DELTA APPAREL INC
10-12B, 1999-12-30
Previous: DH APPAREL CO INC, 10-12B, 1999-12-30
Next: WORLDCAST INTERACTIVE INC, 10SB12G, 1999-12-30



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                     FORM 10

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


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


                Georgia                                      58-2508794
     ------------------------------                      ------------------
     (State or Other Jurisdiction of                       (IRS Employer
     Incorporation or Organization)                      Identification No.)


  3355 Breckenridge Blvd., Suite 100, Duluth, GA                30096
  ----------------------------------------------                -----
     (Address of Principal Executive Offices)                 (Zip Code)


                                 (770) 806-6800
                                 --------------
              (Registrant's Telephone Number, Including Area Code)


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


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

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


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

     None


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

ITEM  1.     BUSINESS.

             See  "Business  of  Delta  Apparel"
                  "Management's  Discussion  and  Analysis  of  Financial
                   Condition  and  Results  of  Operations  -  First  Quarter of
                   Fiscal  Year  2000  versus  First  Quarter  of  Fiscal
                   Year  1999  -  Order  Backlog"

ITEM  2.     FINANCIAL  INFORMATION.

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

ITEM  3.     PROPERTIES.

             See   "Business  of  Delta  Apparel  --  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  Delta  Apparel  --  Directors"
                   "Management  of  Delta  Apparel  --  Executive  Officers"

ITEM  6.     EXECUTIVE  COMPENSATION.

             See   "Management of  Delta  Apparel  --  Management  Compensation"

ITEM  7.     CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS.

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


                                        2
<PAGE>
ITEM  8.     LEGAL  PROCEEDINGS.

             See   "Business  of  Delta  Apparel  --  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  Delta  Apparel  of
                    its  Own  Shares"

ITEM  10.    RECENT  SALES  OF  UNREGISTERED  SECURITIES.

             See   "Description  of  Delta  Apparel  Capital  Stock  -  Recent
                    Sales  of Unregistered  Securities"

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

             See   "Description  of  Delta  Apparel  Capital  Stock"

ITEM  12.    INDEMNIFICATION  OF  DIRECTORS  AND  OFFICERS.

             See   "Description  of  Delta Apparel 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.

ITEM  15.    FINANCIAL  STATEMENTS  AND  EXHIBITS.

             (a)   Financial  Statements

                   See   Index  to  Financial  Statements
                         Exhibit  99.2

             (b)   Exhibits.


                                        3
<PAGE>
                   2.1     Form  of  Distribution Agreement by and among Delta
                           Woodside Industries, Inc,  DH  Apparel  Company, Inc.
                           (to be renamed Duck Head Apparel Company, Inc.) and
                           the  Company.*

                   3.1     Articles  of  Incorporation  of  the  Company.

                   3.2     Bylaws  of  the  Company.

                   4.1     See  Exhibits  3.1  and  3.2.

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

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

                   10.1    See  Exhibits  2.1  and  4.3.

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

                   10.3.1  Letter  dated December 14, 1998, from Delta Woodside
                           Industries, Inc. to  Robert  W.  Humphreys:
                           Incorporated by reference to the Form 10-Q/A of Delta
                           Woodside  Industries, Inc. for  the  quarterly period
                           ended December 26, 1998 (Commission File  No.
                           1-10095).

                   10.3.2  Letter  dated April 22, 1999, from Delta Woodside
                           Industries,  Inc.  to  Robert  W.  Humphreys:
                           Incorporated  by  reference  to  the  Form 10-K of
                           Delta Woodside  Industries,  Inc.  for  the fiscal
                           year ended   July 3, 1999 (Commission File
                           No.  1-10095).

                   10.4    Form  of  Delta  Apparel, Inc. Stock Option  Plan. *

                   10.5    Form of Delta Apparel,  Inc. Incentive Stock Award
                           Plan. *

                   10.6    Form  of  Delta  Apparel,  Inc.  Deferred
                           Compensation  Plan.  *

                   21.1    Subsidiaries  of  the  Company.*

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

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

                   99.1    Form  of  Information  Statement  of
                           Delta  Apparel,  Inc.


                                        4
<PAGE>
                   99.2    Valuation  and  Qualifying  Accounts

                   *       To  be  provided  by  amendment.

                                        5
<PAGE>
                                  SIGNATURES


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


                                   DELTA  APPAREL,  INC.

