in the Credit Card Issuer or Credit Card Processor  ceasing or suspending
payments  to any  Borrower.  No credit,  discount,  allowance  or  extension  or
agreement  for any of the  foregoing  shall be  granted  to any  account  debtor
without  Lender's  consent,  except in the  ordinary  course  of any  Borrower's
business in  accordance  with  practices  and policies  previously  disclosed in
writing to Lender.  So long as no Event of Default exists or has occurred and is
continuing,  Borrowers  shall settle,  adjust or compromise  any claim,  offset,
counterclaim  or dispute with any account  debtor.  At any time that an Event of
Default exists or has occurred and is continuing,  Lender shall,  at its option,
have the  exclusive  right to settle,  adjust or compromise  any claim,  offset,
counterclaim or dispute with account debtors or grant any credits,  discounts or
allowances.

     (b) Without  limiting  the  obligation  of  Borrowers  to deliver any other
information to Lender,  each Borrower shall promptly report to Lender any return
of Inventory by any one account debtor if the Inventory so returned in such case
has a value in  excess  of  $50,000.  At any time that  Inventory  is  returned,
reclaimed or repossessed,  the Account (or portion thereof) which arose from the
sale of such returned, reclaimed or repossessed Inventory shall not be deemed an
Eligible  Account.  In the event any account  debtor  returns  Inventory when an
Event of Default exists or has occurred and is continuing,  each Borrower shall,
upon Lender's request, (i) hold the returned Inventory in trust for Lender, (ii)
segregate all returned  Inventory from all of its other property,  (iii) dispose
of the returned Inventory solely according to Lender's instructions, and


                                       40


<PAGE>

(iv) not issue any credits, discounts or allowances with respect thereto without
Lender's prior written consent.

     (c) With  respect to each  Account:  (i) the  amounts  shown on any invoice
delivered  to Lender or schedule  thereof  delivered to Lender shall be true and
complete,  (ii) no payments  shall be made thereon except  payments  immediately
delivered to Lender  pursuant to the terms of this  Agreement,  (iii) no credit,
discount,  allowance or extension or agreement for any of the foregoing shall be
granted to any account  debtor except as reported to Lender in  accordance  with
this Agreement and except for credits, discounts,  allowances or extensions made
or given in the ordinary course of each  Borrower's  business in accordance with
practices and policies  previously  disclosed to Lender,  (iv) there shall be no
setoffs,  deductions,  contras, defenses,  counterclaims or disputes existing or
asserted with respect  thereto  except as reported to Lender in accordance  with
the terms of this Agreement,  (v) none of the  transactions  giving rise thereto
will  violate  any  applicable  State  or  Federal  laws  or  regulations,   all
documentation  relating  thereto will be legally  sufficient under such laws and
regulations and all such documentation will be legally enforceable in accordance
with its terms.

     (d) Lender shall have the right at any time or times,  in Lender's  name or
in the name of a nominee of Lender, to verify the validity,  amount or any other
matter  relating  to any  Account  or  other  Collateral,  by  mail,  telephone,
facsimile transmission or otherwise.

     (e) Each Borrower  shall  deliver or cause to be delivered to Lender,  with
appropriate endorsement and assignment, with full recourse to such Borrower, all
chattel  paper and  instruments  which such Borrower now owns or may at any time
acquire  immediately  upon  Borrower's  receipt  thereof,  except as Lender  may
otherwise agree.

     (f) Lender may, at any time or times that an Event of Default exists or has
occurred  and is  continuing,  (i) notify any or all  account  debtors  that the
Accounts  have been  assigned to Lender and that Lender has a security  interest
therein and Lender may direct any or all accounts  debtors,  Credit Card Issuers
and Credit Card Processors to make payment of Accounts directly to Lender,  (ii)
extend the time of payment of,  compromise,  settle or adjust for cash,  credit,
return of  merchandise or otherwise,  and upon any terms or conditions,  any and
all  Accounts  or other  obligations  included  in the  Collateral  and  thereby
discharge or release the account debtor or any other party or parties in any way
liable for payment  thereof  without  affecting  any of the  Obligations,  (iii)
demand,  collect or enforce  payment of any Accounts or such other  obligations,
but without any duty to do so, and Lender shall not be liable for its failure to
collect or enforce the payment  thereof nor for the  negligence of its agents or
attorneys  with respect  thereto and (iv) take whatever  other action Lender may
deem  necessary or desirable for the  protection of its  interests.  At any time
that an Event of Default exists or has occurred and is  continuing,  at Lender's
request,  all invoices and statements  sent to any account  debtor,  Credit Card
Issuer and Credit Card  Processor  shall state that the  Accounts and such other
obligations  have been  assigned to Lender and are payable  directly and only to
Lender and each  Borrower  shall  deliver to Lender such  originals of documents
evidencing the sale and delivery of goods or the  performance of services giving
rise to any Accounts as Lender may require.



                                       41


<PAGE>

     7.3 Inventory Covenants.  With respect to the Inventory:  (a) each Borrower
         --------------------
shall at all times maintain inventory records reasonably satisfactory to Lender,
keeping correct and accurate  records  itemizing and describing the kind,  type,
quality  and  quantity  of  Inventory,   Borrower's   cost  therefor  and  daily
withdrawals  therefrom and additions thereto;  (b) each Borrower shall conduct a
physical  count of the  Inventory  at least once each  year,  but at any time or
times as  Lender  may  request  on or after an Event of  Default,  and  promptly
following such physical  inventory shall supply Lender with a report in the form
and with such specificity as may be reasonably satisfactory to Lender concerning
such physical  count;  (c) each Borrower shall not remove any Inventory from the
locations set forth or permitted  herein,  without the prior written  consent of
Lender,  except for sales of Inventory in the ordinary course of such Borrower's
business and except to move  Inventory  directly  from one location set forth or
permitted herein to another such location and except for Inventory  shipped from
the  manufacturer  thereof to such Borrower which is in transit to the locations
set forth or permitted herein;  (d) upon Lender's request,  each Borrower shall,
at its expense,  twice in any twelve (12) month period, but at any time or times
as Lender may  request on or after an Event of  Default,  deliver or cause to be
delivered to Lender  written  reports or appraisals as to the Inventory in form,
scope and  methodology  acceptable  to Lender and by an appraiser  acceptable to
Lender,  addressed  to Lender and upon which  Lender is  expressly  permitted to
rely;  (e) each Borrower  shall  produce,  use, store and maintain the Inventory
with all reasonable care and caution and in accordance with applicable standards
of  any  insurance  and  in  conformity  with  applicable  laws  (including  the
requirements of the Federal Fair Labor Standards Act of 1938, as amended and all
rules,  regulations and orders related  thereto);  (f) each Borrower assumes all
responsibility  and liability  arising from or relating to the production,  use,
sale or other  disposition  of the  Inventory;  (g) each Borrower shall not sell
Inventory  to any customer on  approval,  or any other basis which  entitles the
customer to return or may obligate such Borrower to  repurchase  such  Inventory
except for the right of return given to customers  of such  Borrower  consistent
with its current  policies as of the date hereof;  (h) each Borrower  shall keep
the  Inventory in good and  marketable  condition;  and (i) Borrower  shall not,
acquire or accept any Inventory on consignment or approval.

     7.4 Equipment and Real  Property  Covenants.  With respect to the Equipment
         ----------------------------------------
and Real Property: (a) upon Lender's request, Borrowers shall, at their expense,
no more than once in any twelve (12) month  period,  but at any time or times as
Lender  may  request  on or after an Event of  Default,  deliver  or cause to be
delivered to Lender written reports or appraisals as to the Equipment and/or the
Real  Property in form,  scope and  methodology  acceptable  to Lender and by an
appraiser  acceptable  to Lender,  addressed  to Lender and upon which Lender is
expressly  permitted to rely; (b) each Borrower shall keep the Equipment in good
order,  repair,  running  and  marketable  condition  (ordinary  wear  and  tear
excepted);  (c) each Borrower shall use the Equipment and Real Property with all
reasonable care and caution and in accordance  with applicable  standards of any
insurance and in conformity  with all applicable  laws; (d) the Equipment is and
shall  be used in  each  Borrower's  business  and  not  for  personal,  family,
household or farming use;  (e) each Borrower shall not remove any Equipment from
the locations set forth or permitted  herein,  except to the extent necessary to
have any Equipment repaired or maintained in the ordinary course of the business
of such  Borrower or to move  Equipment  directly from one location set forth or
permitted  herein to another such  location and except for the movement of motor
vehicles used by or for the benefit of each Borrower in the ordinary


                                       42


<PAGE>

course of business and no Borrower shall remove any Equipment  currently located
in the United States to any location outside of the United States, except, that,
Borrower  may remove  Equipment  currently  located in the United  States to any
location outside of the United States so long as at the time of such movement of
Equipment each of the following  conditions is satisfied:  (i) Borrower notifies
Lender of its intention to move such  Equipment,  (ii) the net book value of all
such item of  Equipment  when  aggregated  with the net book  value of all other
Equipment  moved out of the United  States  pursuant  to this  Section  does not
exceed $500,000,  and (iii) as of the date of any such movement of Equipment and
after  giving  effect  thereto,  no Event of Default or act,  condition or event
which  with  notice or  passage  of time or both  would  constitute  an Event of
Default exists or has occurred and is  continuing;  (f) the Equipment is now and
shall remain  personal  property and each  Borrower  shall not permit any of the
Equipment to be or become a part of or affixed to real  property so as to become
a fixture or an  accession  to real  property  unless it is attached to the Real
Property subject to a Mortgage; and (g) each Borrower assumes all responsibility
and liability arising from the use of the Equipment and Real Property.

     7.5 Power of Attorney.  Each Borrower  hereby  irrevocably  designates  and
         ------------------
appoints  Lender (and all persons  designated by Lender) as such Borrower's true
and lawful  attorney-in-  fact, and  authorizes  Lender,  in such  Borrower's or
Lender's  name,  to: (a) at any time an Event of Default  or act,  condition  or
event which with notice or passage of time or both would  constitute an Event of
Default  exists  or has  occurred  and  is  continuing  (i)  demand  payment  on
Receivables or other  Collateral,  (ii) enforce  payment of Receivables by legal
proceedings  or  otherwise,  (iii)  exercise all of such  Borrower's  rights and
remedies to collect any Receivable or other Collateral,  (iv) sell or assign any
Receivable  upon such  terms,  for such  amount and at such time or times as the
Lender  deems  advisable,  (v) settle,  adjust,  compromise,  extend or renew an
Account, (vi) discharge and release any Receivable, (vii) prepare, file and sign
such  Borrower's  name on any  proof  of claim in  bankruptcy  or other  similar
document  against an account debtor other obligor in respect of any  Receivables
or other  Collateral,  (viii) notify the post office  authorities  to change the
address for delivery of  remittances  from account  debtors or other obligors in
respect of Receivables or other proceeds of Collateral to an address  designated
by Lender,  and open and  dispose of all mail  addressed  to such  Borrower  and
handle and store all mail relating to the  Collateral;  and (ix) do all acts and
things  which  are  necessary,  in  Lender's  determination,   to  fulfill  such
Borrower's  obligations under this Agreement and the other Financing  Agreements
and (b) at any time to (i) take  control in any manner of any item of payment in
respect of Receivables or  constituting  Collateral or otherwise  received in or
for deposit in the Blocked Accounts or otherwise  received by Lender,  (ii) have
access to any lockbox or postal box into which  remittances from account debtors
or other  obligors in respect of Receivables or other proceeds of Collateral are
sent or received,  (iii) endorse  such Borrower's name upon any items of payment
in respect of Receivables or  constituting  Collateral or otherwise  received by
Lender  and  deposit  the  same  in  Lender's  account  for  application  to the
Obligations, (iv) endorse such Borrower's name upon any chattel paper, document,
instrument, invoice, or similar document or agreement relating to any Receivable
or any goods pertaining thereto or any other Collateral, including any warehouse
or other  receipts,  or bills of lading and other  negotiable or  non-negotiable
documents, (v) clear Inventory the purchase of which was financed with Letter of
Credit Accommodations  through U.S. Customs in Borrower's name, Lender's name or
the name of  Lender's  designee,  and to sign and  deliver to customs  officials
powers of attorney in such Borrower's name for such

                                       43


<PAGE>

purpose,  and to complete in Borrower's  or Lender s  name,  any order,  sale or
transaction,  obtain the necessary documents in connection therewith and collect
the proceeds  thereof,  (vi) sign such  Borrower's  name on any  verification of
Receivables  and notices thereof to account debtors or other obligors in respect
thereof and (vii)  execute in such  Borrower's  name and file any UCC  financing
statements or amendments  thereto.  Each Borrower hereby releases Lender and its
officers,  employees and designees from any liabilities  arising from any act or
acts  under  this  power of  attorney  and in  furtherance  thereof,  whether of
omission or commission,  except as a result of Lender's own gross  negligence or
wilful misconduct as determined  pursuant to a final  non-appealable  order of a
court of competent jurisdiction.

     7.6 Right to Cure. Lender may, at its option, (a) upon notice to Borrowers,
         --------------
cure any default by any Borrower under any material agreement with a third party
which  affects  the  Collateral,  its value or the ability of Lender to collect,
sell or otherwise dispose of the Collateral or the rights and remedies of Lender
therein or the  ability of any  Borrower to perform  its  obligations  under the
other  Financing  Agreements,  (b) pay or bond on appeal  any  judgment  entered
against  Borrower,  (c)  discharge  taxes,  liens,  security  interests or other
encumbrances  at any time levied on or existing  with respect to the  Collateral
and (d) pay any amount,  incur any expense or perform any act which, in Lender's
judgment, is necessary or appropriate to preserve,  protect,  insure or maintain
the Collateral and the rights of Lender with respect thereto. Lender may add any
amounts  so  expended  to the  Obligations  and charge  any  Borrower's  account
therefor,  such amounts to be repayable by Borrowers on demand.  Lender shall be
under no  obligation  to effect such cure,  payment or bonding and shall not, by
doing so, be deemed to have assumed any  obligation  or liability of  Borrowers.
Any payment made or other  action  taken by Lender  under this Section  shall be
without  prejudice to any right to assert an Event of Default  hereunder  and to
proceed accordingly.

     7.7 Access to Premises.  From time to time as  requested by Lender,  at the
         -------------------
cost and expense of  Borrowers  (a) Lender or its designee  shall have  complete
access to  all of  Borrower'  premises  during normal  business  hours and after
notice to Borrower,  or at any time and without  notice to Borrowers if an Event
of  Default  exists or has  occurred  and is  continuing,  for the  purposes  of
inspecting,  verifying and auditing the Collateral  and all of Borrowers'  books
and records, including the Records, and (b) each Borrower shall promptly furnish
to Lender such copies of such books and records or extracts  therefrom as Lender
may request, and (c) Lender or its designee may use during normal business hours
such of each Borrower's  personnel,  equipment,  supplies and premises as may be
reasonably  necessary for the foregoing  (provided,  that,  Borrowers shall make
such  personnel,  equipment,  supplies and  premises  available to Lender or its
designee in such manner so as to minimize any  interference  with the operations
of  Borrowers  and  so as to  enable  Lender  or its  designee  to  comply  with
applicable  health and safety  procedures  and  regulations)  and if an Event of
Default  exists or has occurred and is continuing for the collection of Accounts
and realization of other Collateral.

     7.8 Bills of Lading  and Other  Documents  of Title.  In the event that any
         ------------------------------------------------
Inventory which would otherwise be Eligible Inventory located outside the United
States of America  which is in transit to  premises  of a Customs  Broker in the
United  States or premises  of a Borrower  as  described  in the  definition  of
Eligible Inventory, constitutes Eligible Inventory then (a) each


                                       44


<PAGE>

Borrower  shall cause all bills of lading and other  documents of title relating
to goods being  purchased by such  Borrower  which are outside the United States
and in transit to the  premises of such  Borrower  or the  premises of a Customs
Broker in the United States to name such Borrower as consignee, unless and until
Lender  may direct  otherwise;  (b) at such time and from time to time as Lender
may direct,  each Borrower shall cause Lender or such  financial  institution or
other  person  as Lender  may  specify  to be named as  consignee;  (c)  without
limiting  any other rights of Lender  hereunder,  Lender shall have the right to
endorse and negotiate on behalf of, and as  attorney-in-fact  for, each Borrower
any bill of lading or other  document of title with respect to such goods naming
such Borrower as consignee to Lender;  (d) there shall be three (3) originals of
each of such bill of lading or other  document of title  which  unless and until
Lender  shall  direct  otherwise  shall be  delivered  as  follows:  (i) one (1)
original to such Customs  Broker as each Borrower may specify (so long as Lender
has  received a  Collateral  Access  Agreement  duly  authorized,  executed  and
delivered by such Customs  Broker),  and (ii) two (2)  originals to Lender or to
such other person as Lender may designate  for such  purpose;  (e) such Borrower
shall  obtain a copy  (but not the  originals)  of such  bill of lading or other
documents from the Customs Broker; and (f)such Borrower shall cause all bills of
lading or other  documents of title relating to goods purchased by such Borrower
which are  outside  the United  States and in  transit to the  premises  of such
Borrower or the premises of a Customs  Broker in the United  States to be issued
in a form so as to  constitute  negotiable  documents as such term is defined in
the Uniform Commercial Code.


SECTION 8. REPRESENTATIONS AND WARRANTIES
           ------------------------------

     Each Borrower  hereby,  jointly and  severally,  represents and warrants to
Lender the  following  (which shall  survive the  execution and delivery of this
Agreement),  the truth and accuracy of which are a  continuing  condition of the
making of Loans and  providing  Letter  of  Credit  Accommodations  by Lender to
Borrowers.

     8.1 Corporate Existence, Power and Authority;  Subsidiaries.  Each Borrower
         --------------------------------------------------------
is a corporation duly organized and in good standing under the laws of its state
of  incorporation  and is duly  qualified as a foreign  corporation  and in good
standing in all states or other jurisdictions where the nature and extent of the
business  transacted by it or the  ownership of assets makes such  qualification
necessary,  except for those  jurisdictions  in which the  failure to so qualify
would not have a material adverse effect on such Borrower's financial condition,
results of  operation  or  business  or the rights of Lender in or to any of the
Collateral. The execution, delivery and performance of this Agreement, the other
Financing Agreements and the transactions  contemplated hereunder and thereunder
are all within each Borrower's  corporate powers,  have been duly authorized and
are not in contravention  of law or the terms of such Borrower's  certificate of
incorporation, by-laws, or other organizational documentation, or any indenture,
agreement  or  undertaking  to which such  Borrower  is a party or by which such
Borrower or its  property  are bound.  This  Agreement  and the other  Financing
Agreements  constitute  legal,  valid and binding  obligations  of each Borrower
enforceable  against it in accordance with their respective terms.  Borrowers do
not have any Subsidiaries except as set forth on the Information Certificate.



                                       45


<PAGE>

     8.2 Financial  Statements;  No Material  Adverse Change.  (a) All financial
         ----------------------------------------------------
statements  relating to Borrowers  which have been or may hereafter be delivered
by Borrowers  to Lender have been  prepared in  accordance  with GAAP and fairly
present the financial  condition and the results of operation of Borrowers as at
the dates and for the  periods set forth  therein.  Except as  disclosed  in any
interim financial  statements furnished by Borrowers to Lender prior to the date
of this  Agreement,  there has been no  material  adverse  change in the assets,
liabilities,  properties  and condition,  financial or otherwise,  of Borrowers,
since the date of the most recent  audited  financial  statements  furnished  by
Borrowers to Lender prior to the date of this Agreement.

     (b) The pro forma balance sheets and future cash flow projections  attached
as Schedule 8.2 for Duck Head and its Subsidiaries  (together with the summaries
of assumptions and projected  assumptions,  based on historical performance with
respect  thereto)  furnished  by Duck Head to  Lender  prior to the date of this
Agreement  represent  the  reasonable,  good faith  opinion of Duck Head and its
management as to the subject matter thereof.

     8.3 Chief  Executive  Office;  Collateral  Locations.  The chief  executive
         -------------------------------------------------
office of each  Borrower and such  Borrower's  Records  concerning  Accounts are
located only at the  addresses  set forth on the  signature  page hereto and its
only other places of business and the only other  locations  of  Collateral,  if
any, are the addresses set forth in the Information Certificate,  subject to the
right of each Borrower to establish new locations in accordance with Section 9.2
below. The Information  Certificates  correctly identifies any of such locations
which are not owned by  Borrowers  and sets  forth the owners  and/or  operators
thereof  and to the  best of  each  Borrower's  knowledge,  the  holders  of any
mortgages on such locations.

     8.4 Priority of Liens;  Title to  Properties.  The security  interests  and
         -----------------------------------------
liens granted to Lender under this Agreement and the other Financing  Agreements
constitute  valid and perfected  first priority liens and security  interests in
and upon the  Collateral  subject  only to the liens  indicated  on Schedule 8.4
hereto and the other liens  permitted under Section 9.8 hereof (other than as to
specific items of Collateral as to which the security  interest of Lender is not
required  as of the date  hereof  to be  perfected  consisting  of the  Excluded
Property).  Each Borrower has good and marketable title to all of its properties
and  assets  subject  to  no  liens,  mortgages,  pledges,  security  interests,
encumbrances  or charges of any kind,  except  those  granted to Lender and such
others as are  specifically  listed on Schedule  8.4 hereto or  permitted  under
Section 9.8 hereof.

     8.5 Tax  Returns.  Each  Borrower  has filed,  or caused to be filed,  in a
         -------------
timely manner all tax returns, reports and declarations which are required to be
filed by it. All  information in such tax returns,  reports and  declarations is
complete and accurate in all material respects. Each Borrower has paid or caused
to be paid  all  taxes  due and  payable  or  claimed  due  and  payable  in any
assessment  received  by it,  and  has  collected,  deposited  and  remitted  in
accordance with all applicable laws all sales and/or use taxes applicable to the
conduct of its business,  except taxes the validity of which are being contested
in good faith by  appropriate  proceedings  diligently  pursued and available to
each Borrower and with respect to which adequate reserves have been set aside on
its books.  Adequate  provision has been made for the payment of all accrued and
unpaid Federal, State, county, local, foreign and other taxes whether or not yet
due and payable and whether or not  disputed.  Each  Borrower has  collected and
deposited in a separate bank


                                       46
<PAGE>

account or remitted to the  appropriate tax authority all sales and/or use taxes
applicable to its business required to be collected under the laws of the United
States and each  possession  or territory  thereof,  and each State or political
subdivision  thereof,  including  any  State in  which  each  Borrower  owns any
Inventory or owns or leases any other property.

     8.6 Litigation.  Except as set forth on the Information Certificate,  there
         -----------
is no present  investigation by any Governmental  Authority  pending,  or to the
best of any Borrower's knowledge threatened,  against or affecting Borrower, its
assets or  business  and there is no action,  suit,  proceeding  or claim by any
Person pending, or to the best of any Borrower's knowledge  threatened,  against
such  Borrower  or  its  assets  or  goodwill,   or  against  or  affecting  any
transactions  contemplated  by this  Agreement,  which if  adversely  determined
against such Borrower would result in any material adverse change in the assets,
business  or  prospects  of such  Borrower  or would  impair the ability of such
Borrower  to  perform  its  obligations  hereunder  or  under  any of the  other
Financing  Agreements  to  which  it is a party  or of  Lender  to  enforce  any
Obligations or realize upon any Collateral.

     8.7 Compliance with Other Agreements and Applicable Laws.
         -----------------------------------------------------

     (a) Each Borrower is not in default in any material  respect  under,  or in
violation  in any  respect  of any of the terms  of,  any  agreement,  contract,
instrument,  lease or other  commitment to which it is a party or by which it or
any of its assets are bound.  Each  Borrower is in  compliance  in all  material
respects with the  requirements of all applicable laws,  rules,  regulations and
orders  of any  Governmental  Authority  relating  to its  business,  including,
without  limitation,   those  set  forth  in  or  promulgated  pursuant  to  the
Occupational Safety and Health Act of 1970, as amended, the Fair Labor Standards
Act of 1938,  as  amended,  ERISA,  the  Code,  as  amended,  and the  rules and
regulations  thereunder,  all Federal,  State and local  statutes,  regulations,
rules and orders relating to consumer credit (including,  without limitation, as
each has been amended,  the  Truth-in-Lending  Act, the Fair Credit Billing Act,
the  Equal  Credit  Opportunity  Act and the  Fair  Credit  Reporting  Act,  and
regulations,  rules and orders promulgated  thereunder),  all Federal, State and
local  states,  regulations,  rules and orders  pertaining  to sales of consumer
goods (including,  without limitation, the Consumer Products Safety Act of 1972,
as amended,  and the Federal Trade  Commission Act of 1914, as amended,  and all
regulations, rules and orders promulgated thereunder).

     (b) Each Borrower has obtained all material permits,  licenses,  approvals,
consents,  certificates,  orders or  authorizations  of any governmental  agency
required for the lawful conduct of its business.  Schedule 8.7 hereto sets forth
all material permits, licenses,  approvals,  consents,  certificates,  orders or
authorizations  (the  "Permits")  issued to or held by  Borrowers as of the date
hereof by any Federal,  State or local governmental  agency and any applications
pending by Borrowers with such federal,  state or local governmental agency. The
Permits constitute all permits,  licenses,  approvals,  consents,  certificates,
orders or  authorizations  necessary  for each  Borrower  to own and operate its
business as presently conducted or proposed to be conducted where the failure to
have  such  Permits  would  have a  material  adverse  effect  on the  business,
performance, operations or properties of such Borrower or the legality, validity
or  enforceability  of this Agreement or the other  Financing  Agreements or the
ability of Borrower to perform its


                                       47
<PAGE>

obligations under the Agreement or any of the other Financing  Agreements or the
rights and remedies of Lender under this Agreement or any of the other Financing
Agreements.  All of the Permits are valid and  subsisting  and in full force and
effect.  There are no actions,  claims or proceedings pending or threatened that
seek the  revocation,  cancellation,  suspension or  modification  of any of the
Permits.

     8.8 Environmental Compliance.
         -------------------------

     (a) Except as set forth on  Schedule  8.8  hereto,  each  Borrower  and any
Subsidiary have not generated, used, stored, treated, transported, manufactured,
handled, produced or disposed of any Hazardous Materials, on or off its premises
(whether  or not  owned by it) in any  manner  which at any  time  violates  any
applicable  Environmental Law or any license, permit,  certificate,  approval or
similar  authorization  thereunder  and the  operations of such Borrower and any
Subsidiary complies in all material respects with all Environmental Laws and all
licenses,   permits,   certificates,   approvals   and  similar   authorizations
thereunder.

     (b)  Except  as set  forth  on  Schedule  8.8  hereto,  there  has  been no
investigation,  proceeding,  complaint,  order,  directive,  claim,  citation or
notice by any  Governmental  Authority or any other person nor is any pending or
to the  best  of each  Borrower's  knowledge  threatened,  with  respect  to any
non-compliance with or violation of the requirements of any Environmental Law by
any Borrower and any Subsidiary or the release,  spill or discharge,  threatened
or actual, of any Hazardous Material or the generation, use, storage, treatment,
transportation,  manufacture,  handling, production or disposal of any Hazardous
Materials or any other  environmental,  health or safety  matter,  which affects
such Borrower or its business,  operations or assets or any  properties at which
such Borrower has transported, stored or disposed of any Hazardous Materials.

     (c)  Each  Borrower  and  its  Subsidiaries  have  no  material   liability
(contingent  or  otherwise) in  connection  with a release,  spill or discharge,
threatened  or  actual,  of any  Hazardous  Materials  or the  generation,  use,
storage,  treatment,   transportation,   manufacture,  handling,  production  or
disposal of any Hazardous Materials.

     (d)  Each  Borrower  and  its  Subsidiaries  have  all  licenses,  permits,
certificates,  approvals  or similar  authorizations  required to be obtained or
filed in connection with the operations of such Borrower under any Environmental
Law  and all of such  licenses,  permits,  certificates,  approvals  or  similar
authorizations are valid and in full force and effect.

     8.9 Employee Benefits.
         ------------------

     (a) Each Plan is in material  compliance with the applicable  provisions of
ERISA,  the Code and other  federal or state law. Each Plan which is intended to
qualify under Section 401(a) of the Code has received a favorable  determination
letter  from the  Internal  Revenue  Service and to the best  knowledge  of each
Borrower, nothing has occurred which would cause the loss of such qualification.
Each Borrower and its ERISA  Affiliates have made all required  contributions to
any Plan subject to Section 412 of the Code, and no application for a funding


                                       48
<PAGE>

waiver or an extension of any amortization period pursuant to Section 412 of the
Code has been made with respect to any Plan.

     (b)  There  are  no  pending  or to the  best  knowledge  of any  Borrower,
threatened claims, actions or lawsuits, or action by any Governmental Authority,
with respect to any Plan. There has been no prohibited  transaction or violation
of the fiduciary responsibility rules with respect to any Plan that has not been
fully cured by reversal of the  transaction or otherwise,  including  payment in
full of any applicable fees or penalties.

     (c) (i) No ERISA  Event has  occurred or is  reasonably  expected to occur;
(ii) the current value of each Plan's assets  (determined in accordance with the
assumptions  used for funding such Plan  pursuant to Section 412 of the Code) do
not  exceed  such  Plan's  liabilities  under  Section   4001(a)(16)  of  ERISA;
(iii) each  Borrower  and its  ERISA  Affiliate  have  not  incurred  and do not
reasonably  expect to incur,  any liability under Title IV of ERISA with respect
to any Plan (other than  premiums due and not  delinquent  under Section 4007 of
ERISA); (iv) each Borrower and its ERISA Affiliates have not incurred and do not
reasonably expect to incur, any liability (and no event has occurred which, with
the  giving  of  notice  under  Section  4219 of  ERISA,  would  result  in such
liability)  under Section 4201 or 4243 of ERISA with respect to a  Multiemployer
Plan;  and  (v) each  Borrower  and its ERISA  Affiliates  have not engaged in a
transaction that could be subject to Section 4069 or 4212(c) of ERISA.

     8.10 Bank Accounts.  All of the deposit  accounts,  investment  accounts or
          --------------
other accounts in the name of or used by each Borrower maintained at any bank or
other financial  institution  are set forth on Schedule 8.10 hereto,  subject to
the right of each Borrower to establish new accounts in accordance  with Section
9.13 below.

     8.11 Intellectual Property.  Borrower owns or licenses or otherwise has the
          ----------------------
right  to use all  Intellectual  Property  necessary  for the  operation  of its
business as  presently  conducted  or proposed to be  conducted.  As of the date
hereof, Borrower does not have any Intellectual Property registered,  or subject
to pending applications, in the United States Patent and Trademark Office or any
similar office or agency in the United States, any State thereof,  any political
subdivision  thereof or in any other  country,  other than  those  described  in
Schedule 8.11 hereto and has not granted any licenses with respect thereto other
than as set forth in Schedule 8.11 hereto.  No event has occurred  which permits
or would  permit  after  notice  or  passage  of time or both,  the  revocation,
suspension  or  termination  of such  rights.  To the best of the  knowledge  of
Borrower,  no slogan or other  advertising  device,  product,  process,  method,
substance  or  other  Intellectual  Property  or  goods  bearing  or  using  any
Intellectual  Property  presently  contemplated  to be  sold by or  employed  by
Borrower infringes any patent,  trademark,  servicemark,  tradename,  copyright,
license or other  Intellectual  Property owned by any other Person presently and
no claim or litigation is pending or  threatened  against or affecting  Borrower
contesting  its right to sell or use any such  Intellectual  Property.  Schedule
8.11 sets forth all of the agreements or other arrangements of Borrower pursuant
to which  Borrower  has a license or other right to use any  trademarks,  logos,
designs,  representations or other Intellectual Property owned by another person
as in  effect  on the  date  hereof  and the  dates  of the  expiration  of such
agreements or other arrangements of Borrower as in effect on the date hereof. No
trademark, servicemark or other


                                       49
<PAGE>

Intellectual  Property  at any time used by  Borrower  which is owned by another
person, or owned by Borrower subject to any security interest,  lien, collateral
assignment,  pledge  or other  encumbrance  in favor of any  person  other  than
Lender,  is affixed to any Eligible  Inventory,  except to the extent  permitted
under the term of the license agreements listed on Schedule 8.11 hereto.

     8.12 Acquisition of Assets.
          ----------------------

     (a)  The  Distribution   Agreements  and  the   transactions   contemplated
thereunder  have been duly  executed,  delivered  and  performed  (except to the
extent  that  the  Distribution  Agreements  as in  effect  on the  date  hereof
expressly  contemplate  performance  after the date hereof) in  accordance  with
their  terms  by  the  respective  parties  thereto  in all  material  respects,
including  the  fulfillment  of all  conditions  precedent set forth therein and
giving effect to the terms of the Distribution Agreements and the assignments to
be executed and delivered by Woodside (or any of its affiliates or subsidiaries)
thereunder,  each Borrower has acquired and has good and marketable title to the
assets,  free and clear of all claims,  liens,  pledges and  encumbrances of any
kind,  except as permitted  hereunder.  Duck Head has acquired all of the assets
consisting  of the Duck Head  Apparel  Company  division  of all of the  various
subsidiaries of Woodside.

     (b) All actions and proceedings, required by the Distribution Agreements in
respect of the Intercompany  Reorganization  (as such term is defined in the DWI
Distribution  Agreement),  applicable  law or  regulation  (including,  but  not
limited to, compliance with the Hart-Scott-Rodino Anti-Trust Improvements Act of
1976,  as  amended  if  applicable)  to be  taken  or have  been  taken  and the
transactions   required   thereunder  have  been  duly  and  validly  taken  and
consummated  hereof (except for those provisions thereof that are solely for the
benefit of Woodside and not for Duck Head and do not otherwise  affect or relate
to Duck Head).

     (c)  No  court  of  competent   jurisdiction  has  issued  any  injunction,
restraining   order  or  other  order  which   prohibits   consummation  of  the
transactions  described in the  Distribution  Agreements and no  governmental or
other  action or  proceeding  has been  threatened  or  commenced,  seeking  any
injunction,  restraining  order or other order which seeks to void or  otherwise
modify the transactions described in the Distribution Agreements.

     (d) Borrowers has delivered,  or caused to be delivered,  to Lender,  true,
correct and complete copies of the Distribution Agreements.

     8.13 Capitalization.
          ---------------

     (a)  All  of  the  issued  and  outstanding  shares  of  Capital  Stock  of
Merchandising are directly and beneficially owned and held by Duck Head.

     (b) Each  Borrower  is solvent and will  continue  to be solvent  after the
creation of the  Obligations,  the  security  interests  of Lender and the other
transaction  contemplated hereunder, is able to pay its debts as they mature and
has (and has reason to believe it will


                                       50
<PAGE>

continue to have)  sufficient  capital (and not  unreasonably  small capital) to
carry on its business  and all  businesses  in which it is about to engage.  The
assets and  properties of each Borrower at a fair valuation and at their present
salable value are, and will be, greater than the  Indebtedness of such Borrower,
and including  subordinated  and contingent  liabilities  computed at the amount
which, to the best of each Borrower's knowledge,  represents an amount which can
reasonably be expected to become an actual or mature liability.

     8.14 Labor Disputes.
          ---------------

     (a) Set  forth  on  Schedule  8.14  hereto  is a list  (including  dates of
termination)  of all  collective  bargaining  or similar  agreements  between or
applicable  to  each  Borrower  and  any  union,  labor  organization  or  other
bargaining  agent in  respect  of the  employees  of each  Borrower  on the date
hereof.

     (b) There is (i) no  significant  unfair labor practice  complaint  pending
against any Borrower or, to the best of the knowledge of  Borrowers,  threatened
against it,  before the  National  Labor  Relations  Board,  and no  significant
grievance  or  significant  arbitration  proceeding  arising out of or under any
collective  bargaining  agreement  is pending  on the date  hereof  against  any
Borrower or, to best of the knowledge of each Borrower,  threatened  against it,
and (ii) no significant strike,  labor dispute,  slowdown or stoppage is pending
against any Borrower or, to the best of the knowledge of  Borrowers,  threatened
against any Borrower.

     8.15 Corporate Name;  Prior  Transactions.    Each Borrower has not, during
          -------------------------------------
the past five years,  been known by or used by any other corporate or fictitious
name or  been a  party  to any  merger  or  consolidation,  or  acquired  all or
substantially  all of the assets of any Person,  or acquired any of its property
or assets out of the  ordinary  course of  business,  except as set forth in the
Information Certificate.

     8.16 Restrictions on  Subsidiaries.  Except  for restrictions  contained in
          ------------------------------
this Agreement or any other  agreement with respect to Indebtedness of Borrowers
permitted hereunder as in effect on the date hereof, there are no contractual or
consensual  restrictions  on any  Borrower  or any  of  its  Subsidiaries  which
prohibit  or  otherwise  restrict  (a) the  transfer  of  cash or  other  assets
(i) between   Borrower  and  any  of  its   Subsidiaries  or  (ii) between   any
Subsidiaries  of  Borrowers  or (b) the  ability of any  Borrower  or any of its
Subsidiaries to incur  Indebtedness or grant security interests to Lender in the
Collateral.

     8.17  Material  Contracts.  Schedule  8.17 hereto  sets forth all  Material
           --------------------
Contracts  to which any  Borrower is a party or is bound as of the date  hereof.
Each Borrower has delivered  true,  correct and complete copies of such Material
Contracts to Lender on or before the date hereof. Each Borrower is not in breach
of or in default under any Material  Contract and has not received any notice of
the intention of any other party thereto to terminate any Material Contract.

     8.18 Accuracy and Completeness of Information. All information furnished by
          -----------------------------------------
or on behalf of Borrowers in writing to Lender in connection with this Agreement
or any of the other Financing Agreements or any transaction  contemplated hereby
or thereby, including all


                                       51
<PAGE>

information on the  Information  Certificate is true and correct in all material
respects on the date as of which such information is dated or certified and does
not omit any  material  fact  necessary  in order to make such  information  not
misleading.  No  event  or  circumstance  has  occurred  which  has had or could
reasonably be expected to have a material adverse affect on the business, assets
or prospects of any Borrower,  which has not been fully and accurately disclosed
to Lender in writing.

     8.19 Survival of Warranties; Cumulative. All representations and warranties
          -----------------------------------
contained  in this  Agreement  or any of the other  Financing  Agreements  shall
survive the execution and delivery of this Agreement and shall be deemed to have
been  made  again to Lender on the date of each  additional  borrowing  or other
credit accommodation  hereunder and shall be conclusively  presumed to have been
relied  on by  Lender  regardless  of  any  investigation  made  or  information
possessed by Lender. The  representations  and warranties set forth herein shall
be cumulative and in addition to any other  representations  or warranties which
each Borrower shall now or hereafter give, or cause to be given, to Lender.

     8.20 Credit Card Agreements. Set forth in Schedule 8.20 hereto is a correct
          -----------------------
and  complete  list of (a)  all of the  Credit  Card  Agreements  and all  other
agreements,  documents and instruments existing as of the date hereof between or
among any Borrower,  any of its affiliates,  the Credit Card Issuers, the Credit
Card  Processors  and any of their  affiliates,  (b) the percentage of each sale
payable to the Credit Card Issuer or Credit  Card  Processor  under the terms of
the  Credit  Card  Agreements,  (c) all other fees and  charges  payable by each
Borrower under or in connection with the Credit Card Agreements and (d) the term
of such Credit Card  Agreements.  The Credit Card  Agreements  constitute all of
such agreements necessary for each Borrower to operate its business as presently
conducted  with  respect  to credit  cards and debit  cards and no  Accounts  of
Borrower  arise from  purchases by  customers of Inventory  with credit cards or
debit cards,  other than those which are issued by Credit Card Issuers with whom
any  Borrower has entered  into one of the Credit Card  Agreements  set forth on
Schedule  8.20 hereto or with whom each  Borrower has entered into a Credit Card
Agreement  in  accordance  with  Section  9.21  hereof.  Each of the Credit Card
Agreements constitutes the legal, valid and binding obligations of such Borrower
and to the best of Borrower's knowledge, the other parties thereto,  enforceable
in accordance with their respective  terms and are in full force and effect.  No
default or event of default,  or act,  condition  or event which after notice or
passage of time or both, would constitute a default or an event of default under
any of the Credit Card Agreements exists or has occurred.  Each Borrower and the
other parties  thereto have complied with all of the terms and conditions of the
Credit Card Agreements to the extent  necessary for such Borrower to be entitled
to receive all payments thereunder. Each Borrower has delivered, or caused to be
delivered to Lender, true, correct and complete copies of all of the Credit Card
Agreements.

SECTION 9. AFFIRMATIVE AND NEGATIVE COVENANTS
           ----------------------------------

     9.1  Maintenance of Existence.  Each Borrower shall at all times  preserve,
          -------------------------
renew and keep in full, force and effect its corporate  existence and rights and
franchises  with  respect  thereto  and  maintain  in full  force and effect all
permits, licenses, trademarks, tradenames, approvals, authorizations, leases and
contracts necessary to carry on the business as presently or proposed to


                                       52
<PAGE>

be  conducted.  Each  Borrower  shall give Lender thirty (30) days prior written
notice of any  proposed  change in its  corporate  name,  which notice shall set
forth  the new name and such  Borrower  shall  deliver  to  Lender a copy of the
amendment to the Certificate of Incorporation of such Borrower providing for the
name  change  certified  by  the  Secretary  of  State  of the  jurisdiction  of
incorporation of such Borrower as soon as it is available.

     9.2 New  Collateral  Locations.  Each  Borrower  may open any new  location
         ---------------------------
within the  continental  United  States  provided such Borrower (a) gives Lender
fifteen (15) days prior written  notice of the intended  opening of any such new
location and (b) executes and delivers,  or causes to be executed and delivered,
to Lender  such  agreements,  documents,  and  instruments  as  Lender  may deem
reasonably  necessary or desirable to protect its interests in the Collateral at
such location, including UCC financing statements.

     9.3 Compliance with Laws, Regulations, Etc.
         ---------------------------------------

     (a) Each Borrower  shall,  and shall cause any Subsidiary to, at all times,
comply in all material  respects with all laws,  rules,  regulations,  licenses,
permits, approvals and orders applicable to it and duly observe all requirements
of any Federal,  State or local  Governmental  Authority,  including  ERISA, the
Code, the Occupational Safety and Health Act of 1970, as amended, the Fair Labor
Standards Act of 1938, as amended, and all statutes, rules, regulations, orders,
permits and stipulations relating to environmental pollution and employee health
and safety, including all of the Environmental Laws.

     (b) At the  reasonable  request of Lender  and in any event,  to the extent
required by applicable law, each Borrower shall  establish and maintain,  at its
expense,  a system to assure  and  monitor  its  continued  compliance  with all
Environmental  Laws in all of its operations,  which system shall include annual
reviews of such  compliance  by  employees  or agents of such  Borrower  who are
familiar  with  the  requirements  of  the  Environmental  Laws.  Copies  of all
environmental surveys, audits,  assessments,  feasibility studies and results of
remedial  investigations shall be promptly furnished, or caused to be furnished,
by such  Borrower to Lender.  Each  Borrower  shall take prompt and  appropriate
action to respond to any non- compliance with any of the Environmental  Laws and
shall regularly report to Lender on such response.

     (c) Each  Borrower  shall  give  both  oral and  written  notice  to Lender
immediately  upon such  Borrower's  receipt of any notice of, or such Borrower's
otherwise  obtaining knowledge of, (i) the occurrence of any event involving the
release, spill or discharge,  threatened or actual, of any Hazardous Material or
(ii)  any  investigation,   proceeding,  complaint,  order,  directive,  claims,
citation or notice with respect to: (A) any non-compliance  with or violation of
any Environmental  Law by such Borrower or (B) the release,  spill or discharge,
threatened or actual,  of any  Hazardous  Material or (C) the  generation,  use,
storage,  treatment,   transportation,   manufacture,  handling,  production  or
disposal of any Hazardous  Materials or (D) any other  environmental,  health or
safety matter,  which affects Borrower or its business,  operations or assets or
any  properties  at  which  Borrower  transported,  stored  or  disposed  of any
Hazardous Materials.


                                       53
<PAGE>

     (d) Without  limiting the  generality  of the  foregoing,  whenever  Lender
reasonably  determines  that there is  non-compliance,  or any  condition  which
requires  any  action  by or on  behalf  of any  Borrower  in order to avoid any
material non-compliance, with any Environmental Law, Borrower shall, at Lender's
request and Borrowers' expense: (i) cause an independent  environmental engineer
acceptable  to Lender to conduct  such  tests of the site where such  Borrower's
non-compliance  or  alleged  non-compliance  with  such  Environmental  Laws has
occurred as to such non-compliance and prepare and deliver to Lender a report as
to such non- compliance setting forth the results of such tests, a proposed plan
for responding to any environmental  problems described therein, and an estimate
of the costs  thereof and (ii) provide to Lender a  supplemental  report of such
engineer  whenever  the scope of such  non-compliance,  or  Borrower's  response
thereto or the estimated costs thereof, shall change in any material respect.

