DH APPAREL CO INC
10-12B/A, 2000-05-03
APPAREL, PIECE GOODS & NOTIONS
Previous: HARBOR ADVISORY CORP /MA/, 13F-HR, 2000-05-03
Next: DELTA APPAREL INC, 10-12B/A, 2000-05-03




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10/A
                               (Amendment No. 2)

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


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


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


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

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


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


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

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


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

      None



<PAGE>

     Except  as  otherwise  indicated  below,  the  information  required  to be
contained in this  Registration  Statement  on Form 10/A of DH Apparel  Company,
Inc., a Georgia corporation ("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 Six Months of Fiscal Year 2000 versus
             First Six 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.

          (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.*

                    3.1  Articles of Incorporation of the Company. *

                    3.2.1 Bylaws of the Company. *

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

                    3.2.3Amendment  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.*

<PAGE>

                    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.)

                    21.1 Subsidiaries of the Company.*

                    27.1 Financial Data Schedule (electronic filing only).

                    99.1 Information Statement of DH Apparel Company, Inc.

                    99.2 Valuation and Qualifying Accounts *

                    *    Previously filed with initial filing or Amendment No. 1


<PAGE>

                                   SIGNATURES

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


                                            DH APPAREL COMPANY, INC.

Date: May 2, 2000                           By: /s/ Robert D. Rockey, Jr.
      -------------------------             ----------------------------------
                                            Robert D. Rockey, Jr., Chairman,
                                            President & Chief Executive Officer


<PAGE>

                                    EXHIBITS

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>

21.1 Subsidiaries of the Company.*

27.1 Financial Data Schedule (electronic filing only).

99.1 Information Statement of DH Apparel Company, Inc.

99.2 Valuation and Qualifying Accounts *

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



                        DUCK HEAD APPAREL COMPANY, INC.
                         INCORPORATED UNDER THE LAWS OF
                              THE STATE OF GEORGIA

      NUMBER                                                          SHARES
DH ____________                                                      ________
THIS CERTIFICATE IS TRANSFERABLE IN                              SEE REVERSE FOR
NEW YORK, NEW YORK OR                                        CERTAIN DEFINITIONS
CHARLOTTE, NORTH CAROLINA                                    CUSIP




THIS CERTIFIES THAT


IS THE OWNER OF

           FULLY PAID SHARES OF THE COMMON STOCK, PAR VALUE $0.01, OF

                        DUCK HEAD APPAREL COMPANY, INC.

transferable  on the books of the  Corporation by the holder hereof in person or
by  duly  authorized  Attorney  upon  surrender  of  this  Certificate  properly
endorsed.
This  Certificate  is not  valid  unless  countersigned  and  registered  by the
Transfer Agent and Registrar.
Witness the facsimile seal of the  Corporation  and the facsimile  signatures of
the duly authorized officers.

Dated: _________________

COUNTERSIGNED AND REGISTERED:
FIRST UNION NATIONAL BANK
(CHARLOTTE, NORTH CAROLINA)
TRANSFER AGENT
AND REGISTRAR
BY ________________________
AUTHORIZED SIGNATURE


/s/ K. Scott Grassmyer                           Robert D. Rockey
- -----------------------------                    -----------------------------
SECRETARY                                        CHAIRMAN OF THE BOARD



<PAGE>


                        Duck Head Apparel Company, Inc.

This certificate also evidences and entitles the holder hereof to certain Rights
as set  forth in a  Shareholder  Rights  Agreement  between  Duck  Head  Apparel
Company,  Inc.  and First Union  National  Bank,  as Rights  Agent,  dated as of
January  27,  2000 (the  "Rights  Agreement"),  the  terms of which  are  hereby
incorporated herein by reference and a copy of which is on file at the principal
offices of Duck Head Apparel Company, Inc. Under certain  circumstances,  as set
forth in the  Rights  Agreement,  such  Rights  will be  evidenced  by  separate
certificates  and will no longer be  evidenced  by this  certificate.  Duck Head
Apparel Company,  Inc. will mail to the holder of this certificate a copy of the
Rights Agreement,  as in effect on the date of mailing,  without charge promptly
after receipt of a written request therefor. Under certain circumstances, Rights
issued to Acquiring Persons or any Affiliates or Associates  thereof (as defined
in the Rights  Agreement)  and any  subsequent  holder of such Rights may become
null and void.

     The following  abbreviations,  when used in the  inscription on the face of
this  certificate,  shall be  construed  as though they were written out in full
according to applicable laws or regulations:

TEN COM - as tenants in common           UNIF GIFT MIN ACT-......Custodian .....
TEN ENT - as tenants by the entireties                     Cust.           Minor
JT TEN - as joint tenants with right of            under Uniform Gifts to Minors
         survivorship and not as tenants           Act ............
         in common                                      (State)


    Additional abbreviations may also be used though not in the above list.


FOR VALUE RECEIVED, ______________________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE

______________________________

________________________________________________________________________________
             (Please print or typewrite name and address including
                          postal zip code of assignee)

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________  shares

of the Common Stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint

_______________________________________________________________________ Attorney

to transfer  the said stock on the books of the within named  Corporation,  with
full power of substitution in the premises.

Dated ______________________________

NOTICE: _________________________________________________
THE SIGNATURE TO THIS  ASSIGNMENT  MUST CORRESPOND WITH THE NAME AS WRITTEN UPON
THE  FACE  OF  THE  CERTIFICATE  IN  EVERY  PARTICULAR,  WITHOUT  ALTERATION  OR
ENLARGEMENT OR ANY CHANGE WHATEVER.


SIGNATURE(S) GUARANTEED: _________________________________________
THE SIGNATURE(S) MUST BE GUARANTEED BY AN ELIGIBLE GUARANTOR INSTITUTION (BANKS,
STOCKBROKERS, SAVINGS AND LOAN ASSOCIATIONS AND CREDIT UNIONS WITH MEMBERSHIP IN
AN APPROVED  SIGNATURE  GUARANTEE  MEDALLION  PROGRAM),  PURSUANT TO S.E.C. RULE
17Ad-15.

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                       JUL-01-2000
<PERIOD-START>                          JUL-05-1999
<PERIOD-END>                            JAN-01-2000
<CASH>                                         179
<SECURITIES>                                     0
<RECEIVABLES>                                 5589
<ALLOWANCES>                                 (1594)
<INVENTORY>                                  16211
<CURRENT-ASSETS>                             23839
<PP&E>                                       30245
<DEPRECIATION>                              (20297)
<TOTAL-ASSETS>                               33787
<CURRENT-LIABILITIES>                       106401
<BONDS>                                          0
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (96610)
<TOTAL-LIABILITY-AND-EQUITY>                 33787
<SALES>                                      28993
<TOTAL-REVENUES>                             28993
<CGS>                                        20030
<TOTAL-COSTS>                                20030
<OTHER-EXPENSES>                              9185
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                            4207
<INCOME-PRETAX>                              (4429)
<INCOME-TAX>                                   234
<INCOME-CONTINUING>                          (4663)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 (4663)
<EPS-BASIC>                                  (1.94)
<EPS-DILUTED>                                (1.94)


</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 May 19,
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  May  19,  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 2, 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 May 9, 2000,  and Duck Head first mailed this
document to stockholders on May 10, 2000.

                                       1
<PAGE>
<TABLE>
<CAPTION>


                                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............................................................................................72

MANAGEMENT OF DUCK HEAD .........................................................................................78

SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS AND
 MANAGEMENT .....................................................................................................90

INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN THE
 DUCK HEAD DISTRIBUTION..........................................................................................96

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 DUCK HEAD'S
 MOST RECENTLY ENDED SIX MONTHS ...............................................................................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)
          conducted by its wholly-owned  subsidiary,  Duck Head Apparel Company,
          Inc.,  a Tennessee  corporation,  from each other and from the textile
          fabric  business  (which  this  document  refers  to  as  Delta  Mills
          Marketing  Company)  conducted by its wholly-owned  subsidiary,  Delta
          Mills, Inc., a Delaware  corporation (which this document refers to as
          Delta Mills). It will accomplish this as follows:

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

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

          -    Delta  Woodside  will  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 May 19, 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 May
          19, 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 May 19,  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 US  Internal
          Revenue Code Section 355. If the Duck Head  distribution and the Delta
          Apparel  distribution  qualify as tax-free  under US Internal  Revenue
          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.


                                       3
<PAGE>

     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 2, 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
          2, 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 2,  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 2, 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 May 17 and June 2, 2000)
          will be accompanied by an attached "due bill"  representing  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.

          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  are  entering  into  agreements  to  govern  their
          relationship  after  the Duck  Head  distribution  and after the Delta
          Apparel  distribution.  This document  describes these  agreements and
          ongoing relationships in detail on pages 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.  All  descriptions  in this  document of Duck  Head's  business
assume  that  the  transactions   contemplated  by  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 May 19, 2000. Based   on
                                           the  number  of  shares   of    Delta
                                           Woodside common  stock outstanding as
                                           of   April  25,  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 May 19, 2000.

         DUCK HEAD RECORD DATE.........    May  19,  2000    (5:00 p.m., Eastern
                                           time).