     (e) Each Borrower shall indemnify and hold harmless Lender,  its directors,
officers, employees, agents, invitees, representatives,  successors and assigns,
from and against any and all losses, claims,  damages,  liabilities,  costs, and
expenses  (including  attorneys' fees and legal expenses) directly or indirectly
arising  out  of  or   attributable   to  the  use,   generation,   manufacture,
reproduction,  storage, release, threatened release, spill, discharge,  disposal
or presence  of a Hazardous  Material,  including  the costs of any  required or
necessary repair, cleanup or other remedial work with respect to any property of
any Borrower and the preparation and implementation of any closure,  remedial or
other  required   plans.   All   representations,   warranties,   covenants  and
indemnifications   in  this  Section  9.3  shall  survive  the  payment  of  the
Obligations and the termination or non-renewal of this Agreement.

     9.4 Payment of Taxes and Claims.  Each Borrower shall,  and shall cause any
         ----------------------------
Subsidiary to, duly pay and discharge all taxes, assessments,  contributions and
governmental charges upon or against it or its properties or assets,  except for
taxes the  validity of which are being  contested  in good faith by  appropriate
proceedings   diligently   pursued  and  available  to  such  Borrower  or  such
Subsidiary, as the case may be, and with respect to which adequate reserves have
been set  aside on its  books.  Each  Borrower  shall be  liable  for any tax or
penalties imposed on Lender as a result of the financing  arrangements  provided
for herein and each Borrower  agrees to indemnify and hold Lender  harmless with
respect to the foregoing,  and to repay to Lender on demand the amount  thereof,
and until paid by  Borrowers  such amount  shall be added and deemed part of the
Loans,  provided,  that,  nothing contained herein shall be construed to require
Borrower  to pay any income or  franchise  taxes  attributable  to the income of
Lender from any  amounts  charged or paid  hereunder  to Lender.  The  foregoing
indemnity  shall survive the payment of the  Obligations  and the termination or
non-renewal of this Agreement.

     9.5 Insurance.  Each Borrower shall,  and shall cause any Subsidiary to, at
         ----------
all times, maintain with financially sound and reputable insurers insurance with
respect to the Collateral  against loss or damage and all other insurance of the
kinds and in the amounts  customarily insured against or carried by corporations
of  established  reputation  engaged  in the  same  or  similar  businesses  and
similarly  situated.  Said policies of insurance shall be satisfactory to Lender
as to form,  amount and  insurer.  Each  Borrower  shall  furnish  certificates,
policies  or  endorsements  to Lender as Lender  shall  require as proof of such
insurance,  and, if such Borrower fails to do so, Lender is authorized,  but not
required, to obtain such insurance at the expense of

                                       54
<PAGE>

Borrowers.  All  policies  shall  provide  for at least  thirty  (30) days prior
written notice to Lender of any  cancellation  or reduction of coverage and that
Lender may act as attorney  for any  Borrower in  obtaining,  and at any time an
Event of Default exists or has occurred and is continuing,  adjusting, settling,
amending and canceling  such  insurance.  Each Borrower shall cause Lender to be
named as a loss payee and an  additional  insured (but without any liability for
any  premiums)  under such  insurance  policies and such  Borrower  shall obtain
non-contributory lender's loss payable endorsements to all insurance policies in
form  and  substance   satisfactory  to  Lender.   Such  lender's  loss  payable
endorsements  shall specify that the proceeds of such insurance shall be payable
to Lender as its interests  may appear and further  specify that Lender shall be
paid regardless of any act or omission by Borrower or any of its Affiliates.  At
its option,  Lender may apply any insurance  proceeds  received by Lender at any
time to the cost of repairs or  replacement  of Collateral  and/or to payment of
the  Obligations,  whether or not then due,  in any order and in such  manner as
Lender  may  determine  or  hold  such  proceeds  as  cash  collateral  for  the
Obligations.

     9.6 Financial Statements and Other Information.
         -------------------------------------------

     (a) Each Borrower  shall,  and shall cause any  Subsidiary  to, keep proper
books  and  records  in which  true and  complete  entries  shall be made of all
dealings or transactions of or in relation to the Collateral and the business of
Borrower and its  Subsidiaries in accordance with GAAP.  Borrower shall promptly
furnish to Lender  all such  financial  and other  information  as Lender  shall
reasonably  request  relating to the  Collateral  and the assets,  business  and
operations of each Borrower,  and to notify the auditors and accountants of each
Borrower  that Lender is  authorized  to obtain such  information  directly from
them.  Without  limiting the foregoing,  Borrowers  shall furnish or cause to be
furnished to Lender, the following: (i) within thirty (30) days after the end of
each fiscal month (other than the end of a fiscal  quarter),  monthly  unaudited
consolidated  financial  statements  (including  in each  case  balance  sheets,
statements  of income and loss,  statements  of cash  flow,  and  statements  of
shareholders' equity), all in reasonable detail, fairly presenting the financial
position and the results of the operations of Duck Head and its  Subsidiaries as
of the end of and through  such  fiscal  month,  certified  to be correct by the
chief financial  officer of Duck Head,  subject to normal year-end  adjustments,
(ii) within  forty-five  (45) days after the end of each fiscal  quarter  (other
than at the end of the fiscal year), unaudited consolidated financial statements
(including  in  each  case  balance  sheets,  statements  of  income  and  loss,
statements  of cash flow,  and  statements  of  shareholders'  equity) and (iii)
within ninety (90) days after the end of each fiscal year, audited  consolidated
financial  statements of Duck Head and its Subsidiaries  (including in each case
balance  sheets,  statements  of income  and loss,  statements  of cash flow and
statements of shareholders'  equity), and the accompanying notes thereto, all in
reasonable  detail,  fairly presenting the financial position and the results of
the operations of Duck Head and its  Subsidiaries  as of the end of and for such
fiscal year,  together with the  unqualified  opinion of  independent  certified
public  accountants,  which accountants shall be an independent  accounting firm
selected by Duck Head and reasonably  acceptable to Lender,  that such financial
statements  have been prepared in accordance  with GAAP,  and present fairly the
results of operations and financial  condition of Borrower and its  Subsidiaries
as of the end of and for the fiscal year then ended.



                                       55
<PAGE>

     (b) Each Borrower shall promptly notify Lender in writing of the details of
(i) any loss, damage, investigation,  action, suit, proceeding or claim relating
to the Collateral or any other property which is security for the Obligations or
which would result in any material  adverse change in such Borrower's  business,
properties,  assets,  goodwill or condition,  financial or  otherwise,  (ii) any
Material  Contract  of any  Borrower  being  terminated  or  amended  or any new
Material  Contract  entered  into (in which event such  Borrower  shall  provide
Lender with a copy of such  Material  Contract),  (iii) any  order,  judgment or
decree in excess of $500,000 shall have been entered against any Borrower or any
of its  properties  or assets,  (iv) any  notification  of  violation of laws or
regulations  received  by any  Borrower,  (v) any  ERISA  Event,  and  (vi)  the
occurrence of any Event of Default or act, condition or event which, with notice
or the passage of time or giving of notice or both, would constitute an Event of
Default.

     (c) Borrowers shall promptly after the sending or filing thereof furnish or
cause to be furnished to Lender copies of all reports  which any Borrower  sends
to its  stockholders  generally  and  copies  of all  reports  and  registration
statements which Borrower files with the Securities and Exchange Commission, any
national securities exchange or the National  Association of Securities Dealers,
Inc.

     (d) Without limiting the rights of Lender under any other provision of this
Agreement, as soon as available,  but in any event not later than three (3) days
after the end of each calendar month,  each Borrower shall deliver to Lender, in
form and substance  satisfactory to Lender,  in each case certified by the chief
financial  officer  of  such  Borrower  as true  and  correct:  (i) a  statement
confirming  the  payment of rent and other  amounts due to owners and lessors of
real property used by such Borrower in the immediately  preceding month (subject
to year-end or periodic  adjustments) which have not executed  Collateral Access
Agreements, and (ii) the addresses of existing retail store locations closed, in
each case  since the date of the most  recent  certificate  delivered  to Lender
containing the information required under this clause.

     (e) Borrowers shall deliver,  or cause to be delivered,  to Lender,  within
ninety (90) days from the date hereof, an opening unaudited consolidated balance
sheet of Duck Head and its Subsidiaries  after giving effect to the transactions
contemplated  by this Agreement and the  Distribution  Agreements  which present
fairly the financial condition of Borrower as of such date.

     (f) Each  Borrower  shall  furnish or cause to be  furnished to Lender such
budgets, forecasts,  projections and other information respecting the Collateral
and the business of such Borrower,  as Lender may, from time to time, reasonably
request.  Lender  is  hereby  authorized  to  deliver  a copy  of any  financial
statement or any other  information  relating to the business of any Borrower to
any court or other  Governmental  Authority  to the extent  required by statute,
rule,  regulation,  subpoena or court order or to any participant or assignee or
prospective participant or assignee. Each Borrower hereby irrevocably authorizes
and directs all  accountants  or  auditors to deliver to Lender,  at  Borrowers'
expense,  copies of the  financial  statements  of Borrowers  and any reports or
management  letters  prepared  by such  accountants  or  auditors  on  behalf of
Borrowers and to disclose to Lender such  information as they may have regarding
the business of Borrowers.  Any documents,  schedules,  invoices or other papers
delivered to Lender may be


                                       56
<PAGE>

destroyed  or  otherwise  disposed  of by Lender one (1) year after the same are
delivered  to Lender,  except as otherwise  designated  by Borrower to Lender in
writing.

     9.7 Sale of Assets, Consolidation,  Merger, Dissolution, Etc. Each Borrower
         ---------------------------------------------------------
shall not, and shall not permit any Subsidiary to, directly or indirectly,

     (a) merge into or with or  consolidate  with any other Person or permit any
other  Person  to merge  into or with or  consolidate  with it  except  that any
Borrower  may  merge  with and into or  consolidate  with  the  other  Borrower,
provided,  that, each of the following  conditions is satisfied as determined by
Lender: (i) Lender shall have received not less than ten (10) days prior written
notice of the  intention of such  Borrower to so merge or  consolidate  and such
information with respect thereto as Lender may request, (ii) as of the effective
date of the merger or consolidation and after giving effect thereto, no Event of
Default or act,  condition or event which with notice or passage of time or both
would  constitute  an Event of  Default,  shall  exist or have  occurred  and be
continuing,  (iii) Lender shall have received true,  correct and complete copies
of all  agreements,  documents  and  instruments  relating  to  such  merger  or
consolidation, including, but not limited to, the certificate or certificates of
merger or consolidation to be filed with each appropriate  Secretary of State or
other Governmental Authority (and promptly after such merger or consolidation is
effective,  as such certificate or certificates of merger or consolidation  have
been  filed  with  each  appropriate  Secretary  of State or other  Governmental
Authority),  and (iv) each Obligor shall ratify and confirm that its  guarantees
of the  Obligations  shall apply to the Obligations as assumed by such surviving
entity; or

     (b) sell,  assign,  lease,  transfer,  abandon or otherwise  dispose of any
Capital  Stock or  Indebtedness  to any other Person or any of its assets to any
other Person, except for

          (i) sales of Inventory in the ordinary course of business,

          (ii) the  disposition  of any of the  embroidery  equipment  listed on
     Schedule  1.36 hereto and the Real  Property of Borrower  located at Planta
     Jupiter, Contigua al Motel Amar, San Francisco de Dos Rios, San Jose, Costa
     Rica,

          (iii) the  disposition  of worn-out or obsolete  Equipment  so long as
     such disposition shall not, in the good faith determination of Lender, have
     a  material  adverse  effect on the  condition  (financial  or  otherwise),
     business,  performance,  operations  or properties  of such  Borrower;  the
     ability of Borrower to repay the Obligations or of such Borrower to perform
     its  obligations  under  this  Agreement  or  any of  the  other  Financing
     Agreements,

          (iv) the issuance and sale by Duck Head of Capital  Stock of Duck Head
     after the date hereof;  provided,  that, (A) Lender shall have received not
     less than ten (10) Business Days prior written  notice of such issuance and
     sale by Duck Head,  which  notice  shall  specify  the parties to whom such
     shares are to be sold, the terms of such sale, the total amount which it is
     anticipated  will be realized  from the issuance and sale of such stock and
     the net cash proceeds which it is anticipated  will be received by Borrower
     from  such  sale,  (B)  Borrower  shall  not be  required  to pay any  cash
     dividends or repurchase or redeem such Capital Stock or make any other


                                       57
<PAGE>

     payments in respect thereof except as permitted in Section 9.11 hereof, (C)
     the  terms of such  Capital  Stock,  and the terms  and  conditions  of the
     purchase  and sale  thereof,  shall not include any terms that  include any
     limitation  on the right of Duck Head to request or receive Loans or Letter
     of Credit  Accommodations  or the right of Duck Head to amend or modify any
     of the terms and conditions of this Agreement or any of the other Financing
     Agreements or otherwise in any way relate to or affect the  arrangements of
     Duck Head with Lender are more  restrictive or burdensome to Duck Head than
     the terms of any Capital Stock in effect on the date hereof,  and (D) as of
     the date of such  issuance and sale and after  giving  effect  thereto,  no
     Event of Default or act, condition or event which with notice or passage of
     time or both  would  constitute  an Event of  Default  shall  exist or have
     occurred;

          (v) the issuance of Capital  Stock of Duck Head  consisting  of common
     stock pursuant to (A) a stock option plan,  401(k) plan or incentive  stock
     award plan of Duck Head for the  benefit of its  employees,  directors  and
     consultants,  provided,  that,  in no event  shall Duck Head be required to
     issue,  or shall Duck Head  issue,  Capital  Stock  pursuant  to such stock
     option plan,  401(k) plan or incentive  stock award plan which would result
     in an Event of  Default,  (B) the  option  granted  to Robert D.  Rockey to
     purchase up to 1,000,000 shares of DH Apparel Company, Inc. common stock on
     the date six (6) months  after the  distribution  of DH  Apparel  Company's
     stock to the  shareholder's  of Woodside  at a purchase  price equal to the
     average daily closing stock price for DH Apparel Company, Inc. common stock
     for the six (6) month period following the distribution;

     (c) form or  acquire  any  Subsidiaries  other  than  those  listed  on the
Information Certificate;

     (d) wind up, liquidate or dissolve; or

     (e) agree to do any of the foregoing.

     9.8 Encumbrances.  Each Borrower shall not, and shall permit any Subsidiary
         -------------
to, create,  incur,  assume or suffer to exist any security interest,  mortgage,
pledge, lien, charge or other encumbrance of any nature whatsoever on any of its
assets or properties, including the Collateral, except:

     (a) the security interests and liens of Lender;

     (b) liens  securing  the  payment of taxes,  either not yet  overdue or the
validity of which are being  contested in good faith by appropriate  proceedings
diligently  pursued and  available to such Borrower or such  Subsidiary,  as the
case may be and with respect to which  adequate  reserves have been set aside on
its books;

     (c)  non-consensual  statutory liens (other than liens securing the payment
of taxes) arising in the ordinary course of such Borrower's or such Subsidiary's
business to the extent: (i) such liens secure  Indebtedness which is not overdue
or (ii) such liens secure  Indebtedness  relating to claims or liabilities which
are fully insured and being defended at the sole cost and


                                       58
<PAGE>

expense and at the sole risk of the insurer or being  contested in good faith by
appropriate  proceedings  diligently  pursued and  available to such Borrower or
such Subsidiary,  in each case prior to the commencement of foreclosure or other
similar  proceedings  and with respect to which adequate  reserves have been set
aside on its books;

     (d)  zoning  restrictions,   easements,   licenses,   covenants  and  other
restrictions  affecting the use of Real  Property  which do not interfere in any
material  respect with the use of such Real Property or ordinary  conduct of the
business of such Borrower or such Subsidiary as presently  conducted  thereon or
materially impair the value of the Real Property which may be subject thereto;

     (e) purchase  money  security  interests in  Equipment  (including  Capital
Leases) and purchase  money  mortgages on Real  Property to secure  Indebtedness
permitted under Section 9.9(b) hereof;

     (f) a first  and  only  deed to  secure  debt (a  "Security  Deed")  on the
Distribution  and Office Facility  arising after the second  anniversary of this
Agreement  so long  as each of the  following  conditions  is  satisfied  in the
determination of Lender: (i) Lender shall have received not less than forty-five
(45) days  prior  written  notice of the  intention  of Duck Head to grant  such
security interest and incur such Indebtedness,  (ii) the Indebtedness secured by
such Real  Property,  arises from loans in cash or other  immediately  available
funds provided to Duck Head, the proceeds of which are used,  first, to pay, the
entire  outstanding amount of all principal and all accrued interest on the Term
Loan, and second,  to repay the outstanding  principal amount of Revolving Loans
which amounts may be reborrowed,  (iii) such Security Deed and does not apply to
any property of Duck Head other than the Distribution and Office Facility,  (iv)
as of the date of the incurrence of such  Indebtedness  and the creation of such
Security Deed and after giving effect thereto,  the Excess Availability shall be
not less than $4,000,000,  (v) such Security Deed shall be in form and substance
satisfactory  to Lender,  (vi) Lender shall have  received a  Collateral  Access
Agreement,  duly executed by such new lender, in form and substance satisfactory
to Lender,  and (vii) as of the date of the granting of any such  Security  Deed
and incurrence of such Indebtedness and after giving effect thereto, no Event of
Default or act,  condition  or event  which with  notice,  lapse of time or both
would constitute an Event of Default shall exist or have occurred; to the extent
that each of the foregoing conditions has been satisfied in the determination of
Lender,  Lender  shall,  at the  request of Duck Head,  at  Borrowers'  expense,
execute and  deliver a release of Deed to Secure Debt and such other  release of
lien as requested by the new lender, provided, that, such releases shall each be
in form and substance satisfactory to Lender;

     (g) setoff or credit balances of any Borrower with Credit Card Issuers, but
not liens on or rights of setoff  against  any other  property or assets of such
Borrower  pursuant  to the  Credit  Card  Agreements  (as in  effect on the date
hereof) to secure the obligations of such Borrower to the Credit Card Issuers as
a result of fees and chargebacks; or

     (h) the security interests and liens set forth on Schedule 8.4 hereto.



                                       59
<PAGE>

     9.9  Indebtedness.  Each  Borrower  shall  not,  and shall not  permit  any
          -------------
Subsidiary  to, incur,  create,  assume,  become or be liable in any manner with
respect to, or permit to exist, any Indebtedness, except:

     (a) the Obligations;

     (b) purchase money  Indebtedness  (including  Capital Leases) to the extent
secured by purchase money  security  interests in Equipment  (including  Capital
Leases) so long as such security  interests do not apply to any property of such
Borrower  other than the  Equipment so acquired,  and the  Indebtedness  secured
thereby does not exceed the cost of the  Equipment so  acquired;  except,  that,
with respect to the Warehouse  Equipment,  Duck Head may refinance the Warehouse
Equipment which was previously financed under the GECC Warehouse Equipment Lease
(the "Refinancing  Indebtedness") so long as each of the following conditions is
satisfied  in the  determination  of Lender:  (A) the  principal  amount of such
Refinancing  Indebtedness  shall not exceed the lesser of (1)  $1,550,000 or (2)
the fair market value of the Warehouse  Equipment (plus the amount of reasonable
refinancing  fees and expenses  incurred in connection  therewith on the date of
such  refinancing),  (B) as of the date of any such refinancing and after giving
effect  thereto,  the  Excess  Availability  of Duck Head shall not be less than
$8,000,000,  (C) the  Refinancing  Indebtedness  shall  only be  secured  by the
Warehouse  Equipment,  (D) Lender shall have received true, correct and complete
copies of all  agreements,  documents  and  instruments  evidencing or otherwise
related  to  such   Refinancing   Indebtedness,   each  in  form  and  substance
satisfactory  to Lender and as duly  authorized,  executed and  delivered by the
parties thereto, and (E) as of the date of incurring such Indebtedness and after
giving effect  thereto,  no Event of Default,  or act,  condition or event which
with  notice or passage of time or both would  constitute  an Event of  Default,
shall exist or have occurred and be  continuing;  to the extent that each of the
foregoing  conditions has been satisfied in the determination of Lender,  Lender
shall, at the request of Duck Head, at Borrowers' expense, execute and deliver a
UCC-3 Partial  Release with respect to the Warehouse  Equipment  subject to such
refinancing  and such other release of lien as shall be reasonably  requested by
the new  lender,  provided,  that,  such  releases  shall  each  be in form  and
substance satisfactory to Lender;

     (c)  Indebtedness of Duck Head arising after the second  anniversary of the
date  of  this  Agreement  to the  extent  secured  by a  Security  Deed  on the
Distribution and Office Facility permitted under Section 9.8 (f) above;

     (d) Indebtedness of any Borrower under interest swap  agreements,  interest
rate cap  agreements,  interest rate collar  agreements,  interest rate exchange
agreements and similar  contractual  agreements  entered into for the purpose of
protecting a Person against fluctuations in interest rates; provided, that, such
arrangements are with banks or other financial  institutions  that have combined
capital and surplus and undivided  profits of not less than $100,000,000 and are
not for speculative purposes and such Indebtedness shall be unsecured;

     (e) the Indebtedness set forth on Schedule 9.9 hereto;  provided, that, (i)
Borrower may only make regularly scheduled payments of principal and interest in
respect of such  Indebtedness  in accordance  with the terms of the agreement or
instrument evidencing or giving


                                       60
<PAGE>

rise to such  Indebtedness  as in effect on the date hereof,  (ii) such Borrower
shall not, directly or indirectly,  (A) amend, modify, alter or change the terms
of such Indebtedness or any agreement, document or instrument related thereto as
in effect on the date  hereof  except,  that,  such  Borrower  may,  after prior
written notice to Lender, amend, modify, alter or change the terms thereof so as
to extend the maturity  thereof,  or defer the timing of any payments in respect
thereof,  or to forgive or cancel any portion of such  Indebtedness  (other than
pursuant to payments  thereof),  or to reduce the  interest  rate or any fees in
connection  therewith,  or (B) redeem,  retire,  defease,  purchase or otherwise
acquire such Indebtedness,  or set aside or otherwise deposit or invest any sums
for such purpose, and (iii) such Borrower shall furnish to Lender all notices or
demands in connection with such  Indebtedness  either received by Borrower or on
its behalf,  promptly after the receipt  thereof,  or sent by Borrower or on its
behalf, concurrently with the sending thereof, as the case may be.

     9.10 Loans,  Investments,  Guarantees,  Etc. Each  Borrower  shall not, and
          ---------------------------------------
shall not permit any  Subsidiary to,  directly or indirectly,  make any loans or
advance money or property to any person, or invest in (by capital  contribution,
dividend  or  otherwise)  or  purchase  or  repurchase   the  Capital  Stock  or
Indebtedness  or all or a  substantial  part of the  assets or  property  of any
person,  or guarantee,  assume,  endorse,  or otherwise  become  responsible for
(directly or indirectly) the Indebtedness, performance, obligations or dividends
of any Person,  or form or acquire any  Subsidiaries,  or agree to do any of the
foregoing, except:

     (a) the  endorsement  of  instruments  for  collection  or  deposit  in the
ordinary course of business;

     (b)  investments  in cash  or  Cash  Equivalents,  provided,  that,  (i) no
Revolving Loans are then outstanding and (ii) as to any of the foregoing, unless
waived in writing by Lender, each Borrower shall take such actions as are deemed
necessary  by  Lender  to  perfect  the  security  interest  of  Lender  in such
investments;

     (c) the existing equity  investments of each Borrower as of the date hereof
in its Subsidiaries,  provided, that, Borrower shall have any obligation to make
any other  investment in, or loans to, or other payments in respect of, any such
Subsidiaries;

     (d) guarantees by any  Subsidiaries  of any Borrower of the  Obligations in
favor of Lender;

     (e)  stock or  obligations  issued  to a  Borrower  by any  Person  (or the
representative  of such Person) in respect of  Indebtedness of such Person owing
to such Borrower in connection with the insolvency, bankruptcy,  receivership or
reorganization  of such Person or a composition or  readjustment of the debts of
such  Person;  provided,  that,  the  original  of any such stock or  instrument
evidencing such obligations shall be promptly delivered to Lender, upon Lender's
request,  together  with such stock power,  assignment  or  endorsement  by such
Borrower as Lender may request;



                                       61
<PAGE>

     (f)  obligations  or account  debtors to a Borrower  arising from  Accounts
which are past due  evidenced by a promissory  note made by such account  debtor
payable to such  Borrower;  provided,  that,  promptly  upon the  receipt of the
original of any such promissory note by any Borrower, such promissory note shall
be endorsed to the order of Lender by such  Borrower and  promptly  delivered to
Lender as so endorsed;

     (g) the loans,  advances and  guarantees set forth on Schedule 9.10 hereto;
provided,  that, as to such loans,  advances and guarantees,  (i) each  Borrower
shall not, directly or indirectly,  (A) amend, modify, alter or change the terms
of such loans,  advances or guarantees or any agreement,  document or instrument
related thereto, or (B) as to such guarantees, redeem, retire, defease, purchase
or otherwise acquire the obligations arising pursuant to such guarantees, or set
aside or otherwise  deposit or invest any sums for such  purpose,  and (ii) each
Borrower shall furnish to Lender all notices or demands in connection  with such
loans,  advances or guarantees or other Indebtedness  subject to such guarantees
either  received by such Borrower or on its behalf,  promptly  after the receipt
thereof,  or sent by such  Borrower  or on its  behalf,  concurrently  with  the
sending thereof, as the case may be; and

     (h)  unsecured  loans by any  Borrower to any other  Borrower to the extent
permitted  under Section 9.12 hereof;  provided,  that, as to any such loan, (i)
each month  Borrowers  shall  provide  to Lender a report in form and  substance
reasonably  satisfactory  to Lender  of the  amount  of such  loans  made in the
immediately preceding month and any repayments in connection therewith, and (ii)
the  Indebtedness  arising pursuant to any such loan shall not be evidenced by a
promissory note or other instrument,  unless the single original of such note or
other instrument is delivered to Lender to hold as part of the Collateral,  with
such endorsement and/or assignment by the payee of such note or other instrument
as Lender may reasonably require.

     9.11  Dividends  and  Redemptions.  Each  Borrower  shall not,  directly or
           ----------------------------
indirectly,  declare or pay any  dividends  on account of any shares of class of
Capital  Stock of such  Borrower now or hereafter  outstanding,  or set aside or
otherwise  deposit  or invest  any sums for such  purpose,  or  redeem,  retire,
defease,  purchase or otherwise acquire any shares of any class of Capital Stock
(or set aside or otherwise  deposit or invest any sums for such purpose) for any
consideration other than common stock or apply or set apart any sum, or make any
other distribution (by reduction of capital or otherwise) in respect of any such
shares or agree to do any of the foregoing except

     (a) any Subsidiary of a Borrower may pay dividends to such Borrower;

     (b)  Duck  Head  may pay  cash  dividends  or  distributions  from  legally
available funds therefor,  to its shareholders from time to time in amounts such
that the aggregate amount paid to shareholders does not exceed twenty-five (25%)
percent of its cumulative Net Income (calculated from the date of this Agreement
to date of  determination),  provided,  that, (i) Lender shall have received ten
(10) days prior to any payment thereof, a certificate signed by Borrower's chief
financial  officer (A)  setting  forth Duck  Head's  cumulative  Net Income with
respect to which the dividend or  distribution  is to be made and providing full
information  and  computations  with  respect  thereto and (B) such  dividend or
distribution  is not in violation of  applicable  law or any other  agreement to
which Duck Head is a party or by which it is bound, (ii) as of the date of any


                                       62
<PAGE>

such payment and after giving effect thereto,  the Excess  Availability shall be
not less than $6,000,000, and (iii) as of the date of any such payment and after
giving effect thereto, no Event of Default or any act, condition or event which,
with notice or passage of time or both,  would  constitute  an Event of Default,
shall exist or have occurred;

     (c) Duck Head may repurchase its Capital Stock  consisting of common stock,
provided, that, as to (i) any such repurchase,  each of the following conditions
is satisfied:  (A) as of the date of the payment for such  repurchase  and after
giving effect thereto, no Event of Default or any act, condition or event which,
with notice or passage of time or both,  would  constitute  an Event of Default,
shall exist or have occurred and be  continuing,  (B) such  repurchase  shall be
paid with funds legally available therefor, (C)such repurchase shall not violate
any law or regulation or the terms of any indenture, agreement or undertaking to
which such  Borrower  is a party or by which such  Borrower  or its  property is
bound,  (D) as of the date of any such  payment  for such  repurchase  and after
giving  effect  thereto,   the  Excess  Availability  shall  be  not  less  than
$6,000,000,  and (E) the aggregate  amount of all payments for such  repurchases
during the term of this Agreement shall not exceed $3,000,000.

     9.12 Transactions  with Affiliates.  Each Borrower shall not, and shall not
          ------------------------------
permit any Subsidiary to, directly or indirectly,

     (a)  purchase,  acquire or lease any property  from,  or sell,  transfer or
lease any property to, any officer,  director,  agent or other person affiliated
with  such  Borrower,  except in the  ordinary  course  of and  pursuant  to the
reasonable requirements of such Borrower's business and upon fair and reasonable
terms no less  favorable to such Borrower  than such Borrower  would obtain in a
comparable arm's length transaction with an unaffiliated person; or

     (b)  make  any  payments  of  management,  consulting  or  other  fees  for
management or similar  services,  or of any  Indebtedness  owing to any officer,
employee, shareholder, director or other Affiliate of such Borrower except:

          (i) reasonable  compensation to officers,  employees and directors for
     services rendered to Borrower in the ordinary course of business;

          (ii) dividends permitted under Section 9.11 (b) above; and

          (iii)  payments  by any  Borrower to Cargud,  S.A.  for (A) actual and
     necessary reasonable  out-of-pocket  administrative,  operating and capital
     expenditures  of Cargud,  S.A.  for the  business of Borrower as  presently
     conducted in the ordinary  course of business  (including  lease  payments,
     payroll, insurance, franchise taxes and similar items), provided, that, the
     amount of all such  payments  permitted  under  Section  9.12  (iii)(A)  in
     respect of capital  expenditures shall not exceed $100,000 in the aggregate
     for all  Borrowers  in any  fiscal  year of  Borrowers,  and (B) actual and
     necessary reasonable out-of-pocket legal, accounting,  insurance (including
     premiums  for such  insurance),  marketing,  payroll and  similar  types of
     services paid for by Cargud, S.A. in the ordinary course of its business as
     conducted as of the date hereof or as the same may be directly attributable
     to such Borrower; provided, that, (1) such expenses are in the ordinary


                                       63
<PAGE>

     course of and pursuant to the reasonable  requirements  of such  Borrower's
     business  as  conducted  on the date  hereof,  and (2) to the  extent  such
     expenses are payable to Cargud,  S.A.,  such expenses shall be payable upon
     terms no less favorable to such Borrower, than such Borrower,  could obtain
     in a  comparable  arm's  length  transaction  with a  person  who is not an
     Affiliate.

     9.13  Additional  Bank  Accounts.  Each  Borrower  shall not,  directly  or
           ---------------------------
indirectly,  open, establish or maintain any deposit account, investment account
or any other account with any bank or other  financial  institution,  other than
the Blocked Accounts and the accounts set forth in Schedule 8.10 hereto, except:
(a)  as to any  new  or  additional  Blocked  Accounts  and  other  such  new or
additional  accounts which contain any Collateral or proceeds thereof,  with the
prior written consent of Lender and subject to such conditions thereto as Lender
may  establish  and (b) as to any accounts used by any Borrower to make payments
of payroll,  taxes or other  obligations to third  parties,  after prior written
notice to Lender.

     9.14 Compliance with ERISA. Each Borrower shall and shall cause each of its
          ----------------------
ERISA  Affiliates  to:  (a) maintain  each Plan in  compliance  in all  material
respects with the applicable provisions of ERISA, the Code and other Federal and
State law;  (b) cause  each Plan which is qualified  under Section 401(a) of the
Code to maintain such  qualification;  (c) not terminate any of such Plans so as
to incur any  liability to the Pension  Benefit  Guaranty  Corporation;  (d) not
allow or suffer to exist any prohibited  transaction involving any of such Plans
or any trust created  thereunder  which would subject any Borrower or such ERISA
Affiliate  to a tax or penalty or other  liability  on  prohibited  transactions
imposed  under  Section  4975  of the  Code  or  ERISA;  (e) make  all  required
contributions  to any Plan which it is  obligated  to pay under  Section  302 of
ERISA,  Section  412 of the Code or the  terms of such  Plan;  (f) not  allow or
suffer to exist any accumulated funding deficiency,  whether or not waived, with
respect to any such Plan;  or (g) allow or suffer to exist any  occurrence  of a
reportable  event or any other event or condition which presents a material risk
of termination by the Pension Benefit Guaranty Corporation of any such Plan that
is a single employer plan,  which  termination  could result in any liability to
the Pension Benefit Guaranty Corporation.

     9.15 End of Fiscal  Years:  Fiscal  Quarters.    Each Borrower  shall,  for
          ----------------------------------------
financial reporting purposes, cause its, and each of its Subsidiaries'(a) fiscal
years  to end the  Saturday  closest  to June 30 of  each  year  and  (b) fiscal
quarters to end on the last day of the thirteenth  (13th) week following the end
of the  immediately  preceding  fiscal quarter,  provided,  that, the end of the
fourth  fiscal  quarter shall be on the last day of the  fourteenth  (14th) week
following  the end of the third fiscal  quarter  whenever  necessary to have the
fourth fiscal quarter end on the Saturday closest to June 30.

     9.16 Change in  Business.  Each  Borrower  shall not engage in any business
          --------------------
other than the  business of such  Borrower  on the date hereof and any  business
reasonably  related,  ancillary or  complimentary  to the business in which such
Borrower is engaged on the date hereof.

     9.17 Limitation of  Restrictions  Affecting  Subsidiaries.    Each Borrower
          -----------------------------------------------------
shall not, directly, or indirectly, create or otherwise cause or suffer to exist
any  encumbrance  or  restriction  which  prohibits or limits the ability of any
Subsidiary of such Borrower to (a) pay dividends or


                                       64
<PAGE>

make other  distributions  or pay any  Indebtedness  owed to any Borrower or any
Subsidiary  of any Borrower;  (b) make  loans or advances to any Borrower or any
Subsidiary of any Borrower,  (c) transfer any of its properties or assets to any
Borrower or any  Subsidiary of any Borrower;  or  (d) create,  incur,  assume or
suffer to exist any lien upon any of its property,  assets or revenues,  whether
now owned or  hereafter  acquired,  other  than  encumbrances  and  restrictions
arising  under   (i) applicable   law,  (ii) this   Agreement,   (iii) customary
provisions  restricting  subletting  or  assignment  of any  lease  governing  a
leasehold  interest of any Borrower or any of its  Subsidiaries,  (iv) customary
restrictions  on  dispositions  of real property  interests  found in reciprocal
easement  agreements  of each  Borrower  or its  Subsidiary,  (v) any  agreement
relating to  permitted  Indebtedness  incurred by a  Subsidiary  of any Borrower
prior to the date on which such  Subsidiary  was  acquired by any  Borrower  and
outstanding on such acquisition date, and (vi) the  extension or continuation of
contractual  obligations  in existence on the date hereof;  provided,  that, any
such  encumbrances or  restrictions  contained in such extension or continuation
are no less favorable to Lender than those  encumbrances and restrictions  under
or pursuant to the contractual obligations so extended or continued.

     9.18 After Acquired Real Property.  If any Borrower  hereafter acquires any
          -----------------------------
Real  Property,  fixtures  or any other  property  that is of the kind or nature
described in the Mortgage and such Real Property,  fixtures or other property at
any one  location  has a fair market value in an amount equal to or greater than
$500,000  (or if an Event of  Default,  or act,  condition  or event  which with
notice or passage of time or both would  constitute an Event of Default  exists,
then regardless of the fair market value of such assets),  without  limiting any
other rights of Lender, or duties or obligations of any Borrower,  upon Lender's
request,  such Borrower shall execute and deliver to Lender a mortgage,  deed of
trust or deed to secure debt,  as Lender may  determine,  in form and  substance
substantially  similar to the  Mortgages  and as to any  provisions  relating to
specific state laws satisfactory to Lender and in form appropriate for recording
in the real estate  records of the  jurisdiction  in which such Real Property or
other property is located  granting to Lender a first and only lien and mortgage
on and  security  interest in such Real  Property,  fixtures  or other  property
(except as such  Borrower  would  otherwise be  permitted to incur  hereunder or
under the Mortgages or as otherwise  consented to in writing by Lender) and such
other agreements,  documents and instruments as Lender may require in connection
therewith.

     9.19 Costs and Expenses. Borrowers shall pay to Lender on demand all costs,
          -------------------
expenses,  filing  fees  and  taxes  paid or  payable  in  connection  with  the
preparation,   negotiation,  execution,  delivery,  recording,   administration,
collection,  liquidation,  enforcement and defense of the Obligations,  Lender's
rights in the Collateral, this Agreement, the other Financing Agreements and all
other documents related hereto or thereto, including any amendments, supplements
or consents  which may  hereafter be  contemplated  (whether or not executed) or
entered  into in  respect  hereof  and  thereof,  including:  (a) all  costs and
expenses of filing or recording  (including  Uniform  Commercial  Code financing
statement  filing  taxes  and fees,  documentary  taxes,  intangibles  taxes and
mortgage  recording taxes and fees, if  applicable);  (b) costs and expenses and
fees  for  insurance  premiums,   environmental  audits,  surveys,  assessments,
engineering  reports and inspections,  appraisal fees and search fees, costs and
expenses  of  remitting  loan  proceeds,  collecting  checks and other  items of
payment,  and establishing and maintaining the Blocked  Accounts,  together with
Lender's customary charges and fees with respect thereto; (c) charges,


                                       65
<PAGE>

fees or expenses  charged by any bank or issuer in connection with the Letter of
Credit  Accommodations;  (d) costs and expenses of preserving and protecting the
Collateral; (e) costs and expenses paid or incurred in connection with obtaining
payment  of the  Obligations,  enforcing  the  security  interests  and liens of
Lender,  selling or  otherwise  realizing  upon the  Collateral,  and  otherwise
enforcing the provisions of this Agreement and the other Financing Agreements or
defending  any claims  made or  threatened  against  Lender  arising  out of the
transactions  contemplated  hereby and thereby  (including  preparations for and
consultations  concerning any such matters);  (f) all out-of-pocket expenses and
costs  heretofore and from time to time hereafter  incurred by Lender during the
course  of  periodic  field   examinations  of  the  Collateral  and  Borrowers'
operations,  plus a per diem  charge at the rate of $650 per  person per day for
Lender's  examiners in the field and office;  and (g) the fees and disbursements
of counsel  (including legal assistants) to Lender in connection with any of the
foregoing.

     9.20 Further Assurances. At the request of Lender at any time and from time
          -------------------
to time,  Borrowers shall, at their expense,  duly execute and deliver, or cause
to be duly  executed and  delivered,  such  further  agreements,  documents  and
instruments, and do or cause to be done such further acts as may be necessary or
proper to evidence, perfect, maintain and enforce the security interests and the
priority thereof in the Collateral and to otherwise effectuate the provisions or
purposes of this Agreement or any of the other Financing Agreements.  Lender may
at any time and from time to time request a  certificate  from an officer of any
Borrower  representing that all conditions  precedent to the making of Loans and
providing Letter of Credit Accommodations contained herein are satisfied. In the
event of such  request by Lender,  Lender may, at its option,  cease to make any
further  Loans or provide  any  further  Letter of Credit  Accommodations  until
Lender has received such  certificate  and, in addition,  Lender has  determined
that such conditions are satisfied. Where permitted by law, each Borrower hereby
authorizes  Lender  to  execute  and file one or more UCC  financing  statements
signed only by Lender.

     9.21 Credit Card  Agreements.  Each Borrower  shall (a) observe and perform
          ------------------------
all material  terms,  covenants,  conditions  and  provisions of the Credit Card
Agreements  to be observed and  performed by it at the times set forth  therein;
(b) not do, permit,  suffer or refrain from doing anything, as a result of which
there  could be a  default  under or  breach  of any of the  terms of any of the
Credit Card  Agreements  and (c) at all times  maintain in full force and effect
the Credit Card Agreements and not terminate,  cancel, surrender, modify, amend,
waive or release any of the Credit Card  Agreements,  or consent to or permit to
occur any of the foregoing; except, that, (i) any such Borrower may terminate or
cancel any of the Credit Card  Agreements in the ordinary course of the business
of such Borrower;  provided, that, such Borrower shall give Lender not less than
fifteen  (15) days prior  written  notice of its  intention  to so  terminate or
cancel any of the Credit Card Agreements; (d) not enter into any new Credit Card
Agreements with any new Credit Card Issuer unless (i) Lender shall have received
not less than thirty (30) days prior  written  notice of the  intention  of such
Borrower to enter into such agreement (together with such other information with
respect  thereto as Lender may  request)  and (ii) such  Borrower  delivers,  or
causes to be  delivered  to Lender,  a Credit  Card  Acknowledgment  in favor of
Lender;  (e) give Lender  immediate  written notice of any Credit Card Agreement
entered  into by such  Borrower  after the date  hereof,  together  with a true,
correct and  complete  copy  thereof  and such other  information  with  respect
thereto as Lender may request; and (f) furnish to Lender, promptly upon


                                       66
<PAGE>

the request of Lender,  such information and evidence as Lender may require from
time to time  concerning  the  observance,  performance  and  compliance by such
Borrower  or the other party or parties  thereto  with the terms,  covenants  or
provisions of the Credit Card Agreements.

     9.22 Year 2000 Compliance. Each Borrower shall take all action which may be
          ---------------------
required so that its  computer-based  information  systems,  including,  without
limitation,  all of its proprietary  computer hardware and software (and whether
supplied  by others or with  which  Borrower's  systems  interface)  are able to
operate  effectively and correctly  process data using dates on or after January
1, 2000.  Compliance with the foregoing shall mean that the systems will operate
and correctly  process data without human  intervention  such that (a)  there is
correct century recognition,  (b) calculations properly accommodate same century
and  multi-century  formulas and date  values,   and (c) all leap years shall be
calculated correctly.  Upon Lender's request,  Borrowers shall certify to Lender
in  writing  that its  information  systems  have  been  modified,  updated  and
programmed  as  required  by this  Section.  On and after  January 1, 2000,  the
computer-based  information systems of each Borrower shall be, and with ordinary
course  upgrading  and  maintenance,  will  continue to be  sufficient to permit
Borrower to conduct its business  without any adverse  effect as a result of the
year 2000.