         DUCK HEAD DISTRIBUTION DATE...    June 2, 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 47 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 consists 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 January 1, 2000 and
December 26, 1998 and for the six months ended  January 1, 2000 and December 26,
1998 has been derived from Duck Head's  unaudited  financial  information.  Duck
Head did not operate as a stand alone company for any of the periods  presented.
In the opinion of  management,  the  unaudited  financial  information  has been
prepared  on a basis  consistent  with the  annual  audited  combined  financial
statements that appear elsewhere in this document,  and include all adjustments,
consisting of only normal recurring adjustments,  necessary for a fair statement
of the financial position and results of operations for those unaudited periods.
Historical  results are not necessarily  indicative of results to be expected in
the future.











                                       10
<PAGE>


SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                                        Fiscal Year Ended                               Six Months Ended
                                  ---------------------------------------------------------------  ---------------------------


                                  July 3,      June 27,      June 28,     June 29,      July 1,    January 1,     December
                                     1999         1998          1997         1996         1995        2000        26, 1998



STATEMENT OF OPERATIONS DATA:                             (In thousands)                                 (In thousands)
<S>                            <C>               <C>           <C>          <C>         <C>           <C>            <C>

Net Sales                      $     70,642       83,953        79,642       68,881      73,441        28,993         38,306

Cost of goods sold                  (62,468)     (57,088)      (53,391)     (84,397)    (49,822)      (20,030)       (28,160)

Selling, general and
administrative expenses             (34,005)     (28,980)      (25,624)     (26,778)    (24,785)      (10,351)       (13,067)

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

Other income (expense)                  250          864           667         (897)       (157)        1,166          1,045
                                  -----------  -----------   -----------  -----------  ----------  ------------ --------------

Operating income (loss)             (39,231)      (1,251)        1,294      (37,879)      5,677          (222)        (1,876)

Interest expense, net                (8,222)      (6,951)       (6,183)      (5,988)     (4,645)       (4,207)        (3,717)
                                  -----------  -----------   -----------  -----------  ----------  ------------ --------------

Income (loss) before taxes          (47,453)      (8,202)       (4,889)     (43,867)      1,032        (4,429)        (5,593)

Income tax expense (benefit)            261          159          (337)       1,013       1,204           234             31
                                  -----------  -----------   -----------  -----------  ----------  ------------ --------------

Net loss                       $    (47,714)      (8,361)       (4,552)     (44,880)       (172)       (4,663)        (5,624)
                                  ===========  ===========   ===========  ===========  ==========  ============ ==============

BALANCE SHEET DATA (AT PERIOD
END):

Working capital (deficit)      $    (67,979)     (47,571)      (17,509)     (19,940)     37,541       (82,562)       (53,173)

Total assets                         46,394       75,383        73,836       63,122     120,150        33,787         80,395

Total long-term debt                 23,236       29,701        52,277       31,917      31,809        23,206         29,475

Divisional (deficit) equity         (91,947)     (44,233)      (35,872)     (31,320)     13,560       (96,610)       (49,857)
</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
six month period ended  January 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 six
month  period  ended  January 1, 2000,  included  on pages  51-56 and F-1- F-22,
respectively.






                                       12
<PAGE>


<TABLE>
<CAPTION>


                                                           FISCAL YEAR          SIX MONTHS
                                                              ENDED               ENDED
                                                           JULY 3, 1999      JANUARY 1, 2000
                                                         -----------------   -----------------

                                                          (DOLLARS IN THOUSANDS, EXCEPT PER
                                                                    SHARE AMOUNTS)
                                                         -------------------------------------

STATEMENT OF OPERATIONS DATA:
<S>                                                   <C>                           <C>


Net Sales                                             $        70,642                 28,993


Cost of goods sold                                            (62,468)               (20,030)


Selling, general and administrative expenses                  (34,603)               (10,523)


Impairment charges                                            (13,650)                    ---


Other income                                                    1,027                  1,166
                                                         --------------       ----------------

Operating income (loss)                                       (39,052)                  (394)


Interest expense, net                                          (1,544)                  (659)
                                                         --------------      ----------------

Loss before income taxes                                      (40,596)                (1,053)


Income tax expense                                                261                   ---
                                                         --------------       ----------------

Net loss                                              $       (40,857)                (1,053)
                                                         ==============       ================

Basic and diluted net loss per share                  $        (17.02)                 (0.44)
                                                         ==============       ================

Weighted average shares outstanding used in basic
and diluted per share calculation (a)                       2,400,000              2,400,000
                                                         ==============       ================

Balance Sheet Data:


Working capital                                                            $         18,442


Total assets                                                                         36,889


Total long-term debt                                                                  4,828


Stockholders' equity                                                                 22,772


- --------------------------------------------------------------------------------
<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 Section 355 of the Internal Revenue Code of 1986, as amended. 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  Internal  Revenue 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 $0.2 million in the six months ended January 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 six
months of the 2000 fiscal year,  Duck Head  generated  $6.0 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  six 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 six 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
six months ended January 1, 2000,  Duck Head generated $6.0 million of cash from
operations and reduced the balance of the  affiliated  debt to Delta Woodside by
$6.5  million.  Both the cash  generated  from  operations  and the reduction in
affiliated  debt were after the effect of $3.9  million in  interest  charges on
debt owed to Delta Woodside.

     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.
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.


                                       15
<PAGE>

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

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

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

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

     Similar or other factors could lead to the loss of additional  customers or
the decrease of orders from  existing  customers.  The decision of a customer to
cease or  diminish  purchasing  product  from Duck Head can be based on  factors
within the  control  of Duck Head,  such as  product  quality,  product  mix and
service  quality,  and on factors  outside  the  control  of Duck Head,  such as
changes in the customer's management 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 six months ended January 1, 2000 and the fiscal years 1999, 1998
and 1997,  approximately  26%,  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 six months ended January 1, 2000 and the fiscal years 1999, 1998
and 1997,  approximately  47%,  46%, 45% and 41%,  respectively,  of Duck Head's
sales were made to Duck Head's five largest customers.  The loss by Duck Head of
any of these customers,  or a significant  reduction in purchases from Duck Head
by any of these  customers,  could have a material adverse effect on Duck Head's
business.

     One of Duck Head's significant customers,  accounting for 7% of fiscal year
2000 first six  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  40% 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  67.8% 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  30.7% 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 January 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  $23 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 20.4%. In addition,  at that
date and after giving effect to the Duck Head distribution,  approximately $12.5
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 WILL IMPOSE  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 will contain  covenants that restrict,  among
other  things,   the  ability  of  Duck  Head  and  its  subsidiaries  to  incur
indebtedness, create liens, consolidate, merge, sell assets or make investments.
The credit agreement will also contain customary representations and warranties,
funding conditions and events of default.

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

DUCK HEAD WILL PAY NO DIVIDENDS FOR THE FORESEEABLE FUTURE.

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








                                       21
<PAGE>

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
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 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 documents 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.


                                       22
<PAGE>

     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.

     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.

                                       23
<PAGE>

     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.

     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 take  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.

                                       26
<PAGE>

     At a meeting  on June 24,  1999,  the  Delta  Woodside  board of  directors
decided to terminate  the process of attempting  to sell a  post-spin-off  Delta
Woodside  comprised  solely of Delta  Mills  Marketing  Company in line with its
previously-announced  plan,  because it had not received any satisfactory  offer
for the business.  The Board  determined to continue to explore other strategies
to enhance stockholder value,  including:  (1) the purchase of the Delta Apparel
Company  division and the Duck Head Apparel Company division by the Delta Mills,
Inc.  subsidiary,  or  (2) a  spin-off/recapitalization  in  which  the  apparel
divisions  would be  spun-off  to the Delta  Woodside  stockholders  as separate
public  companies,  and substantial cash would be paid out to stockholders  from
new borrowings by the remaining Delta Woodside.

     -    Under the purchase of the 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
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.

                                       27
<PAGE>

     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

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

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

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

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

                                       28
<PAGE>

     (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

     (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.


                                       29
<PAGE>

     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;

     -    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;


                                       30
<PAGE>


     -    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,  Houlihan Lokey will
be paid a fee of $200,000 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
Financial Condition and Results of Operations - Liquidity and Capital Resources"
will be 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" will be completed.


                                       31
<PAGE>

     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:

     (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

                                       32
<PAGE>
     (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 entity 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)
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


                                       33
<PAGE>
application  of 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  Transaction  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 are 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  already
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 to 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.

     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.


                                       34
<PAGE>

     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 obligation 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 met 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 May 9, 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
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.

                                       35
<PAGE>

     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  solely 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.

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".


                                       36
<PAGE>

     Delta Woodside plans to effect the Duck Head  distribution on or about June
2, 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 May 19, 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 April 25,  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 2,
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
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.


                                       37
<PAGE>

     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.  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
Section  355.  Whether  the  Duck  Head   distribution  and  the  Delta  Apparel
distribution  qualify  under  Section 355 as tax-free  spin-offs  will depend on
whether the criteria in Section 355 and the relevant  rules and  regulations  of
the IRS are satisfied.

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

2.   Cash, if any,  received by a 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.

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.

                                       38
<PAGE>

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 the 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  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.

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.

                                       39
<PAGE>

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

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

     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
paired with a  proportionate  disposition  of shares in all three  companies and
that  such  shareholder  has no  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% of greater interest
in Delta  Woodside,  Duck Head or Delta  Apparel.  See  "Security  Ownership  of
Significant Beneficial Owner and Management."

                                       40
<PAGE>

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

     As of July 3, 1999,  Delta Woodside had net operating loss carry  forwards,
for federal  income tax purposes,  of  approximately  $68 million.  KPMG LLP has
provided  its opinion that it is more likely than not that,  following  the Duck
Head   distribution  and  the  Delta  Apparel   distribution  and  assuming  the
distributions  are  tax-free  pursuant to Code Section  355,  approximately  $56
million of this net operating  loss carry forward will remain as a tax attribute
of Delta  Woodside  as of July 3, 1999 ($10  million of which will be subject to
limitation under the separate return limitation rules), approximately $3 million
will be a tax  attribute  of Duck Head as of July 3, 1999 and  approximately  $9
million will be a tax attribute of Delta Apparel as of July 3, 1999. Duck Head's
and Delta Apparel's federal net operating losses will expire at various dates in
fiscal years 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 an indirect  wholly-owned  subsidiary of 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 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
with respect to, among other things,  indemnification  arrangements and employee
benefit arrangements.

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

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

     (a)  Delta Woodside will have contributed, as contributions to capital, all
          net debt amounts owed to it by the corporations that currently conduct
          the Duck  Head  Apparel  Company  division's  business  and the  Delta
          Apparel  Company  division's  business.  The Duck Head Apparel Company
          division's assets are currently owned by Delta Woodside and several of
          its wholly-owned  subsidiaries.  The Delta Apparel Company  division's
          assets are currently 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  will  have  been  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 will have  assumed all of the  liabilities  of the Duck Head
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Duck Head  liabilities and all lessors of leases that are part
          of the  assumed  Duck Head  liabilities  to agree to look only to Duck
          Head or a subsidiary of Duck Head for payment of that  indebtedness or
          lease (except where Delta  Woodside or Delta  Apparel,  as applicable,
          consents to not being released from the obligations).

     (d)  All the assets used in the  operations  of the Delta  Apparel  Company
          division's  business will have been  transferred to Delta Apparel or a
          subsidiary  of Delta  Apparel to the extent not already owned by Delta
          Apparel or its  subsidiaries.  This  transfer will include the sale by
          Delta  Mills to Delta  Apparel  of the  Rainsford  Plant,  located  in
          Edgefield, SC.

     (e)  Delta  Apparel will have assumed all of the  liabilities  of the Delta
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Delta Apparel  liabilities  and all lessors of leases that are
          part of the assumed Delta Apparel liabilities to 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, consents to not being released from the obligations).

                                       44
<PAGE>

     (f)  Delta  Woodside  will have  caused  all  holders of  indebtedness  for
          borrowed  money and all  lessors  of  leases  that are not part of the
          liabilities  assumed by Duck Head or the liabilities  assumed by Delta
          Apparel  to  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,  consents 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 will cause the  employees of the Duck Head Apparel  Company
division  to become  employees  of Duck Head,  Duck Head will assume the accrued
employee  benefits of these  employees and Delta Woodside will cause the account
balance of each of these employees in any and all of Delta  Woodside's  employee
benefit  plans  (other  than  the  Delta  Woodside  stock  option  plan)  to  be
transferred to a comparable employee benefit plan of Duck Head.

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

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

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

     Generally, all costs and expenses incurred in connection with the Duck Head
distribution,  the Delta Apparel  distribution and related transactions shall be
paid  by  Delta  Woodside,  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.

                                       45
<PAGE>

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.

          (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.

                                       46
<PAGE>

          (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.  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.

     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).

                                       47
<PAGE>

     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 six months of fiscal year 2000:
<TABLE>
<CAPTION>

                                             (in thousands of dollars)

                                                            Fiscal year         First six 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                    6
Purchased from Delta Mills                 3,338    1,824       662                   --
</TABLE>


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

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

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

     Delta Woodside has provided various services to the operating  divisions of
its subsidiaries, including the Delta Mills Marketing Company, Duck Head Apparel
Company and Delta Apparel Company  divisions.  These services include  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 six months of fiscal year 2000, Delta Woodside
charged the Duck Head Apparel Company division $0 for these services.

                                       48
<PAGE>


     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 January 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 portion of this document found under the
heading "The Duck Head Distribution".  You should read this table in conjunction
with the  information  located under the heading  "Unaudited  Pro Forma Combined
Financial  Statements" and the condensed combined  financial  statements of Duck
Head and  related  notes as of  January  1,  2000 and for the six  months  ended
January 1, 2000, included on pages 51-56 and F-18 - F-22, respectively,  of this
document.

<TABLE>
<CAPTION>


                                                                                      AS OF
                                                                                 JANUARY 1, 2000
                                                                     ----------------------------------------
                                                                           Actual               Pro Forma
                                                                        --------------       ----------------
                                                                                   (in thousands)

<S>                                                                  <C>                     <C>

Long-term debt, including current maturities:
    Capital lease obligations                                        $             84                     84
    Mortgage loan payable                                                       6,289                  5,760
    Due to parent and affiliates                                              115,517                    ---
                                                                        --------------       ----------------

Total long-term debt (including current maturities)                           121,890                  5,844

Less current maturities                                                       (98,684)                (1,016)
                                                                        --------------       ----------------

Total long-term debt (excluding current maturities)                            23,206                  4,828

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                                                   ---                 22,748
     Divisional deficit                                                       (96,610)                   ---
                                                                        --------------       ----------------

Total stockholders' equity (deficit)                                          (96,610)                22,772
                                                                        --------------       ----------------

     Total capitalization                                            $        (73,404)                27,600
                                                                        ==============       ================
</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 January 1, 2000:

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

     -    The incurrence of new financing; and

     -    The  contribution  of $6.8  million of cash by Delta  Woodside to Duck
          Head to fund the repayment of Duck Head's existing mortgage debt.

     The unaudited  pro forma  combined  statements  of operations  for the year
ended July 3, 1999 and for the six months  ended  January 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  of the  intercompany  debt and  borrowings  utilizing  outside
          financing;

     -    The elimination of the intercompany management fees and 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
                                 JANUARY 1, 2000

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

ASSETS
Current assets:
    Cash                                                     $           179              6,300  (1)(3)3)     6,479
    Accounts receivable                                                3,995                                  3,995
    Affiliate receivables                                              3,198             (3,198) (2)            ---
    Inventories                                                       16,211                                 16,211
    Prepaid expenses and other current assets                            256                                    256
          Total current assets                                        23,839              3,102              26,941

    Property, plant and equipment, net                                 9,948                                  9,948
                                                                 ------------     --------------          ----------
                                                              $       33,787              3,102              36,889
                                                                 ============     ==============          ==========

LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)
Current liabilities:
    Accounts payable                                          $        2,692                                  2,692
    Accrued expenses                                                   3,944                                  3,944
    Current portion of long-term debt                                  6,289             (5,329) (1)(3)         960
    Current portion of capital leases                                     56                                     56
    Due to Parent and affiliates                                      92,339            (92,339) (2)            ---
    Income taxes payable                                               1,081               (234) (4)            847
                                                                 ------------     --------------          ----------
                  Total current liabilities                          106,401            (97,902)              8,499

Long-term debt                                                           ---              4,800  (3)          4,800
Long-term portion of capital leases                                       28                                     28
Due to Parent                                                         23,178            (23,178) (2)            ---
Other liabilities                                                        790                                    790
                                                                 ------------     --------------          ----------
                  Total liabilities                                  130,397          (116,280)              14,117

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  (2)             24
    Additional paid in capital                                           ---            22,748  (2)         22,748
    Divisional deficit                                               (96,610)           96,610  (2)            ---
                                                                 -----------      ---------------        -----------
          Total stockholders'/divisional equity (deficit)            (96,610)          119,382              22,772
                                                                 -----------      ---------------        -----------
LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY
(DEFICIT)                                                     $       33,787             3,102              36,889
                                                                 ===========      ===============        ===========


See notes to unaudited pro forma combined financial statements.
</TABLE>


                                       52


<PAGE>

NOTES TO UNAUDITED PRO FORMA COMBINED BALANCE SHEET
JANUARY 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  receipt of the  contribution  of cash by Delta  Woodside to
     Duck  Head of $6.8  million  of  which  $6.3  million  is used to fund  the
     repayment of its existing mortgage debt of $6.3 million.

2)   To reflect the contribution to equity of net intercompany debt owed by Duck
     Head  to  Delta  Woodside  and  subsidiaries   totaling  $112,319  and  the
     distribution  of  2,400,000  Duck Head  common  shares to Delta  Woodside's
     existing stockholders.

3)   To  reflect  the  incurrence  of the term loan of $5.8  million  under Duck
     Head's new credit facility.

4)   To reflect estimated tax liability.

5)   Duck Head has a commitment from a financial  institution lender to obtain a
     term loan at an interest  rate similar to the interest  rate on Duck Head's
     bank mortgage loan on its Winder,  Georgia office and  distribution  center
     that was outstanding on January 1, 2000.