SECTION 10. EVENTS OF DEFAULT AND REMEDIES
            ------------------------------

     10.1 Events of Default.  The  occurrence or existence of any one or more of
          ------------------
the  following  events  are  referred  to  herein  individually  as an "Event of
Default", and collectively as "Events of Default":

     (a) (i) any Borrower fails to pay any of the  Obligations  within three (3)
Business Days after the same becomes due and payable or (ii) any Borrower or any
Obligor  fails to perform any of the  covenants  contained in Sections 9.3, 9.4,
9.6,  9.13,  9.14,  9.16,  or 9.22 or of this  Agreement  and such failure shall
continue for ten (10) days;  provided,  that, such ten (10) day period shall not
apply in the case of: (A) any failure to observe any such covenant  which is not
capable  of being  cured at all or within  such ten (10) day period or which has
been the  subject  of a prior  failure  within a six (6) month  period or (B) an
intentional  breach of any Borrower or any Obligor of any such covenant or (iii)
any  Borrower  fails to  perform  any of the  terms,  covenants,  conditions  or
provisions  contained in this Agreement or any of the other Financing Agreements
other than those described in Sections 10.1(a)(i) and 10.1(a)(ii) above;

     (b) any representation,  warranty or statement of fact made by any Borrower
to  Lender  in this  Agreement,  the  other  Financing  Agreements  or any other
agreement,  schedule,  confirmatory  assignment or otherwise  shall when made or
deemed made be false or misleading in any material respect;

     (c) any Obligor  revokes,  terminates or fails to perform any of the terms,
covenants,  conditions  or  provisions of any  guarantee,  endorsement  or other
agreement of such party in favor of Lender;



                                       67
<PAGE>

     (d) any judgment for the payment of money is rendered  against any Borrower
or any Obligor in excess of $500,000 in any one case or in excess of  $2,000,000
in the  aggregate  and shall remain  undischarged  or unvacated  for a period in
excess of thirty  (30) days or  execution  shall at any time not be  effectively
stayed,  or any  judgment  other than for the payment of money,  or  injunction,
attachment,  garnishment  or execution  is rendered  against any Borrower or any
Obligor  or any of their  assets  having a value in  excess of  $500,000  in the
aggregate;

     (e) any Obligor (being a natural person or a general  partner of an Obligor
which  is a  partnership)  dies  or any  Borrower  or any  Obligor,  which  is a
partnership,  limited  liability  company,  limited  liability  partnership or a
corporation, dissolves or suspends or discontinues doing business;

     (f) Any  Borrower  or any Obligor  becomes  insolvent  (however  defined or
evidenced),  makes an assignment  for the benefit of  creditors,  makes or sends
notice of a bulk  transfer  or calls a meeting  of its  creditors  or  principal
creditors;

     (g) a case or proceeding  under the bankruptcy laws of the United States of
America  now or  hereafter  in effect or under any  insolvency,  reorganization,
receivership, readjustment of debt, dissolution or liquidation law or statute of
any  jurisdiction  now or hereafter  in effect  (whether at law or in equity) is
filed  against any Borrower or any Obligor or all or any part of its  properties
and such petition or application is not dismissed  within  forty-five  (45) days
after the date of its  filing or any  Borrower  or any  Obligor  shall  file any
answer admitting or not contesting such petition or application or indicates its
consent to, acquiescence in or approval of, any such action or proceeding or the
relief requested is granted sooner;

     (h) a case or proceeding  under the bankruptcy laws of the United States of
America  now or  hereafter  in effect or under any  insolvency,  reorganization,
receivership, readjustment of debt, dissolution or liquidation law or statute of
any  jurisdiction  now or  hereafter  in effect  (whether at a law or equity) is
filed by any Borrower or any Obligor or for all or any part of its property; or

     (i) any  default  by any  Borrower  or any  Obligor  under  any  agreement,
document or instrument  relating to any Indebtedness for borrowed money owing to
any person other than Lender, or any capitalized lease  obligations,  contingent
Indebtedness  in connection with any guarantee,  letter of credit,  indemnity or
similar type of instrument in favor of any person other than Lender, in any case
in an amount in excess of $500,000,  which  default  continues for more than the
applicable cure period,  if any, with respect  thereto,  or any material default
under  any of the  Distribution  Agreements  by any  Borrower,  Woodside,  Delta
Apparel,  Inc. or any other party thereto or under any other material  contract,
lease,  license or other  obligation  to any person  other  than  Lender,  which
default continues for more than the applicable cure period, if any, with respect
thereto or any Credit Card Issuer or Credit Card Processor  withholds payment of
amounts otherwise payable to any Borrower to fund a reserve account or otherwise
hold as  collateral,  or shall  require any Borrower to pay funds into a reserve
account or for such Credit Card Issuer or Credit  Card  Processor  to  otherwise
hold as collateral, or any Borrower shall provide a letter of credit, guarantee,
indemnity or similar instrument to or in favor of such Credit Card Issuer or


                                       68
<PAGE>

Credit  Card  Processor  such  that in the  aggregate  all of such  funds in the
reserve account, other amounts held as collateral and the amount of such letters
of credit, guarantees,  indemnities or similar instruments shall exceed $500,000
or any Credit  Card Issuer or Credit  Card  Processor  shall debit or deduct any
amounts from any deposit account of any Borrower;

     (j) any Credit Card Issuer or Credit  Card  Processor  shall send notice to
any Borrower that it is ceasing to make or suspending  payments to such Borrower
of  amounts  due or to become due to  Borrower  or shall  cease or suspend  such
payments,  or shall  send  notice to any  Borrower  that it is  terminating  its
arrangements with such Borrower or such arrangements shall terminate as a result
of any event of default under such  arrangements,  which continues for more than
the applicable cure period,  if any, with respect thereto,  unless such Borrower
shall have entered into  arrangements  with another Credit Card Issuer or Credit
Card  Processor,  as the case may be,  within thirty (30) days after the date of
any such notice;

     (k) an ERISA  Event shall occur  which  results in or could  reasonably  be
expected to result in liability of any Borrower in an aggregate amount in excess
of $500,000;

     (l) any Change of Control;

     (m)  the  indictment  by  any  Governmental  Authority,  or as  Lender  may
reasonably  and in  good  faith  determine,  the  threatened  indictment  by any
Governmental Authority of any Borrower of which such Borrower or Lender receives
notice,  in either  case,  as to which there is a reasonable  possibility  of an
adverse  determination,  in the good faith  determination  of Lender,  under any
criminal  statute,  or  commencement  or threatened  commencement of criminal or
civil proceedings against any Borrower, pursuant to which statute or proceedings
the penalties or remedies sought or available  include  forfeiture of (i) any of
the Collateral with an aggregate value of $500,000 or (ii) any other property of
such Borrower which is necessary or material to the conduct of its business;

     (n) there shall be a material  adverse  change in the  business,  assets or
prospects of any Borrower or any Obligor after the date hereof; or

     (o) there  shall be an event of  default  under any of the other  Financing
Agreements.

     10.2 Remedies.
          ---------

     (a) At any  time  an  Event  of  Default  exists  or  has  occurred  and is
continuing,  Lender  shall  have  all  rights  and  remedies  provided  in  this
Agreement, the other Financing Agreements, the Uniform Commercial Code and other
applicable law, all of which rights and remedies may be exercised without notice
to or consent by any Borrower or any  Obligor,  except as such notice or consent
is expressly  provided for hereunder or required by applicable  law. All rights,
remedies  and  powers  granted  to  Lender  hereunder,  under  any of the  other
Financing  Agreements,  the Uniform Commercial Code or other applicable law, are
cumulative,   not   exclusive   and   enforceable,   in   Lender's   discretion,
alternatively,  successively,  or concurrently on any one or more occasions, and
shall include, without limitation, the right to apply to a court of


                                       69
<PAGE>

equity  for an  injunction  to  restrain  a breach or  threatened  breach by any
Borrower of this Agreement or any of the other Financing Agreements. Lender may,
at any time or times,  proceed  directly  against any Borrower or any Obligor to
collect  the  principal  balance of the  Obligations  and all  interest  accrued
thereon without prior recourse to the Collateral.

     (b) Without limiting the foregoing,  at any time an Event of Default exists
or has occurred and is  continuing,  Lender may, in its  discretion  and without
limitation,  (i)   accelerate  the  payment  of  the  principal  balance  of the
Obligations  and all  interest  accrued  thereon  and demand  immediate  payment
thereof to Lender  (provided,  that, upon the occurrence of any Event of Default
described  in  Sections  10.1(g)  and  10.1(h),  the  principal  balance  of the
Obligations  and  all  interest  accrued  thereon  shall  automatically   become
immediately due and payable),  (ii)  with or without judicial process or the aid
or  assistance  of  others,  enter upon any  premises  on or in which any of the
Collateral  may be located and take  possession  of the  Collateral  or complete
processing,  manufacturing  and repair of all or any portion of the  Collateral,
(iii)   require any  Borrower,  at  Borrowers'  expense,  to  assemble  and make
available  to  Lender  any part or all of the  Collateral  at any place and time
designated by Lender, (iv)  collect, foreclose, receive, appropriate, setoff and
realize upon any and all  Collateral,  (v)  remove any or all of the  Collateral
from any  premises  on or in which the same may be  located  for the  purpose of
effecting the sale,  foreclosure or other  disposition  thereof or for any other
purpose,  (vi)  sell, lease,  transfer,  assign, deliver or otherwise dispose of
any and all Collateral (including,  without limitation,  entering into contracts
with respect thereto,  public or private sales at any exchange,  broker's board,
at any office of Lender or elsewhere) at such prices or terms as Lender may deem
reasonable, for cash, upon credit or for future delivery, with the Lender having
the right to purchase the whole or any part of the Collateral at any such public
sale, all of the foregoing  being free from any right or equity of redemption of
any Borrower, which right or equity of redemption is hereby expressly waived and
released by each Borrower and/or  (vii) terminate this Agreement.  If any of the
Collateral is sold or leased by Lender upon credit terms or for future delivery,
the Obligations  shall not be reduced as a result thereof until payment therefor
is finally  collected  by Lender.  If notice of  disposition  of  Collateral  is
required by law,  five (5) days prior notice by Lender to Borrowers  designating
the time and place of any public sale or the time after  which any private  sale
or other intended disposition of Collateral is to be made, shall be deemed to be
reasonable  notice  thereof and each Borrower  waives any other  notice.  In the
event Lender institutes an action to recover any Collateral or seeks recovery of
any Collateral by way of prejudgment remedy, each Borrower waives the posting of
any bond which might otherwise be required.

     (c) For the purpose of enabling  Lender to exercise the rights and remedies
hereunder,  each Borrower hereby grants to Lender, to the extent assignable,  an
irrevocable,  non- exclusive license  (exercisable without payment of royalty or
other compensation to any Borrower) to use, assign, license or sublicense any of
the  trademarks,  service-marks,  trade names,  business  names,  trade  styles,
designs,  logos and other source of business  identifiers and other Intellectual
Property  and  general  intangibles  now  owned or  hereafter  acquired  by such
Borrower,  wherever the same maybe located, including in such license reasonable
access to all media in which any of the licensed items may be recorded or stored
and to all computer programs used for the compilation or printout thereof.




                                       70
<PAGE>

     (d) Lender may apply the cash proceeds of Collateral  actually  received by
Lender from any sale, lease,  foreclosure or other disposition of the Collateral
to payment of the  Obligations,  in whole or in part and in such order as Lender
may elect,  whether or not then due. Each Borrower shall remain liable to Lender
for the payment of any deficiency with interest at the highest rate provided for
herein  and all costs and  expenses  of  collection  or  enforcement,  including
attorneys' fees and legal expenses.

     (e) Without  limiting the  foregoing,  upon the  occurrence  of an Event of
Default  or an  event  which  with  notice  or  passage  of time  or both  would
constitute an Event of Default,  Lender may, at its option,  without notice, (i)
cease making Loans or arranging  for Letter of Credit  Accommodations  or reduce
the  lending  formulas  or  amounts  of  Revolving  Loans  and  Letter of Credit
Accommodations  available to Borrowers  and/or (ii)  terminate  any provision of
this Agreement providing for any future Loans or Letter of Credit Accommodations
to be made by Lender to Borrowers.


SECTION 11. JURY TRIAL WAIVER; OTHER WAIVERS AND CONSENTS; GOVERNING LAW
            ------------------------------------------------------------

     11.1 Governing Law; Choice of Forum; Service of Process; Jury Trial Waiver.
          ----------------------------------------------------------------------

     (a) The validity,  interpretation and enforcement of this Agreement and the
other  Financing  Agreements  and any dispute  arising  out of the  relationship
between the parties  hereto,  whether in contract,  tort,  equity or  otherwise,
shall be governed by the internal laws of the State of Georgia  (without  giving
effect to principles of conflicts of law).

     (b)  Each  Borrower  and  Lender  irrevocably  consent  and  submit  to the
non-exclusive  jurisdiction of the Superior Court of Fulton County,  Georgia and
the United States District Court for the Northern  District of Georgia and waive
any objection  based on venue or forum non conveniens with respect to any action
instituted  therein  arising under this Agreement or any of the other  Financing
Agreements or in any way connected with or related or incidental to the dealings
of the parties hereto in respect of this Agreement or any of the other Financing
Agreements or the transactions  related hereto or thereto,  in each case whether
now existing or hereafter  arising,  and whether in  contract,  tort,  equity or
otherwise,  and agree that any dispute with respect to any such matters shall be
heard only in the courts  described  above  (except  that Lender  shall have the
right to bring any action or proceeding  against any Borrower or its property in
the courts of any other jurisdiction which Lender deems necessary or appropriate
in order to realize on the Collateral or to otherwise enforce its rights against
any Borrower or its property).

     (c) Each  Borrower  hereby waives  personal  service of any and all process
upon it and  consents  that all such service of process may be made by certified
mail  (return  receipt  requested)  directed  to its  address  set  forth on the
signature  pages hereof and service so made shall be deemed to be completed five
(5) days after the same shall have been so deposited in the U.S.  mails,  or, at
Lender's option, by service upon Borrower in any other manner provided under the
rules of any such  courts.  Within  thirty  (30) days after such  service,  each
Borrower shall appear



                                       71
<PAGE>

in  answer to such  process,  failing  which  such  Borrower  shall be deemed in
default and  judgment  may be entered by Lender  against  such  Borrower for the
amount of the claim and other relief requested.

     (d) EACH  BORROWER AND LENDER  HEREBY  WAIVES ANY RIGHT TO TRIAL BY JURY OF
ANY CLAIM, DEMAND, ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS AGREEMENT OR
ANY OF THE  OTHER  FINANCING  AGREEMENTS  OR (ii) IN ANY WAY  CONNECTED  WITH OR
RELATED OR INCIDENTAL  TO THE DEALINGS OF THE PARTIES  HERETO IN RESPECT OF THIS
AGREEMENT OR ANY OF THE OTHER FINANCING  AGREEMENTS OR THE TRANSACTIONS  RELATED
HERETO OR THERETO IN EACH CASE WHETHER NOW EXISTING OR  HEREAFTER  ARISING,  AND
WHETHER IN CONTRACT, TORT, EQUITY OR OTHERWISE.  EACH BORROWER AND LENDER HEREBY
AGREES AND CONSENTS THAT ANY SUCH CLAIM, DEMAND, ACTION OR CAUSE OF ACTION SHALL
BE DECIDED BY COURT TRIAL WITHOUT A JURY AND THAT BORROWER OR LENDER MAY FILE AN
ORIGINAL  COUNTERPART  OF A COPY OF THIS  AGREEMENT  WITH ANY  COURT AS  WRITTEN
EVIDENCE OF THE  CONSENT OF THE  PARTIES  HERETO TO THE WAIVER OF THEIR RIGHT TO
TRIAL BY JURY.

     (e) Lender  shall not have any  liability  to  Borrowers  (whether in tort,
contract, equity or otherwise) for losses suffered by any Borrower in connection
with, arising out of, or in any way related to the transactions or relationships
contemplated  by this  Agreement,  or any act,  omission or event  occurring  in
connection  herewith,  unless it is  determined  by a final and non-  appealable
judgment  or court order  binding on Lender,  that the losses were the result of
acts or omissions  constituting gross negligence or willful  misconduct.  In any
such  litigation,  Lender  shall be entitled  to the  benefit of the  rebuttable
presumption  that it acted in good faith and with the exercise of ordinary  care
in the performance by it of the terms of this Agreement.

     11.2 Waiver of Notices.  Each  Borrower  hereby  expressly  waives  demand,
          ------------------
presentment,  protest and notice of protest and notice of dishonor  with respect
to any and all instruments and commercial  paper,  included in or evidencing any
of the Obligations or the Collateral,  and any and all other demands and notices
of any kind or nature whatsoever with respect to the Obligations, the Collateral
and this Agreement,  except such as are expressly provided for herein. No notice
to or demand on any Borrower  which Lender may elect to give shall  entitle such
Borrower to any other or further notice or demand in the same,  similar or other
circumstances.  Without limiting the generality of the foregoing,  each Borrower
waives (i) notice prior to Lender's  taking  possession or control of any of the
Collateral or any bond or security which might be required by any court prior to
allowing Lender to exercise any of Lender's remedies,  including the issuance of
an  immediate  writ  of  possession  and  (ii)  the  benefit  of all  valuation,
appraisement and exemption laws.

     11.3  Amendments  and Waivers.  Neither this  Agreement  nor any  provision
           ------------------------
hereof shall be amended,  modified,  waived or discharged orally or by course of
conduct,  but only by a written  agreement  signed by an  authorized  officer of
Lender,  and as to amendments,  as also signed by an authorized  officer of each
Borrower. Lender shall not, by any act, delay, omission or otherwise



                                       72
<PAGE>

be deemed to have expressly or impliedly waived any of its rights, powers and/or
remedies  unless  such waiver  shall be in writing  and signed by an  authorized
officer of  Lender.  Any such  waiver  shall be  enforceable  only to the extent
specifically  set forth therein.  A waiver by Lender of any right,  power and/or
remedy on any one  occasion  shall not be construed as a bar to or waiver of any
such right,  power and/or remedy which Lender would otherwise have on any future
occasion, whether similar in kind or otherwise.

     11.4 Waiver of Counterclaims.  Each Borrower waives all rights to interpose
          ------------------------
any  claims,  deductions,  setoffs or  counterclaims  of any nature  (other then
compulsory  counterclaims)  in any  action or  proceeding  with  respect to this
Agreement,  the Obligations,  the Collateral or any matter arising  therefrom or
relating hereto or thereto.

     11.5  Indemnification.  Each Borrower shall indemnify and hold Lender,  and
           ----------------
its directors,  agents, employees and counsel, harmless from and against any and
all losses, claims, damages, liabilities, costs or expenses imposed on, incurred
by  or  asserted  against  any  of  them  in  connection  with  any  litigation,
investigation,  claim or  proceeding  commenced  or  threatened  related  to the
negotiation,  preparation,  execution,  delivery,  enforcement,  performance  or
administration  of  this  Agreement,  any  other  Financing  Agreements,  or any
undertaking or proceeding related to any of the transactions contemplated hereby
or any act,  omission,  event  or  transaction  related  or  attendant  thereto,
including amounts paid in settlement,  court costs, and the fees and expenses of
counsel, except for such losses, claims, damages, liabilities, costs or expenses
resulting  from the  gross  negligence  or  wilful  misconduct  of  Lender,  its
directors,  agents,  employees  or counsel as  determined  pursuant  to a final,
non-appealable  order of a court of competent  jurisdiction.  To the extent that
the  undertaking  to indemnify,  pay and hold harmless set forth in this Section
may be unenforceable because it violates any law or public policy, each Borrower
shall pay the maximum portion which it is permitted to pay under  applicable law
to Lender in  satisfaction  of  indemnified  matters  under  this  Section.  The
foregoing  indemnity  shall  survive  the  payment  of the  Obligations  and the
termination or non-renewal of this Agreement.

SECTION 12. TERM OF AGREEMENT; MISCELLANEOUS
            --------------------------------

     12.1 Term.
          ----

     (a)  This  Agreement  and  the  other  Financing  Agreements  shall  become
effective  as of the date set forth on the first page hereof and shall  continue
in full force and effect for a term  ending on the date three (3) years from the
date hereof  (the  "Renewal  Date"),  and from year to year  thereafter,  unless
sooner  terminated  pursuant  to the  terms  hereof.  Lender  or  Borrowers  may
terminate this  Agreement and the other  Financing  Agreements  effective on the
Renewal Date or on the  anniversary of the Renewal Date in any year by giving to
the other party at least sixty (60) days prior written notice;  provided,  that,
this  Agreement  and  all  other   Financing   Agreements   must  be  terminated
simultaneously.  Upon the effective  date of  termination  or non-renewal of the
Financing  Agreements,  Borrowers shall pay to Lender,  in full, all outstanding
and unpaid  Obligations  and shall  furnish  cash  collateral  to Lender in such
amounts as Lender  determines  are  reasonably  necessary to secure  Lender from
loss, cost, damage or expense, including attorneys'



                                       73
<PAGE>

fees  and  legal  expenses,  in  connection  with  any  contingent  Obligations,
including issued and outstanding  Letter of Credit  Accommodations and checks or
other  payments  provisionally  credited to the  Obligations  and/or as to which
Lender has not yet received  final and  indefeasible  payment.  Such payments in
respect  of the  Obligations  and  cash  collateral  shall be  remitted  by wire
transfer in Federal funds to such bank account of Lender,  as Lender may, in its
discretion,  designate in writing to Borrowers for such purpose.  Interest shall
be due until and  including  the next  Business  Day,  if the amounts so paid by
Borrower  to the bank  account  designated  by Lender are  received in such bank
account later than 12:00 noon, Atlanta, Georgia time.

     (b) No  termination  of this  Agreement or the other  Financing  Agreements
shall relieve or discharge Borrowers of their respective duties, obligations and
covenants  under this  Agreement  or the other  Financing  Agreements  until all
Obligations  have been  fully and  finally  discharged  and paid,  and  Lender's
continuing  security  interest in the  Collateral and the rights and remedies of
Lender hereunder, under the other Financing Agreements and applicable law, shall
remain  in effect  until  all such  Obligations  have  been  fully  and  finally
discharged and paid.

     (c) If for any reason this Agreement is terminated  prior to the end of the
then  current  term  or  renewal  term  of  this  Agreement,   in  view  of  the
impracticality  and extreme  difficulty of  ascertaining  actual  damages and by
mutual agreement of the parties as to a reasonable  calculation of Lender's lost
profits  as a  result  thereof,  Borrowers  agree  to pay to  Lender,  upon  the
effective date of such termination, an early termination fee in the amount equal
to one (1%)  percent of the Maximum  Credit.  For  purposes of  calculating  the
foregoing early  termination  fee, the term "Maximum  Credit" shall be deemed to
be, on such date of  determination,  the sum of (i) the Revolving Loan Limit and
(ii) the original  principal  amount of the Term Loan but only in the event that
such  Term  Loan has not been  paid out in  accordance  with the  provisions  of
Section 9.9 (c) hereof.  Such early  termination fee shall be presumed to be the
amount of damages  sustained by Lender as a result of such early termination and
each Borrower  agrees that it is reasonable  under the  circumstances  currently
existing.  In addition,  Lender shall be entitled to such early  termination fee
upon the  occurrence of any Event of Default  described in Sections  10.1(g) and
10.1(h)  hereof,  even if Lender does not exercise  its right to terminate  this
Agreement,  but elects,  at its option,  to provide  financing  to  Borrowers or
permit the use of cash collateral  under the United States  Bankruptcy Code. The
early termination fee provided for in this Section 12.1 shall be deemed included
in the Obligations.

     (d)  Notwithstanding  anything to the contrary contained in Section 12.1(c)
above,  in the event of the  termination  of this  Agreement  at the  request of
Borrower  prior to the end of the term of this  Agreement and the full and final
repayment of all Obligations and the receipt by Lender of cash collateral all as
provided  in Section  12.1(a)  above,  Borrower  shall not be required to pay to
Lender an early  termination  fee if such  payments  are made to Lender with the
initial  proceeds of a financing  transaction  provided or underwritten by First
Union National Bank to Borrower.

     12.2 Interpretative Provisions.
          --------------------------




                                       74
<PAGE>

     (a) All terms used  herein  which are  defined in Article 1 or Article 9 of
the  Uniform  Commercial  Code  shall have the  meanings  given  therein  unless
otherwise defined in this Agreement.

     (b) All references to the plural herein shall also mean the singular and to
the singular shall also mean the plural unless the context otherwise requires.

     (c) All references to Borrower and Lender  pursuant to the  definitions set
forth in the recitals hereto, or to any other person herein, shall include their
respective successors and assigns.

     (d) The words "hereof", "herein",  "hereunder",  "this Agreement" and words
of similar import when used in this Agreement shall refer to this Agreement as a
whole and not any  particular  provision of this Agreement and as this Agreement
now  exists or may  hereafter  be  amended,  modified,  supplemented,  extended,
renewed, restated or replaced.

     (e) The word "including" when used in this Agreement shall mean "including,
without limitation".

     (f) An Event of Default shall exist or continue or be continuing until such
Event of  Default is waived in  accordance  with  Section  11.3 or is cured in a
manner  satisfactory  to  Lender,  if such  Event of Default is capable of being
cured as determined by Lender.

     (g) Any accounting term used in this Agreement shall have, unless otherwise
specifically  provided herein, the meaning  customarily given in accordance with
GAAP,  and  all  financial  computations  hereunder  shall  be  computed  unless
otherwise  specifically provided herein, in accordance with GAAP as consistently
applied  and  using  the same  method  for  inventory  valuation  as used in the
preparation  of the financial  statements of Borrower most recently  received by
Lender prior to the date hereof.

     (h) In the  computation of periods of time from a specified date to a later
specified date, the word "from" means "from and  including",  the words "to" and
"until"  each  mean "to but  excluding"  and the word  "through"  means  "to and
including".

     (i) Unless otherwise  expressly provided herein,  (i) references  herein to
any agreement,  document or instrument shall be deemed to include all subsequent
amendments,  modifications,  supplements,  extensions, renewals, restatements or
replacements  with  respect  thereto,  but only to the  extent  the same are not
prohibited  by  the  terms  hereof  or of any  other  Financing  Agreement,  and
(ii) references  to any statute or  regulation  are to be construed as including
all statutory and  regulatory  provisions  consolidating,  amending,  replacing,
recodifying, supplementing or interpreting the statute or regulation.

     (j) The captions  and headings of this  Agreement  are for  convenience  of
reference only and shall not affect the interpretation of this Agreement.



                                       75
<PAGE>

     (k) This Agreement and other Financing Agreements may use several different
limitations,  tests or measurements to regulate the same or similar matters. All
such  limitations,  tests and  measurements  are  cumulative  and shall  each be
performed in accordance with their terms.

     (l) This  Agreement and the other  Financing  Agreements  are the result of
negotiations  among and have been  reviewed  by  counsel to Lender and the other
parties,  and are the products of all parties.  Accordingly,  this Agreement and
the other  Financing  Agreements  shall not be construed  against  Lender merely
because of Lender's involvement in their preparation.

     12.3  Notices.  All  notices,  requests and demands  hereunder  shall be in
           --------
writing  and (a) made to  Lender  at its  address  set  forth  below and to each
Borrower at its chief executive office set forth below, or to such other address
as either party may designate by written notice to the other in accordance  with
this  provision,  and (b) deemed to have been  given or made:  if  delivered  in
person,   immediately  upon  delivery;   if  by  telex,  telegram  or  facsimile
transmission,  immediately upon sending and upon confirmation of receipt;  if by
nationally recognized overnight courier service with instructions to deliver the
next Business Day, one (1) Business Day after sending; and if by certified mail,
return receipt requested, five (5) days after mailing.

     12.4 Partial  Invalidity.  If any provision of this Agreement is held to be
          --------------------
invalid  or  unenforceable,   such  invalidity  or  unenforceability  shall  not
invalidate  this Agreement as a whole,  but this Agreement shall be construed as
though  it did not  contain  the  particular  provision  held to be  invalid  or
unenforceable  and the rights and  obligations of the parties shall be construed
and enforced only to such extent as shall be permitted by applicable law.

     12.5  Successors.  This Agreement,  the other Financing  Agreements and any
           -----------
other document  referred to herein or therein shall be binding upon and inure to
the benefit of and be  enforceable  by Lender,  Borrowers  and their  respective
successors and assigns, except that no Borrower may assign its rights under this
Agreement,  the other  Financing  Agreements and any other document  referred to
herein or therein without the prior written consent of Lender. Lender may, after
notice to Borrowers,  assign its rights and delegate its obligations  under this
Agreement and the other  Financing  Agreements  and further may assign,  or sell
participations  in,  all  or any  part  of  the  Loans,  the  Letter  of  Credit
Accommodations or any other interest herein to another financial  institution or
other person,  in which event,  the assignee or  participant  shall have, to the
extent of such assignment or  participation,  the same rights and benefits as it
would have if it were the Lender hereunder,  except as otherwise provided by the
terms of such assignment or participation.

     12.6 Entire Agreement. This Agreement, the other Financing Agreements,  any
          -----------------
supplements hereto or thereto,  and any instruments or documents delivered or to
be delivered in connection herewith or therewith represents the entire agreement
and  understanding  concerning the subject matter hereof and thereof between the
parties  hereto,  and  supersede  all other  prior  agreements,  understandings,
negotiations  and   discussions,   representations,   warranties,   commitments,
proposals,  offers and contracts  concerning the subject matter hereof,  whether
oral



                                       76
<PAGE>

or  written.  In the  event  of any  inconsistency  between  the  terms  of this
Agreement and any schedule or exhibit hereto,  the terms of this Agreement shall
govern.





                                       77

<PAGE>

     IN WITNESS  WHEREOF,  Lender and Borrowers have caused these presents to be
duly executed as of the day and year first above written.






LENDER                                          BORROWER

CONGRESS FINANCIAL CORPORATION                  DH APPAREL COMPANY, INC.
(SOUTHERN)
By:  Daniel Cott                                By: K. Scott Grassmyer
     -------------------------                      ------------------------
Title:  Executive Vice President                Title: Sr. Vice President & CFO

Address:                                        Chief Executive Office:

200 Galleria Parkway                            1020-A Barrow Industrial Parkway
Suite 1500                                      Winder, Georgia  30680
Atlanta, Georgia 30339
                                                DELTA MERCHANDISING, INC.

                                                By:  K. Scott Grassmyer
                                                    ---------------------------
                                                Title: Sr. Vice President & CFO

                                                Chief Executive Office:

                                                1020-A Barrow Industrial Parkway
                                                Winder, Georgia 30680










                                       78




                              TERM PROMISSORY NOTE
                              --------------------


$5,760,000                                                    New York, New York
                                                                    May 16, 2000

     FOR VALUE RECEIVED, DH APPAREL COMPANY,  INC., a Georgia corporation ("DH")
and DELTA MERCHANDISING, INC., a South Carolina corporation ("DMI" and, together
with DH, (each individually,  a "Debtor" and collectively,  "Debtors"),  hereby,
jointly and severally,  unconditionally  promise to pay to the order of CONGRESS
FINANCIAL  CORPORATION  (SOUTHERN),  a  Georgia  corporation  ("Payee"),  at the
offices of Payee at 200 Galleria Parkway, Suite 1500, Atlanta, Georgia 30339, or
at such  other  place as  Payee  or any  holder  hereof  may  from  time to time
designate,  the  principal  sum of FIVE MILLION  SEVEN  HUNDRED  SIXTY  THOUSAND
DOLLARS  ($5,760,000)  in lawful  money of the United  States of America  and in
immediately   available   funds,  in  seventy-two   (72)   consecutive   monthly
installments (or earlier as hereinafter provided) on the first day of each month
commencing June 1, 2000 of which the first seventy-one (71)  installments  shall
each be in the  amount  of  EIGHTY  THOUSAND  DOLLARS  ($80,000),  and the  last
installment shall be in the amount of the entire unpaid balance of this Note.

     Debtors hereby further promise to pay interest to the order of Payee on the
unpaid  principal  balance hereof at the Interest  Rate.  Such interest shall be
paid in like money at said office or place from the date hereof, commencing June
1, 2000 and on the first day of each  month  thereafter  until the  indebtedness
evidenced by this Note is paid in full. Interest payable upon and after an Event
of Default or termination  or non-renewal of the Loan Agreement (as  hereinafter
defined) shall be payable upon demand.

     For purposes  hereof,  (a) subject to clauses (b) and (c) below,  "Interest
Rate"  shall mean a rate equal to  one-half  of one (1/2%)  percent per annum in
excess of the Prime Rate and, as to  Eurodollar  Rate  Loans,  a rate of two and
one-half (2 1/2%)  percent per annum in excess of the Adjusted  Eurodollar  Rate
(based on the Eurodollar  Rate  applicable for the Interest  Period  selected by
Debtors as in effect two (2) Business Days after the date of receipt by Payee of
the request of Debtors for such  Eurodollar  Rate Loans in  accordance  with the
terms  hereof,  whether  such rate is higher or lower  than any rate  previously
quoted to Debtors);  (b)  notwithstanding  anything to the contrary set forth in
clause (a) above,  the Interest  Rate shall mean as to Prime Rate Loans,  a rate
equal to one-quarter (1/4%) percent per annum in excess of the Prime Rate, as to
Eurodollar  Rate Loans, a rate equal to two and one-quarter (2 1/4%) percent per
annum in excess of the  Adjusted  Eurodollar  Rate  (calculated  as described in
clause (a) above),  effective as of the first day of the month after each of the
following conditions is satisfied as determined by Payee in good faith: (ii) the
EBITDA of DH and its  Subsidiaries  for the  immediately  preceding  fiscal year
(commencing  with the fiscal year ending on June 30, 2000)  calculated  based on
the audited financial statements of DH and its Subsidiaries for such fiscal year
delivered to Payee,  together with the unqualified  opinion of their independent
certified accountants, in accordance


                                       -1-
<PAGE>

with Section 9.6 or the Loan Agreement,  shall equal or exceed  $5,000,000,  and
(iii) no Event of Default or any act,  condition or event which,  with notice or
passage of time or both would constitute an Event of Default shall exist or have
occurred and be continuing;  provided, that, in the event that the Interest Rate
is reduced as provided in this  clause  (b),  if in any  subsequent  fiscal year
thereafter the condition set forth in clause (b)(i) is not satisfied,  effective
as of the first  day of the month  after  the  receipt  by Payee of the  audited
financial  statements  of DH and its  Subsidiaries  for such  fiscal  year,  the
Interest Rate shall  increase to those rates set forth in clause (a) above;  (c)
notwithstanding anything to the contrary contained in clauses (a) and (b) above,
the Interest  Rate shall mean the rate of two and one-half (2 1/2%)  percent per
annum in excess of the Prime  Rate as to Prime  Rate  Loans and the rate of four
and  one-half (4 1/2%)  percent per annum in excess of the  Adjusted  Eurodollar
Rate as to Eurodollar Rate Loans, at Payee's option,  without notice, (i) either
(A) for the period on and after the date of  termination  or  non-renewal of the
Loan Agreement  until such time as all  Obligations  are  indefeasibly  paid and
satisfied  in  full,  or  (B) for  the  period  from and  after  the date of the
occurrence of any Event of Default,  and for so long as such Event of Default is
continuing as determined by Payee; (d) the term "Prime Rate" shall mean the rate
from time to time  publicly  announced  by First  Union  National  Bank,  or its
successors,  from time to time, as its prime rate, whether or not such announced
rate is the best rate  available  at such bank;  (e) the term "Event of Default"
shall mean an Event of  Default  as such term is defined in the Loan  Agreement;
and (f) the term "Loan  Agreement"  shall mean the Loan and Security  Agreement,
dated of even date  herewith,  by and among  Debtors and Payee,  as the same now
exists or may hereafter be amended, modified,  supplemented,  extended, renewed,
restated or replaced.  Unless otherwise  defined herein,  all capitalized  terms
used herein shall have the meaning assigned thereto in the Loan Agreement.

     The Interest Rate  applicable to Prime Rate Loans payable  hereunder  shall
increase  or  decrease  by  an  amount  equal  to  each  increase  or  decrease,
respectively,  in the Prime Rate,  effective on the first day of the month after
any change in the Prime Rate is  announced.  The  increase or decrease  shall be
based on the Prime Rate in effect on the last day of the month in which any such
change  occurs.  Interest  shall be  calculated  on the basis of a three hundred
sixty (360) day year and actual  days  elapsed.  In no event shall the  interest
charged  hereunder  exceed the maximum  permitted under the laws of the State of
Georgia or other applicable law.

     This  Note is issued  pursuant  to the  terms  and  provisions  of the Loan
Agreement to evidence the Term Loan by Payee to Debtors. This Note is secured by
the  Collateral  described  in the Loan  Agreement  and all  notes,  guarantees,
security agreements and other agreements, documents and instrument now or at any
time  hereafter  executed  and/or  delivered by any Debtor or any other party in
connection therewith (all of the foregoing, together with the Loan Agreement, as
the same now exist or may hereafter be amended, modified, supplemented, renewed,
extended,  restated or replaced,  being  collectively  referred to herein as the
"Financing  Agreements"),  and is  entitled  to all of the  benefits  and rights
thereof and of the other  Financing  Agreements.  At the time any payment is due
hereunder, at its option, Payee may charge the amount thereof to any accounts of
Debtors maintained by Payee.

     If any  payment of  principal  or  interest  is not made  within  three (3)
business  days after the same  becomes due  hereunder,  or if any other Event of
Default shall occur for any reason, or if the


                                       -2-
<PAGE>

Loan  Agreement  shall be terminated  or not renewed for any reason  whatsoever,
then and in any such  event,  in  addition  to all rights and  remedies of Payee
under the Financing Agreements, applicable law or otherwise, all such rights and
remedies  being  cumulative,   not  exclusive  and  enforceable   alternatively,
successively and concurrently,  Payee may, at its option,  declare any or all of
Debtors' obligations, liabilities and indebtedness owing to Payee under the Loan
Agreement and the other  Financing  Agreements (the  "Obligations"),  including,
without  limitation,  all amounts  owing under this Note, to be due and payable,
whereupon the then unpaid  balance  hereof,  together with all interest  accrued
thereon, shall forthwith become due and payable, together with interest accruing
thereafter  at  the  then  applicable  Interest  Rate  stated  above  until  the
indebtedness evidenced by this Note is paid in full, plus the costs and expenses
of collection hereof,  including,  but not limited to, attorneys' fees and legal
expenses.

     Each Debtor (i) waives diligence,  demand, presentment,  protest and notice
of any  kind,  (ii)  agrees  that it will not be  necessary  for  Payee to first
institute  suit in order to enforce  payment of this Note and (iii)  consents to
any one or more  extensions  or  postponements  of  time  of  payment,  release,
surrender or  substitution  of  collateral  security,  or  forbearance  or other
indulgence,   without  notice  or  consent.  The  pleading  of  any  statute  of
limitations  as a defense to any demand  against any Debtor is expressly  hereby
waived by each Debtor.  Upon any Event of Default or  termination or non-renewal
of the Loan  Agreement,  Payee shall have the right,  but not the  obligation to
setoff against this Note all money owed by Payee to any Debtor.

     Payee shall not be required to resort to any  Collateral  for payment,  but
may proceed  against one or both Debtors and any guarantors or endorsers  hereof
in such order and manner as Payee may choose.  None of the rights of Payee shall
be waived or diminished by any failure or delay in the exercise thereof.

     The validity,  interpretation  and  enforcement  of this Note and the other
Financing Agreements and any dispute arising in connection herewith or therewith
shall be governed by the internal laws of the State of Georgia  (without  giving
effect to principles of conflicts of law).

     Each  Debtor   irrevocably   consents  and  submits  to  the  non-exclusive
jurisdiction  of the  Superior  Court of Fulton  County,  Georgia and the United
States  District  Court for the  Northern  District  of  Georgia  and waives any
objection  based on venue or forum non  conveniens  with  respect  to any action
instituted  therein  arising  under  this  Note  or any of the  other  Financing
Agreements  or in any  way  connection  with or  related  or  incidental  to the
dealings  of such  Debtor  and Payee in respect of this Note or any of the other
Financing Agreements or the transactions related hereto or thereto, in each case
whether now existing or hereafter arising, and whether in contract, tort, equity
or otherwise,  and agrees that any dispute arising out of the relationship among
Debtors and Payee or the conduct of such persons in connection with this Note or
otherwise  shall be heard only in the courts  described above (except that Payee
shall have the right to bring any action or proceeding against any Debtor or its
property in the courts of any other  jurisdiction which Payee deems necessary or
appropriate  in order to realize on the  Collateral or to otherwise  enforce its
rights against any Debtor or its property).



                                       -3-
<PAGE>

     Each Debtor hereby waives  personal  service of any and all process upon it
and  consents  that all such  service of process may be made by  certified  mail
(return receipt requested) directed to it and service so made shall be deemed to
be  completed  five (5) days after the same shall have been so  deposited in the
U.S.  mails,  or, at Payee's  option,  by service  upon such Debtor in any other
manner  provided  under the rules of any such  courts.  Within  thirty (30) days
after such service, such Debtor shall appear in answer to such process,  failing
which such  Debtor  shall be deemed in default  and  judgment  may be entered by
Payee  against  such  Debtor  for the  amount  of the  claim  and  other  relief
requested.

     EACH DEBTOR HEREBY WAIVES ANY RIGHT TO TRIAL BY JURY OF ANY CLAIM,  DEMAND,
ACTION  OR  CAUSE OF  ACTION  (iv)  ARISING  UNDER  THIS  NOTE OR (v) IN ANY WAY
CONNECTED  WITH OR RELATED OR INCIDENTAL TO THE DEALINGS AMONG DEBTORS AND PAYEE
IN  RESPECT  OF  THIS  NOTE  OR ANY OF THE  OTHER  FINANCING  AGREEMENTS  OR THE
TRANSACTIONS  RELATED  HERETO OR THERETO IN EACH CASE  WHETHER  NOW  EXISTING OR
HEREAFTER  ARISING,  AND WHETHER IN CONTRACT,  TORT,  EQUITY OR OTHERWISE.  EACH
DEBTOR  AGREES AND  CONSENTS  THAT ANY SUCH  CLAIM,  DEMAND,  ACTION OR CAUSE OF
ACTION SHALL BE DECIDED BY COURT TRIAL WITHOUT A JURY.

     The execution and delivery of this Note has been authorized by the Board of
Directors  and by any  necessary  vote or  consent of the  stockholders  of each
Debtor.  Each  Debtor  hereby  authorizes  Payee to  complete  this  Note in any
particulars according to the terms of the loan evidenced hereby.



                                       -4-

<PAGE>

     This Note shall be binding upon the  successors  and assigns of Debtors and
inure to the  benefit  of  Payee  and its  successors,  endorsees  and  assigns.
Whenever used herein,  the term "Debtor" or "Debtors" shall be deemed to include
each Debtor's  respective  successors  and assigns and the term "Payee" shall be
deemed  to  include  its  successors,  endorsees  and  assigns.  If any  term or
provision  of this Note shall be held  invalid,  illegal or  unenforceable,  the
validity of all other terms and  provisions  hereof  shall in no way be affected
thereby.


                                DH APPAREL COMPANY, INC.

                                By: /s/ K. Scott Grassmyer
                                    --------------------------------
                                Title: Sr. Vice President & CFO


                                DELTA MERCHANDISING, INC.

                                By: /s/ K. Scott Grassmyer
                                    --------------------------------
                                Title: Sr. Vice President & CFO




                                       -5-




                          PLEDGE AND SECURITY AGREEMENT
                          -----------------------------

     THIS PLEDGE AND  SECURITY  AGREEMENT  ("Pledge  Agreement"),  dated May 16,
2000, is by DH APPAREL COMPANY,  INC., a Georgia corporation  ("Pledgor"),  with
its chief executive office at 1020-A Barrow Industrial Parkway,  Winder, Georgia
30680 to and in favor of CONGRESS FINANCIAL  CORPORATION  (SOUTHERN),  a Georgia
corporation  ("Pledgee"),  having an office at 200 Galleria Parkway, Suite 1500,
Atlanta, Georgia 30339.


                              W I T N E S S E T H:
                              --------------------

     WHEREAS,  Pledgor  is now the  direct  and  beneficial  owner of all of the
issued and  outstanding  shares of capital stock of Cargud,  S.A., a Costa Rican
corporation  ("Issuer"),  29,360  of which  shares  of  capital  stock are being
delivered  by Pledgor to Pledgee  pursuant to the terms  hereof and which are as
described  on Exhibit A annexed  hereto  and made a part  hereof  (the  "Pledged
Securities");

     WHEREAS,  Pledgee and Pledgor  have entered into or are about to enter into
financing arrangements pursuant to which Pledgee may make loans and advances and
provide other financial  accommodations  to Pledgor as set forth in the Loan and
Security  Agreement,  dated of even date  herewith,  by and between  Pledgee and
Pledgor  (as  the  same  now  exists  or may  hereafter  be  amended,  modified,
supplemented, extended, renewed, restated or replaced, the "Loan Agreement") and
other agreements,  documents and instruments  referred to therein or at any time
executed and/or delivered in connection therewith or related thereto, including,
but not limited to, this Pledge  Agreement (all of the foregoing,  together with
the Loan Agreement, as the same now exist or may hereafter be amended, modified,
supplemented,  extended,  renewed,  restated  or  replaced,  being  collectively
referred to herein as the "Financing Agreements"); and

     WHEREAS,  in order to induce  Pledgee to enter into the Loan  Agreement and
the other Financing  Agreements and to make loans and advances and provide other
financial  accommodations  to Pledgor  pursuant  thereto,  Pledgor has agreed to
secure the payment and performance of the  Obligations (as hereinafter  defined)
to Pledgee and to accomplish  same by (i)  executing  and  delivering to Pledgee
this Pledge Agreement,  (ii) delivering to Pledgee the Pledged  Securities which
are  registered in the name of Pledgor,  together with  appropriate  powers duly
executed in blank by Pledgor,  and (iii) delivering to Pledgee any and all other
documents  which  Pledgee  deems  necessary  to  protect   Pledgee's   interests
hereunder;

     NOW,  THEREFORE,  in  consideration  of the  premises  and  other  good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, Pledgor hereby agrees as follows:



                                      - 1 -
<PAGE>

     1. GRANT OF SECURITY INTEREST
        --------------------------

     As  collateral  security  for  the  prompt   performance,   observance  and
indefeasible payment in full of all of the Obligations (as hereinafter defined),
Pledgor  hereby  assigns,  pledges,  hypothecates,  transfers  and sets  over to
Pledgee  and  grants to  Pledgee a  security  interest  in and lien upon (a) the
Pledged  Securities,   together  with  all  cash  dividends,   stock  dividends,
interests,   profits,   redemptions,   warrants,   subscription  rights,  stock,
securities  options,  substitutions,  exchanges and other  distributions  now or
hereafter  distributed  by Issuer or which may  hereafter  be  delivered  to the
possession of Pledgor or Pledgee with respect  thereto,  (b)  Pledgor's  records
with respect to the foregoing, and (c) the proceeds of all of the foregoing (all
of  the  foregoing  being  collectively  referred  to  herein  as  the  "Pledged
Property").

     2. OBLIGATIONS SECURED
        -------------------

     The security interest, lien and other interests granted to Pledgee pursuant
to this Pledge Agreement shall secure the prompt performance and payment in full
of any and all obligations,  liabilities and indebtedness of every kind,  nature
and  description  owing by Pledgor to Pledgee and/or its  affiliates,  including
principal,  interest,  charges,  fees,  costs and expenses,  however  evidenced,
whether as principal,  surety, endorser, guarantor or otherwise, whether arising
under this Pledge Agreement,  the Loan Agreement, the other Financing Agreements
or otherwise, whether now existing or hereafter arising, whether arising before,
during or after the initial or any renewal  term of the Loan  Agreement or after
the  commencement  of any case with respect to Pledgor  under the United  States
Bankruptcy  Code or any similar  statute  (including,  without  limitation,  the
payment of interest and other  amounts which would accrue and become due but for
the  commencement  of such  case),  whether  direct  or  indirect,  absolute  or
contingent,  joint or several, due or not due, primary or secondary,  liquidated
or unliquidated,  secured or unsecured,  and however acquired by Pledgee (all of
the foregoing being collectively referred to herein as the "Obligations").