                                       53
<PAGE>
<TABLE>
<CAPTION>

                            DUCK HEAD APPAREL COMPANY
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                     FOR THE FISCAL YEAR ENDED JULY 3, 1999

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

<S>                                                       <C>                    <C>              <C>

Net sales                                                 $       70,642                                70,642

Cost of goods sold                                               (62,468)                              (62,468)
                                                             ------------                         -------------

         Gross Profit                                              8,174                                 8,174

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

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

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

Royalty and other income                                           1,027                                 1,027
                                                             ------------    -------------        -------------

         Operating loss                                          (39,231)              179             (39,052)

Interest income (expense):

         Interest expense, net                                      (960)            (584)    (1)       (1,544)

         Intercompany interest expense                            (7,262)            7,262    (1)           ---
                                                             ------------    -------------        -------------

                                                                  (8,222)            6,317              (1,544)
                                                             ------------    -------------        -------------

         Loss before taxes                                      (47,453)            6,496              (40,596)

Income tax expense                                                  261                                    261
                                                             ------------    -------------        -------------

         Net loss                                               (47,714)            6,496              (41,857)
                                                             ============    =============        =============

Basic and diluted net loss per share                                                           $        (17.02)
                                                                                                  =============

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>

                            DUCK HEAD APPAREL COMPANY
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                    FOR THE SIX MONTHS ENDED JANUARY 1, 2000

<TABLE>
<CAPTION>


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

Net sales                                           $          28,993                                 28,993
Cost of goods sold                                            (20,030)                               (20,030)
                                                        --------------                        ---------------

         Gross profit                                           8,963                                  8,963

Selling, general and administrative expenses                  (10,351)           (172)    (2)        (10,523)
Royalty and other income                                        1,166                                  1,166
                                                        --------------    ------------        ---------------

         Operating income (loss)                                (222)           (172)                  (394)

Interest income (expense):
         Interest expense, net                                  (338)           (321)    (1)           (659)
         Intercompany interest expense                        (3,869)           3,869    (1)             ---
                                                        --------------    ------------        ---------------
                                                              (4,207)           3,236                  (659)
                                                        --------------    ------------        ---------------

         Loss before taxes                                    (4,429)           3,064                (1,053)

Income tax expense (benefit)                                      234            (234)   (3)             ---
                                                        --------------    ------------        ---------------

         Net (loss)                                 $         (4,663)           3,298                (1,053)
                                                        ==============    ============        ===============

Basic and diluted net loss per share                                                   $              (0.44)
                                                                                              ===============

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 SIX MONTHS ENDED JANUARY 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  committed to
     by a  financial  institution  lender of $584 and $321 for the  fiscal  year
     ended July 3, 1999 and the six months ended January 1, 2000,  respectively,
     at an assumed  interest rate of 10%.  Also, to reflect the  elimination  of
     intercompany   interest   expense   totaling   $7,262  and  $3,869  on  the
     intercompany  debt owed by Duck Head to Delta Woodside and subsidiaries for
     the fiscal  year ended  July 3, 1999 and the six  months  ended  January 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 $4
     variance in interest expense for the fiscal year ended July 3, 1999 and the
     six months ended January 2, 1000, respectively.

2)   To eliminate intercompany management fees of $777 charged by Delta Woodside
     for the fiscal  year  ended  July 3, 1999 and $0 for the six  months  ended
     January  1, 2000.  Also to  reflect  the  replacement  of Delta  Woodside's
     management fees with outside fees for financial software, audit, legal, tax
     consulting,  internal  audit and  payroll  processing,  board of  directors
     expenses, and stock and stockholder related expenses.  These expenses would
     approximate  $598 for the fiscal  year  ended  July 3,  1999,  and $294 (an
     increase  of $172 over the actual  incurred  expenses of this type of $122)
     for the six months ended January 1, 2000.

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 ANDRESULTS OF OPERATIONS

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

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

OVERVIEW OF RESULTS OF OPERATIONS

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

     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  9% of the total cost of  manufacturing  and third-party
          assembly  during the first six 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 six months of
          fiscal 2000,  approximately 54% 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 10% and 8% of total sales for the first six
          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 six
          months of fiscal year 2000, the product mix consisted of 43% core, 30%
          fashion  basics and 27% 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
          six months of fiscal year 2000,  the percentage of goods shipped under
          margin  support  agreements  was 43%, 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 six 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 SIX MONTHS OF FISCAL YEAR 2000 VERSUS FIRST SIX MONTHS OF FISCAL YEAR 1999

     Net Sales.

     Consolidated  net sales for the six months  ended  January 1, 2000  totaled
$29.0  million,  as compared to $38.3 million for the six months ended  December
26,  1998,  a decrease of 24.3%.  A summary of Duck Head's net sales for the six
months ended January 1, 2000 and December 26, 1998 follows:


                                       59
<PAGE>

Net Sales (in millions)
<TABLE>
<CAPTION>


                                     Wholesale                   Retail                      Total
                             -------------------------- -------------------------- --------------------------
<S>                          <C>                        <C>                        <C>
Fiscal year 2000 ($)                              20.6                        8.4                       29.0
- ---------------------------- -------------------------- -------------------------- --------------------------
Fiscal year 1999 ($)                              28.4                        9.9                       38.3
- ---------------------------- -------------------------- -------------------------- --------------------------
(Decrease) ($)                                    (7.8)                      (1.5)                      (9.3)
- ---------------------------- -------------------------- -------------------------- --------------------------
Percent (decrease)                               (27.3%)                    (15.1%)                    (24.3%)
- ---------------------------- -------------------------- -------------------------- --------------------------
</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 six months ended  January 1, 2000 there were no
sales to Uptons, Inc., Mercantile Stores Company, Inc. or Dillard's, Inc., while
sales during the six months ended December 26, 1998 to these three accounts were
$2.5 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.  Reduced  volume at other
accounts  was also due to sales  during  the  first six  months  of fiscal  1999
including the initial  shipments into several new Duck Head "shops" within major
retailers.  Shipments to these same "shop" locations continued through the first
six months of fiscal 2000; however,  they were $0.3 million lower as compared to
the higher levels in the initial shop set up.  Private label sales  decreased by
$1.7  million  during the first six 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  during the six  months  ended  January 1, 2000 as
compared  with the six months ended  December  26, 1998 and a  comparable  store
sales  decrease of 6%. The comparable  store sales  decrease  accounted for $0.5
million  and lower  sales due to fewer  stores  being  open  accounted  for $1.0
million of the total  retail  store sales  decrease  during the six months ended
January 1, 2000, as compared to the six months ended  December 26, 1998.  During
the six months ended  January 1, 2000 Duck Head opened 1 store and did not close
any stores,  and at January 1, 2000 Duck Head  operated 25 retail  outlet stores
versus 27 stores at December 26,  1998.  Duck Head  believes  that the number of
stores currently open is an appropriate number given the geographic distribution
of the "Duck Head" brand  through its current  wholesale  channels.  Duck Head's
strategy  continues to include 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 six months ended
January 1, 2000 were $9.0 million and 30.9%, respectively,  as compared to $10.2
million and 26.5%,  respectively,  for the six months ended December 26, 1998, a
decrease in  consolidated  gross  profit of 11.8%.  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 $5.4  million  and  gross  profit  margin  was  25.9% on
wholesale  sales for the six months ended  January 1, 2000,  as compared to $6.2
million and 21.8%, respectively, for the six months ended December 26, 1998. The
$0.8  million  decrease  in gross  profit  was  primarily  due to  lower  sales,
partially  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 six months  ended  January 1, 2000 and $1.9  million for the six
months  ended  December  26,  1998,  respectively.  The increase in gross profit
margin  was  primarily  due to lower  provisions  for  potentially  obsolete  or
slow-moving  inventory  taken  during the six months ended  January 1, 2000,  as
compared to the six months  ended  December  26,  1998,  due to lower  levels of
unsold fashion products remaining at season end.

                                       60
<PAGE>

     Gross profit was $3.6  million and gross profit  margin was 43.2% on retail
sales for the six months  ended  January 1, 2000 as compared to $4.0 million and
39.8%,  respectively,  for the six months ended  December  26,  1998.  This $0.4
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 six months  ended  January 1, 2000 than they
were in the six months  ended  December 26, 1998 and due to the six months ended
December 26, 1998 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  six  months  ended  January  1,  2000,  selling,  general  and
administrative  expenses were $10.4 million, as compared to $12.7 million during
the six months ended December 26, 1998, a decrease of 18.1%.  For the six months
ended  January 1, 2000,  expenses  in this  category  were 35.7% of net sales as
compared to 33.1% of net sales for the six months ended December 26, 1998. Sales
decreased  at a  higher  rate  than  did  selling,  general  and  administrative
expenses,  due to the fixed nature of many of these items, resulting in selling,
general and administrative expenses as a percentage of sales being higher in the
most recent six months.

     Wholesale selling,  general and administrative  expenses for the six months
ended  January 1, 2000  decreased  by $1.8 million as compared to the six months
ended  December  26, 1998.  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 six months
ended  January 1, 2000  declined  by $0.5  million as compared to the six months
ended  December 26, 1998.  The decrease was  primarily due to fewer stores being
open in the six months ended January 1, 2000 as compared to the six months ended
December  26, 1998 and lower home office  costs.  Duck Head  expects  this lower
selling, general and administrative expense level to continue.

     Operating Losses.

     Operating  losses  for the six  months  ended  January  1,  2000  were $0.2
million,  as compared to $1.9 million  operating losses for the six months ended
December 26, 1998.