     3. REPRESENTATIONS, WARRANTIES AND COVENANTS
        -----------------------------------------

     Pledgor hereby  represents,  warrants and covenants with and to Pledgee the
following  (all  of  such   representations,   warranties  and  covenants  being
continuing so long as any of the Obligations are outstanding):

     (a) The Pledged Securities are duly authorized,  validly issued, fully paid
and  non-assessable  capital  stock  of  Issuer  and  constitute   approximately
sixty-five  (65%)  percent of  Pledgor's  entire  interest in Issuer and are not
registered,  nor has Pledgor authorized the registration thereof, in the name of
any person or entity other than Pledgor or Pledgee.

     (b) The Pledged  Property is directly,  legally and  beneficially  owned by
Pledgor,  free and clear of all claims,  liens,  pledges and encumbrances of any
kind,  nature or  description,  except for the pledge and  security  interest in
favor of Pledgee and the pledges and security interests permitted under the Loan
Agreement.



                                      - 2 -
<PAGE>

     (c) The Pledged Property is not subject to any restrictions relative to the
transfer  thereof  and Pledgor has the right to  transfer  and  hypothecate  the
Pledged Property free and clear of any liens, encumbrances or restrictions.

     (d) The  Pledged  Property  is duly and  validly  pledged to Pledgee and no
consent or  approval  of any  governmental  or  regulatory  authority  or of any
securities  exchange or the like, nor any consent or approval of any other third
party,  was or is necessary to the  validity and  enforceability  of this Pledge
Agreement.

     (e) Pledgor  authorizes  Pledgee to: (i) store,  deposit and  safeguard the
Pledged  Property,  (ii)  perform  any and all other acts which  Pledgee in good
faith deems  reasonable  and/or necessary for the protection and preservation of
the  Pledged  Property  or its value or  Pledgee's  security  interest  therein,
including,  without limitation,  transferring,  registering or arranging for the
transfer or registration of the Pledged Property to or in Pledgee's own name and
receiving the income  therefrom as additional  security for the  Obligations and
(iii)  pay any  charges  or  expenses  which  Pledgee  deems  necessary  for the
foregoing  purpose,  but  without any  obligation  to do so. Any  obligation  of
Pledgee for  reasonable  care for the Pledged  Property in Pledgee's  possession
shall be  limited  to the same  degree of care which  Pledgee  uses for  similar
property pledged to Pledgee by other persons.

     (f) If Pledgor  shall  become  entitled  to receive  or  acquire,  or shall
receive any stock  certificate,  or option or right with respect to the stock of
Issuer (including without limitation, any certificate representing a dividend or
a  distribution  or exchange of or in connection  with  reclassification  of the
Pledged  Securities)  whether  as an  addition  to,  in  substitution  of, or in
exchange for any of the Pledged Property or otherwise,  Pledgor agrees to accept
same as Pledgee's  agent,  to hold same in trust for Pledgee and to deliver same
forthwith to Pledgee or Pledgee's agent or bailee in the form received, with the
endorsement(s)  of Pledgor  where  necessary  and/or  appropriate  powers and/or
assignments  duly  executed to be held by Pledgee or  Pledgee's  agent or bailee
subject to the terms hereof, as further security for the Obligations.

     (g) Pledgor shall not,  without the prior  consent of Pledgee,  directly or
indirectly, sell, assign, transfer, or otherwise dispose of, or grant any option
with respect to the Pledged Property,  nor shall Pledgor create, incur or permit
any  further  pledge,  hypothecation,  encumbrance,  lien,  mortgage or security
interest with respect to the Pledged Property.

     (h) So long as no Event of Default (as  hereinafter  defined)  has occurred
and is  continuing,  Pledgor  shall  have the  right to vote  and  exercise  all
corporate  rights with  respect to the Pledged  Securities,  except as expressly
prohibited  herein,  and to receive any cash dividends payable in respect of the
Pledged Securities.

     (i) Pledgor  shall not permit  Issuer,  directly or  indirectly,  to issue,
sell, grant, assign,  transfer or otherwise dispose of, any additional shares of
capital stock of Issuer or any option or warrant with respect to, or other right
or security  convertible into, any additional shares of capital stock of Issuer,
now or  hereafter  authorized,  unless  all  such  additional  shares,  options,
warrants,  rights or other such securities are made and shall remain part of the
Pledged Property subject to the pledge and security interest granted herein.

                                      - 3 -
<PAGE>

     (j) Pledgor shall pay all charges and assessments of any nature against the
Pledged   Property  or  with  respect  thereto  prior  to  said  charges  and/or
assessments being delinquent.

     (k) Pledgor  shall  promptly  reimburse  Pledgee on demand,  together  with
interest at the rate then  applicable to the  Obligations  set forth in the Loan
Agreement, for any charges,  assessments or expenses paid or incurred by Pledgee
in its  discretion  for the  protection,  preservation  and  maintenance  of the
Pledged Property and the enforcement of Pledgee's rights  hereunder,  including,
without  limitation,  attorneys' fees and legal expenses  incurred by Pledgee in
seeking to protect,  collect or enforce  its rights in the  Pledged  Property or
otherwise hereunder.

     (l)  Pledgor  shall  furnish,  or cause to be  furnished,  to Pledgee  such
information  concerning Issuer and the Pledged Property as Pledgee may from time
to time reasonably request in good faith, including, without limitation, current
financial statements.

     (m)  Pledgee may notify  Issuer or the  appropriate  transfer  agent of the
Pledged  Securities to register the security  interest and pledge granted herein
and honor the rights of Pledgee with respect thereto.

     (n) Pledgor  waives:  (i) all rights to require  Pledgee to proceed against
any other  person,  entity or  collateral  or to exercise  any remedy,  (ii) the
defense of the statute of limitations in any action upon any of the Obligations,
(iii) any  right of  subrogation  or  interest  in the  Obligations  or  Pledged
Property until all Obligations have been paid in full, (iv) any rights to notice
of any kind or nature whatsoever,  unless  specifically  required in this Pledge
Agreement  or  non-waivable  under any  applicable  law,  and (v) to the  extent
permissible,  its rights under Section 9-112 and 9-207 of the Uniform Commercial
Code. Pledgor agrees that the Pledged Property,  other collateral,  or any other
guarantor or endorser may be released,  substituted or added with respect to the
Obligations,  in whole or in part, without releasing or otherwise  affecting the
liability of Pledgor,  the pledge and security interests granted  hereunder,  or
this Pledge  Agreement.  Pledgee is entitled to all of the benefits of a secured
party set forth in Section 9-207 of the New York Uniform Commercial Code.

     4. EVENTS OF DEFAULT
        -----------------

     All Obligations shall become immediately due and payable, without notice or
demand,  at the option of Pledgee,  upon the occurrence of any Event of Default,
as such term is  defined  in the Loan  Agreement  (each an  "Event  of  Default"
hereunder).

     5. RIGHTS AND REMEDIES
        -------------------

     At any time an Event of Default  exists or has occurred and is  continuing,
in addition to all other rights and remedies of Pledgee,  whether provided under
this Pledge  Agreement,  the Loan  Agreement,  the other  Financing  Agreements,
applicable  law or  otherwise,  Pledgee  shall  have the  following  rights  and
remedies which may be exercised without notice to, or consent by, Pledgor except
as such notice or consent is expressly provided for hereunder:



                                      - 4 -
<PAGE>

     (a) Pledgee,  at its option,  shall be empowered to exercise its continuing
right to instruct the Issuer (or the  appropriate  transfer agent of the Pledged
Securities)  to  register  any or all of the Pledged  Securities  in the name of
Pledgee or in the name of  Pledgee's  nominee and Pledgee may  complete,  in any
manner  Pledgee may deem  expedient,  any and all stock powers,  assignments  or
other  documents  heretofore  or  hereafter  executed  in blank by  Pledgor  and
delivered  to  Pledgee.  After said  instruction,  and without  further  notice,
Pledgee  shall have the  exclusive  right to exercise  all voting and  corporate
rights with respect to the Pledged  Securities and other Pledged  Property,  and
exercise any and all rights of conversion, redemption, exchange, subscription or
any other rights, privileges, or options pertaining to any shares of the Pledged
Securities  or other  Pledged  Property as if Pledgee  were the  absolute  owner
thereof,   including,   without  limitation,  the  right  to  exchange,  in  its
discretion,  any and all of the Pledged  Securities  and other Pledged  Property
upon  any  merger,  consolidation,  reorganization,  recapitalization  or  other
readjustment  with  respect  thereto.  Upon the  exercise  of any  such  rights,
privileges  or options by Pledgee,  Pledgee  shall have the right to deposit and
deliver any and all of the Pledged  Securities and other Pledged Property to any
committee, depository, transfer agent, registrar or other designated agency upon
such terms and  conditions  as Pledgee may  determine,  all  without  liability,
except to account for property  actually received by Pledgee.  However,  Pledgee
shall  have no duty to  exercise  any of the  aforesaid  rights,  privileges  or
options (all of which are  exercisable  in the sole  discretion  of Pledgee) and
shall not be responsible for any failure to do so or delay in doing so.

     (b) In addition to all the rights and remedies of a secured party under the
Uniform  Commercial Code or other  applicable law, Pledgee shall have the right,
at any time and without demand of performance or other demand,  advertisement or
notice  of any kind  (except  the  notice  specified  below of time and place of
public or private  sale) to or upon Pledgor or any other person (all and each of
which demands,  advertisements and/or notices are hereby expressly waived to the
extent  permitted by applicable law), to proceed  forthwith to collect,  redeem,
recover,  receive,  appropriate,  realize,  sell,  or  otherwise  dispose of and
deliver said Pledged  Property or any part thereof in one or more lots at public
or private sale or sales at any exchange,  broker's board or at any of Pledgee's
offices or  elsewhere at such prices and on such terms as Pledgee may deem best.
The foregoing disposition(s) may be for cash or on credit or for future delivery
without assumption of any credit risk, with Pledgee having the right to purchase
all or any part of said  Pledged  Property  so sold at any such  sale or  sales,
public or private,  free of any right or equity of redemption in Pledgor,  which
right or equity is hereby expressly waived or released by Pledgor.  The proceeds
of  any  such  collection,   redemption,   recovery,   receipt,   appropriation,
realization,  sale or other disposition,  after deducting all costs and expenses
of every kind incurred  relative thereto or incidental to the care,  safekeeping
or  otherwise  of any and all  Pledged  Property  or in any way  relating to the
rights of Pledgee hereunder, including attorneys' fees and legal expenses, shall
be  applied  first to the  satisfaction  of the  Obligations  (in such  order as
Pledgee  may elect and  whether or not due) and then to the payment of any other
amounts required by applicable law, including Section 9-504(1)(c) of the Uniform
Commercial  Code,  with  Pledgor  to be and remain  liable  for any  deficiency.
Pledgor  shall be liable to Pledgee  for the payment on demand of all such costs
and expenses,  together with interest at the then  applicable  rate set forth in
the Loan Agreement,  and any attorneys' fees and legal expenses.  Pledgor agrees
that five (5) days prior  written  notice by Pledgee  designating  the place and
time of any public  sale or of the time after  which any  private  sale or other
intended  disposition  of any or all of the Pledged  Property is to be made,  is
reasonable notification of such matters.


                                      - 5 -
<PAGE>

     (c) Pledgor  recognizes  that Pledgee may be unable to effect a public sale
of all or part  of the  Pledged  Property  by  reason  of  certain  prohibitions
contained  in the  Securities  Act of 1933,  as amended,  as now or hereafter in
effect  or in  applicable  Blue Sky or other  state  securities  law,  as now or
hereafter in effect, but may be compelled to resort to one or more private sales
to a restricted  group of purchasers  who will be obliged to agree,  among other
things,  to acquire such Pledged  Property for their own account for  investment
and not with a view to the distribution or resale thereof. If at the time of any
sale of the Pledged  Property or any part  thereof,  the same shall not, for any
reason whatsoever,  be effectively registered (if required) under the Securities
Act of 1933 (or other  applicable  state  securities  law),  as then in  effect,
Pledgee in its sole and absolute  discretion  is authorized to sell such Pledged
Property  or such part  thereof  by private  sale in such  manner and under such
circumstances as Pledgee or its counsel may deem necessary or advisable in order
that such sale may legally be effected without registration. Pledgor agrees that
private  sales so made may be at prices and other  terms less  favorable  to the
seller than if such Pledged  Property were sold at public sale, and that Pledgee
has no obligation to delay the sale of any such Pledged  Property for the period
of time necessary to permit Issuer, even if Issuer would agree, to register such
Pledged Property for public sale under such applicable  securities laws. Pledgor
agrees that any private  sales made under the foregoing  circumstances  shall be
deemed to have been in a commercially reasonable manner.

     (d) All of the Pledgee's  rights and remedies,  including,  but not limited
to, the foregoing and those otherwise arising under this Pledge  Agreement,  the
Loan Agreement and the other Financing  Agreements,  the instruments  comprising
the Pledged Property,  applicable law or otherwise,  shall be cumulative and not
exclusive and shall be enforceable  alternatively,  successively or concurrently
as  Pledgee  may deem  expedient.  No failure or delay on the part of Pledgee in
exercising  any of its options,  powers or rights or partial or single  exercise
thereof, shall constitute a waiver of such option, power or right.

     6. JURY TRIAL WAIVER; OTHER WAIVERS AND CONSENTS; GOVERNING LAW
        ------------------------------------------------------------

     (a) The validity,  interpretation  and enforcement of this Pledge Agreement
and  the  other  Financing  Agreements  and  any  dispute  arising  out  of  the
relationship  between the parties hereto,  whether in contract,  tort, equity or
otherwise,  shall be  governed  by the  internal  laws of the  State of  Georgia
(without giving effect to principles of conflicts of law).

     (b)  Pledgor   irrevocably   consents  and  submits  to  the  non-exclusive
jurisdiction  of the  Superior  Court of Fulton  County,  Georgia and the United
States  District  Court for the  Northern  District  of  Georgia  and waives any
objection  based on venue or forum non  conveniens  with  respect  to any action
instituted  therein  arising  under this  Pledge  Agreement  or any of the other
Financing  Agreements or in any way  connected  with or related or incidental to
the dealings of the parties hereto in respect of this Pledge Agreement or any of
the other Financing Agreements or the transactions related hereto or thereto, in
each case whether now existing or  hereafter  arising,  and whether in contract,
tort, equity or otherwise,  and agrees that any dispute with respect to any such
matters shall be heard only in the courts  described  above (except that Pledgee
shall have the right to bring any action or  proceeding  against  Pledgor or its
property in the courts


                                      - 6 -
<PAGE>

of any other  jurisdiction which Pledgee deems necessary or appropriate in order
to realize on the Pledged  Property or to otherwise  enforce its rights  against
Pledgor or its property).

     (c) Pledgor hereby waives  personal  service of any and all process upon it
and  consents  that all such  service of process may be made by  certified  mail
(return receipt requested)  directed to its address set forth herein and service
so made shall be deemed to be completed  five (5) days after the same shall have
been so deposited in the U.S. mails,  or, at Pledgee's  option,  by service upon
Pledgor in any other manner provided under the rules of any such courts.  Within
thirty  (30) days after such  service,  Pledgor  shall  appear in answer to such
process,  failing  which  Pledgor shall be deemed in default and judgment may be
entered by Pledgee  against Pledgor for the amount of the claim and other relief
requested.

     (d) PLEDGOR HEREBY WAIVES ANY RIGHT TO TRIAL BY JURY OF ANY CLAIM,  DEMAND,
ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS PLEDGE  AGREEMENT OR ANY OF THE
OTHER  FINANCING  AGREEMENTS  OR (ii) IN ANY WAY  CONNECTED  WITH OR  RELATED OR
INCIDENTAL  TO THE  DEALINGS  OF PLEDGOR  AND  PLEDGEE IN RESPECT OF THIS PLEDGE
AGREEMENT OR ANY OF THE OTHER FINANCING  AGREEMENTS OR THE TRANSACTIONS  RELATED
HERETO OR THERETO IN EACH CASE WHETHER NOW EXISTING OR  HEREAFTER  ARISING,  AND
WHETHER IN  CONTRACT,  TORT,  EQUITY OR  OTHERWISE.  PLEDGOR  HEREBY  AGREES AND
CONSENTS THAT ANY SUCH CLAIM, DEMAND, ACTION OR CAUSE OF ACTION SHALL BE DECIDED
BY COURT TRIAL  WITHOUT A JURY AND THAT  PLEDGOR OR PLEDGEE MAY FILE AN ORIGINAL
COUNTERPART  OF A COPY OF THIS  PLEDGE  AGREEMENT  WITH  ANY  COURT  AS  WRITTEN
EVIDENCE OF THE  CONSENT OF THE  PARTIES  HERETO TO THE WAIVER OF THEIR RIGHT TO
TRIAL BY JURY.

     (e)  Pledgee  shall not have any  liability  to Pledgor  (whether  in tort,
contract,  equity or  otherwise)  for losses  suffered by Pledgor in  connection
with, arising out of, or in any way related to the transactions or relationships
contemplated by this Pledge  Agreement,  or any act, omission or event occurring
in connection  herewith,  unless it is determined by a final and  non-appealable
judgment or court order  binding on Pledgee,  that the losses were the result of
acts or omissions  constituting gross negligence or willful  misconduct.  In any
such  litigation,  Pledgee  shall be entitled  to the benefit of the  rebuttable
presumption  that it acted in good faith and with the exercise of ordinary  care
in the performance by it of the terms of this Pledge Agreement.

     7. MISCELLANEOUS
        -------------

     (a) Pledgor  agrees that at any time and from time to time upon the written
request of Pledgee,  Pledgor shall  execute and deliver such further  documents,
including,  but not limited to,  irrevocable  proxies or stock  powers,  in form
satisfactory  to counsel  for  Pledgee,  and will take or cause to be taken such
further  acts as Pledgee  may  request in order to effect the  purposes  of this
Pledge Agreement and perfect or continue the perfection of the security interest
in the Pledged  Property  granted to Pledgee  hereunder.  Without  limiting  the
foregoing,  and without demand by Pledgee, Pledgor agrees promptly to deliver to
Pledgee any replacement  certificates necessary or appropriate in the discretion
of Pledgee, with respect to the Pledged Securities.


                                      - 7 -
<PAGE>

     (b) Beyond the  exercise of  reasonable  care to assure the safe custody of
the Pledged Property (whether such custody is exercised by Pledgee, or Pledgee's
nominee,  agent or bailee)  Pledgee or Pledgee's  nominee  agent or bailee shall
have no duty or liability to protect or preserve any rights  pertaining  thereto
and shall be  relieved  of all  responsibility  for the  Pledged  Property  upon
surrendering it to Pledgor or foreclosure with respect thereto.

     (c) All  notices,  requests and demands to or upon the  respective  parties
hereto  shall be in writing and shall be deemed to have been duly given or made:
if delivered in person,  immediately  upon  delivery;  if by telex,  telegram or
facsimile  transmission,  immediately  upon  sending  and upon  confirmation  of
receipt; if by nationally recognized overnight courier service with instructions
to deliver the next business day, one (1) business day after sending;  and if by
registered or certified  mail,  return  receipt  requested,  five (5) days after
mailing.  All notices,  requests and demands upon the parties are to be given to
the following  addresses (or to such other address as any party may designate by
notice in accordance with this Section):

         If to Pledgor:             DH Apparel Company, Inc.
                                    1020-A Barrow Industrial Parkway
                                    Winder, Georgia 30680
                                    Attention: Chief Financial Officer

         If to Pledgee:             Congress Financial Corporation (Southern)
                                    200 Galleria Parkway, Suite 1500
                                    Atlanta, Georgia 30339
                                    Attention: Portfolio Manager

     (d) All references to the plural herein shall also mean the singular and to
the singular shall also mean the plural. All references to Pledgor,  Pledgee and
Issuer pursuant to the definitions set forth in the recitals  hereto,  or to any
other person herein, shall include their respective  successors and assigns. The
words  "hereof,"  "herein,"  "hereunder,"  "this Pledge  Agreement" and words of
similar  import  when used in this Pledge  Agreement  shall refer to this Pledge
Agreement as a whole and not any particular  provision of this Pledge  Agreement
and as this Pledge  Agreement now exists or may hereafter be amended,  modified,
supplemented, extended, renewed, restated or replaced. An Event of Default shall
exist or  continue  or be  continuing  until  such Event of Default is waived in
accordance  with Section 7(g) hereof.  All  references  to the term  "Person" or
"Persons" herein shall mean any individual,  sole  proprietorship,  partnership,
corporation  (including,   without  limitation,  any  corporation  which  elects
subchapter  S status  under the  Internal  Revenue  Code of 1986,  as  amended),
limited liability corporation, limited liability participation,  business trust,
unincorporated  association,  joint stock company, trust, joint venture or other
entity or any government or any agency, instrumentality or political subdivision
thereof.

     (e) This Pledge  Agreement,  the other  Financing  Agreements and any other
document  referred to herein or therein  shall be binding  upon  Pledgor and its
successors and assigns and inure to the benefit of and be enforceable by Pledgee
and its successors and assigns.



                                      - 8 -
<PAGE>

     (f) If any  provision  of this  Pledge  Agreement  is held to be invalid or
unenforceable,  such  invalidity or  unenforceability  shall not invalidate this
Pledge  Agreement as a whole,  but this Pledge  Agreement  shall be construed as
though  it did not  contain  the  particular  provision  held to be  invalid  or
unenforceable  and the rights and  obligations of the parties shall be construed
and enforced only to such extent as shall be permitted by applicable law.

     (g)  Neither  this  Pledge  Agreement  nor any  provision  hereof  shall be
amended, modified, waived or discharged orally or by course of conduct, but only
by a written agreement signed by an authorized officer of Pledgee. Pledgee shall
not, by any act,  delay,  omission or otherwise  be deemed to have  expressly or
impliedly  waived any of its rights,  powers and/or  remedies unless such waiver
shall be in writing and signed by an  authorized  officer of  Pledgee.  Any such
waiver shall be enforceable only to the extent specifically set forth therein. A
waiver by Pledgee of any right,  power and/or  remedy on any one occasion  shall
not be  construed as a bar to or waiver of any such right,  power and/or  remedy
which Pledgee would  otherwise have on any future  occasion,  whether similar in
kind or otherwise.




                                      - 9 -
<PAGE>

     IN WITNESS  WHEREOF,  Pledgor has executed this Pledge  Agreement as of the
day and year first above written.

                                      DH APPAREL COMPANY, INC.

                                      By:  /s/  K. Scott Grassmyer
                                          -----------------------------
                                      Title:  Sr. Vice President & CFO



                                     - 10 -

<PAGE>

                                    EXHIBIT A
                                       TO
                          PLEDGE AND SECURITY AGREEMENT
                          -----------------------------


         Issuer               Certificate No.                 Shares
         ------               ---------------                 ------

Cargud, S.A.                                                  29,360


                                     - 11 -



                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


     THIS  AGREEMENT  ("Agreement"),  dated May 16,  2000,  is by and between DH
APPAREL  COMPANY,  INC.,  a  Georgia  corporation  ("Debtor"),  with  its  chief
executive  office  at  1020-A  Barrow  Industrial  Parkway  30680  and  CONGRESS
FINANCIAL  CORPORATION  (Southern),  a Georgia  corporation  ("Secured  Party"),
having an office at 200 Galleria Parkway, Suite 1500, Atlanta, Georgia 30339.

                              W I T N E S S E T H :
                              ---------------------

     WHEREAS,  Debtor has  adopted,  used and is using,  and is the owner of the
entire right, title, and interest in and to the trademarks,  trade names, terms,
designs and applications  therefor described in Exhibit A hereto and made a part
hereof;

     WHEREAS,  Secured  Party and Debtor have entered or are about to enter into
financing  arrangements  pursuant  to which  Secured  Party  may make  loans and
advances and provide other  financial  accommodations  to Debtor as set forth in
the Loan and  Security  Agreement,  dated of even  date  herewith,  by and among
Secured Party, Debtor and Delta  Merchandising,  Inc. (as the same now exists or
may hereafter be amended, modified, supplemented, extended, renewed, restated or
replaced, the "Loan Agreement") and other agreements,  documents and instruments
referred  to therein or at any time  executed  and/or  delivered  in  connection
therewith or related thereto, including, but not limited to, this Agreement (all
of the foregoing, together with the Loan Agreement, as the same now exist or may
hereafter be amended,  modified,  supplemented,  extended,  renewed, restated or
replaced,  being collectively referred to herein as the "Financing Agreements");
and

     WHEREAS,  in order to induce Secured Party to enter into the Loan Agreement
and the other  Financing  Agreements  and to make loans and advances and provide
other financial  accommodations to Debtor pursuant thereto, Debtor has agreed to
grant to Secured Party certain collateral security as set forth herein;

     NOW,  THEREFORE,  in  consideration  of the premises and for other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, Debtor hereby agrees as follows:

     1. GRANT OF SECURITY INTEREST
        --------------------------

     As  collateral  security  for  the  prompt   performance,   observance  and
indefeasible payment in full of all of the Obligations (as hereinafter defined),
Debtor hereby grants to Secured  Party a continuing  security  interest in and a
general lien upon the following  (being  collectively  referred to herein as the
"Collateral"):  (a) all of Debtor's now existing or  hereafter  acquired  right,
title, and interest in and to: (i) all of Debtor's trademarks, tradenames, trade
styles and service marks


                                      - 1 -
<PAGE>

and all applications,  registrations and recordings relating to the foregoing as
may at any time be filed in the United States Patent and Trademark  Office or in
any  similar  office or agency of the  United  States,  any State  thereof,  any
political  subdivision  thereof  or in any  other  country,  including,  without
limitation, the trademarks, terms, designs and applications described in Exhibit
A hereto,  together with all rights and privileges  arising under applicable law
with respect to Debtor's  use of any  trademarks,  tradenames,  trade styles and
service marks, and all reissues,  extensions,  continuation and renewals thereof
(all  of  the   foregoing   being   collectively   referred  to  herein  as  the
"Trademarks");  and  (ii) all  prints  and  labels  on  which  such  trademarks,
tradenames,  tradestyles and service marks appear, have appeared or will appear,
and all designs and general  intangibles  of a like nature;  (b) the goodwill of
the  business  symbolized  by  each  of  the  Trademarks,   including,   without
limitation, all customer lists and other records relating to the distribution of
products or services bearing the Trademarks; (c) all income, fees, royalties and
other  payments  at any time due or payable  with  respect  thereto,  including,
without  limitation,  payments  under all  licenses at any time  entered into in
connection  therewith;  (d)  the  right  to sue for  past,  present  and  future
infringements  thereof;  (e) all rights  corresponding  thereto  throughout  the
world;  and (f) any and all other proceeds of any of the  foregoing,  including,
without  limitation,  damages  and  payments or claims by Debtor  against  third
parties for past or future infringement of the Trademarks.

     2. OBLIGATIONS SECURED
        -------------------

     The security  interest,  lien and other interests  granted to Secured Party
pursuant to this Agreement shall secure the prompt  performance,  observance and
payment in full of any and all  obligations,  liabilities  and  indebtedness  of
every kind,  nature and description  owing by Debtor to Secured Party and/or its
affiliates,  including principal,  interest,  charges, fees, costs and expenses,
however  evidenced,   whether  as  principal,  surety,  endorser,  guarantor  or
otherwise,  whether arising under this Agreement,  the Loan Agreement, the other
Financing  Agreements or otherwise,  whether now existing or hereafter  arising,
whether arising  before,  during or after the initial or any renewal term of the
Loan  Agreement  or after the  commencement  of any case with  respect to Debtor
under the United  States  Bankruptcy  Code or any  similar  statute  (including,
without limitation, the payment of interest and other amounts which would accrue
and  become  due but for the  commencement  of such  case),  whether  direct  or
indirect,  absolute or contingent,  joint or several, due or not due, primary or
secondary,  liquidated  or  unliquidated,  secured  or  unsecured,  and  however
acquired by Secured Party (all of the foregoing being  collectively  referred to
herein as the "Obligations").

     3. REPRESENTATIONS, WARRANTIES AND COVENANTS
        -----------------------------------------

     Debtor hereby represents,  warrants and covenants with and to Secured Party
the following  (all of such  representations,  warranties  and  covenants  being
continuing so long as any of the Obligations are outstanding):

     (a) Debtor shall pay and perform all of the Obligations  according to their
terms.



                                      - 2 -
<PAGE>

     (b) All of the existing  Collateral  is valid and  subsisting in full force
and effect,  and Debtor owns the sole,  full and clear  title  thereto,  and the
right and power to grant the security interest granted hereunder.  Debtor shall,
at Debtor's  expense,  perform all acts and execute all  documents  necessary to
maintain the existence of the Collateral  consisting of registered Trademarks as
registered  trademarks and to maintain the existence of all of the Collateral as
valid and subsisting,  including,  without limitation, the filing of any renewal
affidavits and applications. The Collateral is not subject to any liens, claims,
mortgages,  assignments,  licenses,  security  interests or  encumbrances of any
nature  whatsoever,  except:  (i) the security  interests  granted hereunder and
pursuant to the Loan Agreement,  (ii) the security interests permitted under the
Loan Agreement, and (iii) the licenses permitted under Section 3(e) below.

     (c) Debtor  shall not assign,  sell,  mortgage,  lease,  transfer,  pledge,
hypothecate,  grant a  security  interest  in or lien upon,  encumber,  grant an
exclusive or  non-exclusive  license  relating to the  Collateral,  or otherwise
dispose of any of the Collateral, in each case without the prior written consent
of Secured Party, except as otherwise permitted herein or in the Loan Agreement.
Nothing in this Agreement shall be deemed a consent by Secured Party to any such
action, except as such action is expressly permitted hereunder.

     (d) Debtor  shall,  at  Debtor's  expense,  promptly  perform  all acts and
execute  all  documents  requested  at any time by  Secured  Party to  evidence,
perfect,  maintain,  record or enforce the security  interest in the  Collateral
granted  hereunder or to otherwise  further the  provisions  of this  Agreement.
Debtor hereby authorizes Secured Party to execute and file one or more financing
statements (or similar documents) with respect to the Collateral, signed only by
Secured  Party or as  otherwise  determined  by Secured  Party.  Debtor  further
authorizes  Secured Party to have this  Agreement or any other similar  security
agreement  filed with the  Commissioner  of Patents and  Trademarks or any other
appropriate federal, state or government office.

     (e) As of the date hereof, Debtor does not have any Trademarks  registered,
or subject to pending  applications,  in the United  States Patent and Trademark
Office or any similar office or agency in the United States,  any State thereof,
any  political  subdivision  thereof or in any other  country,  other than those
described  in Exhibit A hereto and has not granted  any  licenses  with  respect
thereto other than as set forth in Exhibit B hereto.

     (f) Debtor  shall,  concurrently  with the  execution  and delivery of this
Agreement,  execute and deliver to Secured Party five (5) originals of a Special
Power of Attorney in the form of Exhibit C annexed hereto for the implementation
of the  assignment,  sale or other  disposition  of the  Collateral  pursuant to
Secured  Party's  exercise of the rights and remedies  granted to Secured  Party
hereunder.

     (g)  Secured  Party may,  in its  discretion,  pay any amount or do any act
which Debtor fails to pay or do as required hereunder or as requested by Secured
Party to preserve, defend, protect, maintain, record or enforce the Obligations,
the Collateral,  or the security interest granted hereunder  including,  but not
limited to, all filing or  recording  fees,  court  costs,  collection  charges,
attorneys' fees and legal expenses.  Debtor shall be liable to Secured Party for
any such


                                      - 3 -
<PAGE>

payment,  which  payment  shall be deemed an advance by Secured Party to Debtor,
shall be payable on demand together with interest at the rate then applicable to
the  Obligations  set  forth  in the  Loan  Agreement  and  shall be part of the
Obligations secured hereby.

     (h)  Debtor  shall  not  file any  application  for the  registration  of a
Trademark  with the United  States  Patent and  Trademark  Office or any similar
office or agency in the United  States,  unless  Debtor has given  Secured Party
thirty (30) days prior written notice of such action. If, after the date hereof,
Debtor shall (i) obtain any registered trademark or tradename,  or apply for any
such  registration  in the United States  Patent and Trademark  Office or in any
similar office or agency in the United States, any State thereof,  any political
subdivision  thereof or in any other  country,  or (ii)  become the owner of any
trademark  registrations or applications for trademark  registration used in the
United  States or any State  thereof,  political  subdivision  thereof or in any
other  country,  the  provisions of Section 1 hereof shall  automatically  apply
thereto.  Upon the request of Secured Party,  Debtor shall promptly  execute and
deliver  to  Secured  Party any and all  assignments,  agreements,  instruments,
documents and such other papers as may be requested by Secured Party to evidence
the security interest in such Trademark in favor of Secured Party.

     (i) Debtor has not abandoned any of the  Trademarks  and Debtor will not do
any act, nor omit to do any act,  whereby the Trademarks  may become  abandoned,
invalidated,  unenforceable,  avoided, or avoidable. Debtor shall notify Secured
Party  immediately  if it  knows or has  reason  to know of any  reason  why any
application,  registration,  or  recording  with respect to the  Trademarks  may
become abandoned, canceled, invalidated, avoided, or avoidable.

     (j) Debtor shall render any assistance, as Secured Party shall determine is
necessary,  to Secured Party in any  proceeding  before the United States Patent
and  Trademark  Office,  any federal or state  court,  or any similar  office or
agency in the  United  States,  any State  thereof,  any  political  subdivision
thereof or in any other country,  to maintain such  application and registration
of the Trademarks as Debtor's  exclusive property and to protect Secured Party's
interest therein, including, without limitation,  filing of renewals, affidavits
of  use,  affidavits  of  incontestability  and  opposition,  interference,  and
cancellation proceedings.

     (k)  To the  best  of  Debtor's  knowledge,  no  material  infringement  or
unauthorized  use  presently is being made of any of the  Trademarks  that would
adversely affect in any material respect the fair market value of the Collateral
or the benefits of this Agreement granted to Secured Party,  including,  without
limitation,  the  validity,  priority or  perfection  of the  security  interest
granted herein or the remedies of Secured Party hereunder. Debtor shall promptly
notify Secured Party if Debtor (or any affiliate or subsidiary  thereof)  learns
of any use by any person of any term or design which  infringes on any Trademark
or is likely to cause  confusion  with any  Trademark.  If  requested by Secured
Party, Debtor, at Debtor's expense, shall join with Secured Party in such action
as Secured  Party,  in Secured  Party's  discretion,  may deem advisable for the
protection of Secured Party's interest in and to the Trademarks.

     (l) Debtor assumes all responsibility and liability arising from the use of
the  Trademarks and Debtor hereby  indemnifies  and holds Secured Party harmless
from and against any claim,


                                      - 4 -
<PAGE>

suit, loss,  damage, or expense  (including  attorneys' fees and legal expenses)
arising out of any alleged defect in any product manufactured, promoted, or sold
by Debtor (or any  affiliate  or  subsidiary  thereof)  in  connection  with any
Trademark or out of the manufacture, promotion, labelling, sale or advertisement
of any such product by Debtor (or any  affiliate  or  subsidiary  thereof).  The
foregoing   indemnity  shall  survive  the  payment  of  the  Obligations,   the
termination  of this  Agreement and the  termination  or non-renewal of the Loan
Agreement.

     (m) Debtor shall  promptly pay Secured  Party for any and all  expenditures
made by Secured Party  pursuant to the  provisions of this  Agreement or for the
defense,  protection or enforcement of the Obligations,  the Collateral,  or the
security interests granted hereunder,  including, but not limited to, all filing
or recording  fees,  court  costs,  collection  charges,  travel  expenses,  and
attorneys'  fees and legal  expenses.  Such  expenditures  shall be  payable  on
demand,  together with interest at the rate then  applicable to the  Obligations
set forth in the Loan  Agreements and shall be part of the  Obligations  secured
hereby.

     4. EVENTS OF DEFAULT
        -----------------

     All Obligations shall become immediately due and payable, without notice or
demand,  at the option of Secured  Party,  upon the  occurrence  of any Event of
Default,  as such  term is  defined  in the Loan  Agreement  (each an  "Event of
Default" hereunder).

     5. RIGHTS AND REMEDIES
        -------------------

     At any time an Event of Default  exists or has occurred and is  continuing,
in addition to all other rights and remedies of Secured Party,  whether provided
under  this  Agreement,  the Loan  Agreement,  the other  Financing  Agreements,
applicable law or otherwise,  Secured Party shall have the following  rights and
remedies which may be exercised  without notice to, or consent by, Debtor except
as such notice or consent is expressly provided for hereunder:

     (a) Secured  Party may require  that  neither  Debtor nor any  affiliate or
subsidiary of Debtor make any use of the Trademarks or any marks similar thereto
for any purpose whatsoever. Secured Party may make use of any Trademarks for the
sale of goods,  completion  of  work-in-process  or  rendering  of  services  in
connection with enforcing any other security  interest  granted to Secured Party
by Debtor or any  subsidiary  or affiliate of Debtor or for such other reason as
Secured Party may determine.

     (b)  Secured  Party may grant such  license  or  licenses  relating  to the
Collateral for such term or terms, on such  conditions,  and in such manner,  as
Secured Party shall in its discretion deem appropriate. Such license or licenses
may be general,  special or  otherwise,  and may be granted on an  exclusive  or
non-exclusive  basis throughout all or any part of the United States of America,
its territories and possessions, and all foreign countries.

     (c) Secured Party may assign,  sell or otherwise  dispose of the Collateral
or any part thereof,  either with or without special  conditions or stipulations
except that if notice to Debtor of


                                      - 5 -
<PAGE>

intended  disposition  of  Collateral is required by law, the giving of five (5)
days prior written notice to Debtor of any proposed  disposition shall be deemed
reasonable  notice  thereof  and Debtor  waives any other  notice  with  respect
thereto.  Secured  Party shall have the power to buy the  Collateral or any part
thereof,  and Secured Party shall also have the power to execute  assurances and
perform  all other  acts  which  Secured  Party  may,  in its  discretion,  deem
appropriate or proper to complete such assignment,  sale, or disposition. In any
such event, Debtor shall be liable for any deficiency.

     (d) In addition to the  foregoing,  in order to implement  the  assignment,
sale,  or other  disposition  of any of the  Collateral  pursuant  to the  terms
hereof,  Secured  Party may at any time execute and deliver on behalf of Debtor,
pursuant to the authority granted in the Powers of Attorney described in Section
3(f) hereof,  one or more  instruments  of assignment of the  Trademarks (or any
application,  registration, or recording relating thereto), in form suitable for
filing, recording, or registration. Debtor agrees to pay Secured Party on demand
all costs incurred in any such transfer of the  Collateral,  including,  but not
limited to, any taxes,  fees, and  attorneys'  fees and legal  expenses.  Debtor
agrees that Secured Party has no obligation to preserve rights to the Trademarks
against any other parties.

     (e) Secured Party may first apply the proceeds  actually  received from any
such license,  assignment, sale or other disposition of any of the Collateral to
the costs and expenses thereof, including,  without limitation,  attorneys' fees
and all legal, travel and other expenses which may be incurred by Secured Party.
Thereafter,  Secured  Party  may  apply any  remaining  proceeds  to such of the
Obligations  as Secured  Party may in its  discretion  determine.  Debtor  shall
remain liable to Secured Party for any of the Obligations remaining unpaid after
the  application of such proceeds,  and Debtor shall pay Secured Party on demand
any such unpaid  amount,  together with interest at the rate then  applicable to
the Obligations set forth in the Loan Agreement.

     (f) Debtor shall supply to Secured  Party or to Secured  Party's  designee,
Debtor's  knowledge and expertise  relating to the  manufacture  and sale of the
products and services  bearing the  Trademarks  and Debtor's  customer lists and
other records relating to the Trademarks and the distribution thereof.

     (g) Nothing  contained herein shall be construed as requiring Secured Party
to take any such action at any time. All of Secured Party's rights and remedies,
whether  provided  under  this  Agreement,   the  other  Financing   Agreements,
applicable  law, or otherwise,  shall be cumulative and none is exclusive.  Such
rights  and   remedies   may  be  enforced   alternatively,   successively,   or
concurrently.

     6. JURY TRIAL WAIVER; OTHER WAIVERS AND CONSENTS; GOVERNING LAW
        ------------------------------------------------------------

     (a) The validity,  interpretation and enforcement of this Agreement and the
other  Financing  Agreements  and any dispute  arising  out of the  relationship
between the parties hereto, whether in


                                      - 6 -
<PAGE>

contract,  tort, equity or otherwise,  shall be governed by the internal laws of
the State of Georgia (without giving effect to principles of conflicts of law).

     (b)  Debtor  and  Secured  Party  irrevocably  consent  and  submit  to the
non-exclusive  jurisdiction of the Superior Court of Fulton County,  Georgia and
the United States District Court for the Northern  District of Georgia and waive
any objection  based on venue or forum non conveniens with respect to any action
instituted  therein  arising under this Agreement or any of the other  Financing
Agreements  or in any way  connected or related or incidental to the dealings of
Debtor and Secured  Party in respect of this  Agreement  or the other  Financing
Agreements or the transactions  related hereto or thereto,  in each case whether
now existing or thereafter  arising,  and whether in contract,  tort,  equity or
otherwise,  and agree that any dispute with respect to any such matters shall be
heard only in the courts  described  above (except that Secured Party shall have
the right to bring any action or  proceeding  against  Debtor or its property in
the courts of any other  jurisdiction  which  Secured  Party deems  necessary or
appropriate  in order to realize on the  Collateral or to otherwise  enforce its
rights against Debtor or its property).

     (c) Debtor  hereby waives  personal  service of any and all process upon it
and  consents  that all such  service of process may be made by  certified  mail
(return receipt requested)  directed to its address set forth herein and service
so made shall be deemed to be completed  five (5) days after the same shall have
been so deposited in the U.S. mails,  or, at Secured Party's option,  by service
upon Debtor in any other  manner  provided  under the rules of any such  courts.
Within  thirty (30) days after such  service,  Debtor  shall appear in answer to
such  process,  failing which Debtor shall be deemed in default and judgment may
be entered by Secured Party against Debtor for the amount of the claim and other
relief requested.

     (d) DEBTOR AND SECURED  PARTY EACH HEREBY WAIVES ANY RIGHT TO TRIAL BY JURY
OF ANY CLAIM, DEMAND, ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS AGREEMENT
OR ANY OF THE OTHER  FINANCING  AGREEMENTS OR (ii) IN ANY WAY CONNECTED  WITH OR
RELATED OR  INCIDENTAL TO THE DEALINGS OF DEBTOR AND SECURED PARTY IN RESPECT OF
THIS  AGREEMENT OR ANY OF THE OTHER  FINANCING  AGREEMENTS  OR THE  TRANSACTIONS
RELATED HERETO OR THERETO IN EACH CASE WHETHER NO EXISTING OR HEREAFTER ARISING,
AND WHETHER IN CONTRACT,  TORT,  EQUITY OR  OTHERWISE.  DEBTOR AND SECURED PARTY
EACH HEREBY AGREES AN CONSENTS THAT ANY SUCH CLAIM,  DEMAND,  ACTION OR CAUSE OF
ACTION SHALL BE DECIDED BY COURT TRIAL WITHOUT A JURY AND THAT DEBTOR OR SECURED
PARTY MAY FILE AN  ORIGINAL  COUNTERPART  OF A COPY OF THIS  AGREEMENT  WITH ANY
COURT AS WRITTEN  EVIDENCE  OF THE  CONSENT OF DEBTOR AND  SECURED  PARTY TO THE
WAIVER OF THEIR RIGHT TO TRIAL BY JURY.

     (e) Secured Party shall not have any liability to Debtor  (whether in tort,
contract, equity or otherwise) for losses suffered by Debtor in connection with,
arising  out of, or in any way  related  to the  transactions  or  relationships
contemplated by this Agreement, or any act, omission or event


                                      - 7 -
<PAGE>

occurring  in  connection  herewith,  unless  it is  determined  by a final  and
non-appealable  judgment or court order binding on Secured Party that the losses
were the result of acts or omissions  constituting  gross  negligence or willful
misconduct.  In any such  litigation,  Secured  Party  shall be  entitled to the
benefit of the rebuttable  presumption  that it acted in good faith and with the
exercise  of  ordinary  care  in the  performance  by it of the  terms  of  this
Agreement and the other Financing Agreements.

     7. MISCELLANEOUS
        -------------

     (a) All  notices,  requests and demands  hereunder  shall be in writing and
deemed to have been given or made:  if  delivered  in person,  immediately  upon
delivery;  if by telex,  telegram or facsimile  transmission,  immediately  upon
sending and upon confirmation of receipt; if by nationally  recognized overnight
courier  service with  instructions  to deliver the next  business  day, one (1)
business day after sending;  and if by certified mail, return receipt requested,
five (5) days after mailing. All notices,  requests and demands upon the parties
are to be given to the  following  addresses  (or to such  other  address as any
party may designate by notice in accordance with this Section):

        If to Debtor:            DH Apparel Company, Inc.
                                 1020-A Barrow Industrial Parkway
                                 Winder, Georgia 30680
                                 Attention: Chief Financial Officer

        If to Secured            Congress Financial Corporation (Southern)
        Party:                   200 Galleria Parkway
                                 Suite 1500
                                 Atlanta, Georgia 30339
                                 Attention: Portfolio Manager


     (b) All references to the plural herein shall also mean the singular and to
the singular  shall also mean the plural.  All  references to Debtor and Secured
Party pursuant to the  definitions set forth in the recitals  hereto,  or to any
other person herein, shall include their respective  successors and assigns. The
words "hereof,"  "herein,"  "hereunder,"  "this  Agreement" and words of similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not any particular  provision of this Agreement and as this Agreement now exists
or may hereafter be amended, modified, supplemented, extended, renewed, restated
or replaced.  An Event of Default shall exist or continue or be continuing until
such Event of Default is waived in  accordance  with Section  7(e)  hereof.  All
references  to the term "Person" or "person"  herein shall mean any  individual,
sole proprietorship,  partnership,  corporation (including,  without limitation,
any corporation which elects subchapter S status under the Internal Revenue Code
of 1986, as amended),  limited liability company, limited liability partnership,
business trust,  unincorporated  association,  joint stock company, trust, joint
venture or other entity or any  government or any agency or  instrumentality  or
political subdivision thereof.


                                      - 8 -
<PAGE>

     (c) This Agreement,  the other Financing  Agreements and any other document
referred to herein or therein  shall be binding  upon Debtor and its  successors
and assigns and inure to the benefit of and be  enforceable by Secured Party and
its successors and assigns.

     (d)  If  any  provision  of  this  Agreement  is  held  to  be  invalid  or
unenforceable,  such  invalidity or  unenforceability  shall not invalidate this
Agreement as a whole, but this Agreement shall be construed as though it did not
contain the  particular  provision held to be invalid or  unenforceable  and the
rights and  obligations  of the parties  shall be construed and enforced only to
such extent as shall be permitted by applicable law.

     (e) Neither  this  Agreement  nor any  provision  hereof  shall be amended,
modified,  waived or  discharged  orally or by course of conduct,  but only by a
written  agreement  signed by an authorized  officer of Secured  Party.  Secured
Party shall not, by any act,  delay,  omission  or  otherwise  be deemed to have
expressly or impliedly  waived any of its rights,  powers and/or remedies unless
such waiver shall be in writing and signed by an  authorized  officer of Secured
Party. Any such waiver shall be enforceable only to the extent  specifically set
forth  therein.  A waiver by Secured Party of any right,  power and/or remedy on
any one occasion shall not be construed as a bar to or waiver of any such right,
power  and/or  remedy which  Secured  Party would  otherwise  have on any future
occasion, whether similar in kind or otherwise.



                                      - 9 -
<PAGE>

     IN WITNESS  WHEREOF,  Debtor and Secured Party have executed this Agreement
as of the day and year first above written.

                      DH APPAREL COMPANY, INC.

                      By:  /s/ K. Scott Grassmyer
                           -------------------------------
                      Title: Sr. Vice President and CFO


                      CONGRESS FINANCIAL CORPORATION
                       (SOUTHERN)

                      By:   /s/ Daniel Cott
                           --------------------------------
                      Title:  Executive Vice President



                                     - 10 -
<PAGE>

STATE OF NEW YORK                           )
                                            )  ss.:
COUNTY OF NEW YORK                          )


     On  this  16th  day of May,  2000,  before  me  personally  came  K.  Scott
Grassmyer, to me known, who being duly sworn, did depose and say, that he/she is
the Sr. Vice  President and CFO of DH APPAREL  COMPANY,  INC.,  the  corporation
described in and which executed the foregoing instrument; and that he/she signed
his/her name thereto by order of the Board of Directors of said corporation.


                                        /s/ Cathleen A. Pellegrino
                                            -----------------------------------
                                                   Notary Public



STATE OF NEW YORK                           )
                                            )  ss.:
COUNTY OF NEW YORK                          )


     On this 16th day of May, 2000, before me personally came Daniel Cott, to me
known,  who, being duly sworn,  did depose and say, that he/she is the Executive
Vice President of CONGRESS  FINANCIAL  CORPORATION  (SOUTHERN),  the corporation
described in and which executed the foregoing instrument; and that he/she signed
his/her name thereto by order of the Board of Directors of said corporation.



                                             /s/ Cathleen A. Pellegrino
                                             --------------------------------
                                             Notary Public





                                     - 11 -
<PAGE>
<TABLE>
<CAPTION>

                                    EXHIBIT A
                                       TO
                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


                                      Registration                 Registration                 Expiration
          Trademark                      Number                        Date                        Date
          ---------                      ------                        ----

<S>                            <C>                          <C>

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

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

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

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

</TABLE>
<TABLE>
<CAPTION>

                  LIST OF TRADEMARKS AND TRADEMARK APPLICATIONS
                  ---------------------------------------------

               Trademark                          Application/Serial                       Application
              Application                              Number                                 Date
              -----------                              ------                                 ----


<S>                                      <C>                                   <C>

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

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

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

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

</TABLE>


<PAGE>


                                    EXHIBIT B
                                       TO
                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


                                LIST OF LICENSES
                                ----------------




                                      B- 1
<PAGE>

                                    EXHIBIT C
                                       TO
                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


                            SPECIAL POWER OF ATTORNEY
                            -------------------------


STATE OF NEW YORK                           )
                                            )  ss.:
COUNTY OF NEW YORK                          )

     KNOW ALL MEN BY THESE PRESENTS,  that DH APPAREL COMPANY,  INC. ("Debtor"),
having an office at 1020-A  Barrow  Industrial  Parkway  Winder,  Georgia  30680
hereby  appoints and  constitutes,  severally,  CONGRESS  FINANCIAL  CORPORATION
(SOUTHERN)  ("Secured  Party"),  and each of its  officers,  its true and lawful
attorney,  with full power of substitution  and with full power and authority to
perform the following acts on behalf of Debtor:

     1. Execution and delivery of any and all agreements,  documents, instrument
of assignment,  or other papers which Secured Party,  in its  discretion,  deems
necessary  or  advisable  for the purpose of  assigning,  selling,  or otherwise
disposing of all right,  title,  and interest of Debtor in and to any trademarks
and all registrations,  recordings,  reissues, extensions, and renewals thereof,
or for the purpose of recording, registering and filing of, or accomplishing any
other formality with respect to the foregoing.

     2.   Execution  and  delivery  of  any  and  all   documents,   statements,
certificates  or other papers which  Secured  Party,  in its  discretion,  deems
necessary  or advisable to further the  purposes  described  in  Subparagraph  1
hereof.

     This Power of Attorney is made pursuant to a Trademark Security  Agreement,
dated of even date  herewith,  between  Debtor and Secured Party (the  "Security
Agreement")  and is subject to the terms and provisions  thereof.  This Power of
Attorney,   being   coupled  with  an  interest,   is   irrevocable   until  all
"Obligations",  as such term is defined in the Security  Agreement,  are paid in
full and the Security Agreement is terminated in writing by Secured Party.

Dated: May 16, 2000

                                       DH APPAREL COMPANY, INC.

                                       By:  /s/ K. Scott Grassmyer
                                           -----------------------------
                                       Title: Sr. Vice President & CFO


                                      C- 1

<PAGE>

STATE OF NEW YORK                           )
                                            )  ss.:
COUNTY OF NEW YORK                          )


     On this 16th day of May 2000, before me personally came K. Scott Grassmyer,
to me known,  who being duly sworn,  did depose and say,  that he/she is the Sr.
Vice President & CFO of DH APPAREL COMPANY,  INC., the corporation  described in
and which executed the foregoing instrument; and that he/she signed his/her name
thereto by order of the Board of Directors of said corporation.


                                        /s/ Cathleen A. Pellegrino
                                        -----------------------------------
                                                    Notary Public





                                      C- 2

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           9-MOS
<FISCAL-YEAR-END>                       JUL-01-2000
<PERIOD-START>                          JUL-05-1999
<PERIOD-END>                            APR-01-2000
<CASH>                                         437
<SECURITIES>                                     0
<RECEIVABLES>                                 7337
<ALLOWANCES>                                 (1016)
<INVENTORY>                                  17207
<CURRENT-ASSETS>                             25174
<PP&E>                                       28180
<DEPRECIATION>                              (18520)
<TOTAL-ASSETS>                               34834
<CURRENT-LIABILITIES>                       109782
<BONDS>                                          0
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (98898)
<TOTAL-LIABILITY-AND-EQUITY>                 34834
<SALES>                                      42611
<TOTAL-REVENUES>                             42611
<CGS>                                        29026
<TOTAL-COSTS>                                29026
<OTHER-EXPENSES>                             14200
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                            6279
<INCOME-PRETAX>                              (6894)
<INCOME-TAX>                                    57
<INCOME-CONTINUING>                          (6951)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 (6951)
<EPS-BASIC>                                  (2.90)
<EPS-DILUTED>                                (2.90)


</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 June
16, 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 June  16,  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 June 30, 2000.

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

     The American Stock Exchange has approved shares of Duck Head's common stock
for listing, subject to official notice of issuance.

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

     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 14.

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

     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 June 1, 2000,  and Duck Head first mailed this
document to stockholders on June 5, 2000.


<PAGE>
<TABLE>


                                TABLE OF CONTENTS
                                                                                                                Page
<S>                                                                                                              <C>

QUESTIONS AND ANSWERS ABOUT THE DUCK HEAD DISTRIBUTION............................................................3

SUMMARY.......................................................................................................... 7

RISK FACTORS ....................................................................................................14

THE DUCK HEAD DISTRIBUTION ......................................................................................25

TRADING MARKET ..................................................................................................42

RELATIONSHIPS AMONG DUCK HEAD, DELTA WOODSIDE AND DELTA APPAREL .................................................44

CAPITALIZATION ..................................................................................................50

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS................................................................51

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
 AND RESULTS OF OPERATIONS.......................................................................................57

BUSINESS OF DUCK HEAD............................................................................................71

MANAGEMENT OF DUCK HEAD .........................................................................................77

SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS AND
 MANAGEMENT .....................................................................................................89

INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN THE
 DUCK HEAD DISTRIBUTION..........................................................................................95

DESCRIPTION OF DUCK HEAD CAPITAL STOCK..........................................................................102

2000 ANNUAL MEETING OF DUCK HEAD STOCKHOLDERS ..................................................................112

FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE .................................................................112

INDEPENDENT AUDITORS ...........................................................................................112

ADDITIONAL INFORMATION .........................................................................................112

INDEX TO COMBINED FINANCIAL STATEMENTS .........................................................................114

INDEPENDENT AUDITORS' REPORT....................................................................................F-1

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

UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS FOR THE FIRST NINE MONTHS OF DUCK HEAD'S 2000 FISCAL YEAR ...F-18
</TABLE>
                                       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)
          currently  conducted  by  its  wholly-owned  subsidiaries,  Duck  Head
          Apparel Company, Inc. and Delta Apparel, Inc., respectively, 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 is  accomplishing  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,  have been  transferred  to Duck Head, and the Delta
               Apparel Company business,  and associated assets and liabilities,
               have been transferred to Delta Apparel.

          -    Delta  Woodside  will  distribute  simultaneously  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 June 16, 2000.
               (This  document  refers  to this  record  date for the Duck  Head
               distribution  as the Duck Head  record  date,  and to 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 June
          16, 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 June 16,  2000,  the
          Delta Apparel record date.  After the Duck Head  distribution  and the
          Delta Apparel  distribution,  you will also continue to own the shares
          of Delta Woodside common stock that you owned  immediately  before the
          Duck Head distribution and the Delta Apparel distribution.

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

     A:   Delta  Woodside  has obtained an opinion from KPMG LLP that it is more
          likely than not that each of the Duck Head  distribution and the Delta
          Apparel distribution will qualify as tax-free under Section 355 of the
          US Internal   Revenue Code of 1986, as amended  ("Code").  If the Duck
          Head  distribution  and the  Delta  Apparel  distribution  qualify  as
          tax-free under Section 355 of the Internal  Revenue Code, your receipt
          of Duck Head shares in the Duck

                                       3
<PAGE>
          Head  distribution  and Delta  Apparel  shares  in the  Delta  Apparel
          distribution  will be tax-free for United  States  federal  income tax
          purposes,  except that you will be taxed on any gain  attributable  to
          cash that you receive in lieu of a fractional share.

     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 boys'
          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,  First Union  National  Bank (which this document
          refers to as the 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 June 30, 2000.

     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 June
          30, 2000, but you should confirm that with your  stockbroker,  bank or
          other nominee.

                                       4
<PAGE>

          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:   The American Stock Exchange has approved  shares of Duck Head's common
          stock for listing, subject to official notice of issuance.

     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 June 30,  2000.  Duck Head  believes,  however,  that there is a
          possibility 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 June 30, 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 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.

                                       5
<PAGE>
     Q:   HOW WILL I BE ABLE TO BUY AND SELL DELTA WOODSIDE  COMMON STOCK BEFORE
          THE DUCK HEAD DISTRIBUTION DATE?

     A:   Delta Woodside 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 June 14 and June 30, 2000)
          will be accompanied by an attached "due bill"  representing  the right
          to receive the Duck Head common  stock to be  distributed  in the Duck
          Head  distribution and Delta Apparel common stock to be distributed in
          the  Delta  Apparel  distribution.  If you sell any of your  shares of
          Delta Woodside  common stock prior to or during this period,  you will
          also be selling the attached  due bill,  and you will thereby lose the
          right to receive the Duck Head common stock and Delta  Apparel  common
          stock represented by the due bill.

          Delta  Woodside  does not expect  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 could 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.

     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, and after
          the Delta  Apparel  distribution  Delta  Woodside  will not own any of
          Delta Apparel'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 have entered or will enter 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 44-49.

     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


                                       6
<PAGE>

                                     SUMMARY



     The following information and the material under the heading "Questions and
Answers  About the Duck Head  Distribution"  are a brief  summary of the matters
that this document  addresses.  This summary and the material  under the heading
"Questions and Answers About the Duck Head  Distribution"  do 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. Except where the context otherwise indicates,  all descriptions
in  this  document  of  Duck  Head's  business  assume  that  the   transactions
contemplated to occur prior to the distribution had been consummated.

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,  sources,  produces,  markets  and
distributes boys' 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 26 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 April
1, 2000 had approximately 500 employees.

THE DUCK HEAD DISTRIBUTION

     The following information and the material under the heading "Questions and
Answers About the Duck Head  Distribution"  are 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 AND THE DELTA APPAREL
          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:

                                       7
<PAGE>
               (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;

               (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 June
               16, 2000.  Based on the number of shares of Delta Woodside common
               stock  outstanding as of May 19, 2000, the Duck Head distribution
               ratio of one Duck Head common share for every ten Delta  Woodside
               common  shares  and the  number  of Delta  Woodside  shares to be
               issued   before  the  Duck  Head  record  date  as  described  in
               "Interests of Directors  and Executive  Officers in the Duck Head
               Distribution - Payments in Connection with Duck Head Distribution
               and Delta Apparel  Distribution",  Delta Woodside will distribute
               approximately 2,400,000 shares of Duck Head common stock to Delta
               Woodside  stockholders.  After the Duck Head  distribution,  Duck
               Head will have approximately 1,500 stockholders of record.

                                       8
<PAGE>
          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 June 16, 2000.

          DUCK HEAD RECORD DATE

               June 16, 2000 (5:00 p.m., Eastern time).

          DUCK HEAD DISTRIBUTION DATE

               June 30,  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

               Delta Woodside has appointed  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.  The American Stock  Exchange has approved  shares of Duck
               Head's  common stock for listing,  subject to official  notice of
               issuance.  Duck Head believes that there is a possibility  that a
               "when-issued"  trading  market will develop  before the Duck Head
               distribution date.

          RISK FACTORS

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

          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 March 15, 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 44 to 48 of this document.


                                       9
<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 57 of this document.  The combined  financial
statements  of Duck Head  include the  operations  and accounts of the Duck Head
Apparel Company division, which consisted of operations and accounts included in
Delta  Woodside  and  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 April 1, 2000 and
March 27,  1999 and for the nine  months  ended April 1, 2000 and March 27, 1999
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.

                                       10
<PAGE>
<TABLE>
<CAPTION>

SELECTED FINANCIAL DATA

                                                        Fiscal Year Ended                              Nine Months Ended
                                  ---------------------------------------------------------------  ---------------------------

                                  July 3,      June 27,      June 28,     June 29,      July 1,     April 1,     March 27,
                                  --------     --------      --------     --------      -------     --------     ---------
                                     1999         1998          1997         1996         1995        2000          1999
                                     ----         ----          ----         ----         ----        ----          ----
                                                          (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        42,611         53,986

Cost of goods sold                   (62,468)     (57,088)      (53,391)     (84,397)    (49,822)      (29,026)       (40,307)

Selling, general and
administrative expenses              (34,005)     (28,980)      (25,624)     (26,778)    (24,785)      (15,753)       (20,899)

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

Other income (expense)                   250          864           667         (897)       (157)        1,553          1,292
                                  -----------  -----------   -----------  -----------  ----------  ------------ --------------

Operating income (loss)              (39,231)      (1,251)        1,294      (37,879)      5,677          (615)        (5,928)

Interest expense, net                 (8,222)      (6,951)       (6,183)      (5,988)     (4,645)       (6,279)        (5,768)
                                  -----------  -----------   -----------  -----------  ----------  ------------ --------------

Income (loss) before taxes           (47,453)      (8,202)       (4,889)     (43,867)      1,032        (6,894)       (11,696)

Income tax expense (benefit)             261          159          (337)       1,013       1,204            57             64
                                  -----------  -----------   -----------  -----------  ----------  ------------ --------------

Net loss                       $     (47,714)      (8,361)       (4,552)     (44,880)       (172)       (6,951)       (11,760)
                                  ===========  ===========   ===========  ===========  ==========  ============ ==============

BALANCE SHEET DATA (AT PERIOD
END):

Working capital (deficit)      $     (79,898)     (47,571)      (17,509)     (19,940)     37,541       (84,608)       (61,618)

Total assets                          46,394       75,383        73,836       63,122     120,150        34,834         82,323

Total long-term debt                  23,236       29,701        52,277       31,917      31,809        23,178         23,178

Divisional (deficit) equity          (91,947)     (44,233)      (35,872)     (31,320)     13,560       (98,898)       (55,993)

</TABLE>

                                       11
<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
nine month  period  ended April 1, 2000 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 nine
month  period  ended  April 1,  2000,  included  on pages  51-56 and F-1-  F-22,
respectively.


                                       12
<PAGE>


<TABLE>
<CAPTION>


                                                           FISCAL YEAR          NINE MONTHS
                                                              ENDED               ENDED
                                                           JULY 3, 1999        APRIL 1, 2000
                                                         -----------------   -----------------

                                                          (DOLLARS IN THOUSANDS, EXCEPT PER
                                                                    SHARE AMOUNTS)


STATEMENT OF OPERATIONS DATA:
<S>                                                   <C>                           <C>


Net Sales                                             $        70,642                 42,611


Cost of goods sold                                            (62,468)               (29,026)


Selling, general and administrative expenses                  (34,782)               (16,012)


Impairment charges                                            (13,650)                   ---


Other income                                                    1,027                  1,553
                                                         --------------       ----------------

Operating income (loss)                                       (39,231)                  (874)


Interest expense, net                                          (1,553)                (1,020)
                                                         --------------      ----------------

Loss before income taxes                                      (40,784)                (1,894)


Income tax expense                                                262                     53
                                                         --------------       ----------------

Net loss                                              $       (41,046)                (1,947)
                                                         ==============       ================

Basic and diluted net loss per share                  $        (17.10)                 (0.81)
                                                         ==============       ================

Weighted average shares outstanding used in basic
and diluted per share calculation (a)                       2,400,000              2,400,000
                                                         ==============       ================

BALANCE SHEET DATA:


Working capital                                                            $         15,095


Total assets                                                                         33,755


Total long-term debt                                                                  4,800


Stockholders' equity                                                                 19,183


- --------------------------------------------------------------------------------
<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 outstanding on the record date. The weighted-average  shares do not
include  securities  that  would  be  anti-dilutive  for  each  of  the  periods
presented.

</FN>
</TABLE>
                                       13
<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 UNITED
STATES  FEDERAL   INCOME  TAX  PURPOSES,   BE  TAXABLE  TO  THE  DELTA  WOODSIDE
STOCKHOLDERS.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  each  of the  Duck  Head  distribution  and the  Delta  Apparel
distribution  will  qualify as tax-free  for United  States  federal  income tax
purposes under Code Section 355. For this purpose,  the phrase "more likely than
not" means that, in KPMG LLP's  opinion,  if KPMG's  conclusion is challenged by
the IRS, based on all the facts and  circumstances,  there is a greater than 50%
chance of success that the  conclusions  of KPMG LLP's opinion will be sustained
on their own merit.

     If the Duck Head distribution and the Delta Apparel distribution qualify as
tax-free  under Code Section  355,  your receipt of Duck Head shares in the Duck
Head  distribution  and Delta Apparel  shares in the Delta Apparel  distribution
will be tax-free for United States federal income tax purposes,  except that you
will be taxed on any gain  attributable  to cash that you  receive  in lieu of a
fractional share.

     The  opinion  of KPMG  LLP is not  binding  upon  the IRS,  any  other  tax
authority or any court.  No assurance can,  therefore,  be given that a position
contrary  to that  expressed  in the opinion of KPMG LLP will not be asserted by
the IRS or any other tax authority and ultimately sustained by a court of law.

     Delta Woodside has not sought a ruling from the IRS regarding the Duck Head
distribution  or  the  Delta  Apparel  distribution,  in  part  because  neither
distribution satisfies all the conditions imposed by the IRS for such a ruling.

     Accordingly, if the IRS and the courts disagree with the conclusion of KPMG
LLP,  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  IN ITS LAST TWO FULL FISCAL  YEARS AND THESE LOSSES AND
THIS USE OF CASH MAY RECUR.

     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 losses of $0.6 million in the nine months ended April 1, 2000.

     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 nine
months of the 2000 fiscal year,  Duck Head  generated  $1.8 million of cash from
operations.

     Duck Head believes that the primary  factors that have  contributed  to the
improvement  in the  results of its  operations  in the most  recent  nine month
period, as compared to the last few full fiscal years, have been:

                                       14
<PAGE>
     -    The shift in  emphasis in Duck  Head's  product mix away from  fashion
          products and more toward core and fashion basic products;

     -    The reduction by Duck Head of its selling,  general and administrative
          costs;

     -    Duck  Head's  implementation  of a more  stringent  inventory  control
          process; and

     -    The  relocation  of  substantially  all of Duck  Head's  manufacturing
          operations off-shore.

     Continuation of this  improvement in Duck Head's results of operations will
be dependent on Duck Head's ability to manage effectively the various aspects of
its business,  control the non-variable  components of its selling,  general and
administrative  expenses and increase the sales of its products.  In view of the
highly  competitive  nature of the branded  apparel  business and the changes in
market  conditions  of that  business,  Duck Head may not be able to expand  its
product  sales or prevent  unexpected  increases  in its  inventory or operating
expenses.  A lack of success in this regard could cause Duck Head to continue to
incur  operating  losses and use cash in its operations.  Significant  operating
losses or significant  uses by Duck Head of cash in its  operations  could cause
Duck Head to be unable to pay its debts as they become due and to default on its
credit  facility,  which  would have an adverse  effect on the value of the Duck
Head shares.

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. This affiliation has historically benefitted
Duck Head because,  until fiscal year 2000, Delta Mills Marketing  Company was a
significant  source of needed funds for Duck Head's  business.  Since the end of
fiscal 1999,  Delta Mills  Marketing  Company has ceased being a source of funds
for Duck Head,  in part because  Duck Head's  operations  generated  cash in the
first nine months of fiscal 2000 and in part because  Delta  Mills'  Senior Note
Indenture has not permitted dividends by Delta Mills to Delta Woodside.

     Prior to fiscal year 2000, 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 $19.6  million was used to pay interest to Delta  Woodside on
the affiliated debt owed by the Duck Head Apparel Company division).  During the
nine months ended April 1, 2000,  Duck Head  generated $1.8 million of cash from
operations and increased the balance of the affiliated debt to Delta Woodside by
$5.0  million.  Both the cash  generated  from  operations  and the  increase in
affiliated  debt were after the effect of $5.9  million in  interest  charges on
debt owed to Delta  Woodside.  The increase in  affiliated  debt during the nine
months ended April 1, 2000 was due to funding the  repayment of a bank  mortgage
loan in the amount of $6.4 million.

     In addition, lenders to Duck Head as a stand alone company will not be able
to take  advantage  of the  diversification  of risk that might be  provided  by
lending  to a  business  that had more  than one  operation,  which  may in some
circumstances  adversely  affect  Duck  Head's  ability to obtain  financing  on
acceptable terms.

DUCK HEAD'S  REVOLVING  CREDIT  FACILITY MAY NOT BE AVAILABLE OR  SUFFICIENT  TO
SATISFY DUCK HEAD'S NEEDS FOR WORKING CAPITAL.

     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.

                                       15
<PAGE>
Approximately  forty  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.

     Duck  Head's  ability  to borrow  under its $15  million  revolving  credit
facility will be based upon, and thereby limited by, the amounts of its accounts
receivable and inventory.  Any material  deterioration in Duck Head's results of
operations  could,  therefore,  result in a reduction  in Duck Head's  borrowing
base,  which  could  cause Duck Head to lose its  ability  to borrow  additional
amounts under its revolving  credit facility or to issue  additional  letters of
credit to suppliers.  In such a circumstance,  the borrowing  availability under
Duck Head's  credit  facility  may not be  sufficient  for Duck  Head's  working
capital 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.  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
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 or strategy, acquisition of the customer or
financial troubles of the customer.

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 nine months ended April 1, 2000 and the fiscal years 1999,  1998
and 1997,  approximately  28%,  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 nine months ended April 1, 2000 and the fiscal years 1999,  1998
and 1997,  approximately  48%,  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 6% of fiscal year
2000 first nine  months  sales and 8% of fiscal year 1999  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.

                                       16
<PAGE>
DUCK HEAD'S STRATEGY INCLUDES  REDUCING THE MARGIN SUPPORT  COMMITMENTS IT MAKES
TO SOME OF ITS KEY CUSTOMERS AND THE  ACQUISITION  OF ADDITIONAL  KEY CUSTOMERS.
IMPLEMENTATION  OF THESE  ASPECTS OF DUCK  HEAD'S  STRATEGY  DEPENDS ON REACHING
AGREEMENTS WITH THIRD PARTIES, WHICH DUCK HEAD MAY NOT BE ABLE TO ACCOMPLISH.

     Approximately  41% of Duck  Head's  sales  are made  under  margin  support
agreements, under which the retailer is entitled to reduce the amount payable to
Duck Head for any retail gross margin  shortfall  below the target gross margin.
An important  component of Duck Head's  strategy is to reduce the margin support
commitments  that it makes to some of its key customers.  Since these  customers
find these commitments to be beneficial, they may not be willing to agree to the
margin commitment reductions desired by Duck Head.

     In order to implement  its strategy of selling more of its product  outside
the Southeastern  United States,  Duck Head is seeking to place its product with
new  retailers.  Duck  Head may not be  successful  in  working  out  acceptable
arrangements with these third parties.

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 April 1, 2000,  approximately  1,400 of the
approximately  1,800 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.

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  AFTER  THE
DISTRIBUTION  DATE  (REPRESENTING  APPROXIMATELY  29.4% OF THE DUCK HEAD  SHARES
EXPECTED TO BE  OUTSTANDING  IMMEDIATELY  AFTER THE  EXERCISE OF THAT RIGHT,  IF
EXERCISED IN FULL).  THESE FACTORS COULD HAVE A MAJOR  DEPRESSIVE  EFFECT ON THE
MARKET PRICE OF THE DUCK HEAD SHARES FOR AN INDETERMINATE PERIOD OF TIME.

                                       17
<PAGE>
     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'  inherent  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 (representing  approximately 29.4% of the Duck Head shares expected
to be outstanding  immediately after the exercise of that right, if exercised in
full). 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  2,400,000  shares  of  common  stock.  Duck  Head  believes  that
approximately  70.6% 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  30.8% of the
outstanding stock will be beneficially owned by institutional  investors. If Mr.
Rockey  exercised  his right to acquire  Duck Head  shares,  this would  further
increase the concentration of stock ownership.  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 AND ECONOMIC  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.  For example,  a growing economy could lower  unemployment  which could
increase  wage rates or make it difficult to retain  employees or employ  enough
people to meet  demand.  The  government  could  also  decide to add  additional
holidays or change employment law increasing Duck Head's costs to produce.

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 produced 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.


                                       18
<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.  Mr. Rockey has informed Duck Head that his current intent is to remain in
his current position with Duck Head through at least March 2001,  subject to the
Duck Head board's willingness to permit him to do so. 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
the apparel markets when demand weakens.

     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 April 1, 2000, on a pro forma basis,  after giving effect to the Duck
Head distribution,  Duck Head's total indebtedness would have been approximately
$5.8 million, and total stockholders' equity would have been approximately $19.2
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 23.1%.  In  addition,  at that date and after
giving  effect to the Duck Head  distribution,  approximately  $12.2  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

                                       19
<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  anticipated
capital expenditures 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  IMPOSES  RESTRICTIONS  THAT, IF BREACHED BY DUCK
HEAD,  MAY PREVENT IT FROM  BORROWING  UNDER ITS REVOLVING  CREDIT  FACILITY AND
RESULT IN THE EXERCISE OF REMEDIES BY THE CREDIT AGREEMENT LENDER.

     Duck Head's credit agreement contains 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  contains  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  lender 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
limits 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 Shares".

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,  payroll,  accounting,  internal  audit,  employee  benefits and
services,  stockholder services,  insurance,  treasury,  purchasing,  management
information services, and tax accounting. 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 DOES NOT 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 jointly and severally  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.

                                       20
<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 and including
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  periods  beginning  before  the Duck  Head  distribution.  In
addition,  Delta  Woodside has the  authority to decide all disputes  that arise
under the tax sharing  agreement.  These arrangements may result in conflicts of
interest  among Duck Head,  Delta Woodside and Delta  Apparel.  In addition,  if
Delta  Woodside does not 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  38.6% 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.  If Mr. Rockey exercises his right to acquire Duck Head shares,  that
would  result in four  members of Duck  Head's  board of  directors  and related
individuals having voting power with respect to approximately  56.7% of the then
outstanding Duck Head shares.

ROBERT  D.  ROCKEY,  JR.  MAY NOT  EXERCISE  THE RIGHT HE HAS TO  ACQUIRE  UP TO
1,000,000 DUCK HEAD SHARES SIX MONTHS AFTER THE DUCK HEAD DISTRIBUTION.

     Pursuant to the letter agreement,  as amended,  pursuant to which Robert D.
Rockey, Jr. became Chairman, President 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 Duck Head 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  may  choose  not to  exercise  this  right for any of  several
reasons. For instance,  Mr. Rockey has informed Duck Head that, unless Duck Head
agrees to register the Duck Head shares he acquires,  Mr. Rockey may not wish to
acquire those shares  because he may recognize  taxable income upon the exercise
of the right but could not sell the shares  acquired upon that  exercise  except
pursuant to the provisions of SEC Rule 144. Rule 144 contains volume limitations
on sales and would require Mr. Rockey to hold the shares for one year. Duck Head
has no agreement at this time with Mr. Rockey  respecting  registration  rights,
although Duck Head and Mr. Rockey may enter into such an agreement  prior to the
expiration of the right. In addition, Mr. Rockey has informed Duck Head that his
exercise of the right may be  dependent on his finding  other  investors to join
him in the investment. He may not be able to obtain such other investors.

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

     Duck Head has entered into a rights agreement providing for the issuance of
rights that will cause substantial  dilution to any person (other than Robert D.
Rockey,  Jr.  in  certain  specified  circumstances)  or group of  persons  that
acquires  20% or more of the  outstanding  Duck Head common  shares  without the
rights  having been  redeemed by the Duck Head board.  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.  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

                                       21
<PAGE>
that  have  a  significant   beneficial  ownership  in  Duck  Head  shares,  and
prohibiting  stockholders from calling a special 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 provides that a "change in control",  as
defined  in  that  agreement,   would  be  an  event  of  default  and  includes
restrictions  on the ability of Duck Head and its  subsidiaries 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 Shares".

     All of  these  provisions  could  deter  or  prevent  an  acquirer  that is
interested in acquiring  Duck Head from doing so. You can find more  information
on these  provisions under the portions of this document found under the heading
"Description of Duck Head Capital Stock".

     Bettis C.  Rainsford,  a  director  and  significant  stockholder  of Delta
Woodside  and a director of Duck Head and Delta  Apparel,  filed with the SEC on
December  14,  1999 an  amendment  to his  Schedule  13D in which,  among  other
matters, 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 had not yet been  established  by Mr.
Rainsford.   See  "Security  Ownership  of  Significant  Beneficial  Owners  and
Management."

     Since the filing of this  amendment to his Schedule 13D, Mr.  Rainsford has
made no proposal to Delta Woodside to acquire Delta Woodside shares.  If he were
to make any such proposal,  the Delta Woodside board would consider the terms of
the offer in light of the board's views as to the best  interests of the holders
of the Delta Woodside shares. If the board concluded that any such offer were in
the Delta  Woodside  stockholders'  best  interests,  it would redeem the rights
under the Delta  Woodside  shareholders'  rights  plan and permit  the  proposed
transaction to take place. If the board concluded that the offer were not in the
stockholders'  best  interests,  it would not redeem  the  rights,  which  would
effectively  prevent the proposed  transaction from taking place, unless a court
were to order a different result.

     In addition to the shareholder  rights plan, Delta  Woodside's  articles of
incorporation  and bylaws and the South  Carolina code contain  provisions  that
could delay or prevent a change in control of Delta  Woodside  in a  transaction
not approved by its board of directors.  These  include  provisions in the South
Carolina code  limiting  business  combinations  with  stockholders  that have a
significant  beneficial  ownership  in  Delta  Woodside  shares  unless  certain
conditions are met and  eliminating  the voting rights of Delta Woodside  shares
acquired  by holders  of 20% or more of the  outstanding  voting  power of Delta
Woodside  common  stock  unless  voting  power is approved  by Delta  Woodside's
stockholders  or limited  statutory  exceptions  are  satisfied,  and provisions
similar to those of Duck Head  prohibiting  stockholders  from calling a special
meeting,  setting  forth  additional  factors to be  considered  by the board of
directors  in  evaluating  extraordinary  transactions,  and  requiring  advance
notification of stockholder  nominations for director and stockholder proposals.
If the Delta  Woodside  board were to conclude  that any offer by Mr.  Rainsford
were  not  in the  stockholders'  best  interests,  it  would  rely  upon  these
provisions  to oppose Mr.  Rainsford's  attempts to gain  control of  additional
Delta Woodside shares.

     If Mr.  Rainsford  were to make any  proposal to Duck Head to acquire  Duck
Head  shares  following  the Duck Head  distribution,  the Duck Head board would
consider  the  terms of the offer in light of the  board's  views as to the best
interests of the holders of the Duck Head shares.  If the board  concluded  that
any such  offer were in the Duck Head  stockholders'  best  interests,  it would
redeem the rights under the Duck Head  shareholders'  rights plan and permit the
proposed  transaction to take place.  If the board concluded that the offer were
not in the Duck Head  stockholders'  best  interests,  it would not  redeem  the
rights,  which would  effectively  prevent the proposed  transaction from taking
place, unless a court were to order a different result.

                                       22
<PAGE>
     In  addition  to the  shareholder  rights  plan,  Duck  Head's  articles of
incorporation  and bylaws and the Georgia  code  contain  provisions  that could
delay or prevent a change in control of Duck Head in a transaction  not approved
by its board of directors. These include provisions in the Georgia code limiting
business  combinations  with  stockholders  that have a  significant  beneficial
ownership in Duck Head shares unless certain  conditions are met, and provisions
prohibiting   stockholders  from  calling  a  special  meeting,   setting  forth
additional  factors  to be  considered  by the Duck Head board of  directors  in
evaluating  extraordinary  transactions,  and requiring advance  notification of
stockholder nominations for director and stockholder proposals. If the Duck Head
board  were  to  conclude  that  any  offer  by Mr.  Rainsford  were  not in the
stockholders' best interests,  it would rely upon these provisions to oppose Mr.
Rainsford's attempts to gain control of additional Duck Head shares.

     The antitakeover provisions applicable to Delta Woodside and Duck Head were
not adopted as a result of Mr. Rainsford's  amendment to his Schedule 13D or the
information  contained in that  amendment  or in response to any other  takeover
communication.

     The  antitakeover  provisions  that  are  applicable  to  Duck  Head do not
materially differ from the antitakeover  provisions that are applicable to Delta
Woodside.  The Delta  Woodside  shareholder  rights  plan does not  contain  the
provisions in the Duck Head shareholder rights plan, described under the heading
"Description of Duck Head Capital Stock - Rights Plan",  relating to redemptions
and extensions of time requiring the concurrence of a majority of  Disinterested
Directors.  South  Carolina,  Delta  Woodside's  state of  incorporation,  has a
control  share  acquisition  act that  eliminates  the  voting  rights  of Delta
Woodside  shares  acquired by holders of 20% or more of the  outstanding  voting
power of Delta Woodside's  common stock unless voting power is approved by Delta
Woodside's stockholders or limited statutory exceptions are satisfied.  Georgia,
Duck  Head's  state of  incorporation,  does not have a  comparable  act.  South
Carolina also has a business combinations act analogous,  but not identical,  to
that of Georgia  described  under the heading  "Description of Duck Head Capital
Stock  -  Other  Provisions  Respecting  Stockholder  Rights  and  Extraordinary
Transactions - Georgia Business Combinations Statute."

IF A COURT  WERE TO  DETERMINE  THAT  DELTA  WOODSIDE  DID NOT  HAVE  THE  LEGAL
AUTHORITY TO MAKE THE DUCK HEAD DISTRIBUTION AND THE DELTA APPAREL DISTRIBUTION,
OR IF A COURT WERE TO DETERMINE  THAT THE DUCK HEAD  DISTRIBUTION  AND THE DELTA
APPAREL  DISTRIBUTION  CONSTITUTED A FRAUDULENT  CONVEYANCE,  THE DELTA WOODSIDE
STOCKHOLDERS  COULD BE LIABLE FOR THE VALUE OF THE DUCK HEAD SHARES THEY RECEIVE
IN THE DUCK HEAD  DISTRIBUTION  AND THE DELTA APPAREL SHARES THEY RECEIVE IN THE
DELTA APPAREL DISTRIBUTION.

     Under South Carolina  corporate  law, a shareholder  may be held liable for
the  amount  of  any  "distribution"  that  the  shareholder   receives  from  a
corporation if the shareholder  knows that the distribution  violates  corporate
law.  The  Duck  Head  distribution  and  the  Delta  Apparel  distribution  are
"distributions" for South Carolina corporate law purposes.

     South Carolina corporate law generally  prohibits a corporation from making
a "distribution" if, after giving effect to the "distribution",  the corporation
would not be able to pay its  debts as they  become  due in the usual  course of
business  or the  corporation's  total  assets  would  be less  than  its  total
liabilities. Under South Carolina corporate law, a board of directors may base a
determination  that a distribution  is not prohibited  under this rule either on
financial   statements  prepared  on  the  basis  of  accounting  practices  and
principles  that are reasonable in the  circumstances  or on a fair valuation or
other method that is reasonable in the circumstances.

     Under general  fraudulent  conveyance  law, a creditor of a corporation can
typically  obtain a remedy against a shareholder of the corporation who receives
corporate  property if, among other matters,  the corporation does not receive a
reasonably  equivalent  value in exchange for the  transferred  property and the
corporation  was left with property that was  unreasonably  small in relation to
the corporation's business or was or thereby became insolvent.

     Applying  the tests  prescribed  by South  Carolina  corporate  law,  Delta
Woodside's  board of directors has  determined  that Delta  Woodside may legally
make the Duck Head distribution and the Delta Apparel distribution. In addition,
Delta  Woodside's  board has determined that Delta  Woodside's  assets remaining
after the Duck Head distribution and the Delta Apparel  distribution will not be
unreasonably  small in relation  to Delta  Woodside's  business,  and before and
after the distributions Delta Woodside will not be insolvent.

                                       23
<PAGE>

     A court might disagree with any of these determinations by Delta Woodside's
board, if they are challenged. In that event, any Delta Woodside shareholder who
receives Duck Head shares in the Duck Head distribution and Delta Apparel shares
in the Delta Apparel  distribution  may be liable for the value of the Duck Head
shares and Delta Apparel shares so received.



                                       24


<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 and its  subsidiaries
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 Delta Woodside and 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 30096 (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,  and has taken  various  actions 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.

                                       25
<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 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
Securities") 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  to
nineteen  companies  respecting a possible sale of the remaining Delta Woodside.
None of these  potential  purchasers,  however,  made an offer for the remaining
Delta Woodside that Delta Woodside considered to be satisfactory.

     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

                                       26
<PAGE>
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 Duck Head Apparel  Company  division and the
          Delta Apparel Company division by Delta Mills,  Inc.  scenario,  Delta
          Woodside,  through its  wholly-owned  subsidiary,  Delta Mills,  Inc.,
          would have continued to own the Duck Head Apparel Company division and
          the  Delta  Apparel   Company   division.   This  internal   ownership
          restructuring  could,  however,  have  provided  Delta  Woodside  with
          substantial  cash,  because  Delta Mills,  Inc. then had a substantial
          cash position and its senior note indenture would have permitted it to
          use cash for this  purpose but not for the purpose of making  dividend
          payments  to its parent  company,  Delta  Woodside.  If this  purchase
          scenario had been  adopted,  Delta  Woodside  could have used the cash
          provided by Delta Mills,  Inc. in the purchase 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 Securities, 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

                                       27
<PAGE>
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 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.

     On December 13, 1999, Delta Woodside  announced that its board of directors
had adopted a shareholders  rights plan pursuant to which stock purchase  rights
have been distributed as a dividend to the Delta Woodside stockholders at a rate
of one right for each Delta  Woodside  share held of record as of  December  22,
1999.  Delta  Woodside  stated  that the rights  plan is designed to enhance the
Delta  Woodside  board's  ability to prevent any person  interested in acquiring
control of Delta Woodside from depriving  stockholders of the long-term value of
their investment and to protect  shareholders  against attempts to acquire Delta
Woodside by means of unfair or abusive takeover  tactics.  Delta Woodside stated
that its board had  adopted  the  rights  plan at that  time  because  the Delta
Woodside shares were trading at their lowest levels in Delta Woodside's history.

     At the same time,  Delta  Woodside  announced that its board had approved a
plan to purchase  from time to time up to an aggregate  of  5,000,000  shares of
Delta Woodside's  outstanding  stock at prices and at times at the discretion of
Delta  Woodside's  top  management.  The  announcement  stated  that this  stock
repurchase  plan replaces the 2,500,000  stock  purchase plan announced by Delta
Woodside in September 1998.

     On December 30, 1999,  Delta Woodside  announced that each of Duck Head and
Delta Apparel had filed a  registration  statement  with the SEC to register the
subsidiary's  stock under the  Securities  Exchange Act of 1934,  and that these
filings were pursuant to the previously announced plan of Delta Woodside to spin
off to its  stockholders  the Delta Apparel  Company  division and the Duck Head
Apparel  Company  division as two separate  publicly-owned  corporations.  Delta
Woodside also stated that, following completion of the spin-offs, Delta Woodside
intends to propose to its  stockholders  the  adoption  of a new Delta  Woodside
stock option plan and a new Delta Woodside  incentive  stock award plan pursuant
to which significant equity incentives could be granted to the new management of
Delta Woodside.

REASONS FOR THE DUCK HEAD DISTRIBUTION

     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.

     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;


                                       28
<PAGE>
     (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
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


                                       29
<PAGE>
     (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;

     (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 to effect the Duck Head distribution,  the Board
also took into account the following additional factors:

     -    The opinion  delivered to the Delta  Woodside  board by Houlihan Lokey
          Howard & Zukin Financial Advisors, Inc. that is described below;

                                       30
<PAGE>
     -    The  advice  provided  to  the  Delta  Woodside  board  by  Prudential
          Securities that is described below;

     -    The  financial  information  and  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.

     All members of the Delta  Woodside  board (other than Bettis C.  Rainsford)
voted in favor of  effectuating  the Duck Head  distribution,  the Delta Apparel
distribution and related  transactions.  See "Security  Ownership of Significant
Beneficial Owners and Management."

     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.

     Opinion of Houlihan Lokey
     -------------------------

     Delta  Woodside  engaged  Houlihan  Lokey to provide to the Delta  Woodside
board and the Duck Head board an opinion as to the  solvency  of Duck Head as of
the time of the Duck Head  distribution.  Delta Woodside selected Houlihan Lokey
based on Houlihan Lokey's extensive experience in providing solvency opinions.

     In consideration  of its services in connection with the opinion  described
below and a similar opinion with respect to Delta Apparel and related  services,
Houlihan  Lokey will be paid a fee of  $225,000  plus  reasonable  out-of-pocket
expenses. No portion of this fee is contingent upon the consummation of the Duck
Head distribution or the Delta Apparel  distribution or the conclusions  reached
in  Houlihan  Lokey's  opinions.  Delta  Woodside  has also  agreed  to  provide
indemnification  to Houlihan  Lokey and certain  other  parties  with respect to
certain  matters.  Houlihan  Lokey has had no other material  relationship  with
Delta Woodside or its subsidiaries during the past two years.