     Wholesale  operating  losses for the six months ended  January 1, 2000 were
$0.8 million, as compared to operating losses of $2.3 million for the six months
ended December 26, 1998.  Included in the wholesale operating losses for the six
months ended January 1, 2000 was $1.2 million of other income primarily  related
to royalty income on license  agreements and a $0.3 million gain on an insurance
settlement.  Other  income for the six months  ended  December 26, 1998 was $1.0
million which was primarily related to royalty income on license agreements.

     As a result of the factors described above, retail operating income for the
six months ended January 1, 2000 was $0.6  million,  as compared to $0.4 million
of operating income for the six months ended December 26, 1998.

     Net Interest Expense. For the six months ended January 1, 2000 net interest
expense  was $4.2  million,  as compared  to $3.7  million for six months  ended
December 26, 1998.  The increase in interest  expense was  primarily a result of
the higher average principal balance outstanding on affiliated debt.

                                       61
<PAGE>

     Taxes.  The  effective tax rate was (5.3)% for the six months ended January
1, 2000 as compared to the effective tax rate for the six months ended  December
26, 1998 of (0.5)%.  Although both periods  reflected a pretax loss,  during the
six months ended January 1, 2000 Duck Head incurred more state income taxes than
during the six months ended December 26, 1998.

     Net  Loss.  Net loss for the six  months  ended  January  1,  2000 was $4.7
million, as compared to $5.6 million for the six months ended December 26, 1998.
The decreased loss was due to the factors described above.

     Inventories. Inventories decreased to $16.2 million at January 1, 2000 from
$24.7  million at July 3, 1999,  a decrease  of $8.5  million or 34.4%.  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 $0.3 million were made in the
six months  ended  January  1,  2000,  as  compared  to $2.0  million of capital
expenditures during the first six months of the prior year.

     Order Backlog.

     Duck  Head's  order  backlog  at January  1, 2000 was $7.2  million,  a 47%
decrease from the $13.7 million order backlog at December 26, 1998. 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 December 26, 1998,
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 January 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:

Net Sales (in millions)

<TABLE>
<CAPTION>
                                     Wholesale                   Retail                      Total

<S>                          <C>                        <C>                        <C>
Fiscal year 1999 ($)                              54.1                       16.5                       70.6
- ---------------------------- -------------------------- -------------------------- --------------------------
Fiscal year 1998 ($)                              64.0                       20.0                       84.0
- ---------------------------- -------------------------- -------------------------- --------------------------
(Decrease) ($)                                    (9.9)                      (3.5)                     (13.4)
- ---------------------------- -------------------------- -------------------------- --------------------------
(Decrease) (%)                                   (15.5%)                    (17.5%)                    (16.0%)
- ---------------------------- -------------------------- -------------------------- --------------------------
</TABLE>

     The  decrease  in  wholesale  sales  dollars  reflected  a decrease in unit
shipments  and was  primarily  due to the loss of two key  accounts  and  higher
returns  and  allowances.  The  loss  of key  accounts  was  the  result  of the
acquisition of Mercantile Stores Company, Inc. by other key accounts,  including
Dillard's,  Inc.  Dillard's,  Inc.  made the  decision to  discontinue  from its
merchandise  mix any brands  (such as the Duck Head brand) that are  prominently
featured by certain of Dillard's, Inc.'s competitors.  Sales in fiscal year 1999
to  Mercantile  Stores  Company,  Inc.  and  Dillard's,  Inc.  were $2.6 million
compared to fiscal 1998 sales of $8.4 million Higher returns and allowances were
due to  increased  levels of  returns  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 $3.4
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.

                                       63
<PAGE>


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

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

     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. In October
1998,  the  Duck  Head  Apparel  Company  division  was put up for sale by Delta
Woodside,  which generated offers  significantly below the net book value of the
business.  Due to the  diminished  fair  value  of  Duck  Head,  Delta  Woodside
suspended  its efforts to sell the business and hired new senior  management  to
develop a new business plan and restructure its  operations.  As a result,  Duck
Head  determined  that an impairment  loss should be recognized.  Based upon the
offers received for the business and the further  deterioration of the business,
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. Prior to the effective date of
the spin-off of Duck Head, the affiliated debt will be contributed to equity and
replaced   with   significantly   lower   levels  of  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 (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 decrease was due
to the factors described above.

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

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

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

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

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

partially offset by the following:

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

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

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

FISCAL YEAR 1998 VERSUS FISCAL YEAR 1997

     Net Sales.

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


                                       65
<PAGE>
<TABLE>
<CAPTION>
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 $28.9 million,  as compared to $25.6 million during the year ended
June 28, 1997, an increase of $3.3 million or 12.9%. 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 $0.6  million as compared to the year ended June 28, 1997.
The decrease was  primarily  due to the closing of several  stores during fiscal
year 1998. The stores that were closed generally had higher selling, general and
administrative  expenses as a percentage  of sales than the stores that remained
opened.  The year ended June 27, 1998 included  $0.9 million of charges  related
primarily to the closing of retail outlet stores.

     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 $4.5 million for the year ended June 28, 1997.  The  increased  loss
was due to the factors described above.

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

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

LIQUIDITY AND CAPITAL RESOURCES

     Historical

     In the first six  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 $6.0 million of cash provided
in the first six months of fiscal 2000 as  compared to $7.2  million of net cash
used in the first six 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
six  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
Woodside on  affiliated  debt of $3.9  million in the first six months of fiscal
year 2000. The uses of cash in each of the fiscal years 1999,  1998 and 1997 and
the first six  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
$3.2 million, respectively.

                                       67
<PAGE>


     Capital  expenditures  were $2.4 million in the year ended July 3, 1999 and
$8.0 million in the year ended June 27, 1998. Capital expenditures in both these
years were  primarily  related to the  installation  of in-store  shops at major
retailers. Duck Head expects fiscal 2000 capital expenditures, primarily for new
in-store  shops,  to  approximate  $1.2  million to support  anticipated  growth
outside the Southeastern United States.

     Pro Forma

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

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

     -    Duck  Head  will  enter  into  a  credit   agreement  with  a  lending
          institution, under which the lender will provide 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 will grant the lender a first  mortgage  lien on or
          security interest in substantially all of its assets.

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

     -    Principal of the term loan will be repaid in monthly  installments  of
          principal  based  on a 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 will be able to borrow
          up  to  $15  million   (including  a  $10  million  letter  of  credit
          subfacility)  subject to borrowing base limitations  based on accounts
          receivable and inventory levels.

     The pro forma  statements  included  in this  document  under  the  heading
"Unaudited Pro Forma Combined  Financial  Statements"  assume that these capital
contributions  had  occurred and these new debt  facilities  were in place as of
January 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  $9.1 million  ($6.9 million less than the actual use of cash from
operations).  The lower use of cash  would  have been due to $6.7  million  less
interest expense and $0.2 million net reduction in the management fee charged by
Delta Woodside as compared to the estimated cost of replacing those services.

     Using the same  assumptions as are in the pro forma 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 six months of fiscal year
2000 would have been approximately  $9.3 million.  This $3.3 million increase in
cash provided by operations  would have been due to lower  interest  payments on
the institutional  lender debt as compared to the actual interest charged on the
affiliated debt.

                                       68
<PAGE>

     The pro forma balance sheet assumes that Delta Woodside contributes cash of
$6.3 million to Duck Head to fund the repayment of Duck Head's existing mortgage
debt, which came due and was paid on January 10, 2000.

     Typically,  Duck  Head's  peak  borrowing  needs  are in the  third  fiscal
quarter.  Duck Head  anticipates  that at the time it enters into its new credit
facility,  it will owe amounts to the lender on Delta Woodside's existing credit
facility for  borrowings  made to fund Duck Head's  working  capital needs after
January 1, 2000.  Any such  borrowings  will be  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.

SUMMARY  FINANCIAL  INFORMATION  FOR THIRD QUARTER OF FISCAL 2000 AS COMPARED TO
THIRD QUARTER OF FISCAL 1999

     The following  table  summarizes  Duck Head's results of operations for the
third  quarter of fiscal year 2000 as  compared  to the third  quarter of fiscal
year 1999.

<TABLE>
<CAPTION>


                                     Net Sales                Gross Profit            Operating (Losses)
                                     ---------                ------------            ------------------
<S>                          <C>                        <C>                        <C>
Fiscal year 2000 ($)                              13.6                        4.6                        0.4
- ---------------------------- -------------------------- -------------------------- --------------------------
Fiscal year 1999 ($)                              15.7                        3.5                        4.1
- ---------------------------- -------------------------- -------------------------- --------------------------
Increase (Decrease) ($)                           (2.1)                       1.1                        3.7
- ---------------------------- -------------------------- -------------------------- --------------------------
Percent (decrease)                               (13.4%)                     31.4%
- ---------------------------- -------------------------- -------------------------- --------------------------
</TABLE>


     The decrease in net sales reflects a decrease in wholesale unit  shipments,
which was due to the loss of two key accounts,  reduced volume at other accounts
and the exit from  certain  segments  of Duck  Head's  private  label  business,
partially offset by lower return and allowance charges,  and an increase in Duck
Head retail store sales, which resulted from a combination of a comparable store
sales  increase of 2% and one more store being open during the third  quarter of
fiscal 2000 as compared to the third quarter of fiscal 1999.

     Gross profit  increased on wholesale  sales primarily due to a higher gross
profit margin on sales to major  accounts,  reduced levels of close-out  fashion
goods  created and lower  charges for sales  returns and  allowances,  partially
offset by lower sales.  Gross profit  increased on retail sales primarily due to
higher sales and a higher gross profit margin.

     The decrease in operating losses was due to the increased gross profits and
a $2.4 million reduction in selling, general and administrative expenses.


                                       70
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Interest Rate Sensitivity

     Duck  Head's  credit  agreement  will  provide  that the  interest  rate on
outstanding amounts owed shall bear interest at variable rates. An interest rate
increase  would  have a negative  impact on Duck Head to the extent  that it has
borrowings  outstanding  under  either  its term loan or its  revolving  line of
credit.  Based on the assumptions  used in preparing the pro forma statements of
operations  contained under the heading  "Unaudited Pro Forma Combined Financial
Statements",  if the interest rate on Duck Head 's outstanding  indebtedness had
been increased by 1% of the debt's average outstanding  principal balance,  Duck
Head's pro forma interest expense would have been  approximately  $61,000 higher
in the fiscal year ended July 3, 1999 and  approximately  $32,000  higher in the
six months  ended  January 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 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.

DIVIDENDS AND PURCHASES BY DUCK HEAD OF ITS OWN SHARES

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

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

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

                                       71
<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.

                                       72
<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 six months of fiscal year 2000 and fiscal  1999,  1998 and
1997,  approximately 26%, 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  47 % of Duck  Head's  net sales in the first six 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 are generally  required to be
inventoried to permit replenishment shipments and to level production schedules.
Customer  private label apparel  items are  generally  made only to order.  Duck
Head's products are manufactured primarily from 100% cotton.

     Duck  Head  purchases  the  fabrics  used  in  its  products  from  several
producers,  the loss of any of which  would not be  expected  to have a material
adverse effect on Duck Head. 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
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"
(reg.  trademark)  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%.

                                       73
<PAGE>

     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 six months of fiscal year 2000,
          less than 2% of Duck Head's sales were private label sales.

     -    Improve the management of inventory.


                                       74
<PAGE>

     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".


                                       75
<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.

                                       76
<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)

<FN>
- ----------

     (1) The San Jose  plant is  leased  on a  month-to-month  basis.  Duck Head
believes that, as long as it pays the rent, it 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.
</FN>
</TABLE>

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

     Duck Head's accounts receivable and inventory, and certain other intangible
property,  currently secure Delta Woodside's credit facility. In connection with
the Duck  Head  distribution,  these  liens on the  assets  of Duck Head will be
terminated or released and new liens on substantially  all of Duck Head's assets
will be granted to 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.


                                       77

<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>
<CAPTION>


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

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

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

                                       78
<PAGE>

     (3) C. C. Guy served as Chairman of the Board of Old Delta  Woodside or its
predecessors  from the  founding of Old Delta  Woodside's  predecessors  in 1984
until  November  1989.  Since before the  November  15, 1989 merger  (which this
document  refers  to as  the  "RSI  Merger")  of Old  Delta  Woodside  into  RSI
Corporation,  a South  Carolina  corporation  which  changed  its  name to Delta
Woodside Industries,  Inc. and is now Delta Woodside,  he has been a director of
RSI  Holdings,  Inc.,  and from before the RSI Merger until January 1995 he also
served as President of RSI  Holdings,  Inc. RSI  Holdings,  Inc.  until 1992 was
engaged in the sale of outdoor  power  equipment,  until 1994 was engaged in the
sale of turf care  products,  until  January  2000 was  engaged in the  consumer
finance business and is currently 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.


                                       79
<PAGE>

     (9) Robert D. Rockey,  Jr. has served as the chief executive officer of the
Duck Head Apparel Company division of a subsidiary of Delta Woodside since March
1999,  and was elected  Chairman  of the Board,  President  and Chief  Executive
Officer of Duck Head in December 1999. Mr. Rockey served 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.
</FN>
</TABLE>

     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
<TABLE>
<CAPTION>

NAME AND AGE                            POSITION AND EXPERIENCE
<S>                                     <C>

Robert D. Rockey, Jr. (58)              Chairman of the Board, President and Chief Executive Officer (1)

Michael H. Prendergast (54)             Senior Vice President of Sales (2)

K. Scott Grassmyer  (39)                Senior Vice President, Chief Financial Officer, Secretary and Treasurer (3)

William B. Mattison, Jr. (56)           Senior Vice President of Merchandising (4)
______________________
<FN>

     (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.
</FN>
</TABLE>

     Duck Head's  executive  officers  are  appointed  by Duck  Head's  board of
directors and serve at the pleasure of Duck Head's Board.

                                       80
<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>         <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
_______________________________
<FN>

     (a) The amounts  shown in the column  include sums the receipt of which has
been deferred  pursuant to the Delta Woodside  Savings and Investment  Plan (the
"Delta Woodside 401(k) Plan") or the Delta Woodside deferred compensation plan.

     (b) Amounts in this column are cash bonuses paid to reward performance.

                                       81
<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 service 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 will
assume Delta Woodside's  obligations under this agreement in connection with the
Duck Head distribution.

     (f) During fiscal 1999, Mr.  Grassmyer was granted an award covering 12,000
shares under the Delta Woodside Stock Option Plan.

     (g) The fiscal  1999 amount  represents  $666 Delta  Woodside  contribution
allocated to Mr.  Prendergast's  account in the Delta Woodside 401(k) Plan, $240
contributed by Delta Woodside to the Delta Woodside  deferred  compensation plan
as payment for the amount of Delta Woodside  contributions to the Delta Woodside
401(k) Plan for fiscal year 1998 that were not made for Mr. Prendergast  because
of Internal Revenue Code contribution  limitations,  $1,506 contributed by Delta
Woodside to the Delta Woodside 401(k) Plan for Mr.  Prendergast  with respect to
his compensation deferred under the Delta Woodside 401(k) Plan, and $8 earned on
Mr.  Prendergast's  deferred  compensation  at a rate in  excess  of 120% of the
federal  mid-term  rate. 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.
</FN>
</TABLE>

     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.


                                       82
<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
<FN>

(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 will be not less than  one-half of the fair
     market value on the date of the grant.  Each option  granted under the plan
     sets forth the  circumstances  under which all or part of the option can be
     exercised.  The expiration  date set forth in the table is the  termination
     date for the option.

     This  option was  granted to Mr.  Grassmyer  on August 6, 1998,  and became
     exercisable  with  respect  to 25% of the  shares  covered by the option on
     August 6, 1999. Under the original terms of the option, it 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.
</FN>
</TABLE>

                                       83
<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

- ----------------------------
<FN>

(a)  Based on the closing  sales price of $5.9375  per Delta  Woodside  share on
     July 2, 1999.
</FN>
</TABLE>

     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:

                                       84
<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 will assume 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
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.
                                       85
<PAGE>


     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.


                                       86
<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.

                                       87
<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 based on a
participant   being  an  employee  at  specified  dates  will  not  satisfy  the
requirements  of Section  162(m) of the Internal  Revenue  Code.  Duck Head will
attempt,  however,  to the maximum extent possible,  to structure the portion of
incentive  stock awards made to the Named  Executives  that vests in  accordance
with  performance   criteria  in  a  manner  that  satisfies  the  deductibility
requirements  of Section 162(m).  Duck Head  anticipates  that all  compensation
payable  pursuant  to the  plan,  except  to  Robert  D.  Rockey,  Jr.,  will be
deductible by Duck Head  because,  with the  exception of Mr.  Rockey,  no Named
Executive is expected to receive in any fiscal year aggregate  compensation 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).


                                       88
<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.








                                       89
<PAGE>

               SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS
                                 AND MANAGEMENT


     Based on the beneficial  ownership of Delta Woodside shares as of April 25,
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 April 25, 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".
<TABLE>
<CAPTION>


                                                     Shares
                                                  Beneficially
Beneficial Owner                                     Owned             Percentage
- ----------------                                  ------------         ----------
<S>                                                  <C>                  <C>

Robert D. Rockey, Jr. (1)                                  0              0.0%
13101 Preston Road #312
Dallas, Texas 75240

Reich & Tang Asset Management L. P. (2)              317,060             13.6%
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)                   195,322              8.4%
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

                                       90
<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)                                2,971              (20)

William B. Mattison, Jr. (18)                              0              (20)

All current directors and executive officers
as a group (11 Persons) (19)(21)                     891,494             38.2%

<FN>

     (1) Mr.  Rockey is Chairman  of the Board,  President  and Chief  Executive
Officer of Duck Head.  Mr. Rockey has the right to acquire up to 1,000,000  Duck
Head  shares  from Duck Head on the date that is six months  after the Duck Head
distribution  at a purchase price equal to the average daily closing stock price
for the Duck Head common stock for the six-month  period following the Duck Head
distribution.  If Mr.  Rockey  exercises  this right for the full  amount of the
shares subject thereto,  he would be the beneficial 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
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."

                                       91
<PAGE>
     (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. 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 that was filed with the Securities  and Exchange  Commission by
Dimensional Fund Advisors Inc. (which this document refers to as  "Dimensional")
with respect to Delta Woodside's common stock.  Dimensional reported that it had
sole voting power and sole  dispositive  power with respect to all of the shares
shown. 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
(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.