     The  preparation  of a  solvency  opinion is a complex  process  and is not
necessarily  susceptible  to  partial  analysis  or  summary  description.   The
following is a brief summary and general  description  of the solvency  analysis
and valuation  methodologies  utilized by Houlihan  Lokey.  Although the summary
sets forth all material  facts  respecting  the opinion of Houlihan  Lokey,  the
summary  does  not  purport  to be a  complete  statement  of the  analyses  and
procedures  applied,  the judgments made or the  conclusion  reached by Houlihan
Lokey or a complete  description of its presentation to the Delta Woodside board
or the Duck Head  board.  Houlihan  Lokey  believes,  and so  advised  the Delta
Woodside board and the Duck Head board,  that its analyses must be considered as
a  whole  and  that  selecting  portions  of its  analyses  and  of the  factors
considered by it, without considering all factors and analyses,  could create an
incomplete view of the process underlying its analyses and opinions.

     The Duck Head  distribution  and other  related  transactions  disclosed to
Houlihan   Lokey  are   referred  to   collectively   in  this  summary  as  the
"Transaction."  For purposes of its  opinion,  Houlihan  Lokey  assumed that the
third party  financing  described in  "Management's  Discussion  and Analysis of

                                       31
<PAGE>
Financial Condition and Results of Operations - Liquidity and Capital Resources"
has been entered into on or prior to the date of the Duck Head  distribution and
that,  prior to the Duck  Head  distribution,  the  intercompany  reorganization
described in "Relationships  Among Duck Head, Delta Woodside and Delta Apparel -
Distribution Agreement" has been completed.

     Delta  Woodside's  board of directors  has requested  that  Houlihan  Lokey
render its written  opinion to the Delta  Woodside board and the Duck Head board
as to whether,  assuming  the  Transaction  has been  consummated  as  proposed,
immediately  after  and  giving  effect to the  Transaction:  (a) on a pro forma
basis,  the fair value and present fair saleable value of Duck Head would exceed
its stated  liabilities  and identified  contingent  liabilities,  (b) Duck Head
should be able to pay its debts as they  become  absolute  and  mature;  (c) the
capital  remaining in Duck Head after the Transaction  would not be unreasonably
small  for the  business  in which  Duck  Head is  engaged,  as  management  has
indicated  it is now  conducted  and is proposed to be conducted  following  the
consummation of the Transaction; and (d) the financial test for distributions of
the state of incorporation of Duck Head (i.e. Georgia) has been satisfied.

     Houlihan  Lokey's  opinion  does not address  Delta  Woodside's  underlying
business  decision  to  effect  the  Transaction.  Houlihan  Lokey  has not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or part of Duck Head.

     In connection with the preparation of its opinion, Houlihan Lokey made such
reviews, analyses and inquiries as it deemed necessary and appropriate under the
circumstances. Among other things, Houlihan Lokey:

     (i)  reviewed Duck Head's annual  financial  statements for the 1997,  1998
          and 1999 fiscal years and  year-to-date  statements for the first nine
          months of fiscal  year 2000,  which Duck  Head's and Delta  Woodside's
          managements have identified as the most current information available;

     (ii) reviewed the proposal from the third party lender to provide Duck Head
          revolving credit and term loan facilities;

     (iii)spoke with certain members of the senior  management of Delta Woodside
          and Duck Head to discuss the operations,  financial condition,  future
          prospects and projected operations and performance of Duck Head;

     (iv) reviewed budgets and forecasts prepared by Duck Head's management with
          respect to the periods ended January 1, 2000 through fiscal year 2004;

     (v)  reviewed marketing and promotional material relating to Duck Head;

     (vi) reviewed the preliminary registration statement filed with the SEC for
          Duck Head;

     (vii)reviewed  other  publicly  available  financial data for Duck Head and
          certain  companies that Houlihan Lokey deems  comparable to Duck Head;
          and

     (viii)  conducted  such  other  studies,  analyses  and  investigations  as
          Houlihan Lokey has deemed appropriate.

     In assessing the solvency of Duck Head immediately  after and giving effect
to the Transaction, Houlihan Lokey:

                                       32
<PAGE>
     (i)  analyzed the fair value and present fair saleable value of Duck Head's
          assets  relative  to Duck Head's  stated  liabilities  and  identified
          contingent liabilities on a pro forma basis ("balance sheet test");

     (ii) assessed Duck Head's ability to pay its debts as they become  absolute
          and mature ("cash flow test"); and

     (iii)assessed the capital  remaining in Duck Head after the  Transaction so
          as not to be unreasonably small ("reasonable capital test").

Each of "fair value" and "present fair saleable  value" is defined as the amount
that may be realized if Duck Head's  aggregate assets  (including  goodwill) are
sold as an entirety with  reasonable  promptness in an arm's length  transaction
under present  conditions for the sale of comparable  business  enterprises,  as
such conditions can be reasonably evaluated.

     Balance Sheet Test
     ------------------

     The Balance Sheet Test determines whether or not the fair value and present
fair saleable  value of Duck Head's assets  exceeds its stated  liabilities  and
identified contingent  liabilities after giving effect to the Transaction.  This
test  requires  an  analysis  of  the  fair  market  value  of  Duck  Head  as a
going-concern.  As part of this analysis, Houlihan Lokey considered, among other
things,

     (i)  historical  and  projected  financial  performance  for  Duck  Head as
          prepared by Duck Head;

     (ii) the business environment in which Duck Head competes;

     (iii)performance of certain  publicly traded  companies  deemed by Houlihan
          Lokey to be  comparable to Duck Head, in terms of, among other things:
          lines of business, size, profitability, financial leverage and growth;

     (iv) capitalization   rates   ("multiples")  for  certain  publicly  traded
          companies  deemed by  Houlihan  Lokey to be  comparable  to Duck Head,
          including (a) Enterprise  Value  ("EV")/Revenue;  and (b)  EV/earnings
          before interest, taxes, depreciation and amortization ("EBITDA");

     (v)  multiples  derived from  acquisitions of companies  deemed by Houlihan
          Lokey to be comparable to Duck Head;

     (vi) the Discounted Cash Flow Approach;

     (vii) the capital structure and debt obligations of Duck Head; and

     (viii) non-operating assets and identified contingent liabilities.

"Enterprise  Value" or "EV" is defined as total  market value of equity plus net
interest bearing debt.

     In  determining  the fair  value and  present  fair  saleable  value of the
aggregate assets of Duck Head, the following  methodologies  were employed:  the
Market Multiple Approach and the Discounted Cash Flow Approach.

     Market Multiple  Approach.  The application of the Market Multiple Approach
involves the  derivation of indication  of value through the  multiplication  of
relevant   performance   fundamentals  of  the  subject  entity  by  appropriate
multiples. Multiples were determined through an analysis of: (i) publicly traded
companies  that were  determined  by  Houlihan  Lokey to be  comparable  from an
investment  standpoint to Duck Head ("Comparable  Public  Companies");  and (ii)

                                       33
<PAGE>
change of control  transactions  involving  companies  that were  determined  by
Houlihan  Lokey to be  comparable  to Duck  Head from an  investment  standpoint
("Comparable  Transactions").  Houlihan  Lokey  selected  five  publicly  traded
domestic  companies for  comparison to Duck Head  (Ashworth,  Inc.,  Perry Ellis
International,  Inc., Haggar Corporation, Nautica Enterprises, Inc. and Tropical
Sportswear  International).  These companies are involved in the branded apparel
businesses. Observed market pricing of the Comparable Public Companies reflected
EV/Latest  Twelve Months ("LTM") Revenue ratios ranging from 0.25x to 0.94x with
a median of 0.64x and  EV/Projected  Fiscal  Year 2000  EBITDA  ("2000  EBITDA")
ratios  ranging from 3.0x to 5.9x with a median of 4.7x. A comparative  analysis
between Duck Head and the Comparable  Public  Companies formed the basis for the
selection of  appropriate  multiples  for Duck Head.  The  comparative  analysis
incorporates  both  quantitative and qualitative  factors which relate to, among
other things,  the nature of the industry in which Duck Head and the  Comparable
Public Companies are engaged and the relative financial performance of Duck Head
and the Comparable  Public  Companies.  An indicated  Enterprise  Value of $13.7
million was derived based on the application of selected market multiples to the
relevant  fundamentals  of Duck Head and an adjustment  for control  through the
application of a 30% control  premium.  The selected  control premium of 30% was
based on change of control transactions of publicly-traded apparel companies and
available  market  studies.  The  indicated  Enterprise  Value of $13.7  million
reflects  implied  multiples  for  Duck  Head of  0.22x  LTM  Revenues  and 5.2x
Forecasted Fiscal Year 2000 EBITDA ("FY2000 EBITDA").  The indicated  Enterprise
Value for Duck Head based on the Comparable  Public Companies  analysis exceeded
its stated liabilities and identified contingent liabilities by $6.7 million.

     For the Comparable  Transactions,  Houlihan Lokey analyzed apparel industry
merger  and  acquisition  transactions  between  1998 and 1999  where  financial
information was publicly  disclosed.  Market  multiples were developed from nine
comparable  transactions,  of which three were 1999  transactions and considered
most relevant.  The 1999 transactions included Podell Industries/Liz  Claiborne,
Penobscot Shoes/Riedman Corp. and Tahiti Apparel/Signal Apparel Corp. Enterprise
Value  indications  were developed  through the  capitalization  of the relevant
performance fundamentals of Duck Head. Relevant fundamentals considered were LTM
Revenues and FY2000 EBITDA.  Observed multiples of revenues (EV/Revenues) ranged
from  0.27x to 0.66x with a median of 0.5x and EBITDA  (EV/EBITDA)  ranged  from
3.2x to  10.7x  with a  median  of 3.8x.  Of the  nine  Comparable  Transactions
analyzed,  four of the acquired  companies  had EBITDA  fundamentals  which were
negative  or not  meaningful.  Based on the  analysis  conducted,  an  indicated
Enterprise  Value of $23.9  million  was derived  for Duck Head.  The  indicated
Enterprise  Value of $23.9  million  produced  implied  multiples  of 0.39x  LTM
Revenue and 9.1x Forecasted  Fiscal Year 2000 EBITDA.  The indicated  Enterprise
Values for Duck Head based on the Comparable  Transactions analysis exceeded its
stated liabilities and identified contingent liabilities by $16.7 million.

     Discounted Cash Flow Approach.  The Discounted Cash Flow Approach  involved
the development of Enterprise Value  indications from the appraisal of projected
cash flows to be generated  by Duck Head,  which were based on fiscal years 2000
to 2004  financial  forecasts  prepared  by the  management  of Duck  Head.  The
projected cash flows include  interim cash flows over the forecast  period and a
terminal  year cash flow,  which  represents  the value of Duck Head  beyond the
forecast  period.  The  interim  cash flows  reflect the cash  available  to all
capital  providers  (debt and equity)  after  accounting  for  required  capital
investments.  The terminal  year cash flow  reflects an estimate of the fair and
saleable  value of Duck Head at the end of the forecast  period,  June 30, 2004.
This  estimation  was  developed  from the  application  of the Market  Multiple
Approach described above, wherein projected  fundamentals were capitalized based
on selected market multiples.  Indications of Enterprise Value were developed by
applying an  appropriate  discount rate or cost of capital to the projected cash
flows  and  terminal  value.  The  concluded  Enterprise  Value,  or  sum of the
projected cash flows and terminal value,  ranged between $28.5 and $35.8 million
depending on the discount rate and terminal multiple selected. The discount rate
reflects the degree of risk  inherent in the assets of Duck Head and its ability
to produce the projected  cash flows.  The range of discount  rates and terminal
multiples selected were 14% to 16% and 3.0x to 4.0x, respectively. The indicated
range of  Enterprise  Values  for Duck Head  based on the  Discounted  Cash Flow
approach exceeded its stated liabilities and identified  contingent  liabilities
by $21.5 million to $28.8 million.

                                       34
<PAGE>
     Cash Flow Test

     The Cash Flow Test  focuses on  whether or not Duck Head  should be able to
repay its debts as they become absolute and mature (including the debts incurred
in the  Transaction).  This test  involves a two-step  analysis  of Duck  Head's
fiscal year 2000 to fiscal year 2004  financial  projections:  (i)  examines the
financial  projections  relative to a variety of factors  including:  historical
performance,   marketing  plans  and  cost  structure,  and  (ii)  analyzes  the
sensitivity of the projections to changes in key operating variables.

     Over the past twelve months,  Duck Head has made significant changes to its
management  team,  restructured  its  operations,   reduced  certain  costs  and
implemented  certain marketing plans. As a result of the changes  implemented by
Duck Head, management's forecast for the business represents an improvement over
Duck Head's  financial  performance  over the past  several  years.  Duck Head's
financial  performance  for  fiscal  year  2000  reflects  in part  the  changes
implemented  by Duck  Head's  management  and  represents  an  improvement  over
financial results for fiscal years 1998 and 1999.

     The  sensitivity  analysis of Duck Head's  projections  involved  testing a
number of underlying operating assumptions, including: revenue growth, operating
margins and capital  investment  requirements.  Duck Head's  ability to meet its
debt  obligations  was  analyzed  in the  context  of  varying  a number  of the
operating  assumptions.  Based on the  sensitivity  analysis  conducted  on Duck
Head's  financial  forecast,  Duck  Head  demonstrated  an  ability  to meet its
obligations as they came due under a range of financial forecast scenarios.

     Reasonable Capital Test

     The  Reasonable  Capital Test follows from the Balance  Sheet and Cash Flow
Tests.  The  determination as to whether the net assets remaining with Duck Head
constitute  unreasonably  small capital involves an analysis of various factors,
including (i) the degree of sensitivity demonstrated in the cash flow test; (ii)
historical  and  expected   volatility  in  revenues,   cash  flow  and  capital
expenditures;  (iii) the  adequacy  of  working  capital;  (iv)  historical  and
expected  volatility of going-concern  asset values;  (v) the maturity structure
and the ability to refinance Duck Head's obligations; (vi) the magnitude, timing
and nature of  identified  contingent  liabilities;  and (vii) the nature of the
business and the impact of financial leverage on its operations.

     Solvency

     Based upon the foregoing,  and in reliance thereon,  it is Houlihan Lokey's
opinion as of June 1, 2000 that,  assuming the Transaction has been  consummated
as proposed, immediately after and giving effect to the Transaction:

     (i)  on a pro forma basis,  the fair value and present fair saleable  value
          of Duck Head's assets would exceed Duck Head's stated  liabilities and
          identified contingent liabilities;

     (ii) Duck Head should be able to pay its debts as they become  absolute and
          mature; and

     (iii)the capital  remaining in Duck Head after the Transaction would not be
          unreasonably small for the business in which Duck Head is engaged,  as
          management  has  indicated it is now  conducted  and is proposed to be
          conducted following the consummation of the Transaction.

     Assumptions and Limiting Conditions

     Notwithstanding the use of the defined terms "fair value" and "present fair
saleable  value",  Houlihan  Lokey has not been engaged to identify  prospective
purchasers  or to ascertain  the actual  prices at which and terms on which Duck
Head can  currently  be sold,  and  Houlihan  Lokey knows of no such  efforts by
others.   Because  the  sale  of  any  business   enterprise  involves  numerous
assumptions and uncertainties, not all of which can be quantified or ascertained

                                       35
<PAGE>
prior to engaging in an actual  selling  effort,  Houlihan  Lokey  expresses  no
opinion as to whether Duck Head would  actually be sold for the amount  Houlihan
Lokey believes to be its fair value and present fair saleable value.

     Houlihan   Lokey  has  relied  upon  and   assumed,   without   independent
verification,  that the financial forecasts and projections  provided to it have
been reasonably  prepared and reflect the best currently  available estimates of
the future financial results and condition of Duck Head, and that there has been
no material  adverse  change in the  assets,  financial  condition,  business or
prospects  of Duck Head since the date of the most recent  financial  statements
made available to Houlihan Lokey.

     Houlihan Lokey has not independently verified the accuracy and completeness
of the information supplied to it with respect to Duck Head, and does not assume
any responsibility  with respect to it. Houlihan Lokey has not made any physical
inspection or  independent  appraisal of any of the properties or assets of Duck
Head.  Houlihan  Lokey's  opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by Houlihan Lokey
at the date of its opinion.

     Houlihan Lokey's opinion is furnished for the benefit of the Delta Woodside
board and the Duck Head  board  and may not be relied  upon by any other  person
without  Houlihan  Lokey's prior written  consent.  Houlihan  Lokey's opinion is
delivered to each  recipient  subject to the  conditions,  scope of  engagement,
limitations  and  understandings  set forth in its opinion and Houlihan  Lokey's
engagement letter with Delta Woodside.

     Advice of Prudential Securities
     -------------------------------

     Delta  Woodside's  board  of  directors   received  financial  advice  from
Prudential  Securities  regarding the issues  surrounding  the separation of the
apparel and textile  fabric  businesses.  The points  described  above under the
heading "The Duck Head  Distribution  - Reasons for the Duck Head  Distribution"
include the material  factors  discussed by  Prudential  Securities.  Prudential
Securities   also  advised  the  Delta  Woodside  board   regarding  the  issues
surrounding  various  alternatives to the Duck Head  distribution  and the Delta
Apparel  distribution,  including a sale of either or both of Duck Head or Delta
Apparel  and a  liquidation  of either  or both of Duck  Head or Delta  Apparel.
Prudential Securities' financial advice was based on its analysis of the trading
prices and trading  multiples of approximately 14 textile and apparel  companies
which Prudential Securities believed provided relevant comparisons. In addition,
Prudential  Securities  reviewed  recent  acquisitions,  also  deemed to provide
relevant  comparisons,  in the  textile and apparel  industries,  including  the
prices paid and  multiples  of  financial  performance  that those  acquisitions
implied.  Prudential Securities' advice regarding Delta Woodside's  alternatives
with  regard to Duck Head was also  based on its  review  and  understanding  of
prevailing textile and apparel market conditions,  as well as its review of Duck
Head's historical market performance.

     Prudential  Securities  was not  requested  to, and did not,  undertake the
types of analyses  customary to deliver a financial  opinion and did not deliver
any such opinion.

     Pursuant to an engagement  letter,  Prudential  Securities has been paid by
Delta Woodside an advisory fee of $500,000 for its services.  Delta Woodside has
agreed to indemnify Prudential Securities for certain liabilities relating to or
arising from Prudential  Securities'  engagement by Delta  Woodside.  Prudential
Securities  has also performed  various  investment  banking  services for Delta
Woodside in the past, and has received customary fees for those services.

     Prudential  Securities is a nationally  recognized  investment banking firm
and, as a customary  part of its  investment  banking  activities,  is regularly
engaged in the valuation of businesses and their  securities in connection  with
mergers and acquisitions,  negotiated  underwritings,  private  placements,  and
valuations for corporate and other purposes.  Delta Woodside selected Prudential
Securities  because of its  expertise,  reputation  and  familiarity  with Delta
Woodside.  In the ordinary  course of business,  Prudential  Securities  and its
affiliates may actively trade or hold the securities and other  instruments  and
obligations  of Delta  Woodside  for their own account  and for the  accounts of
customers and, accordingly, may at any time hold long or short positions in such
securities, instruments or obligations.

                                       36
<PAGE>
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 June
30, 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 June  16,  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,  the  number  of  shares  of Delta  Woodside  common  stock
outstanding on May 19, 2000 and the number of Delta Woodside shares to be issued
before the Duck Head record date as described  in  "Interests  of Directors  and
Executive  Officers in the Duck Head  Distribution - Payments in Connection with
Duck Head  Distribution  and Delta Apparel  Distribution",  Delta  Woodside will
distribute  approximately  2,400,000 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 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 June
30, 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 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

     The  following  is  a  summary  of  the  material  US  federal  income  tax
consequences  generally  applicable to a Delta Woodside  stockholder who is a US
Holder.  The term "US Holder" means a beneficial  owner of Delta Woodside shares
that is (i) a citizen or  resident  of the United  States,  (ii) a  corporation,
partnership  (other  than  certain  partnerships  as  may  be  provided  in  the
applicable provisions of the US Treasury  Regulations),  or other entity created
or  organized  in or under the laws of the  United  States  or of any  political
subdivision  thereof,  (iii) an  estate  the  income of which is  subject  to US

                                       37
<PAGE>
federal income taxation regardless of its source, (iv) a trust if (a) a US court
is able to exercise primary supervision over the trust's  administration and (b)
one or  more US  persons  have  the  authority  to  control  all of the  trust's
substantial decisions, or (v) otherwise subject to US federal income taxation on
a net income basis in respect of the Delta Woodside shares.

     The following  description is for general purposes only and is based on the
Internal  Revenue Code of 1986,  as amended from time to time (the  "Code"),  US
Treasury  Regulations and judicial and administrative  interpretations  thereof,
all as in effect on the date of this  document  and all of which are  subject to
change,  possibly  retroactively.  The tax  treatment  of a US  Holder  may vary
depending upon the holder's particular situation. For instance, certain holders,
including,  but not limited to, insurance companies,  tax-exempt  organizations,
financial institutions,  persons subject to the alternative minimum tax, dealers
in securities or  currencies,  persons that have a "functional  currency"  other
than the US dollar or as part of a "hedging" or "conversion"  transaction for US
federal  income tax  purposes  and persons  owning,  directly or  indirectly,  5
percent or more of the Delta Woodside shares may be subject to special rules not
discussed  below.  The  following  summary is limited to investors  who hold the
Delta Woodside shares as "capital  assets" within the meaning of Section 1221 of
the Code.  The  discussion  below does not  address the effect of any other laws
(including  other federal,  state,  local or foreign tax laws) on a US Holder of
Delta Woodside  shares.  As such, the summary does not discuss US federal estate
and gift tax considerations or US state and local tax considerations.

     Delta  Woodside has  structured  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. Code Section 355 treats
a spin-off as tax free if the conditions of that statute are satisfied.

     Delta Woodside has not sought a ruling from the US Internal Revenue Service
("IRS") regarding the Duck Head distribution or the Delta Apparel  distribution,
in part because neither distribution satisfies all the conditions imposed by the
IRS for such a ruling. 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
Code  Section  355.  Whether the Duck Head  distribution  and the Delta  Apparel
distribution qualify under Code Section 355 as tax-free spin-offs will depend on
whether the criteria in Code Section 355 and the relevant rules and  regulations
of the IRS are satisfied.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  each  of the  Duck  Head  distribution  and the  Delta  Apparel
distribution qualifies as tax-free under Code Section 355.

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

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

1.   The US Holders of Delta  Woodside  stock who receive Duck Head common stock
     and Delta Apparel  common stock in those  distributions  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 US Holder of Delta Woodside stock 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 US
     Holder 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.

                                       38
<PAGE>
3.   Each US Holder of Delta  Woodside  stock will be required to apportion his,
     her or its tax basis in the US Holder's Delta  Woodside  shares between the
     Delta Woodside  shares  retained and the Duck Head shares and Delta Apparel
     shares  received,  with this  apportionment to be made in proportion to the
     shares'  relative  fair  market  values for  federal  income  tax  purposes
     immediately after the distributions.

4.   The holding  period for the Duck Head shares and the Delta  Apparel  shares
     received  by a US  Holder in the  distributions  will be the same as the US
     Holder'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 deferred  intercompany  gains,  but
that this gain will be offset by Delta Woodside's net operating losses.

     US Treasury  Regulations  Section 1.355-5 requires that each US Holder that
receives Duck Head shares in the Duck Head distribution and Delta Apparel shares
in the Delta  Apparel  distribution  attach a  statement  to his,  her or its US
federal income tax return for the taxable year in which the distributions occur,
showing the  applicability of Code Section 355 to the Duck Head distribution and
the Delta Apparel distribution. US Holders should consult their own tax advisors
regarding these disclosure requirements.

     As noted  above,  Delta  Woodside  has not  sought  a  ruling  from the IRS
regarding the Duck Head distribution or the Delta Apparel distribution. The fact
that no ruling has been sought should not be construed as an indication that the
IRS would  necessarily  reach a  different  conclusion  regarding  the Duck Head
distribution  or the Delta Apparel  distribution  than the conclusion set out in
the opinion of KPMG LLP. The opinion of KPMG LLP referred to in this description
is not  binding  upon the IRS,  any other tax  authority  or any  court,  and no
assurance  can be given  that a  position  contrary  to those  expressed  in the
opinion  of KPMG LLP will be not  asserted  by a tax  authority  and  ultimately
sustained by a court of law.

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

     If the Duck Head  distribution  and the Delta Apparel  distribution  do not
qualify as tax-free spin-offs under Code 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.   The fair market value for federal income tax purposes of the Duck Head
          shares and the Delta  Apparel  shares  received by the Delta  Woodside
          stockholders in the distributions 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 $15.4 million  (approximately  $0.64 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.

                                       39
<PAGE>
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.

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 may be the federal  income tax
     values of the Duck Head shares and the Delta Apparel shares for purposes of
     this calculation.

     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.

     KPMG LLP is an internationally  recognized  accounting,  tax and consulting
firm and, as a  customary  part of its tax  practice,  is  regularly  engaged to
provide   opinions  on  the  federal  income  tax  consequences  of  merger  and
acquisition  transactions.  Delta  Woodside  selected  KPMG LLP  because  of its
expertise and its familiarity with Delta Woodside,  Duck Head and Delta Apparel.
KPMG LLP acts as the  independent  auditor of the financial  statements of Delta
Woodside, Duck Head and Delta Apparel and as their respective tax advisors. KPMG
LLP has also provided various  consulting  services to Delta Woodside.  KPMG LLP
receives and has received customary fees for those services.

     Pursuant to an engagement letter, Delta Woodside has agreed to pay KPMG LLP
a fee of $250,000 in connection with the preparation and delivery of its opinion
on the  federal  income  tax  consequences  of the Duck Head and  Delta  Apparel
distributions.  Delta  Woodside  has agreed to  indemnify  KPMG LLP for  certain
liabilities relating to KPMG LLP's engagement by Delta Woodside.

     In  connection  with the opinion of KPMG LLP  respecting  the U.S.  federal
income tax  consequences  of the Duck Head  distribution  and the Delta  Apparel
distribution,  each of E. Erwin Maddrey,  II, Buck A. Mickel, Micco Corporation,
Minor H. Mickel,  Minor M. Shaw and Charles C. Mickel will represent to KPMG LLP
that such  greater  than 5%  beneficial  owner of Delta  Woodside  shares has no
binding commitment to sell,  exchange,  transfer by gift or otherwise dispose of
any Delta  Woodside  shares,  Duck Head shares or Delta Apparel shares after the
Duck Head and Delta Apparel distributions,  that such shareholder has no present
plan or intention to sell,  exchange,  transfer by gift or otherwise  dispose of
any Delta Woodside shares,  Duck Head shares or Delta Apparel shares except when

                                       40
<PAGE>
paired with a  proportionate  disposition  of shares in all three  companies and
that such  shareholder has no present plan or intention to acquire  (directly or
indirectly)  during  the  period  ending 2 years  from the date of the Duck Head
distribution  and the  Delta  Apparel  distribution  additional  Delta  Woodside
shares,  Duck Head  shares or Delta  Apparel  shares  that,  when  added to such
shareholder's existing  stockholding,  would represent a 50% or greater interest
in Delta  Woodside,  Duck Head or Delta  Apparel.  See  "Security  Ownership  of
Significant Beneficial Owner and Management."

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

     As of July 3, 1999,  Delta Woodside has net operating loss carry  forwards,
for US consolidated  federal income tax purposes,  of approximately $68 million.
KPMG LLP has  provided its opinion that it is more likely than not that (a) Duck
Head will retain as its attribute its allocable  share of the Delta  Woodside US
consolidated  federal  income tax net operating  loss carry  forward;  (b) Delta
Apparel will retain as its attribute its allocable  share of the Delta  Woodside
US consolidated federal income tax net operating loss carry forward; and (c) the
Delta  Woodside  US  consolidated  federal  income tax group will  retain as its
attribute the balance of the Delta  Woodside net operating loss not allocable to
Duck Head or  Delta Apparel.  Delta Woodside has estimated Duck Head's and Delta
Apparel's  allocable  shares  of the US  consolidated  federal  income  tax  net
operating  loss carry  forward as of July 3, 1999 at $3 million  and $9 million,
respectively.  Delta Woodside believes that these loss carryforwards will expire
at various dates in fiscal year 2011 through 2019.

     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,  however, 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.

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.
Delta Woodside will charge  directly to equity as a dividend the historical cost
carrying amount of the net assets of Duck Head.


                                       41
<PAGE>
                                 TRADING MARKET

     As of the Duck Head record date, all of the outstanding shares of Duck Head
will be owned by Delta Woodside.  As of that date,  there will be  approximately
2,500 record holders of the common stock of Delta  Woodside.  As a result of the
Duck  Head  distribution  ratio of one Duck Head  share  for ten Delta  Woodside
shares, Duck Head anticipates that, upon the Duck Head distribution,  there will
be approximately 1,500 record holders of Duck Head shares.

     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 for the Duck Head shares will develop or be sustained in the future.  The
American  Stock  Exchange  has approved  shares of Duck Head's  common stock for
listing,  subject to official notice of issuance.  Duck Head believes that there
is a possibility 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  (if
"when-issued"  trading develops) 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,   analyst   coverage  of  and   interest   in  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.  Generally,  Duck Head
affiliates  may  sell  their  Duck  Head  shares   received  in  the  Duck  Head
distribution only under an effective registration statement under the Securities
Act of 1933 or pursuant to Rule 144,  which  contains  volume and manner of sale
limitations on such sales.

     At the time of the Duck  Head  distribution,  the only  outstanding  equity
securities  of  Duck  Head  will be the  approximately  2,400,000  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 up to  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
          incentive  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 or 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".

                                       42
<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 equity 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.




                                       43
<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 respective subsidiaries after the Duck Head distribution and the Delta
Apparel  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.
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 March 15, 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 Company division's  business and the Delta Apparel Company
division's  business  from each other and 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 and
the  Delta   Apparel   distribution   with  respect  to,  among  other   things,
indemnification arrangements and employee benefit arrangements.

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

     Pursuant to the distribution agreement, Delta Woodside, Duck Head and Delta
Apparel have caused the following to be effected:

     (a)  Delta  Woodside  and  its   subsidiaries   (other  than  Delta  Mills)
          contributed, as contributions to capital, all net debt amounts owed to
          any of them by the  corporations  that conducted the Duck Head Apparel
          Company  division's  business and the Delta Apparel Company division's
          business,  with the exceptions of (i) the  intercompany  debt that was
          attributable  to the portion of the amounts  borrowed since January 1,
          2000 for use by the Duck Head Apparel Company  division's  business or
          the Delta Apparel Company  division's  business from Delta  Woodside's
          credit  agreement  lender  that were repaid to that lender or to Delta
          Woodside  with  borrowings  under Duck Head's and Delta  Apparel's new
          credit facilities (which repayments  cancelled such intercompany debt)
          and (ii) any  amounts  owed by Delta  Apparel to Delta  Mills for yarn
          sold by Delta Mills to Delta  Apparel,  which amounts shall be paid in
          the ordinary course of business.  These intercompany  contributions of
          debt did not, however, affect any obligation that Delta Woodside, Duck
          Head or Delta Apparel may have under the distribution agreement or the
          tax  sharing  agreement.  Prior  to  completion  of  the  intercompany
          reorganization,  the Duck Head Apparel Company  division's assets were
          owned by Delta Woodside and several of its wholly-owned  subsidiaries,
          and the Delta Apparel Company  division's assets were owned by several
          of Delta Woodside's wholly-owned subsidiaries.

     (b)  All the assets used in the operations of the Duck Head Apparel Company
          division's  business were  transferred to Duck Head or a subsidiary of
          Duck  Head  to the  extent  not  already  owned  by  Duck  Head or its
          subsidiaries.

     (c)  Duck Head  assumed  all of the  liabilities  of the Duck Head  Apparel
          Company  division  of  Delta  Woodside,  and  caused  all  holders  of
          indebtedness  for  borrowed  money that were part of the assumed  Duck
          Head  liabilities  and all  lessors  of  leases  that were part of the
          assumed Duck Head  liabilities to agree to look only to Duck Head or a
          subsidiary  of Duck Head for  payment  of that  indebtedness  or lease

                                       44
<PAGE>
          (except  where  Delta  Woodside  or  Delta  Apparel,   as  applicable,
          consented to not being  released  from the  obligations).

     (d)  All the assets used in the  operations  of the Delta  Apparel  Company
          division's  business were transferred to Delta Apparel or a subsidiary
          of Delta  Apparel to the extent not already  owned by Delta Apparel or
          its  subsidiaries.  This transfer  included the sale by Delta Mills to
          Delta Apparel of the Rainsford plant, located in Edgefield, SC.

     (e)  Delta  Apparel  assumed all of the  liabilities  of the Delta  Apparel
          Company  division  of  Delta  Woodside,  and  caused  all  holders  of
          indebtedness  for borrowed  money that were part of the assumed  Delta
          Apparel  liabilities  and all  lessors of leases that were part of the
          assumed  Delta  Apparel  liabilities  to agree  to look  only to Delta
          Apparel  or  a  subsidiary  of  Delta  Apparel  for  payment  of  that
          indebtedness  or lease (except  where Delta  Woodside or Duck Head, as
          applicable, consented to not being released from the obligations).

     (f)  Delta Woodside caused all holders of  indebtedness  for borrowed money
          and all  lessors  of  leases  that  were not  part of the  liabilities
          assumed by Duck Head or the  liabilities  assumed by Delta  Apparel to
          agree to look only to Delta  Woodside  or a  remaining  subsidiary  of
          Delta Woodside for payment of that indebtedness or lease (except where
          Duck Head or Delta  Apparel,  as  applicable,  consented  to not being
          released from the obligations).

     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 has caused the  employees of the Duck Head Apparel  Company
division  to become  employees  of Duck Head,  Duck Head has assumed 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,  the Delta
Woodside  incentive  stock award plan and the Delta Woodside long term incentive
plan, if any) to be  transferred to a comparable  employee  benefit plan of Duck
Head.

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

     Other than any obligations  described in or arising under the  distribution
agreement or the tax sharing  agreement,  each of Delta Woodside,  Duck Head and
Delta  Apparel  has  represented  to  each  other  that it is not  aware  of any
intercompany receivable,  payable or loan balance that will exist as of the time
of the Duck Head distribution and the Delta Apparel  distribution between any of
them.

                                       45
<PAGE>
     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,  Duck  Head  and  Delta  Apparel  proportionately  in
accordance with the respective  benefits  received by Delta Woodside,  Duck Head
and Delta Apparel as determined in good faith by the parties;  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).

     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,  for each
          taxable  period  that  ends  prior to or 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 any
          increase  in those state  taxes,  and shall be entitled to receive the
          benefit of any refund of or saving in those state taxes,  with respect
          to that corporation (or any predecessor by merger of that corporation)
          or 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).

     -    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 period  ending  prior to or 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.

                                       46
<PAGE>
          (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 Delta Apparel  distribution,
               by  any  member  of  the  Delta   Woodside   federal  income  tax
               consolidated  group for any period ending prior to or 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  employees 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 the Duck Head distribution, by any member of
               the Delta Woodside federal income tax consolidated  group for any
               period  ending  prior  to  or  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
               employees 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  and the  Delta  Apparel  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 and
other tax proceedings.  In addition, the tax sharing agreement provides that all
disagreements and disputes relating to the agreement are to be resolved by Delta
Woodside.  These  arrangements  may result in conflicts  of interest  among Duck
Head, Delta Woodside and Delta Apparel  concerning such matters as whether a tax
relates to the business of Delta  Woodside,  Duck Head or Delta  Apparel.  Delta
Woodside  might  determine  that a tax was a liability  of Duck Head even though
Duck Head disagreed with that determination.

                                       47
<PAGE>
     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).

     Principal Stockholders
     ----------------------

     The Duck Head shares will be distributed in the Duck Head distribution, and
the Delta Apparel shares will be distributed in the Delta Apparel  distribution,
to the Delta  Woodside  stockholders  proportionately  among the Delta  Woodside
shares.  Therefore,  immediately  following  the Duck Head  distribution,  Delta
Woodside's  principal  stockholders will be the same individuals and entities as
Duck Head's and Delta  Apparel's  principal  stockholders,  and those  principal
stockholders will have the same respective percentages of outstanding beneficial
ownership in each of Delta  Woodside,  Duck Head and Delta Apparel  (assuming no
acquisitions or dispositions of shares by those stockholders  between the record
date for the Duck Head  distribution or the Delta Apparel  distribution  and the
completion  of either  distribution).  See  "Security  Ownership of  Significant
Beneficial Owners and Management".

     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 nine months of fiscal year 2000:
<TABLE>
<CAPTION>

                            (in thousands of dollars)

                                                  Fiscal year                   First nine months
                                                  -----------                          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                       28
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 will not be material.

                                       48
<PAGE>

     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  financial
planning, SEC reporting, payroll, accounting,  internal audit, employee benefits
and services, stockholder services, insurance, treasury, purchasing,  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. During the first nine months of fiscal year 2000, Delta Woodside
charged the Duck Head Apparel Company division $0 for these services.

     Other
     -----

     For further  information on transactions  with affiliates by Duck Head, see
Notes 2 and 8 to the Combined Financial  Statements of Duck Head under "Index to
Combined   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.






                                       49

<PAGE>
                                 CAPITALIZATION

     The following table sets forth at April 1, 2000: (1) the  capitalization of
Duck Head, and (2) the pro forma  capitalization  of Duck Head to give effect to
the  transactions  described under the portions of this document found under the
headings "The Duck Head Distribution" and "Relationships  Among Duck Head, Delta
Woodside and Delta Apparel - Distribution Agreement". 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 April 1, 2000 and for the nine
months  ended  April  1,  2000,  included  on  pages  51-56  and  F-18  -  F-22,
respectively, of this document.
<TABLE>
<CAPTION>


                                                                                      AS OF
                                                                                  APRIL 1, 2000
                                                                     ----------------------------------------
                                                                           Actual               Pro Forma
                                                                        --------------       ----------------
                                                                               (Dollars in thousands)


<S>                                                                  <C>                     <C>
Long-term debt, including current maturities
    Mortgage loan payable                                            $            ---                  5,760
    Due to parent and affiliates                                              123,837                    ---
                                                                        --------------       ----------------

Total long-term debt (including current maturities)                           123,837                  5,760

Less current maturities                                                      (100,659)                  (960)
                                                                        --------------       ----------------

Total long-term debt (excluding current maturities)                            23,178                  4,800

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;
     2,400,000 shares issued and outstanding on a pro forma basis                 ---                     24
     Additional paid-in capital                                                   ---                 19,159
     Divisional deficit                                                       (98,898)                   ---
                                                                        --------------       ----------------

Total stockholders' equity (deficit)                                          (98,898)                19,183
                                                                        --------------       ----------------

     Total capitalization                                            $        (75,720)                23,983
                                                                        ==============       ================


</TABLE>
                                       50
<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  notes to those  statements  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 April 1, 2000:

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

     -    The incurrence of new financing.

     The unaudited  pro forma  combined  statements  of operations  for the year
ended July 3, 1999 and for the nine  months  ended  April 1, 2000 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 or repayment of the intercompany debt and borrowings  utilizing
          outside financing;

     -    The  incurrence by Duck Head of costs to replace  services  previously
          performed by Delta Woodside; and

     -    The  distribution  of Duck Head  common  stock to the  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.



                                       51
<PAGE>
<TABLE>
<CAPTION>


                            DUCK HEAD APPAREL COMPANY
                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                  APRIL 1, 2000

                                                                                  PRO FORMA           PRO FORMA
                                                                HISTORICAL       ADJUSTMENTS         AS ADJUSTED
                                                              --------------     -----------         -----------
                                                                  (IN THOUSANDS, EXCEPT FOR SHARE DATA)

<S>                                                          <C>                  <C>                     <C>

ASSETS
Current assets:
    Cash                                                     $           437                                    437
    Accounts receivable                                                6,321                                  6,321
    Affiliate receivables                                              1,079            (1,079)  (1)            ---
    Inventories                                                       17,207                                 17,207
    Prepaid expenses and other current assets                            130                                    130
                                                                 ------------     --------------          ----------
          Total current assets                                        25,174            (1,079)              24,095

    Property, plant and equipment, net                                 9,660                                  9,660
                                                                 ------------     --------------          ----------
                                                              $       34,834            (1,079)              33,755
                                                                 ============     ==============          ==========

LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)

Current liabilities:

    Accounts payable                                          $        2,961                                  2,961
    Accrued expenses                                                   4,179                                  4,179
    Current portion of long-term debt                                    ---               960   (2)            960
    Due to Parent and affiliates                                     101,738          (101,738)  (1)            ---
    Income taxes payable                                                 904                (4)  (3)            900
                                                                 ------------     --------------          ----------
                  Total current liabilities                          109,782          (100,782)               9,000

Long-term debt                                                           ---             4,800   (2)          4,800
Due to Parent                                                         23,178           (23,178)  (1)            ---
Other liabilities                                                        772                                    772
                                                                 ------------     --------------          ----------
                  Total liabilities                                  133,732          (119,160)              14,572

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; 2,400,000 issued and
       outstanding on a pro forma basis                                 ---                   24    (1)          24
    Additional paid in capital                                          ---               19,159    (1)      19,159
    Divisional deficit                                             (98,898)               98,898    (1)         ---
                                                                 -----------      ---------------        -----------
                                                                 -----------
         Total stockholders'/divisional equity (deficit)           (98,898)              118,081             19,183
                                                                 -----------      ---------------        -----------
LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY
(DEFICIT)                                                     $      34,834               (1,079)            33,755
                                                                 ===========      ===============        ===========


See notes to unaudited pro forma combined financial statements.


</TABLE>
                                       52
<PAGE>

NOTES TO UNAUDITED PRO FORMA COMBINED BALANCE SHEET
APRIL 1, 2000
(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  or  other  elimination  of  net
     intercompany  debt owed by Duck  Head to Delta  Woodside  and  subsidiaries
     totaling $123,837 and the distribution of 2,400,000 Duck Head common shares
     to Delta Woodside's existing stockholders.

2)   To  reflect  the  incurrence  of the term loan of $5.8  million  under Duck
     Head's new credit facility.

3)   To reflect estimated tax liability.




                                       53
<PAGE>
<TABLE>
<CAPTION>

                           DUCK HEAD APPAREL COMPANY
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                     FOR THE FISCAL YEAR ENDED JULY 3, 1999

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


<S>                                                       <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)                                 (777)

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

Royalty and other income                                           1,027                                 1,027
                                                             ------------                         -------------

         Operating loss                                          (39,231)                              (39,231)

Interest income (expense):

         Interest expense, net                                      (960)            (593)   (1)        (1,553)

         Intercompany interest expense                            (7,262)           7,262    (1)           ---
                                                             ------------    -------------        -------------



                                                                  (8,222)           6,669               (1,553)
                                                             ------------    -------------        -------------

         Loss before taxes                                       (47,453)           6,669              (40,784)

Income tax expense                                                   261                1    (3)           262
                                                             ------------    -------------        -------------

         Net loss                                                (47,714)           6,668              (41,046)
                                                             ============    =============        =============

Basic and diluted net loss per share                                                           $        (17.10)
                                                                                                  =============

Weighted average shares outstanding used in basic
         and diluted per share calculation (4)                                                       2,400,000
                                                                                                  =============

See notes to unaudited pro forma combined financial statements.


</TABLE>
                                       54
<PAGE>
<TABLE>
<CAPTION>

                            DUCK HEAD APPAREL COMPANY
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                     FOR THE NINE MONTHS ENDED APRIL 1, 2000



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

<S>                                                 <C>                   <C>                 <C>

Net sales                                           $         42,611                                 42,611
Cost of goods sold                                           (29,026)                               (29,026)
                                                        --------------                        ---------------

         Gross profit                                         13,585                                 13,585

Selling, general and administrative expenses                 (15,753)           (259)    (2)        (16,012)
Royalty and other income                                       1,553                                  1,553
                                                        --------------    ------------        ---------------

         Operating income (loss)                                (615)                                  (874)

Interest income (expense):
         Interest expense, net                                  (394)           (626)    (1)         (1,020)
         Intercompany interest expense                        (5,885)          5,885     (1)            ---
                                                        --------------    ------------        ---------------
                                                              (6,279)          5,259                 (1,020)
                                                        --------------    ------------        ---------------

         Loss before taxes                                    (6,894)          5,000                 (1,894)

Income tax expense (benefit)                                      57              (4)    (3)             53
                                                        --------------    ------------        ---------------

         Net (loss)                                 $         (6,951)          5,004                 (1,947)
                                                        ==============    ============        ===============

Basic and diluted net loss per share                                                   $              (0.81)
                                                                                              ===============

Weighted average shares outstanding used in basic
and diluted per share calculation (4)                                                             2,400,000
                                                                                              ===============

See notes to unaudited pro forma combined financial statements.