                                       92
<PAGE>
     (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  116,854  shares  of Delta
Woodside's common stock (11,685 Duck Head shares) and as personal representative
of her husband's  estate owns 207,750  shares of Delta  Woodside's  common stock
(20,775 Duck Head shares). Buck A. Mickel, directly or as custodian for a minor,
owns 333,722 shares of Delta Woodside's  common stock (33,372 Duck Head shares).
Charles C.  Mickel,  directly or as  custodian  for his  children,  owns 256,210
shares of Delta  Woodside's  common stock  (25,621 Duck Head  shares).  Minor M.
Shaw,  directly or as custodian for her children,  owns 264,978  shares of Delta
Woodside's  common stock  (26,497 Duck Head  shares).  Minor M. Shaw's  husband,
through an individual  retirement  account and as custodian for their  children,
beneficially owns  approximately  14,474 shares of Delta Woodside's common stock
(1,447 Duck Head shares),  as to which shares Minor M. Shaw may also be deemed a
beneficial owner. Minor M. Shaw disclaims  beneficial  ownership with respect to
these  shares and with respect to the 2,748  shares of Delta  Woodside's  common
stock (274 Duck Head  shares)  held by her as custodian  for her  children.  The
spouse of Charles C. Mickel owns 100 shares of Delta Woodside's common stock (10
Duck Head  shares),  as to which  shares  Charles C. Mickel may also be deemed a
beneficial owner.  Charles C. Mickel disclaims beneficial ownership with respect
to these shares and with respect to the 3,510 shares of Delta Woodside's  common
stock (351 Duck Head shares) held by him as custodian for his children.  Buck A.
Mickel disclaims  beneficial ownership with respect to the 2,871 shares of Delta
Woodside's  common stock (287 Duck Head  shares) held by him as custodian  for a
minor.

                                       93
<PAGE>
     (9) The number of shares  shown as  beneficially  owned by Minor H.  Mickel
includes  116,854 Delta Woodside shares (11,685 Duck Head shares) directly owned
by her,  207,750 Delta Woodside shares (20,775 Duck Head shares) owned by her as
personal  representative  of her husband's estate and all of the 1,240,634 Delta
Woodside shares (124,063 Duck Head shares) owned by Micco Corporation.  See Note
(8).

     (10) The  number of  shares  shown as  beneficially  owned by Minor M. Shaw
includes  264,978 Delta  Woodside  shares (26,497 Duck Head shares) owned by her
directly or as custodian for her children,  approximately  14,474 Delta Woodside
shares  (1,447 Duck Head shares)  beneficially  owned by her husband  through an
individual retirement account or as custodian for their children, and all of the
1,240,634  Delta  Woodside  shares  (124,063  Duck Head  shares)  owned by Micco
Corporation. See Note (8).

     (11) The number of shares shown as beneficially  owned by Charles C. Mickel
includes  256,210 Delta  Woodside  shares (25,621 Duck Head shares) owned by him
directly or as custodian for his children,  100 Delta  Woodside  shares (10 Duck
Head shares) owned by his wife and all of the 1,240,634  Delta  Woodside  shares
(124,063 Duck Head shares) owned by Micco Corporation. See Note (8).

     (12) William F.  Garrett is a director of Duck Head.  He is also a director
of Delta Woodside and Delta Apparel.  The number of shares shown as beneficially
owned by Mr. Garrett includes  approximately  598 Delta Woodside shares (59 Duck
Head shares) that are held in two dividend reinvestment  accounts,  one of which
has  approximately  78  Delta  Woodside  shares  (7  Duck  Head  shares)  and is
registered in the names of William Garrett and 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 such an amendment would become  effective  within the next
60 days. Consequently,  all of Mr. Garrett's outstanding options are included in
the table. See,  "Interests of Directors and Executive Officers in the Duck Head
Distribution -- Early Exercisability of Delta Woodside Stock Options."

     (13) C. C. Guy is a director  of Duck Head.  He is also a director of Delta
Woodside and Delta Apparel.  The number of shares shown as beneficially owned by
C. C. Guy includes  18,968 Delta Woodside  shares (1,896 Duck Head shares) owned
by his wife, as to which shares Mr. Guy disclaims beneficial ownership.

     (14) Dr. James F. Kane is a director of Duck Head. He is also a director of
Delta  Woodside  and Delta  Apparel.

     (15) Dr. Max Lennon is a director  of Duck Head.  He is also a director  of
Delta Woodside and Delta Apparel.


                                       94
<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 such an amendment would become
effective  within  the  next 60  days.  Consequently,  all of Mr.  Prendergast's
outstanding  options are included in the table. See, "Interests of Directors and
Executive  Officers in the Duck Head  Distribution  -- Early  Exercisability  of
Delta Woodside Stock Options."

     (17) K. Scott Grassmyer is Senior Vice President,  Chief Financial Officer,
Treasurer and Secretary of Duck Head. The number of shares shown as beneficially
owned by Mr. Grassmyer  includes 219 Delta Woodside shares (21 Duck Head shares)
allocated to Mr.  Grassmyer's  account in the Delta  Woodside  401(k) Plan.  Mr.
Grassmyer  is fully  vested in the shares  allocated to his account in the Delta
Woodside  401(k) Plan. It also includes  2,585 Delta  Woodside  shares (258 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 such an  amendment
would  become  effective  within  the  next 60  days.  Consequently,  all of Mr.
Grassmyer's  outstanding  options are included in the table. See,  "Interests of
Directors  and  Executive  Officers  in the  Duck  Head  Distribution  --  Early
Exercisability of Delta Woodside Stock Options."

     (18) William B. Mattison,  Jr. is Senior Vice President of Merchandising of
Duck Head.

     (19)  Includes all shares  deemed to be  beneficially  owned by any current
director or executive  officer.  Includes 3,548 Delta Woodside  shares (354 Duck
Head  shares)  of Delta  Woodside's  common  stock  held for the  directors  and
executive  officers on April 25, 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   would  become   effective  within  the  next  60  days.
Consequently,  all of such  persons'  outstanding  options  are  included in the
table.  See,  "Interests of Directors  and  Executive  Officers in the Duck Head
Distribution -- Early Exercisability of Delta Woodside Stock Options."

     (20) Less than one percent.

     (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.
</FN>
</TABLE>

                                       95
<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,  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

- -------------------------------------
<FN>
(1)  The  compensation  grants  committee  of the Duck Head  board of  directors
     anticipates  that the stock options will be granted at various dates during
     the six month period. The exercise price for any option will be the stock's
     closing  market  value  at the  date  of  grant.  The  compensation  grants
     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.

                                       96
<PAGE>


(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.
</FN>
</TABLE>

     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  consummation of 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.


                                       97
<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 would thereby be
issued  and the cash  that  would  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 would be issued and this cash would
be paid prior to the record  date for the Duck Head  distribution  and the Delta
Apparel distribution.


         Name              Delta Woodside Shares(#)           Cash ($)

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

Shares  would  also be issued  and cash would also be paid to the estate of Buck
Mickel  (father  of Buck A.  Mickel),  a member of the Delta  Woodside  board of
directors until his death in 1998, who  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 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.


                                       98
<PAGE>

EARLY EXERCISABILITY OF AND OTHER AMENDMENTS OF DELTA WOODSIDE STOCK OPTIONS AND
AMENDMENTS TO DEFERRED COMPENSATION PLAN

     Pursuant to the  distribution  agreement,  Delta  Woodside has provided the
holders of  outstanding  options  granted under the Delta  Woodside stock option
plan,  whether or not those options were then exercisable,  with the opportunity
to amend the terms of their Delta Woodside stock options.  The amendment offered
to each holder provides that:

     (i) all unexercisable portions of the holder's Delta Woodside stock options
     become immediately  exercisable in full five (5) business days prior to the
     Duck Head 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 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 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  options under
the Delta  Woodside  stock  option plan will  probably  enter into the  proposed
amendment.

     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 shares of Delta Woodside common stock:

     Name         Number of Delta Woodside shares covered by portion of stock
     ----         -----------------------------------------------------------
                  options the exercisability of which will be accelerated
                  -------------------------------------------------------

William F. Garrett                                               37,500

Michael H. Prendergast                                            6,000

K. Scott Grassmyer                                                9,000

     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  distribution,  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.


                                       99
<PAGE>

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
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.

                                      100
<PAGE>

     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.

     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.  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.






                                      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. The
number of Rights  outstanding  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  contains 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
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.


                                      106
<PAGE>


     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
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.


                                      108
<PAGE>

     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  requires the Duck Head board of
directors,  when evaluating any proposed tender offer, exchange offer or plan of
merger,  consolidation,  sale of assets or stock exchange,  to consider not only
the consideration being offered in relation to the then current market price for
Duck Head's  outstanding  shares of capital  stock,  but also in relation to the
then  current  value of Duck  Head in a  freely  negotiated  transaction  and in
relation to the Duck Head board of  directors'  estimate of the future  value of
Duck Head  (including the  unrealized  value of its properties and assets) as an
independent going concern, as well as any other factors that the Duck Head board
of directors deems relevant.