</TABLE>
                                      55
<PAGE>

NOTES TO UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS
FOR THE FISCAL YEAR ENDED JULY 3, 1999 AND THE NINE MONTHS ENDED APRIL 1, 2000
(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  net  additional   interest   expense  on  new  borrowings
          (including   working  capital   borrowings  to  replace   intercompany
          borrowings for working  capital  needs) from the new credit  agreement
          lender of $593 and $626 for the fiscal year ended July 3, 1999 and the
          nine months ended April 1, 2000, respectively,  at an assumed interest
          rate  (including  the  amortization  of lender fees) of 10%.  Also, to
          reflect the  elimination of  intercompany  interest  expense  totaling
          $7,262 and $5,885 on the intercompany  debt owed by Duck Head to Delta
          Woodside and  subsidiaries  for the fiscal year ended July 3, 1999 and
          the nine months ended April 1, 2000, respectively. The effect of a 1/8
          percent variance in the interest rate on the new third party borrowing
          would be a $8 variance  and a $8 variance in interest  expense for the
          fiscal  year ended  July 3, 1999 and the nine  months  ended  April 1,
          2000, respectively.

     2)   To reflect  intercompany  management  fees for the nine  month  period
          ended  April 1,  2000 of  $259,  related  to  payroll  and  purchasing
          administrative  expenses,   director  fees,  SEC  reporting  expenses,
          software  expenses and audit fees.  The amount was adjusted based upon
          the  historical  amount  charged by Delta  Woodside for the year ended
          July 3, 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 outstanding on the record date.



                                       56
<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  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.

     Duck Head breaks its product offerings into three categories: core, fashion
basics and  fashion.  Core  product  consists of basic pants and shirts in basic
colors  that  are  offered  year  round.  Most  core  goods  are  ordered  on  a
replenishment basis under which orders to replenish goods sold the previous week
are generated either through the customer's  replenishment  system or are vendor
managed by Duck Head and replenished  through Duck Head's system.  Fashion basic
product  consists of basic  products that are offered over a six-month  shipping
season.  Customers  normally  order  fashion  basics  in one to  three  separate
deliveries or through  replenishment based on sales within the six-month season.
Fashion goods consist of fashion oriented goods and are offered for one delivery
only. These goods are not stocked for replenishment.

     During fiscal years 1997, 1998 and 1999, Duck Head generally offered twelve
fashion  product  deliveries  per fiscal year.  This  resulted in fashion  goods
constituting a much larger  percentage of the total product  offering.  Prior to
fiscal year 1997,  fashion goods had generally made up approximately  37% of the
total product offering.  During fiscal years 1997, 1998 and 1999,  fashion goods
made up between approximately 47% and 50% of the total product offering.

     In addition,  during fiscal years 1997 through 1999, in-store fixtures were
rapidly installed at major retailers,  which secured good retail floor space for
Duck Head's products.  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.  During the
third  quarter  of  fiscal  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:

     -    Duck Head is in the  process of  instituting  more  effective  quality
          controls.

                                       57
<PAGE>
     -    Duck Head has moved substantially all of its manufacturing  operations
          off-shore, and has begun more cost-effective utilization of its leased
          facility in Costa Rica.  The United States portion of Duck Head's cost
          of  garment  assembly,   whether  in  Duck  Head's  own  manufacturing
          facilities  or through  third-party  contractors,  has been reduced to
          approximately  11% of the total cost of manufacturing  and third-party
          assembly  during the first nine  months of fiscal  2000 as compared to
          approximately 22% during fiscal year 1999. The United States component
          currently  consists  of contract  fabric  cutting,  garment  dying and
          garment repairs,  while in previous years it also consisted of garment
          sewing. This lower level of United States manufacturing is expected to
          continue.

     -    Duck  Head  is  in  the  process  of   developing   a   cost-effective
          full-package  sourcing operation to procure more of its product from a
          variety of suppliers around the world.  Under a full-package  sourcing
          operation, the supplier furnishes a finished garment with the purchase
          commitment  normally  secured under a letter of credit  arrangement in
          favor of the supplier.  The supplier  owns the  inventory  until it is
          delivered to the designated shipping point.  Previously,  most of Duck
          Head's  product  was  made  either   through  its  own   manufacturing
          facilities  or through  third  party  sewing  contractors.  Under this
          approach, Duck Head acquired rolls of fabric from outside vendors, cut
          the fabric in its own  facilities  and then sewed the  garments in its
          own manufacturing facilities in the United States or Costa Rica or had
          the  garments  sewn in third  party  contractor  facilities  mostly in
          Mexico or the Caribbean basin. This sourcing method required Duck Head
          to  procure  the  raw  materials   and  to  own  the   work-in-process
          inventories, which resulted in inventory ownership covering the six to
          ten weeks of the production  process.  During the first nine months of
          fiscal 2000,  approximately 52% of Duck Head's sales were attributable
          to products supplied under a full-package  sourcing  arrangement.  The
          advantages  to Duck Head of  acquiring  product  under a  full-package
          sourcing arrangement are that Duck Head does not need to invest in the
          capital equipment used to make the full-packaged  product; Duck Head's
          investment in inventory is lower since it does not need to acquire raw
          materials or have work in process for the full-packaged product; fewer
          employees are required to administer a full-package  operation than to
          administer an internal  manufacturing  operation or third-party sewing
          contractors;  defective  goods  are  less  of a  problem  because  the
          supplier is required  only to ship first  quality  goods to Duck Head;
          and Duck Head has greater  flexibility  to  determine  the country and
          facility where the goods are to be manufactured.

     -    Duck Head is  seeking  to  develop a higher  quality  retail  customer
          distribution  network.  This would  significantly  reduce or eliminate
          sales to several heavily promotional,  lower-end retailers, which have
          been the primary  distribution  network for Duck Head's  excess  core,
          close-out fashion and close-out  fashion basic product.  Sales to such
          lower-end  retailers were 11% and 8% of total sales for the first nine
          months of fiscal  year 2000 and  fiscal  year 1999,  respectively,  as
          close-out  fashion and fashion basic and excess core  inventories  are
          being liquidated. Future sales to these channels are anticipated to be
          below 5% of total net sales after the liquidation of current close-out
          and excess inventories has been completed.

     -    Duck Head has 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.

     -    Duck Head is in the process of reducing its recent emphasis on fashion
          product  by  increasing  the core and  fashion  basic  portion  of its
          product offering, lessening the fashion portion of its product mix and
          reducing the number of fashion product  deliveries per year. Duck Head
          currently  offers six fashion  deliveries  per year.  During the first
          nine months of fiscal year 2000,  the  product  mix  consisted  of 46%
          core, 32% fashion basics and 22% fashion. During fiscal year 1999, the
          product mix consisted of 44% core, 7% fashion basics and 49% fashion.

                                       58
<PAGE>
     -    Duck Head is seeking to reduce margin  support  commitments  by either
          eliminating or negotiating  downward the level of support given to the
          retail customers benefitting from these commitments.  During the first
          nine months of fiscal year 2000, the percentage of goods shipped under
          margin  support  agreements  was 41%, down from 48% in fiscal 1999. In
          addition,  Duck Head has successfully negotiated downward the level of
          support  resulting  in an average  decrease in the level of support of
          two gross  margin  points in the first nine months of fiscal year 2000
          as compared to fiscal year 1999.

     -    Duck Head has reduced its selling,  general and administrative  costs.
          The primary  components  of this  reduction  are  significantly  lower
          product development costs, more cost-effective  marketing programs and
          better  utilization of distribution  capacity through the provision of
          distribution  services  to  third  parties.  Duck  Head  is  currently
          utilizing  approximately 35% of its distribution  capacity.  Duck Head
          has made arrangements to begin contract distribution for a third party
          which should  increase the current volume in Duck Head's  distribution
          facility by 30%. Duck Head  continues to search for  additional  third
          party  distribution  opportunities to further increase the utilization
          of its distribution capacity.

     -    Duck  Head has  begun  implementation  of a vendor  managed  inventory
          system with its largest customer and with some of its other customers,
          which  Duck Head  believes  will  yield  significant  sales  growth as
          consumer sales are more rapidly replenished.  Under the vendor managed
          inventory  system,  Duck Head maintains  detail  inventory  levels and
          model stock levels that it wishes to maintain at each individual store
          of the customer.  Weekly sales transactions are electronically sent by
          the  customer to Duck Head.  Duck Head's  system then  determines  the
          amount of inventory  that should be  replenished  to each store of the
          customer and  generates  pre-authorized  orders to replenish the stock
          based on the  previous  week's sales and any  adjustment  to the model
          stock levels that Duck Head determines are  appropriate.  Prior to the
          implementation of the  vendor-managed  inventory system,  the retailer
          determined  when  and if a  replenishment  order  was  required.  This
          process led to delays and stock-outs which resulted in lost sales.

     -    Duck Head has implemented a more stringent  inventory  control process
          to avoid  building  unnecessarily  high  inventory  levels and to more
          rapidly dispose of excess inventory.

     -    Duck Head has begun the development of distribution outside the eleven
          Southeastern  states  where the Duck Head brand has  historically  had
          stronger consumer acceptance.

     -    Duck Head is in the process of negotiating with two major accounts for
          additional new markets outside of the Southeastern United States, with
          the aim of  completing  these  negotiations  in the fourth  quarter of
          fiscal 2000.

FIRST NINE MONTHS OF FISCAL  YEAR 2000  VERSUS  FIRST NINE MONTHS OF FISCAL YEAR
1999

     Net Sales.

     Consolidated  net sales for the nine  months  ended  April 1, 2000  totaled
$42.6 million,  as compared to $54.0 million for the nine months ended March 27,
1999,  a  decrease  of 21.1%.  A summary  of Duck  Head's net sales for the nine
months ended April 1, 2000 and March 27, 1999 follows:


                                       59
<PAGE>
<TABLE>
<CAPTION>

Net Sales (in millions)


                                     Wholesale                   Retail                      Total
<S>                          <C>                        <C>                        <C>

- ---------------------------- -------------------------- -------------------------- --------------------------
Fiscal year 2000 ($)                              31.6                       11.0                       42.6
- ---------------------------- -------------------------- -------------------------- --------------------------
Fiscal year 1999 ($)                              41.6                       12.4                       54.0
- ---------------------------- -------------------------- -------------------------- --------------------------
(Decrease) ($)                                   (10.0)                      (1.4)                     (11.4)
- ---------------------------- -------------------------- -------------------------- --------------------------
Percent (decrease)                               (24.0%)                    (11.3%)                    (21.1%)
</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 nine  months  ended April 1, 2000 there were no
sales to Uptons, Inc., Mercantile Stores Company, Inc. or Dillard's, Inc., while
sales during the nine months ended March 27, 1999 to these three  accounts  were
$3.5 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.  Private  label  sales
decreased  by $2.4  million  during the first nine months of fiscal year 2000 as
compared with fiscal year 1999 as certain  unprofitable  segments of the private
label business were discontinued.

     The  decreases in Duck Head retail store sales  resulted from a combination
of fewer stores being open on average during the nine months ended April 1, 2000
as compared  with the nine months  ended March 27, 1999 and a  comparable  store
sales  decrease of 4%. The comparable  store sales  decrease  accounted for $0.6
million  and lower  sales due to fewer  stores  being  open  accounted  for $0.8
million of the total  retail store sales  decrease  during the nine months ended
April 1, 2000,  as compared to the nine months ended March 27, 1999.  During the
nine  months  ended April 1, 2000 Duck Head opened 1 store and did not close any
stores,  and at April 1, 2000 Duck Head  operated 25 retail outlet stores versus
24 stores at March  27,  1999.  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 closing 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 to the extent that wholesale  distribution
expands outside the Southeastern United States.

     Gross Profit.

     Consolidated gross profit and gross profit margin for the nine months ended
April 1, 2000 were $13.6 million and 31.9%,  respectively,  as compared to $13.7
million and 25.3%,  respectively,  for the nine months  ended March 27,  1999, a
decrease in  consolidated  gross  profit of 0.7%.  Included in gross  profit are
provisions  for  potentially  obsolete or  slow-moving  inventory.  Inventory is
evaluated for  potentially  obsolete or slow-moving  items based on management's
analysis of inventory levels,  sales forecasts and historical sales trends,  and
additions to cost of sales are recorded as required.

     Gross  profit  was $8.9  million  and  gross  profit  margin  was  28.2% on
wholesale  sales for the nine months  ended  April 1, 2000,  as compared to $8.9
million and 21.4%,  respectively,  for the nine months ended March 27, 1999. The
level gross profit was primarily due to lower sales,  offset by the higher gross
profit margin. Included in gross profit were provisions for potentially obsolete
or slow-moving inventory of $0.4 million for the nine months ended April 1, 2000
and $2.8  million for the nine months ended March 27,  1999,  respectively.  The
increase  in gross  profit  margin was  primarily  due to lower  provisions  for
potentially obsolete or slow-moving inventory taken during the nine months ended

                                       60
<PAGE>
April 1, 2000, as compared to the nine months ended March 27, 1999, due to lower
levels of unsold fashion products remaining at season end.

     Gross profit was $4.7  million and gross profit  margin was 43.0% on retail
sales for the nine months  ended  April 1, 2000 as compared to $4.8  million and
38.7%, respectively, for the nine months ended March 27, 1999. This $0.1 million
decrease in gross profit was primarily due to lower sales,  partially  offset by
the  higher  gross  profit  margin.  The  increase  in gross  profit  margin was
primarily due to the  percentage of goods  purchased  from Duck Head  licensees,
which are generally sold at lower gross profit margins, being a lower percentage
of the total sales  during the first nine  months  ended April 1, 2000 than they
were in the nine months  ended  March 27, 1999 and due to the nine months  ended
March 27,  1999 sales  including  the closure of a large  clearance  store which
generated poor gross margins as its inventory was liquidated during this closing
process.

     Selling General and Administrative Expenses.

     During  the  nine  months  ended  April  1,  2000,  selling,   general  and
administrative  expenses were $15.8 million, as compared to $20.9 million during
the nine months ended March 27,  1999, a decrease of 24.4%.  For the nine months
ended  April 1,  2000,  expenses  in this  category  were  37.0% of net sales as
compared to 38.7% of net sales for the nine months ended March 27, 1999.

     Wholesale selling,  general and administrative expenses for the nine months
ended  April 1, 2000  decreased  by $4.4  million as compared to the nine months
ended March 27, 1999. The dollar  decrease was due to reductions in all selling,
general and  administrative  expense  categories.  Duck Head  expects this lower
selling, general and administrative expense level to continue.

     Retail  selling,  general and  administrative  expenses for the nine months
ended  April 1, 2000  declined  by $0.7  million as  compared to the nine months
ended March 27, 1999.  The decrease was primarily due to fewer stores being open
on average in the nine months ended April 1, 2000 as compared to the nine months
ended March 27, 1999 and lower home office  costs.  Duck Head expects this lower
selling, general and administrative expense level to continue.

     Operating Losses.

     Operating losses for the nine months ended April 1, 2000 were $0.6 million,
as compared to $5.9 million operating losses for the nine months ended March 27,
1999.

     Wholesale  operating  losses for the nine  months  ended April 1, 2000 were
$0.8  million,  as compared  to  operating  losses of $5.5  million for the nine
months ended March 27, 1999.  Included in the wholesale operating losses for the
nine  months  ended  April 1, 2000 was $1.6  million of other  income  primarily
related to royalty  income on license  agreements  and a $0.4 million gain on an
insurance settlement.  Other income for the nine months ended March 27, 1999 was
$1.2  million  which  was  primarily   related  to  royalty  income  on  license
agreements.

     As a result of the factors described above, retail operating income for the
nine months ended April 1, 2000 was $0.2 million, as compared to $0.4 million of
operating losses for the nine months ended March 27, 1999.

     Net Interest Expense.  For the nine months ended April 1, 2000 net interest
expense was $6.3  million,  as compared  to $5.8  million for nine months  ended
March 27, 1999.  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 (0.8)% for the nine months ended April 1,
2000 as compared to the  effective  tax rate for the nine months ended March 27,
1999 of (0.5)%.  Although both periods  reflected a pretax loss, during the nine
months  ended  April 1, 2000 Duck Head  incurred  more state  income  taxes than
during the nine months ended March 27, 1999.

                                       61
<PAGE>
     Net  Loss.  Net loss  for the  nine  months  ended  April 1,  2000 was $7.0
million,  as compared to $11.8 million for the nine months ended March 27, 1999.
The decreased loss was due to the factors described above.

     Inventories.  Inventories  decreased to $17.2 million at April 1, 2000 from
$24.7  million at July 3, 1999,  a decrease  of $7.5  million or 30.4%.  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. Capital expenditures of $1.0 million were made in the
nine  months  ended  April 1,  2000,  as  compared  to $1.8  million  of capital
expenditures during the first nine months of the prior year.

     Order Backlog.

     Duck  Head's  order  backlog  at April 1,  2000 was $8.3  million,  a 25.2%
decrease from the $11.1 million order backlog at March 27, 1999. The decrease is
due to a general  decline in sales,  the loss of three key customers and a shift
in customer order patterns to inventory replenishment programs for core products
and to some degree for fashion  basic  products.  At March 27,  1999,  the order
backlog for the three key  accounts  that are no longer Duck Head  accounts  was
$1.1 million.  There was no backlog for these accounts at April 1, 2000. Under a
replenishment  program,  goods are ordered for immediate shipment as compared to
orders being 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
greater use of  replenishment  programs  may have caused a reduction  in backlog
that is not indicative of a reduction in sales trend.

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:
<TABLE>
<CAPTION>

Net Sales (in millions)

                                     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  primarily  related to  arrangements  with
several  customers  to return  basic  pants and replace  them with basic  shorts
during the spring  season and to return basic shorts and replace them with basic
pants during the fall season,  deductions taken by customers due to not adhering
to customer  routing guide  instructions  and gross margin  assistance  given to
customers  under gross  margin  support  agreements.  The  majority of the gross
margin  assistance  was  related to poor  retail  margins  on Duck Head  fashion
products.

                                       62
<PAGE>
     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.  The  comparable
store sales  decrease  accounted  for $0.4  million and lower sales due to fewer
stores being open accounted for $3.1 million,  respectively, of the total retail
store sales  decrease  during  fiscal year 1999 as compared to 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.  The $17.0
million decrease in gross profit was primarily due to provisions for potentially
obsolete or  slow-moving  inventory of $10.2 million being recorded for the year
ended July 3, 1999 as compared to $0.7 million being recorded for the year ended
June 27, 1998,  lower sales volume,  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  increase in the
provision for potentially obsolete or slow-moving inventory was due primarily to
higher levels of unsold fashion goods  remaining at 1999 fiscal year end than at
1998 fiscal year end. 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 own  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.
The decrease in gross profit margin was  primarily  due to the higher  provision
for potentially obsolete or slow-moving inventory, higher returns and allowances
and charges taken to reduce production capacity.

     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 $1.7
million  decrease in gross profit was due to lower sales and a decrease in gross
profit margin.  The decrease in gross profit margin was due to the percentage of
goods  purchased  from Duck Head  licensees,  which are generally  sold at lower
gross profit  margins,  being a higher  percentage of total sales in fiscal 1999
than they were in fiscal 1998 and a $0.2 million  provision taken on potentially
slow-moving inventory.

     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

                                       63
<PAGE>
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.

     Impairment Charges.

     Wholesale operations  recognized impairment charges of $13.7 million during
the year ended July 3, 1999, of which $12.6 million related to the impairment of
goodwill and $1.1 million  related to store  fixtures  taken out of service.  No
impairment charges were recorded during the year ended June 27, 1998.

     During  fiscal  year 1999 Duck Head  experienced  an adverse  change in its
business climate.  Net sales declined  significantly,  mainly due to the loss of
two major  accounts.  At fiscal year end there were  excessive  levels of unsold
fashion goods, which resulted in a $7.3 million inventory write-down. During the
second quarter of fiscal year 1999, the Duck Head Apparel  Company  division was
put up for sale by Delta Woodside,  which in the third quarter  generated offers
significantly  below the net book value of the business.  Due to the  diminished
fair value of Duck Head and the amounts of the recent  offers,  during the third
fiscal  quarter  Delta  Woodside  suspended its efforts to sell the business and
hired new senior  management to develop a new business plan and  restructure its
operations. At the end of the fourth fiscal quarter, an additional major account
announced  its decision to close all of its doors.  As a result of these events,
an impairment  analysis was completed  during the fourth  quarter of fiscal year
1999 and it was determined that an impairment  loss should be recognized.  Based
upon the offers  received for the business and the continuing  decline in sales,
Duck Head  determined  that its  goodwill  was  impaired by $12.6  million  and,
accordingly,  recognized  the  impairment  loss. The store fixtures taken out of
service during fiscal 1999 related primarily to the loss of two major accounts.

     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. The wholesale operating losses include other income of $1.0 million in
fiscal year 1999 and $1.7 million in fiscal year 1998,  respectively,  primarily
related to  royalties  on the  license of the Duck Head brand.  The  decrease in
royalty  income was due to fewer  licenses  being active in fiscal year 1999 and
reduced  royalties from one licensee due to the licensee's filing for protection
under the US bankruptcy code during fiscal year 1999.

     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 higher  average
principal balance  outstanding on affiliated debt.  Pursuant to the distribution
agreement, the affiliated debt has recently been contributed to equity or repaid
and  replaced  with  significantly   lower  levels  of  third  party  debt.  See
"Capitalization", "Unaudited Pro Forma Combined Financial Statements".

                                       64
<PAGE>
     Taxes. The effective tax rate for the year ended July 3, 1999 was (0.6)% as
compared to the (1.9)%  effective tax rate for the year ended June 27, 1998. The
higher tax rate for fiscal 1998 was primarily due to the different  effects that
permanent  non-deductible tax items had on the pre-tax losses in fiscal 1998, as
compared to the effect on pre-tax losses in fiscal 1999.

     Net Loss. Net loss for the year ended July 3, 1999,  was $47.7 million,  as
compared to $8.4 million for the year ended June 27, 1998.  The  increased  loss
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:


                                       65
<PAGE>
<TABLE>

Net Sales (in millions)

                                     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 primarily due to increased  sales
of the "Duck Head" brand to the same  customers  and  increases in private label
sales,  mostly to new customers.  Sales of "Duck Head" branded goods to the same
customers increased by $4.8 million or 9.8% in fiscal 1998 as compared to fiscal
1997, while private label sales increased by $2.0 million or 128% in fiscal 1998
as compared to fiscal 1997.

     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.  The  comparable
store sales  decrease  accounted  for $0.1  million and lower sales due to fewer
stores being open accounted for $2.2 million,  respectively, of the total retail
store sales  decrease  during  fiscal year 1998 as compared to 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 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.  The increase in gross
profit margin was primarily due to lower returns and allowances.

     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 $29.0 million,  as compared to $25.6 million during the year ended
June 28, 1997, an increase of $3.4 million or 13.3%. For the year ended June 27,
1998,  expenses in this category were 34.5% of net sales as compared to 32.2% 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 $3.9 million as compared to the year ended June 28,
1997.  The  dollar  increase  was  primarily  due  to  increased  marketing  and
merchandising expenses.

                                       66
<PAGE>
     Retail selling, general and administrative expenses for the year ended June
27, 1998  declined by $0.5  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.

     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 (1.9)%
as  compared  to 6.9%  effective  tax  rate for the year  ended  June 28,  1997.
Although  both years  reflected a pretax loss,  fiscal year 1998 had tax expense
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 $8.4  million,  as
compared to $4.6 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 the first nine  months of fiscal  year 2000 and in each of fiscal  years
1999,  1998 and 1997,  Duck Head's  source of liquidity and capital has been the
informal  borrowing  arrangement  it has had  with  its  parent  company,  Delta
Woodside. 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 $1.8 million of cash provided
in the first nine months of fiscal 2000 as compared to $14.9 million of net cash
used in the first nine months of fiscal 1999. Duck Head's  operating  activities
resulted in uses of cash of $16.0  million,  $5.8  million  and $1.0  million in
fiscal years 1999, 1998 and 1997,  respectively.  The cash provided in the first
nine  months of fiscal  year 2000 was  primarily  the  result of  reductions  in
inventories  and  receivables  and was after the charge of interest due to Delta

                                       67
<PAGE>
Woodside on  affiliated  debt of $5.9 million in the first nine months of fiscal
year 2000. The uses of cash in each of the fiscal years 1999,  1998 and 1997 and
the first nine months of fiscal  year 1999 were  primarily  associated  with net
losses  incurred  in each of these  years.  These net losses  included  interest
charges on the affiliated debt of $7.3 million,  $6.3 million,  $6.0 million and
$5.1 million, respectively.

     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 the
purchase of  distribution  equipment  and  fixtures  previously  leased under an
operating  lease and for new  in-store  shops,  to  approximate  $2.8 million to
support anticipated growth outside the Southeastern United States.

     Pro Forma

     Pursuant to the  distribution  agreement,  all net debt amounts (other than
certain  accounts  payable)  owed to Delta  Woodside  by the  corporations  that
previously had conducted the Duck Head Apparel Company  division's  business and
the Delta Apparel Company  division's  business have been contributed to capital
or repaid.  As a result of this action,  Duck Head no longer owes 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 has entered
into the following financing arrangements:

     -    Duck  Head  has  entered  into  a  credit  agreement  with  a  lending
          institution, under which the lender has provided Duck Head with a term
          loan in the  approximate  amount  of $5.8  million  and a  3-year  $15
          million  revolving  credit  facility.   All  loans  under  the  credit
          agreement  will bear interest at rates based on an adjusted LIBOR rate
          plus an  applicable  margin or a bank's prime rate plus an  applicable
          margin.  Duck Head has granted the lender a first  mortgage lien on or
          security interest in substantially all of its assets.

     -    The credit agreement contains 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 72  month  amortization,  with  payment  of all
          outstanding  principal and interest required upon earlier  termination
          of the credit facility.

     -    Under the revolving credit facility, Duck Head is 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  and intercompany  debt repayments had occurred and these new debt
facilities  were in place as of April 1,  2000  (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
income  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  $9.2 million ($6.8 million less
than the actual use of cash from  operations).  The lower use of cash would have
been due to $6.8 million less interest expense on the institutional  lender debt
as compared to the actual interest charged on the affiliated debt.

     Using the same  assumptions as are in the pro forma income  statements,  if
the Duck Head distribution had taken place at the beginning of fiscal year 1999,
cash  provided by  operating  activities  during the first nine months of fiscal
year 2000 would have been approximately $7.1 million. This $5.0 million increase

                                       68
<PAGE>
in cash provided by operations  would have been due primarily to lower  interest
payments on the  institutional  lender  debt as compared to the actual  interest
charged on the affiliated debt.

     Typically,  Duck  Head's  peak  borrowing  needs  are in the  third  fiscal
quarter. When Duck Head entered into its new credit facility, it owed amounts to
the lender on Delta Woodside's existing credit facility or to Delta Woodside for
certain  borrowings made to fund Duck Head's needs after January 1, 2000.  These
borrowings were refinanced by proceeds of Duck Head's new credit facility.

     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 borrowing needs for working capital  purposes,  including use of its credit
facility  for  letters  of  credit,   will  be   approximately   $7.5   million.
Approximately  forty  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 suppliers 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 provides 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 $62,000 higher in the fiscal year
ended July 3, 1999 and  approximately  $63,000  higher in the nine months  ended
April 1, 2000. 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.

     To date,  Duck  Head has  spent  approximately  $0.6  million  on Year 2000
compliance  issues,  including  the purchase of hardware and the cost of a third
party consultant.  Based on Duck Head management's current assessment, Duck Head
does not anticipate  incurring any material additional costs associated with the
Year 2000 issue.

     Duck Head has not suffered any material  adverse  effect as a result of the
Year 2000 problem.

                                       69
<PAGE>
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  permits  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 also permits 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.



                                       70
<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,  sources,  produces,  markets and distributes  boys' 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 26 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 April
1, 2000 had approximately 500 employees.

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

     Duck Head produces collections of men's and boys' 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  pants and long and short
sleeve,  knitted and woven,  shirts.  In addition,  Duck Head sells a relatively
small amount of men's and boys' 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 through the use of in-store  shops.
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 Duck  Head's  lines  and
differentiate  the  presentation of its products from those of other  producers.
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.  Duck
Head opened its first in-store Duck Head shop in April 1997 and now has in place
over 400  men's  and 200  boys'  shops in major  department  stores.  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 several 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,
hosiery and accessories.  These arrangements  require that the licensee pay Duck
Head a royalty fee for the use of the Duck Head  trademark.
                                       71
<PAGE>
     "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 nine months of fiscal year 2000 and fiscal 1999,  1998 and
1997,  approximately 28%, 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
approximately  48% of Duck  Head's net sales in the first nine  months of fiscal
2000,  46% in fiscal  year 1999,  45% in fiscal year 1998 and 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.
At 1999, 1998 and 1997 fiscal year ends, Duck Head's  long-lived assets in Costa
Rica  comprised  4.3%,  6.3% and 10.3%,  respectively,  of Duck Head's total net
property, plant and equipment.

     "Duck Head" core basic labeled  apparel  items,  and during their six month
selling season fashion basic items, are generally  required to be inventoried to
permit replenishment  shipments and to level production  schedules.  "Duck Head"
fashion items are generally  inventoried  to match  projected  orders.  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. Approximately 30% of its garments are sewed in Duck
Head's own facilities. 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 product supply contract
with this company.  Duck Head believes that there is ample  production  capacity
available through other outside vendors,  that this third party contractor 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.  Duck Head
recently entered into a four-year licensing contract with this third party (with

                                       72
<PAGE>
an option by the licensee to renew for an  additional  three years)  whereby the
third party will  manufacture and sell children's wear under the "Duck Head" (R)
label.  Duck  Head  has  also  recently  made  arrangements  to  begin  contract
distribution  for this third party which should  increase the current  volume in
Duck Head's distribution facility by 30%.

     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
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 26 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:

     -    Position  its  products in  department  stores on the main floor men's
          area  adjacent to other  mid-price  brands such as Chaps,  Dockers and
          Savanne.  Duck Head believes  that it currently  enjoys the ability to
          deliver   excellent  retail  margins  to  its  customers  due  to  its
          distribution  strategy of selling  primarily to better  department and
          specialty stores and the national chain stores.

     -    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.

     -    Eliminate or negotiate more favorable  margin support  agreements with
          its retailer customers.

     -    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. During the first nine months of fiscal year
          2000, less than 2% of Duck Head's sales were private label sales.

                                       73
<PAGE>
     -    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 casual  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.

     -    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,  brand
recognition,  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,
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 should be reduced by  implementation  of the business
strategy described above under this heading "Business of Duck Head".

                                       74
<PAGE>
     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.

     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 April 1, 2000, 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.

                                       75
<PAGE>
     Legal Proceedings
     -----------------

     All  litigation to which Duck Head is a party is ordinary  routine  product
liability litigation or contract breach litigation incident to its business that
does not depart from the normal kind of such  actions.  Duck Head  believes that
none of these  actions,  if  adversely  decided,  would have a material  adverse
effect on its results of operations or financial condition taken as a whole.

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,          administrative
 Winder, GA                          offices,
                                     warehouse,
                                     embroidery,
                                     repair unit                    230,000                           Owned

Various (2)                          stores                              (2)                            (2)
</TABLE>
- ------------------------------
(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 should be able to  continue  to use this
facility indefinitely.
(2) The "Duck Head" outlet  stores  operation  leases 26 facilities in 9 states,
which leased space is  approximately  85,000 square feet. These leases expire at
various dates through 2006.

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

     Substantially  all of Duck  Head's  assets are subject to liens in favor of
Duck Head's 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.



                                       76
<PAGE>

                             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.
<TABLE>


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 (59)               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. (59)              Chairman of the Board, President                    1999
                                        and Chief Executive Officer of
                                        Duck Head (9)
</TABLE>

     (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 and the Delta Apparel  distribution,

                                       77
<PAGE>

Mr. Garrett will become President and Chief Executive Officer of Delta Woodside.
Mr. Garrett also serves as a director of Delta  Woodside and Delta Apparel.

     (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,  until  January  2000 was  engaged in the  consumer
finance business and currently has ceased business  operations but is evaluating
other business opportunities. 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 also  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  and the Delta Apparel  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 also 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  also 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.

                                       78
<PAGE>
     (9) Robert D. Rockey,  Jr. has served as the chief executive officer of the
Duck Head Apparel Company division since March 1999, and was elected Chairman of
the Board,  President and Chief Executive Officer of Duck Head in December 1999.
Mr.  Rockey served 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.

     The Duck Head board is considering the  establishment of a board governance
committee of the Duck Head board.


EXECUTIVE OFFICERS

     The following provides information regarding the executive officers of Duck
Head.

NAME AND AGE                            POSITION

Robert D. Rockey, Jr. (59)              Chairman of the Board, President and
                                        Chief Executive Officer (1)

Michael H. Prendergast (54)             Senior Vice President of Sales (2)

K. Scott Grassmyer  (39)                Senior Vice President, Chief Financial
                                        Officer, Secretary and Treasurer (3)

William B. Mattison, Jr. (56)           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.


                                       79
<PAGE>
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").
Each individual listed in the table worked exclusively for the Duck Head Apparel
Company  division  during  fiscal  year 1999 to the extent that  individual  was
employed  during  that  period  by any  member of the  Delta  Woodside  group of
corporations.

<TABLE>
<CAPTION>


                           SUMMARY COMPENSATION TABLE


                                               Annual Compensation               Long-Term
                                  ------------------------------------------    -----------
                                                                                Compensation
                                                                                ------------
                                                                                   Awards
                                                                                   ------

                                                                     Other        Securities
                                                                     Annual       Underlying       All Other
                                   Fiscal    Salary     Bonus     Compensation     Options           Compen-
   Name and Principal Position      Year    ($) (a)   ($) (a)(b)    ($) (c)        (#) (d)         sation ($)
   ---------------------------     ------  --------   ----------  ------------    ----------      -----------

<S>                                  <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

Michael H. Prendergast
Senior Vice President of             1999    217,266       7,500       4,106              0           8,001 (g) (i)
Sales and Marketing of Duck Head
Apparel Company division

K. Scott Grassmyer                   1999    120,914      15,000       1,123         12,000 (f)       5,239 (h) (i)
Senior Vice President and Chief
Financial Officer of Duck Head
Apparel Company division
- --------------------------------
</TABLE>

     (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.

                                       80
<PAGE>
     (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. For a description of the
compensation  that Delta  Woodside has agreed to pay Mr. Rockey for his services
as President and chief  executive  officer of Duck Head,  see the material under
the sub-heading below,  "Robert D. Rockey, Jr. Employment  Contract".  Duck Head
has assumed Delta Woodside's obligations under this agreement in connection with
the Duck Head distribution.

     (f) During fiscal 1999, Mr. Grassmyer was granted an option 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. In addition,  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.

     (h) 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.

     (i) 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.

     The  amounts  shown in the  table  above do not  include  the  value of the
provision by Delta Woodside or its  subsidiaries of an apartment,  an automobile
or  other  property  for  the  benefit  of  any  of the  Named  Executives.  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.


                                       81
<PAGE>
     Option Grants in the Last Fiscal Year
     -------------------------------------

     The following  table provides  information  respecting the grant to a Named
Executive  during fiscal 1999 of options under the Delta  Woodside  Stock Option
Plan.

                        OPTION GRANTS IN LAST FISCAL YEAR
<TABLE>
<CAPTION>





                                          Individual Grants
                ----------------------------------------------------------------------     Potential Realizable Value
                   Number of      % of Total                                                 at Assumed Annual Rates
                   Securities      Options                    Market                              of Stock Price
                   Underlying     Granted to     Exercise    Price on                        Appreciation for Option
                    Options        Duck Head      or Base     Date of                                Term (b)
                    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

</TABLE>

(a)  These  represent  shares  covered by an option  granted  during fiscal 1999
     under Delta  Woodside's Stock Option Plan. Under the plan, a participant is
     granted the right to acquire shares of Delta Woodside's common stock for an
     exercise price per share which is 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 was scheduled to
     become  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  will be 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  expects to enter 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.


                                       82
<PAGE>
     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



                    Shares
                   Acquired                                                                    FY-End
                      on             Value             Number of Securities            Value of Unexercised
                   Exercise         Realized          Underlying Unexercised          In-the-Money Options at
     Name            (#)              ($)              Options at FY-End (#)             at FY-End ($)(a)
     ----          --------         --------          -----------------------         -----------------------
                                                   Exercisable   Unexercisable    Exercisable   Unexercisable
                                                   -----------   -------------    -----------   -------------
<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

- ----------------------------
</TABLE>

(a) Based on the closing sales price of $5.9375 per Delta Woodside share on July
2, 1999.

     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,  $250 for each
telephonic  board and committee  meeting in which the director  participates and
$500 for each board meeting  attended in addition to 4 quarterly board meetings.
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 and as of March 15, 2000. Under the letters:

                                       83
<PAGE>
     -    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 covering the lesser of (a) 75,000 Duck Head
          shares  or (b) Duck Head  shares  with a value on the date of grant of
          $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. If the number of Duck Head shares covered by the award have
          a value  less  than  $200,000  on the date of  grant,  the  difference
          between that value and  $200,000,  plus a gross-up  income tax amount,
          will be paid in cash by Duck Head to Mr. Rockey.

     -    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 has assumed Delta Woodside's  obligations  under these letters in
connection with the Duck Head distribution.

     Duck Head Stock Option Plan
     ---------------------------

     Under the Duck Head stock option plan, the  compensation  committee (or, in
the case of at least 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.

     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 at least 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

                                       84
<PAGE>
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 an
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 sales  price of the shares at the time of  disposition
over (b) the  exercise  price,  and (ii) if the sales  price of the stock at the
time of the early disposition exceeds the fair market value of the shares at the
time of exercise,  the participant will also recognize capital gain income equal
to that excess.

     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.

                                       85
<PAGE>
     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 an  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 February  14, 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.

     Duck Head Incentive Stock Award Plan
     ------------------------------------

     Under the Duck Head incentive stock award plan, the compensation  committee
(or,  in the case of at least  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.

                                       86
<PAGE>

     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.

     The  portion of any Duck Head  incentive  stock award that vests or is paid
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 or is paid 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 that
counts  against  the  Section  162(m)  cap in  excess of $1  million.  Duck Head
anticipates  that Mr.  Rockey  will  probably  receive  more than $1  million in
aggregate annual  compensation that counts against the $1 million  deductibility
cap of Section 162(m). Accordingly,  none of the compensation to Mr. Rockey that
is  attributable  to the vesting of incentive stock awards based on his being an
employee at specified  dates will probably be deductible by Duck Head. Duck Head
expects,  however,  that the grants that are  expected to be made to Mr.  Rockey
under the plan  that will vest in  accordance  with  performance  criteria  will
probably satisfy the requirements 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).

                                       87
<PAGE>
     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 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 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.



                                       88
<PAGE>
               SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS
                                 AND MANAGEMENT


     Based on the beneficial  ownership of Delta  Woodside  shares as of May 19,
2000,  the  following  table sets forth what the  beneficial  ownership  of Duck
Head's common stock would be immediately following the Duck Head distribution by
(i) any  person  that  would  beneficially  own 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 sole voting and
investment  power with  respect to all shares of common stock of Duck Head shown
as beneficially owned by them. On May 19, 2000, 23,307,645 Delta Woodside shares
were  outstanding,  corresponding to 2,330,764 Duck Head shares.  The table does
not  include  Duck Head  shares  that may be issued  under the right  granted to
Robert D.  Rockey to acquire  Duck Head  shares  six months  after the Duck Head
distribution 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".


                                                    Shares
                                                  Beneficially
Beneficial Owner                                     Owned            Percentage
- ----------------                                  ------------        ----------

Robert D. Rockey, Jr. (1)                                  0                0.0%
13101 Preston Road #312
Dallas, Texas 75240

Reich & Tang Asset Management L. P. (2)              300,700               12.9%
600 Fifth Avenue
New York, New York  10020

Franklin Resources, Inc. (3)                         224,000                9.6%
Franklin Advisory Services, LLC
Charles B. Johnson
Rupert H. Johnson, Jr.
777 Mariners Island Boulevard
San Mateo, California  94404

Dimensional Fund Advisors Inc. (4)                   193,822                8.3%
1299 Ocean Avenue, 11th Floor
Santa Monica, California  90401

E. Erwin Maddrey, II (5)(21)                         347,592               14.8%
233 North Main Street
Suite 200
Greenville, SC  29601

Bettis C. Rainsford (6)(21)                          334,218               14.3%
108-1/2 Courthouse Square
Post Office Box 388
Edgefield, SC  29824

                                       89
<PAGE>
Buck A. Mickel (7) (8)(21)                           158,742                6.8%
Post Office Box 6721
Greenville, SC  29606

Micco Corporation (8)                                124,063                5.3%
Post Office Box 795
Greenville, SC  29602

Minor H. Mickel (8)(9)(21)                           157,804                6.8%
415 Crescent Avenue
Greenville, SC  29605

Minor M. Shaw (8) (10)                               152,008                6.5%
Post Office Box 795
Greenville, SC  29602

Charles C. Mickel (8) (11)                           149,694                6.4%
Post Office Box 6721
Greenville, SC  29606

William F. Garrett (12)(21)                           27,171                1.2%

C. C. Guy (13)(21)                                     3,848                (20)

Dr. James F. Kane (14)(21)                             4,055                (20)

Dr. Max Lennon (15)(21)                                2,881                (20)

Michael H. Prendergast (16)                            1,020                (20)

K. Scott Grassmyer (17)                                2,988                (20)

William B. Mattison, Jr. (18)                              0                (20)

All current directors and executive officers
as a group (11 Persons) (19)(21)                     891,511               38.2%


     (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 owner of approximately 29.4%
of the then  outstanding  Duck Head shares  causing all  directors and executive
officers  as a  group  beneficially  to own  approximately  55.3%  of  the  then
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,  as amended,  pursuant to which Mr. Rockey  became  Chairman,
President 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

                                       90
<PAGE>
Duck Head  incentive  stock award plan  covering  the lesser of 75,000 Duck Head
shares or Duck Head shares 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 an amendment  dated February 14, 2000 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 and on  telephone  confirmation
received  from  Reich & Tang on May 15,  2000.  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 and as to which Reich & Tang has full voting and  dispositive
power for as long as it  retains  management  of the  assets.  According  to the
amendment,  each  account  has the right to receive  and the power to direct the
receipt of dividends  from, or the proceeds from the sale of, the Delta Woodside
shares.  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 an amendment  dated  January 19, 2000 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.  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 advisory contracts grant to
the applicable investment advisory  subsidiary(ies) all 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. (whom 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,  LLC
(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.  The
amendment  reported that Franklin  Balance  Sheet  Investment  Fund, a series of
Franklin  Value  Investors  Trust,  a company  registered  under the  Investment
Company Act of 1940,  has an interest in more than 5% of the class of securities
reported in the amendment.

     (4) This  information  is based  on an  amendment  to  Schedule  13G  dated
February  4, 2000 and a  Schedule  13F filed on May 4, 2000 that were 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. The amendment reports
that Dimensional  furnishes  investment advice to four investment  companies and
serves as  investment  manager  to certain  other  commingled  group  trusts and
separate accounts,  that all of the shares of Delta Woodside's common stock were
owned by such  investment  companies,  trusts or  accounts,  that in its role as
investment  adviser or manager  Dimensional  possesses voting and/or  investment
power  over the Delta  Woodside  shares  reported,  that  Dimensional  disclaims
beneficial   ownership  of  such  securities  and  that,  to  the  knowledge  of
Dimensional, no such investment company, trust or account 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 a director of 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

                                       91
<PAGE>
(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
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  Company and/or the Duck Head Apparel Company
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  324,604  shares  of Delta
Woodside's common stock (32,460 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 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

                                       92
<PAGE>
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  324,604 Delta Woodside shares (32,460 Duck Head shares) directly owned
by her 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 Anne 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 it is likely that this  amendment will 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.

                                       93
<PAGE>
     (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 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 it is likely that this  amendment  will 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  2,760 Delta  Woodside  shares (276 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 it is likely that this amendment will
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) held for the directors  and  executive  officers on May 19, 2000 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 are not voted.  Also includes
36,078 Delta  Woodside  shares (3,607 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 it is likely that such amendments will
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.

     (21)  Includes  the Duck Head  shares  attributable  to the Delta  Woodside
shares that the Delta Woodside board of directors  anticipates paying to certain
directors  and key  executives  prior  to the  record  date  for the  Duck  Head
distribution and the Delta Apparel  distribution,  as described under "Interests
of Directors and Executive  Officers in the Duck Head Distribution - Payments in
Connection  with Duck Head  Distribution  and Delta Apparel  Distribution."  The
other  notes  above to the table do not  include  these Duck Head  shares or the
Delta Woodside shares to which they relate.