     Effect of Provisions on Extraordinary Transactions

     The provisions  respecting tender offers and similar  transactions may tend
to  discourage  attempts  by third  parties  to  acquire  Duck Head in a hostile
takeover effort,  and may adversely affect the price that a potential  purchaser
would be willing to pay for the stock of Duck Head. The provisions may also make
the  removal of  incumbent  management  more  difficult.  The Duck Head board of
directors believes that these provisions are in the long-term  interests of Duck
Head and its stockholders  because they may encourage persons seeking to acquire
control of Duck Head to consult  first with Duck Head's board of  directors  and
permit the board to consider  factors other than the  relationship  of the price
offered to recent market prices. Duck Head believes that any takeover attempt or
business combination in which Duck Head is involved should be thoroughly studied
by Duck Head's board of  directors  and that the Duck Head  stockholders  should
have the  benefit of the Duck Head  board's  recommendation.  Nonetheless,  Duck
Head's  stockholders  should be aware that  these  provisions  could  reduce the
market value of Duck Head common stock.


                                      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 is
an indirect wholly-owned subsidiary of Delta Woodside, in a transaction that was
not  registered  under the  Securities Act of 1933 because of the exemption from
registration  provided  by  Section  4(2) of that  Act.  Prior to the Duck  Head
distribution,  Duck  Head's  parent  corporation  will merge into its  immediate
parent corporation,  which in turn will merge into Delta Woodside, and Duck Head
will issue as a stock dividend to Delta Woodside, in a transaction that does not
constitute a sale under the  Securities  Act of 1933,  the number of  additional
Duck Head shares needed so that the Duck Head distribution can be effected.  The
Rights described above will be attached to the 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 June 5, 2000. If a stockholder
of Duck Head  desires  to  present a  proposal  at the 2000  annual  meeting  of
stockholders  of Duck  Head  that  will not be  included  in Duck  Head's  proxy
statement  and form of proxy  relating to that  meeting,  the  proposal  must be
submitted to Duck Head at its principal executive offices by the earlier of July
7, 2000 or 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  Exchange  Act  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",
"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.

<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
January 1, 2000 (unaudited)                                                F-18

Condensed Combined Statements of  Operations and
Accumulated Divisional Deficit for the Six Months
Ended January 1, 2000 and December 26, 1998 (unaudited)                    F-19

Condensed Combined Statements of Cash Flows for the
Six Months ended January 1, 2000 and
December 26, 1998 (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)   (4,050)  (33,305)
Net loss                         (316)      (5,308)   (5,940)  (36,150)
</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>
                                                   JANUARY 1,
                           ASSETS                     2000
                                                  ------------
<S>                                               <C>
Current assets:
  Cash                                            $       179
  Accounts receivable, less allowances of $1,594        3,995
  Affiliate receivables                                 3,198
  Inventories                                          16,211
  Prepaid expenses and other current assets               256
                                                  ------------
            Total current assets                       23,839

Property, plant and equipment, net                      9,948
                                                  ------------
                                                  $    33,787
                                                  ============

             LIABILITIES AND DIVISIONAL DEFICIT

Current liabilities:

  Accounts payable                                $     2,692
  Accrued expenses                                      3,944
  Current portion of long-term debt                     6,289
  Current portion of capital leases                        56
  Due to Parent  and affiliates                        92,339
  Income taxes payable                                  1,081
                                                  ------------
            Total current liabilities                 106,401


Long-term portion of capital leases                        28
Due to Parent                                          23,178
Other liabilities                                         790
                                                  ------------
            Total liabilities                         130,397

Divisional deficit                                    (96,610)
                                                  ------------
                                                  $    33,787
                                                  ============
</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 SIX MONTHS ENDED
                                                               -----------------------------
                                                                 JANUARY 1,    DECEMBER 26,
                                                                    2000           1998
                                                               --------------  -------------
<S>                                                            <C>             <C>
Net sales                                                      $      28,993         38,306

Cost of goods sold                                                    20,030         28,160
                                                               --------------  -------------
       Gross profit                                                    8,963         10,146

Selling, general and administrative expenses                          10,351         12,690

Intercompany management fees                                               -            377


Royalty and other income                                              (1,166)        (1,045)
                                                               --------------  -------------
        Operating loss                                                  (222)        (1,876)
                                                               --------------  -------------

Interest (income) expense:

  Interest expense, net                                                  338            502

  Intercompany interest expense, net                                   3,869          3,215
                                                               --------------  -------------
                                                                       4,207          3,717
                                                               --------------  -------------
        Loss before income taxes                                      (4,429)        (5,593)

Income tax expense (benefit)                                             234             31
                                                               --------------  -------------

        Net loss                                                      (4,663)        (5,624)

Accumulated divisional deficit, beginning of period                  (91,947)       (44,233)
                                                               --------------  -------------

Accumulated divisional deficit, end of period                  $     (96,610)       (49,857)
                                                               ==============  =============

Pro forma net loss per share:
  (Note 5):

Basic and diluted                                              $       (1.94)
                                                               ==============

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 SIX MONTHS ENDED
                                                                  -----------------------------
                                                                    JANUARY 1,     DECEMBER 26,
                                                                       2000           1998
                                                                  --------------  -------------
<S>                                                               <C>             <C>
Operating activities:

  Net loss                                                        $      (4,663)        (5,624)

  Adjustments to reconcile net loss to net cash
    provided by (used in) operating activities:
      Depreciation                                                        1,579          1,874
      Amortization                                                            -            229
      (Gain) Loss on sale of property and equipment                         (58)            31
      Provision for losses on accounts receivable                           (24)           121
      Changes in operating assets and liabilities:
        Trade accounts receivable                                         2,809          2,175
        Inventories                                                       8,510         (1,971)
        Prepaids and other current assets                                   (83)        (2,616)
        Accounts payable                                                 (1,157)        (1,188)
        Accrued expenses                                                 (1,770)          (300)
        Income taxes payable                                                820           (423)
        Other liabilities                                                    58            528
                                                                  --------------  -------------
Net cash provided by (used in) operating activities                       6,021         (7,164)
                                                                  --------------  -------------
Investing activities:

  Purchases of property, plant and equipment                               (251)        (1,983)
  Proceeds from sale of property, plant and equipment                       813            582
                                                                  --------------  -------------
Net cash provided by (used in) investing activities                         562         (1,401)
                                                                  --------------  -------------

Financing activities:
  Change in obligations under capital leases, net                           (29)          (114)
  Principal payments on long-term debt                                     (126)           (63)
  Change in due to Parent and affiliates, net                            (6,485)         8,602
                                                                  --------------  -------------
Net cash (used in) provided by financing activities                      (6,640)         8,425
                                                                  --------------  -------------

Decrease in cash                                                            (57)          (140)
Cash at beginning of period                                                 236            272
                                                                  --------------  -------------
Cash at end of period                                             $         179            132
                                                                  ==============  =============

Supplemental disclosure of cash flow information - interest paid
                                                                  $         338            503
                                                                  ==============  =============
</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
     six  months  ended  January  1, 2000 and  December  26,  1998  include  the
     operations  and  accounts of Duck Head  Apparel,  Duck Head Outlet  Stores,
     International Apparel Marketing Corporation and Duck Head Marketing Company
     (all  of  which  are  owned  by  Delta  Woodside  Industries,  Inc.  or its
     subsidiaries).  These  condensed  combined  financial  statements have been
     prepared  pursuant  to the  rules and  regulations  of the  Securities  and
     Exchange Commission.  Certain information and footnote disclosures normally
     included in financial  statements  prepared in  accordance  with  generally
     accepted  accounting  principles have been condensed or omitted pursuant to
     such rules and regulations relating to interim financial statements. In the
     opinion  of  management,   the  accompanying  unaudited  interim  condensed
     combined financial  statements reflect all adjustments,  consisting of only
     normal,  recurring  adjustments,  necessary to present fairly the financial
     position  of the  Company  at  January  1,  2000,  and the  results  of its
     operations  and its cash flows for the six months ended January 1, 2000 and
     December  26,  1998,  respectively.  The results  for the six months  ended
     January 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:

<TABLE>
<CAPTION>
                 JANUARY 1,
                    2000
                 ----------
<S>              <C>
Raw materials    $      654
Work in process       1,546
Finished goods       14,011
                 ----------
                 $   16,211
                 ==========
</TABLE>


                                      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 January 1, 2000 and December 26, 1998
     and for the six months  ended  January  1, 2000 and  December  26,  1998 is
     presented below.

<TABLE>
<CAPTION>
                                     WHOLESALE  OUTLET RETAIL   TOTAL
                                     ---------  -------------  -------
<S>                                  <C>        <C>            <C>

SIX MONTHS ENDED JANUARY 1, 2000
Revenues                             $ 20,615          8,378   28,993
Operating  income (loss)                 (779)           557     (222)
Total assets                           30,888          2,899   33,787
Capital expenditures                      334            (83)     251
Depreciation and amortization           1,466            113    1,579


SIX MONTHS ENDED DECEMBER 26, 1998
Revenues                             $ 28,357          9,949   38,306
Operating  income (loss)               (2,260)           384   (1,876)
Total assets                           75,946          4,449   80,395
Capital expenditures                    1,859            124    1,983
Depreciation and amortization           1,899            204    2,103
</TABLE>

(4)  CUSTOMER CONCENTRATION

     During  the six  months  ended  January  1,  2000  and  December  26,  1998
     approximately  25.8% and 24.6% of the Company's sales were to one customer.
     In  addition,  during  the same six  month  periods  47.0% and 45.1% 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
<PAGE>


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