                                       94
<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,  as amended,  pursuant to which Robert D.
Rockey, Jr. became Chairman, President 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.  By reason of Section  162(m) of the  Internal  Revenue Code
(which limits the corporate  income tax deduction of certain  executive  officer
compensation  paid in excess of $1 million),  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  of the Duck Head  board of  directors
anticipates that, on one or more dates during the first six months following the
Duck Head distribution, grants under the Duck Head stock option plan covering an
aggregate  of  approximately  202,500  Duck Head  shares will be made and awards
under the Duck Head  incentive  stock award plan  covering up to an aggregate of
approximately  111,750 Duck Head shares will be made,  including  the  following
anticipated option and award grants to the following  executive officers of Duck
Head:
<TABLE>
<CAPTION>

     Name and position                    Shares Covered by Options(1) Shares Covered by Awards(2)
     -----------------                    ---------------------------- ---------------------------


<S>                                                    <C>                                  <C>

Robert D. Rockey, Jr.                                  125,000                                 (3)
 Chairman, President and Chief
 Executive Officer

Michael H. Prendergast                                  20,000                              10,000
 Senior Vice President-Sales

K. Scott Grassmyer                                      20,000                              10,000
 Senior Vice President, Chief  Financial
 Officer, Secretary and Treasurer

William B. Mattison, Jr.                                20,000                              10,000
 Senior Vice President-Merchandising
- ----------------------------------
</TABLE>

(1)  The  compensation  grants  committee  of the Duck Head  board of  directors
     anticipates  that the stock  options  will be  granted on one or more dates
     during the six month period.  The exercise price for any option will be the
     stock's closing market value at the date of grant. The compensation  grants

                                       95
<PAGE>
     committee anticipates that the options,  other than the options anticipated
     to be  granted  to Mr.  Rockey,  will  vest over a four  year  period.  The
     compensation  grants committee  anticipates that the options granted to Mr.
     Rockey will vest over a period ending March 8, 2001.

(2)  The  compensation  grants  committee  of the Duck Head  board of  directors
     anticipates that,  except for the anticipated  award to Mr. Rockey,  20% of
     each award will vest at the end of each of fiscal  year 2000,  fiscal  year
     2001 and fiscal year 2002 and up to the  remaining 40% will vest at the end
     of fiscal year 2002 to the extent that certain  performance  criteria based
     on cumulative earnings before interest and taxes are met.

(3)  The  compensation  grants  committee  anticipates  that Mr.  Rockey will be
     granted  incentive  stock awards under the Duck Head incentive  stock award
     plan  covering  the lesser of (a) 75,000  Duck Head shares or (b) Duck Head
     shares with a value on the date of grant of  $200,000.  These  awards would
     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 up to the
     remaining  40% of the  shares  covered  thereby  if  specified  performance
     criteria  based on cumulative  earnings  before  interest and taxes through
     March 8, 2001 are satisfied.  The  compensation  committee of the Duck Head
     board of  directors  anticipates  that,  if the number of Duck Head  shares
     covered by the award have a value less than  $200,000 on the date of grant,
     the difference between that value and $200,000,  plus a gross-up income tax
     amount, would be paid in cash by Duck Head to Mr. Rockey.

     For a  description  of the Duck Head  stock  option  plan and the Duck Head
incentive stock award plan and the anticipated treatment under Section 162(m) of
the Internal Revenue Code of grants of options and awards under these plans, see
"Management of Duck Head - Management Compensation".

PAYMENTS  IN  CONNECTION   WITH  DUCK  HEAD   DISTRIBUTION   AND  DELTA  APPAREL
DISTRIBUTION

     In 1997,  the  Delta  Woodside  board of  directors  adopted  and the Delta
Woodside  stockholders  approved the Delta  Woodside long term  incentive  plan.
Under that plan,  award grants could be made to key executives and  non-employee
directors  of Delta  Woodside  that,  depending  on the  attainment  of  certain
performance  measurement  goals over a three-year  period,  could translate into
stock options for Delta  Woodside  shares being granted to  participants  in the
plan.  In  connection  with the exercise of any option  granted  under the plan,
Delta  Woodside  would pay cash to the  participant  to offset the income  taxes
attributable to the option  exercise and to such cash payment,  using an assumed
38% income tax rate.

     No award grants complying with all the terms of the plan were made.  Around
the time of adoption of the plan,  however,  Delta  Woodside  did  identify  the
individuals who would be plan participants,  determined  performance targets for
these  individuals and communicated  these actions to the affected  individuals.
These   communications  also  informed  the  participants  that  new  three-year
performance goals would be established annually.

     To  take  account  of  the  communications  previously  made  to  the  plan
participants,  the fact that all three-year  performance periods contemplated by
the plan would expire  following  the record date for the Delta Apparel and Duck
Head distributions and the efforts of the key executives and directors on behalf
of Delta Woodside leading up to the Duck Head distribution and the Delta Apparel
distribution,  Delta  Woodside's board (based on resolutions of its compensation
grants and  compensation  committees) has decided that, once the record date for
the Duck Head  distribution  and the Delta Apparel  distribution is established,
Delta  Woodside  shares shall be issued and cash shall be paid prior to the Duck
Head and  Delta  Apparel  record  date to those  individuals  who were  intended
participants  in the  plan.  These  actions,  which  have been  reflected  in an
amendment to the long term incentive plan, provide that (a) Delta Woodside would
issue Delta Woodside shares and make cash payments to the individuals identified
for  participation  in the plan,  (b) as a  condition  to receipt of those Delta
Woodside shares and that cash, those individuals would surrender any rights they
may have under the plan and (c) no  further  awards,  options or Delta  Woodside
shares would be granted or issued under the plan.

                                       96
<PAGE>
     The number of Delta Woodside shares to be issued and the cash amounts to be
paid  have  been  determined  by  Delta  Woodside's   compensation   grants  and
compensation  committees and the Delta Woodside board. In determining the number
of Delta Woodside  shares to be issued to each  participant,  the Delta Woodside
compensation grants committee, compensation committee and board used the closing
sale  price of the Delta  Woodside  common  stock on March 15,  2000  ($1.50 per
share).

     The table below sets forth the Delta  Woodside  shares that will thereby be
issued  and the  cash  that  will  thereby  be paid to the  individuals  who are
directors  or  executive  officers  of  Duck  Head.  The  Delta  Woodside  board
anticipates  that these Delta Woodside  shares will be issued and this cash will
be paid prior to the record  date for the Duck Head  distribution  and the Delta
Apparel distribution.
<TABLE>
<CAPTION>


         Name                           Delta Woodside Shares(#)                Cash ($)
         ----                           ------------------------                --------

<S>                                        <C>                                  <C>

William F. Garrett                         126,480                              116,280

C.C. Guy                                    13,485                               12,398

Dr. James F. Kane                           13,485                               12,398

Dr. Max Lennon                              13,330                               12,255

E. Erwin Maddrey, II                       206,667                              190,000

Buck A. Mickel                              13,072                               12,018

Bettis C. Rainsford                        148,800                              136,800

</TABLE>

Shares  will also be issued  and cash will also be paid to Minor H.  Mickel,  as
personal representative of the estate of Buck Mickel (father of Buck A. Mickel).
Buck  Mickel was a member of the Delta  Woodside  board of  directors  until his
death in 1998 and  participated  in the early stages of that  board's  strategic
planning.

     E. Erwin Maddrey,  II is a participant in Delta Woodside's  severance plan.
Upon the termination of Mr. Maddrey's services as an officer with Delta Woodside
(which  is  anticipated  to  occur  on or  about  the  time  of  the  Duck  Head
distribution  and the Delta Apparel  distribution),  Delta Woodside will pay Mr.
Maddrey  $147,115 of severance in accordance with the normal  provisions of this
plan.

     On or about the time of the Duck Head  distribution  and the Delta  Apparel
distribution,  William F. Garrett will become the President and Chief  Executive
Officer of Delta Woodside. In recognition of Mr. Garrett's past service to Delta
Woodside and in order to provide him with an additional incentive to remain with
Delta  Woodside,  the Delta  Woodside board has authorized the payment to him of
$100,000 in  connection  with the Duck Head  distribution  and the Delta Apparel
distribution  and  the  payment  to him of six  additional  annual  payments  of
$150,000  each,  with the first of these  annual  payments to be made in October
2000. Mr. Garrett will forfeit any of these payments remaining to be made in the
event  that  he  voluntarily  leaves  employment  with  Delta  Woodside  or such
employment  is  terminated by Delta  Woodside for cause.  Any remaining  amounts
payable  to him  under the  arrangement  will be paid to him in the event of his
death or  disability  or in the  event  there is a change  of  control  of Delta
Woodside and he does not remain with Delta  Woodside.  See also the  information
below under the subheading "Early  Exercisability  and Other Amendments of Delta
Woodside Stock Options and Amendments to Deferred Compensation Plan".

     Jane H. Greer is the Vice President and Secretary of Delta Woodside.  On or
about the time of the Duck Head distribution and the Delta Apparel distribution,
Ms.  Greer will resign from her officer  positions  with Delta  Woodside and its

                                       97
<PAGE>
subsidiaries.  In connection with this resignation,  Delta Woodside will pay Ms.
Greer  $53,846 of severance in  accordance  with the normal  provisions of Delta
Woodside's  severance plan and $400,000 of severance pursuant to the terms of an
employment  agreement.  Pursuant to amendments to Delta  Woodside's stock option
plan and her stock  options,  all of Ms. Greer's  outstanding  stock options for
Delta Woodside  shares  (covering an aggregate of 22,500 Delta Woodside  shares)
will remain exercisable until their stated expiration dates  notwithstanding the
termination of Ms. Greer's employment with Delta Woodside.

     David R. Palmer is the Controller of Delta  Woodside.  On or about the time
of the Duck Head  distribution  and the Delta Apparel  distribution,  Mr. Palmer
will resign from his officer positions with Delta Woodside and its subsidiaries.
In connection with this resignation,  Delta Woodside will pay Mr. Palmer $61,250
of  severance  pursuant  to the terms of an  employment  agreement.  Pursuant to
amendments to Delta Woodside's  stock option plan and his stock options,  all of
Mr. Palmer's  unexercisable stock options for Delta Woodside shares (covering an
aggregate of 1,250 Delta  Woodside  shares) will become  exercisable  in full no
later than 5 business  days prior to the record date for the Duck Head and Delta
Apparel  distributions,  and all of Mr. Palmer's  outstanding  stock options for
Delta Woodside  shares  (covering an aggregate of 5,000 Delta  Woodside  shares)
will remain exercisable until their stated expiration dates  notwithstanding the
termination of Mr. Palmer's employment with Delta Woodside.

     Brenda L. Jones is the Assistant  Secretary of Delta Woodside.  On or about
the time of the Duck Head distribution and the Delta Apparel  distribution,  Ms.
Jones  will  resign  from her  officer  positions  with Delta  Woodside  and its
subsidiaries.  In connection with this resignation,  Delta Woodside will pay Ms.
Jones  $37,019 of severance in  accordance  with the normal  provisions of Delta
Woodside's  severance  plan and $37,019  pursuant to the terms of an  employment
agreement.  Pursuant to amendments to Delta Woodside's stock option plan and her
stock options,  all of Ms. Jones' unexercisable stock options for Delta Woodside
shares  (covering  an  aggregate  of 375  Delta  Woodside  shares)  will  become
exercisable  in full no later than 5 business  days prior to the record date for
the Duck Head and Delta Apparel distributions, and all of Ms. Jones' outstanding
stock options for Delta  Woodside  shares  (covering an aggregate of 1,375 Delta
Woodside  shares) will remain  exercisable  until their stated  expiration dates
notwithstanding the termination of Ms. Jones' employment with Delta Woodside.

EARLY  EXERCISABILITY  AND OTHER  AMENDMENTS OF DELTA WOODSIDE STOCK OPTIONS AND
AMENDMENTS TO DEFERRED COMPENSATION PLAN

     Pursuant to the  distribution  agreement,  Delta  Woodside is providing the
holders of  outstanding  options  granted under the Delta  Woodside stock option
plan,  whether  or  not  those  options  are  currently  exercisable,  with  the
opportunity  to amend the  terms of their  Delta  Woodside  stock  options.  The
amendment offered to each holder provides that:

     (i) all unexercisable portions of the holder's Delta Woodside stock options
     become immediately exercisable in full on a date that is no later than five
     (5) business  days prior to the Duck Head record date and the Delta Apparel
     record  date,  which will permit the holder to exercise  all or part of the
     holder's Delta Woodside stock option prior to the Duck Head record date and
     the Delta Apparel 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 option that remains  unexercised  as of the
     Duck  Head  record  date and the Delta  Apparel  record  date  will  remain
     exercisable  for only Delta  Woodside  shares,  and for the same  number of
     Delta  Woodside  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).

     Delta Woodside  anticipates that all holders of outstanding  Delta Woodside
stock options will probably enter into the proposed amendment.

                                       98
<PAGE>
     As a result of these  amendments,  options for Delta  Woodside  shares will
become  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 Delta Woodside shares:
<TABLE>
<CAPTION>

     Name                     Number of Delta Woodside shares covered by portion of stock options the exercisability of which
     ----                     -----------------------------------------------------------------------------------------------
                              will be accelerated
                              -------------------

<S>                                                              <C>

William F. Garrett                                               37,500

Michael H. Prendergast                                            6,000

K. Scott Grassmyer                                                9,000

</TABLE>

     Also, in connection  with the Duck Head  distribution,  Delta  Woodside has
added a provision to the Delta Woodside stock option plan that provides that, so
long as a Duck Head employee who holds Delta Woodside  stock options  remains an
employee of Duck Head or any of its  subsidiaries,  those Delta  Woodside  stock
options  will  remain  outstanding  until  the end of their  stated  term.  This
amendment will apply to all Delta  Woodside stock options  currently held by Mr.
Prendergast  (under which he can acquire an  aggregate  of 9,000 Delta  Woodside
shares) and Mr.  Grassmyer  (under  which he can acquire an  aggregate of 12,000
Delta Woodside shares).

     In  connection  with the Duck Head and Delta  Apparel  distributions,  each
participant in Delta Woodside's deferred compensation plan will be provided with
the  opportunity  to  receive  all  or  part  of  his  or  her  vested  deferred
compensation  account in cash in exchange for  consenting to an amendment to the
deferred compensation plan. Under the plan amendment,  only the corporation that
employs the participant,  and not any other member of Delta  Woodside's  current
group of corporations,  will be responsible in the future for the  participant's
deferred compensation. Delta Woodside anticipates that each director and officer
of Duck Head will  consent to the  proposed  plan  amendment  and will choose to
continue  to defer his or her vested  deferred  compensation  account  under the
amended plan.

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 (233 North Main,  Inc.),  one-half of the stock of
which is owned by each of E.  Erwin  Maddrey,  II (a  director  and  significant
stockholder  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 the  Delta  Apparel  distribution)  and a  director  and
significant stockholder 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 and the Delta Apparel distribution)).
Mr.  Maddrey and Ms. Greer are also the directors and executive  officers of 233
North Main,  Inc.  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,  233 North Main,  Inc.  and Delta  Woodside  have agreed that this
lease will  terminate on the Duck Head and Delta  Apparel  distribution  date in
exchange for the payment by Delta Woodside to 233 North Main,  Inc. of $135,268.
Following the Duck Head and Delta Apparel  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 and  significant  stockholder 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
position she will resign in connection with the Duck Head  distribution  and the
Delta  Apparel   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

                                       99
<PAGE>
Woodside  have agreed that this lease will  terminate on the Duck Head and Delta
Apparel  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 and  significant  stockholder 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 were 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 and significant
stockholder  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 the Delta Apparel  distribution)  and a director
and  significant  stockholder  of Delta  Woodside)  and Bettis C.  Rainsford  (a
director  and  significant  stockholder  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 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 a date on or about  the  date  the Duck  Head
distribution and the Delta Apparel  distribution  occur, that individual's First
Refusal Agreement will terminate and, if the individual desires,  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.

EMPLOYEE BENEFIT SERVICES

     On or about the date of the Duck Head  distribution,  Duck Head anticipates
engaging  Carolina  Benefits  Services,  Inc. to provide payroll  processing and
401(k) plan  administration  services for Duck Head. Carolina Benefits Services,
Inc. is owned by E. Erwin Maddrey, II (a director and significant stockholder 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 the Delta Apparel  distribution) and a director and significant
stockholder 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 and the Delta Apparel distribution)).  Ms. Greer
is also an executive officer of Carolina Benefits Services, Inc.

                                      100
<PAGE>
     For the services to be provided by Carolina  Benefits  Services,  Duck Head
anticipates  paying  fees  based  on  the  numbers  of  employees,  401(k)  plan
participants and plan  transactions and other items.  Duck Head anticipates that
on an annual basis these fees will be approximately $46,000. The initial term of
the engagement will be one year.  Duck Head elected to engage Carolina  Benefits
Services  to  provide  these  services  after  receiving  proposals  from  other
providers of similar services and determining that Carolina  Benefits  Services'
proposal was Duck Head's least costly alternative.

     Carolina  Benefits  Services  expects that it will provide  similar payroll
processing and 401(k) plan  administration  services to Delta Apparel and 401(k)
plan administration  services to Delta Woodside after the Duck Head distribution
and the Delta Apparel distribution.




                                      101
<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 $10.00 per quarter share  (equivalent to $40.00 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.
Until the Distribution Date (described  below), the number of Rights outstanding
from time to time is equal to the number of shares of the Duck Head common stock
outstanding.

     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.

                                      102
<PAGE>
     Robert  D.  Rockey,  Jr.  has 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.  The rights  agreement  provides that any acquisition of Duck Head
shares by Mr.  Rockey  upon  exercise  of this right 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 shall also be or become the
beneficial owner of more than 10% of the Duck Head shares  outstanding after the
exercise  of his  right,  in  addition  to the Duck Head  shares  acquired  upon
exercise of that right. 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 January  20,  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 Duck Head 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
share of Duck Head common stock per Right,  subject to adjustment as provided in
the rights agreement.


                                      103
<PAGE>
     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 Duck Head  board of  directors)  by the Duck  Head  board of
directors  at any time prior to 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 Duck Head 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  Duck  Head  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 for federal
income tax purposes 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)  or for
common  stock of an  acquiring  company as  described  above or in the event the
Rights are redeemed by Duck Head.

     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 Duck Head board of
directors to cure any ambiguity,  defect or inconsistency,  to make changes that
do not  adversely  affect the  interests  of holders  of Rights  (excluding  the
interests of any  Acquiring  Person),  or to shorten or lengthen any 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.

                                      104
<PAGE>
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 Duck Head  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.

     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
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.


                                      105
<PAGE>
     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 by 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  contain a
provision that limits the personal liability of directors "to the fullest extent
permitted" by the Official Code of Georgia.

     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

                                      106
<PAGE>
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 Duck Head shall indemnify its directors and
officers (and each person who at its request served as an officer or director of
another  entity) 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 a proceeding in advance of its final  disposition to
the fullest extent authorized by Georgia law.

     Duck Head's bylaws  provide that it may 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 and advancement of expenses provisions  described above
are set  forth in Duck  Head's  bylaws  as a  contractual  right of Duck  Head's
directors and officers.

     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  of  stockholders  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 or by unanimous  written consent.  The fact that
holders of Duck Head  voting  stock are  unable to call a special  meeting or to
take action  without a meeting except by unanimous  written  consent may make it
more difficult for  stockholders  to take action opposed by Duck Head's board of
directors.

     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

                                      107
<PAGE>
     -    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;

     -    any material interest of the stockholder in the item of business;

     -    a  description  of all  arrangements  and  understandings  between the
          stockholder  and any  other  person or  persons  (with the name of the
          persons)  pursuant to which the  proposal is made by the  stockholder;
          and

     -    such other information as Duck Head may reasonably request.

     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 the  issuance  of 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 description  of some of the

                                      108
<PAGE>
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 Georgia  corporation  from
engaging in a "business  combination"  with an  "interested  stockholder"  for a
period of five  years  after the date 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
               outstanding  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  or share exchange of the  corporation or any
          subsidiary  with any  interested  stockholder  or an  affiliate of any
          interested stockholder;

                                      109
<PAGE>

     -    a sale,  lease,  transfer  or  other  disposition  (other  than in the
          ordinary course of business) in one or a series of transactions to any
          interested  stockholder  or an affiliate or associate of an interested
          stockholder   of  any  assets  of  the   corporation  or  any  of  its
          subsidiaries  with  an  aggregate  book  value  of 10% or  more of the
          corporation's net assets;

     -    an issuance or transfer by the corporation or its  subsidiaries to any
          interested   stockholder  or  its  affiliates  or  associates  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
          total market value of the  outstanding  common and preferred  stock of
          the  corporation  (except  pursuant to the exercise of rights  granted
          proportionately   to  other   stockholders   and  for  convertible  or
          exercisable  rights  outstanding  prior  to the time  that the  person
          became an interested stockholder);

     -    the  adoption  of  any  plan  or  proposal  for  the   liquidation  or
          dissolution of the corporation;

     -    any  reclassification  of securities or merger or consolidation of the
          corporation or its  subsidiaries  that has the effect of increasing by
          5% or more  the  proportionate  amount  of  equity  securities  of the
          corporation or its subsidiaries  beneficially  owned by the interested
          stockholder or its affiliates; and

     -    any other transaction  (other than in the ordinary course of business)
          resulting in a  disproportionate  financial benefit to the "interested
          stockholder" or its affiliates or associates.

     Under  this  statute,   an  "interested   stockholder"   is  a  person  who
beneficially owns 10% or more of the corporation's  outstanding  voting stock or
is an affiliate of the corporation  and within the two prior years  beneficially
owned 10% or more of the corporation's then outstanding 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  require 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.

                                      110
<PAGE>
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 was
an  indirect  wholly-owned   subsidiary  of  Delta  Woodside.  As  part  of  the
intercompany  reorganization  described in "Relationships Among Duck Head, Delta
Woodside  and Delta  Apparel  -  Distribution  Agreement",  Duck  Head's  parent
corporation merged into its immediate parent  corporation,  which in turn merged
into Delta Woodside,  and Duck Head issued an additional 50 shares of its common
stock to Delta  Woodside in exchange for the transfer by Delta  Woodside to Duck
Head of the  Winder  distribution  facility.  Neither  of  these  issuances  was
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 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
Duck Head shares of common stock.




                                      111
<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 July 31, 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 by the date that is
ten days after notice or public disclosure of the date of the meeting is made or
given to  stockholders.  After that date,  the proposal  will not be  considered
timely.  Stockholders  submitting proposals for inclusion in the proxy statement
and form of proxy must comply with the  Securities  Exchange Act of 1934 and all
stockholders  submitting  proposals or nominations for director must comply with
the bylaw  requirements  described under the headings  "Description of Duck Head
Capital Stock - Nominations of Directors" and  "Description of Duck Head Capital
Stock - Stockholder Proposals".

                 FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE

     This document, particularly the material under the headings "Risk Factors",
"The Duck Head Distribution - Reasons for the Duck Head Distribution",  "Trading
Market",  "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.  KPMG LLP also
serves as tax advisors to Duck Head.

                             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.

                                      112
<PAGE>

     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.

                                      113
<PAGE>
<TABLE>
<CAPTION>
                          DUCK HEAD APPAREL COMPANY
                   INDEX TO  COMBINED FINANCIAL STATEMENTS


<S>                                                                        <C>
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
April 1, 2000 (unaudited)                                                 F-18

Condensed Combined Statements of  Operations and
Accumulated Divisional Deficit for the Nine Months
Ended April 1, 2000 and March 27, 1999 (unaudited)                        F-19

Condensed Combined Statements of Cash Flows for the
Nine Months ended April 1, 2000 and
March 27, 1999 (unaudited)                                                F-20

Notes to Unaudited Condensed Combined Financial
Statements (unaudited)                                                     F-21
</TABLE>


<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.  In connection with our audit of the combined financial statements, we
also  have audited the schedule of valuation and qualifying accounts for each of
the years in the three year period ended July 3, 1999.  These combined financial
statements  and  financial  statement  schedule  are  the  responsibility of the
Company's  management.  Our  responsibility  is  to  express an opinion on these
combined  financial  statements  and  financial  statement schedule based on our
audits.

We  conducted   our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting  principles  used  and  significant estimates made by
management  as  well as evaluating the overall financial statement presentation.
We  believe  that  our  audits  provide  a  reasonable  basis  for  our opinion.

In  our  opinion,  the  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  its cash flows for each of the years in the three-year period ended July 3,
1999,  in conformity with generally accepted accounting principles.  Also in our
opinion,  the  related financial statement schedule, when considered in relation
to the basic combined financial statements taken as a whole, presents fairly, in
all  material  respects,  the  information  set  forth  therein.



                                        KPMG  LLP


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
                                                                    ---------  ---------
            Total current assets                                      34,475     41,574

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
                                                                    ---------  ---------
                                                                    $ 46,394     75,383
                                                                    =========  =========


                 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)                            98,190     79,176
     Income taxes payable                                                261        141
                                                                    ---------  ---------
            Total current liabilities                                114,373     89,145
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
Other liabilities                                                        732        770
                                                                    ---------  ---------
            Total liabilities                                        138,341    119,616

Divisional deficit                                                   (91,947)   (44,233)
Commitments (notes 9, 10 and 11)
                                                                    ---------  ---------
                                                                    $ 46,394     75,383
                                                                    =========  =========
</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, except per share amounts)

                                                                          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     25,624
Intercompany management fees (note 8)                                 777        882        772
Impairment charges (note 2)                                        13,650        ---        ---
Royalty and other income                                           (1,027)    (1,746)    (1,439)
                                                               -----------  ---------  ---------

 Operating (loss) income                                          (39,231)    (1,251)     1,294
                                                               -----------  ---------  ---------
Interest (income) expense:
     Interest expense, net                                            960        616        225
     Intercompany interest expense (note 8)                         7,262      6,335      5,958
                                                               -----------  ---------  ---------

                                                                    8,222      6,951      6,183
                                                               -----------  ---------  ---------
 Loss before income taxes                                         (47,453)    (8,202)    (4,889)
Income tax expense (benefit) - (note 7)                               261        159       (337)
                                                               -----------  ---------  ---------
 Net loss                                                         (47,714)    (8,361)    (4,552)
Accumulated divisional deficit, beginning of year                 (44,233)   (35,872)   (31,320)
                                                               -----------  ---------  ---------

Accumulated divisional deficit, end of year                    $  (91,947)   (44,233)   (35,872)
                                                               ===========  =========  =========

Unaudited pro forma net loss per share:
     (note 2(k)):

Basic and diluted                                              $   (19.88)
                                                               ===========

Basic and diluted weighted-average common shares outstanding   $2,400,000
                                                               ===========
</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                                                                  $(47,714)    (8,361)    (4,552)
  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
    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)    10,275
      Other liabilities                                                          (39)       121        (20)
                                                                            ---------  ---------  ---------
      Net cash used in operating activities                                  (15,983)    (5,769)      (955)
                                                                            ---------  ---------  ---------
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     (4,588)
                                                                            ---------  ---------  ---------
      Net cash provided by financing activities                               16,549     13,643      2,581
                                                                            ---------  ---------  ---------
      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  (first-in,  first out) or
          market.  The Company evaluates  inventory for potentially  obsolete or
          slow-moving items based on management's  analysis of inventory levels,
          sales forecasts and historical sales trends, and records provisions to
          cost of sales as required.

          The  Company  adopted  the  first-in,   first-out   (FIFO)  method  of
          determining  the  cost of  inventories.  The  Company  had  previously
          recorded such inventories using the last-in,  first-out (LIFO) method.
          The Company has experienced a significant  decline in prices and level
          of  finished  goods  recently,   the  majority  of  the  manufacturing
          component of inventory has moved to lower cost  off-shore  facilities,
          and the Company's  inventory mix is shifting more to purchased matches
          current  costs  with  current   revenues  in  periods  of  price-level
          decreases.  LIFO inventory  made up 56% and 69% of the  inventories at
          July 3, 1999 and June 27, 1998,  respectively.  All periods  presented
          have been  restated to reflect  the  retroactive  application  of this
          accounting  change as provided by the special exemption for an initial
          public  distribution  in APB Opinion  20,  "Accounting  Changes".  The
          accounting  change  increased  the net  loss by $38,  $465  and $90 in
          fiscal 1999, 1998, and 1997, respectively.



                                      F-5                            (Continued)
<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  revised its  estimate of the
          useful lives of certain  active store  fixtures from five years to two
          years and computer  equipment  from seven years to three years and the
          salvage  values  related to these assets.  The reduction in the useful
          life of the active  store  fixtures was based on the actual time these
          assets are expected to be deployed in the stores. The reduction in the
          salvage value of the store  fixtures was to reflect  actual losses the
          Company was  experiencing on store fixtures that were either returned,
          damaged or disposed of by customers.  The reduction in the useful life
          of  the  computer  equipment  was  to  reflect  current  technological
          changes. These changes had the effect of increasing the operating loss
          for 1999 by $3,926 or $1.64 per share.

     (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.  Assets to be  disposed  of are  reported at the
          lower of the carrying amount or fair value less costs to sell.

          In 1999, the Company recorded an impairment charge of $1,069, which is
          reflected  in  impairment  charges  in  the  combined   statements  of
          operations  and  accumulated  divisional  deficit,  relating  to store
          fixtures that were abandoned  due to the  loss of two of the Company's
          major accounts. The loss was determined based on the estimated salvage
          value of the store fixtures.  This loss was reflected in the Company's
          wholesale operations segment.

     (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 fiscal year end there were excessive levels of
          unsold  fashion  goods which  resulted in an  additional  $7.3 million
          inventory write-down.  Total inventory write-downs for the fiscal year
          were $10.4  million.  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. The Company  projected future cash flows for the
          next ten years using its  business  plan for fiscal 2000 and 2001 that
          was approved by DWI's Board of  Directors.  The cash flow  projections
          for fiscal 2002 through 2009 were based on the Company's business plan
          for fiscal 2000 and 2001,  assuming a 5% growth rate, which management
          believes to be reasonable.


                                      F-6                            (Continued)
<PAGE>
                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (g)  REVENUE RECOGNITION

          Sales  of goods  are  recognized  upon  shipment  of the  goods to the
          customer.   The  Company  estimates   merchandise   returns  based  on
          historical  returns  as a  percentage  of  sales  applied  to  current
          accounts  receivable and provides  allowances  for markdowns  based on
          actual margins being incurred by customers.

     (h)  RELATED PARTY TRANSACTIONS

          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,  and 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.

     (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)  ADVERTISING COSTS

          Advertising costs are expensed as incurred. Advertising costs amounted
          to  $7,128,   $3,229  and  $3,644  in  fiscal  1999,  1998  and  1997,
          respectively.

     (k)  COMPUTATION OF UNAUDITED PRO FORMA NET LOSS PER SHARE

          The Company has presented the unaudited  historical pro forma net loss
          per share pursuant to SFAS 128,  Earnings per Share.  Pursuant to SFAS
          128,  unvested  stock is excluded  from basic  earnings  per share and
          included in diluted  earnings  per share if  dilutive.  The  unaudited
          historical  pro forma net loss per share is calculated by dividing the
          historical net loss by the unaudited pro forma weighted-average common
          shares outstanding.  The unaudited pro forma  weighted-average  common
          shares outstanding was determined assuming a distribution of one share
          of Duck Head  Apparel  common  stock for every ten shares of DWI stock
          outstanding  on the record date.  The weighted-average  shares  do not
          include securities that would be anti-dilutive for each of the periods
          presented.


                                      F-7                            (Continued)
<PAGE>
                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (l)  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.

     (m)  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.

          In June 1997, the FASB issued SFAS 131,  Disclosures about Segments of
          an Enterprise with Related Information. SFAS 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  131  is
          effective for financial  statements for fiscal years  beginning  after
          December  31,  1997.  The  Company  has  adopted  SFAS 131 for  fiscal
          year-end July 3, 1999 and has applied it for all periods presented.

          In June 1998,  the FASB issued  SFAS 133,  Accounting  for  Derivative
          Instruments and Hedging Activities, which was subsequently deferred by
          SFAS 137. SFAS 133 establishes  accounting and reporting standards for
          derivative  instruments,  including derivative instruments embedded in
          other contracts, and for hedging activities. SFAS 133 is effective for
          all fiscal  years  beginning  after June 15,  2000.  The Company  will
          determine the applicability of SFAS 133 and apply it if necessary.

(3)  INVENTORIES

     Inventories  consist  of  the  following:

<TABLE>
<CAPTION>
                                               JULY 3,   JUNE 27,
                                                 1999      1998
                                               --------  --------
<S>                                            <C>       <C>
                   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
                                               ========  ========
</TABLE>


                                      F-8                            (Continued)
<PAGE>
(4)  PROPERTY,  PLANT  AND  EQUIPMENT

     Property,  plant  and  equipment consist of the following:


                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


<TABLE>
<CAPTION>
                                                    ESTIMATED    JULY 3,    JUNE 27,
                                                   USEFUL LIFE    1999       1998
                                                   -----------  ---------  ---------
<S>                                                <C>          <C>        <C>
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
                                                                =========  =========
</TABLE>

(5)  ACCRUED EXPENSES

     Accrued expenses consist of the following:

<TABLE>
<CAPTION>
                                                      JULY 3,  JUNE 27,
                                                       1999      1998
                                                     --------  --------
<S>                                                  <C>       <C>
     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
                                                     ========  ========
</TABLE>


                                      F-9                            (Continued)
<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:

<TABLE>
<CAPTION>
                                                       JULY 3,   JUNE 27,
                                                        1999       1998
                                                      =========  ========
<S>                                                   <C>       <C>
    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
                                                      =========  =========
</TABLE>

     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:

<TABLE>
<CAPTION>
                                           YEAR ENDED
                                  ----------------------------
                                   JULY 3,  JUNE 27,  JUNE 28,
                                    1999      1998      1997
                                  --------  --------  --------
<S>                               <C>       <C>       <C>
Current:
  Federal                         $    ---       ---     (263)
  State                                261       159      (74)
                                  --------  --------  --------
    Total current                      261       159     (337)
                                  --------  --------  --------


Deferred:
  Federal                              ---       ---      ---
  State                                ---       ---      ---
                                  --------  --------  --------
    Total deferred                     ---       ---      ---
                                  --------  --------  --------

    Income tax expense (benefit)  $    261       159     (337)
                                  ========  ========  ========
</TABLE>


                                      F-10                           (Continued)
<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                                                  170        103        (48)
Valuation allowance adjustments                              12,652      3,212      1,755
Foreign subsidiary adjustment                                   208        206        129
Non-deductible amortization and other permanent
  differences                                                 4,566          -          -
Other                                                          (726)      (460)      (483)
                                                           ---------  ---------  ---------

  Income tax expense (benefit)                             $    261        159       (337)
                                                           =========  =========  =========
</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         $ 28,898     21,048
  Inventories                                 4,883      2,500
  Depreciation                                1,481          -
  Currently nondeductible accruals            1,546      1,355
                                           ---------  ---------
    Gross deferred tax assets                36,808     24,903

Less valuation allowance                    (36,764)   (24,112)
                                           ---------  ---------
    Net deferred tax assets                      44        791
                                           ---------  ---------

Deferred tax liabilities:

  Depreciation                                  ---       (549)
  Other                                         (44)      (242)
                                           ---------  ---------
    Deferred tax liabilities                    (44)      (791)
                                           ---------  ---------

    Net deferred tax liability             $    ---        ---
                                           =========  =========
</TABLE>


                                      F-11                           (Continued)
<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 $36,764 and $24,112, respectively. The net change in the total
     valuation  allowance for the years ended July 3, 1999 and June 27, 1998 was
     an  increase  of  $12,652  and  $3,212,  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  $67.8 million for Federal  purposes as calculated  under the
     corporate tax sharing arrangement. The Company also has state net operating
     loss  carryforwards  of  approximately  $80.5 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.    $118,719   101,601
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
                                   --------  --------

                                   $118,804   101,853
                                   ========  ========
</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                           (Continued)
<PAGE>
                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     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:

<TABLE>
<CAPTION>
                                               OPERATING  CAPITAL
FISCAL YEAR                                      LEASES    LEASES
- -----------                                    ---------  -------
<S>                                            <C>        <C>

  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
                                                          =======
</TABLE>


     Rent expense for all operating leases was approximately $2,005, $2,181, and
     $2,634 for fiscal years 1999, 1998 and 1997, respectively.

(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.


                                      F-13                           (Continued)
<PAGE>
                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     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.

     The new Duck Head  Apparel  Company  will  establish a Stock  Option  Plan,
     covering a total of 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.


                                      F-14                           (Continued)
<PAGE>
                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


(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.  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:


                                      F-15
<PAGE>

<TABLE>
<CAPTION>
                                WHOLESALE    OUTLET RETAIL    TOTAL
                                -----------  --------------  --------
<S>                             <C>          <C>             <C>
1999
Revenues                        $   54,094          16,548    70,642
Impairment charges                  13,650               -    13,650
Operating (loss)                   (38,495)           (736)  (39,231)
Total assets                        43,482           2,912    46,394
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                        69,631           5,752    75,383
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
Total assets                        69,067           7,261    76,328
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.

(15) PLANT AND STORE CLOSURE COSTS

     During the third quarter of fiscal 1998, management adopted a plan to close
     several  retail  outlet  stores and to close two plants in Costa Rica.  The
     closure of the retail  outlet  stores was completed in the third quarter of
     fiscal 1999.  The closure of the plants in Costa Rica was completed  during
     the first quarter of fiscal 1999. Accordingly,  during the third quarter of
     fiscal 1998, the Company  recognized  restructuring  charges of $1,400. The
     charge for the retail and outlet stores of approximately  $900 includes the
     remaining lease payments for the stores and severance payments.  The charge
     for the  Costa  Rica  facilities  of  approximately  $500 was to cover  the
     expected  loss  on the  disposal  of the  land,  buildings,  equipment  and
     machinery and for severance payments.


                                      F-16
<PAGE>

(16) 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                $     21,888       16,418    15,680    16,656
Gross profit                    7,014        3,132     3,533    (5,505)
Operating income (loss)         1,544       (3,420)   (4,052)  (33,303)
Net loss                         (316)      (5,308)   (5,744)  (36,346)
</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                         (427)        (824)   (2,513)   (4,597)
</TABLE>

     During the fourth quarter of fiscal 1999, the Company recognized impairment
     charges of $12,581 related to goodwill and $1,069 related to store fixtures
     taken out of service.


                                      F-17                           (Continued)
<PAGE>

                            DUCK HEAD APPAREL COMPANY

                        Condensed Combined Balance Sheet

                             (Amounts in thousands)

                                   (Unaudited)
<TABLE>
<CAPTION>
                                                     APRIL 1,
                           ASSETS                     2000
                                                  ------------
<S>                                               <C>
Current assets:
  Cash                                            $       437
  Accounts receivable, less allowances of $1,594        6,321
  Affiliate receivables                                 1,079
  Inventories                                          17,207
  Prepaid expenses and other current assets               130
                                                  ------------
            Total current assets                       25,174

Property, plant and equipment, net                      9,660
                                                  ------------
                                                  $    34,834
                                                  ============

             LIABILITIES AND DIVISIONAL DEFICIT

Current liabilities:

  Accounts payable                                $     2,961
  Accrued expenses                                      4,179
  Due to Parent  and affiliates                       101,738
  Income taxes payable                                    904
                                                  ------------
            Total current liabilities                 109,782


Due to Parent                                          23,178
Other liabilities                                         772
                                                  ------------
            Total liabilities                         133,732

Divisional deficit                                    (98,898)
                                                  ------------
                                                  $    34,834
                                                  ============
</TABLE>

See accompanying notes to condensed combined financial statements.


                                      F-18
<PAGE>
                            DUCK HEAD APPAREL COMPANY

Condensed Combined Statements of Operations andd Accumulated Divisional Deficit

               (Amounts in thousands, except per share amounts)

                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                 FOR THE NINE MONTHS ENDED
                                                               -----------------------------
                                                                   APRIL 1,      MARCH 27,
                                                                    2000           1999
                                                               --------------  -------------
<S>                                                            <C>             <C>
Net sales                                                      $      42,611         53,986

Cost of goods sold                                                    29,026         40,307
                                                               --------------  -------------
       Gross profit                                                   13,585         13,679

Selling, general and administrative expenses                          15,753         20,330

Intercompany management fees                                              -- -          569


Royalty and other income                                              (1,553)        (1,292)
                                                               --------------  -------------
        Operating loss                                                  (615)        (5,928)
                                                               --------------  -------------

Interest (income) expense:

  Interest expense, net                                                  394            696

  Intercompany interest expense, net                                   5,885          5,072
                                                               --------------  -------------
                                                                       6,279          5,768
                                                               --------------  -------------
        Loss before income taxes                                      (6,894)       (11,696)

Income tax expense (benefit)                                              57             64
                                                               --------------  -------------

        Net loss                                                      (6,951)       (11,760)

Accumulated divisional deficit, beginning of period                  (91,947)       (44,233)
                                                               --------------  -------------

Accumulated divisional deficit, end of period                  $     (98,898)       (55,993)
                                                               ==============  =============

Pro forma net loss per share (Note 5):

Basic and diluted                                              $       (2.90)
                                                               ==============

Basic and diluted weighted-average common shares outstanding       2,400,000
                                                               ==============
</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 MINE MONTHS ENDED
                                                                  -----------------------------
                                                                      APRIL 1,       MARCH 27,
                                                                       2000            1999
                                                                  --------------  -------------
<S>                                                               <C>             <C>
Operating activities:

  Net loss                                                        $      (6,951)       (11,760)

  Adjustments to reconcile net loss to net cash
    provided by (used in) operating activities:
      Depreciation                                                        2,472          2,853
      Amortization                                                            -            687
      (Gain) Loss on sale of property and equipment                         (64)           (63)
      Provision for losses on accounts receivable                          (602)           726
      Changes in operating assets and liabilities:
        Trade accounts receivable                                         1,061          1,202
        Inventories                                                       7,514         (6,217)
        Prepaids and other current assets                                    44            242
        Accounts payable                                                   (888)        (1,529)
        Accrued expenses                                                 (1,423)        (1,444)
        Income taxes payable                                                643            (77)
        Other liabilities                                                    40            500
                                                                  --------------  -------------
Net cash provided by (used in) operating activities                       1,846        (14,880)
                                                                  --------------  -------------
Investing activities:

  Purchases of property, plant and equipment                               (959)        (1,791)
  Proceeds from sale of property, plant and equipment                       809          1,025
                                                                  --------------  -------------
Net cash used in investing activities                                      (150)          (766)
                                                                  --------------  -------------

Financing activities:
  Change in obligations under capital leases, net                          (114)           (71)
  Principal payments on long-term debt                                   (6,415)          (210)
  Change in due to Parent and affiliates, net                             5,034         15,765
                                                                  --------------  -------------
Net cash (used in) provided by financing activities                      (1,495)        15,484
                                                                  --------------  -------------

Decrease in cash                                                            201           (162)
Cash at beginning of period                                                 236            274
                                                                  --------------  -------------
Cash at end of period                                             $         437            112
                                                                  ==============  =============

Supplemental disclosure of cash flow information - interest paid
                                                                  $         394            696
                                                                  ==============  =============
</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
     nine months ended April 1, 2000 and March 27, 1999,  respectively,  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 April 1, 2000, and the results of its operations
     and its cash flows for the nine  months  ended  April 1, 2000 and March 27,
     1999, respectively. The results for the nine months ended April 1, 2000 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  (first-in,  first-out)  or
     market.  The  Company  evaluates  inventory  for  potentially  obsolete  or
     slow-moving items based on management's analysis of inventory levels, sales
     forecasts and historical  sales trends,  and records  provisions to cost of
     sales as required.

     Inventories consist of the following:

                                                    April 1, 2000
                                                  ------------------

Raw materials                                  $                719
Work in process                                               2,171

Finished goods                                               14,317
                                                  ------------------

                                               $             17,207
                                                  ==================


                                      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 April 1, 2000
     and March 27,  1999 and for the nine  months  ended April 1, 2000 and March
     27, 1999 is presented below.
<TABLE>
<CAPTION>


                                                                 OUTLET
                                               WHOLESALE         RETAIL            TOTAL
                                             --------------   -------------   ----------------

QUARTER ENDED APRIL 1, 2000

<S>                                        <C>                      <C>                <C>

Revenues                                   $        31,657          10,954             42,611
Operating  income (loss)                             (790)             175              (615)
Total assets                                        31,473           3,361             34,834
Capital expenditures                                   916              43                959
Depreciation and amortization                        2,218             254              2,472


QUARTER ENDED MARCH 27, 1999
Revenues                                            41,576          12,410             53,986       $
Operating  income (loss)                            (5,522)           (406)            (5,928)
Total assets                                        75,038           4,220             79,258
Capital expenditures                                 1,517             274              1,791
Depreciation and amortization                        3,239             301              3,540
</TABLE>


(4)  CUSTOMER CONCENTRATION

     During the nine months ended April 1, 2000 and March 27, 1999 approximately
     28.0% and 23.7% of the Company's  sales were to one customer.  In addition,
     during the same nine month periods  48.0% and 43.3% of the Company's  sales
     were made to its five largest customers.

(5)  COMPUTATION OF PRO FORMA NET LOSS PER SHARE

     The Company has presented the unaudited  historical  pro forma net loss per
     share  pursuant  to SFAS 128,  Earnings  per Share.  Pursuant  to SFAS 128,
     unvested  stock is excluded  from basic  earnings per share and included in
     diluted earnings per share if dilutive.  The unaudited historical pro forma
     net loss per share is calculated by dividing the historical net loss by the
     unaudited  pro  forma  weighted-average  common  shares  outstanding.

     The unaudited pro forma  weighted-average  common  shares  outstanding  was
     determined assuming a distribution of one share of Duck Head Apparel common
     stock for every ten shares of DWI stock outstanding on the record date. The
     weighted   average  shares  do  not  include   securities   that  would  be
     anti-dilutive for each of the periods presented.


                                      F-22



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