Date: December 28, 1999            By:  /s/  Robert  W.  Humphreys
                                   ---------------------------------------------
                                             Robert  W.  Humphreys
                                             President & Chief Executive Officer


                                        6
<PAGE>
                                   EXHIBITS

2.1     Form  of  Distribution Agreement by and among Delta Woodside Industries,
        Inc,  DH  Apparel  Company, Inc. (to be renamed Duck Head Apparel
        Company, Inc.) and  the  Company.*

3.1     Articles  of  Incorporation  of  the  Company.

3.2     Bylaws  of  the  Company.

4.1     See  Exhibits  3.1  and  3.2.

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

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

10.1    See  Exhibits  2.1  and  4.3.

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

10.3.1  Letter  dated December 14, 1998, from Delta  Woodside  Industries, Inc.
        to  Robert  W.  Humphreys: Incorporated by reference to the Form 10-Q/A
        of Delta Woodside  Industries,  Inc.  for  the  quarterly  period ended
        December 26, 1998 (Commission  File  No.  1-10095).

10.3.2  Letter  dated April 22, 1999, from Delta Woodside Industries, Inc. to
        Robert  W.  Humphreys:  Incorporated  by  reference  to  the  Form 10-K
        of Delta Woodside  Industries,  Inc.  for  the fiscal year ended July 3,
        1999 (Commission File  No.  1-10095).

10.4    Form  of  Delta  Apparel,  Inc.  Stock  Option  Plan.  *

10.5    Form  of  Delta  Apparel,  Inc.  Incentive  Stock  Award  Plan.  *

10.6    Form  of  Delta  Apparel,  Inc.  Deferred  Compensation  Plan.  *

21.1    Subsidiaries  of  the  Company.*

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

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

99.1    Form  of  Information  Statement  of  Delta  Apparel,  Inc.

99.2    Valuation  and  Qualifying  Accounts.

*       To  be  provided  by  amendment.


                            ARTICLES OF INCORPORATION

                                       OF

                               DELTA APPAREL, INC.

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

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

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

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

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

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

     3.1     Authorized  Stock.  The  Corporation  shall  have  the authority to
             -----------------
issue  Two Million (2,000,000) shares of $0.01 par value preferred stock ("Blank
Preferred  Stock") and Seven Million Five Hundred Thousand (7,500,000) shares of
$0.01  par  value  common  stock  ("Common  Stock").


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

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

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

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

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


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

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

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

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

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


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

     The  address  of  the  initial registered office of the Corporation is 3355
Breckenridge  Boulevard, Suite 100, Duluth, Gwinnett County, Georgia  30096, and
the  registered  agent  at  such  address  is  Herbert  M.  Mueller.

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

     The  mailing  address of the initial principal office of the Corporation is
3355 Breckenridge Boulevard, Suite 100, Duluth, Gwinnett County, Georgia  30096.

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

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


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

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

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


                                   /s/ Sara  Ann  Vaughan
                                   ______________________________________
                                   Sara  Ann  Vaughan,  Incorporator


                                        5
<PAGE>

                                     BYLAWS

                                       OF

                               DELTA APPAREL, INC.




                                DECEMBER 10, 1999


<PAGE>
                                     BYLAWS
                                       OF
                               DELTA APPAREL, INC.
                               -------------------


                                   ARTICLE ONE
                                     OFFICES
                                     -------


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

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

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

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

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

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


<PAGE>
meeting.  When a meeting is adjourned to another time or place, unless after the
adjournment  the  Board  of  Directors fixes a new record date for the adjourned
meeting as may be required pursuant to Section 2.8, it shall not be necessary to
give  any  notice  of the adjourned meeting if the date, time and place to which
the  meeting  is adjourned are announced at the meeting at which the adjournment
is  taken.

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

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

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

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


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

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

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

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

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

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

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


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

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

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

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

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

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

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


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

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

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

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

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

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

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

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


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

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


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

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

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

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

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

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

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

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


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

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

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

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

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


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

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

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

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

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

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

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

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


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

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

                                   ARTICLE SIX
                                    OFFICERS
                                    --------

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

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

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

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

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

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


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

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

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

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

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

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


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

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

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

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

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


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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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


                                   /s/ Marge  Rupp
                                   ___________________________________
                                   Marge  Rupp,  Secretary


                                       14
<PAGE>

<TABLE> <S> <C>

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

<S>                                     <C>
<PERIOD-TYPE>                           3-MOS
<FISCAL-YEAR-END>                       JUL-01-2000
<PERIOD-START>                          JUL-04-1999
<PERIOD-END>                            OCT-02-1999
<CASH>                                         102
<SECURITIES>                                     0
<RECEIVABLES>                                16268
<ALLOWANCES>                                     0
<INVENTORY>                                  25716
<CURRENT-ASSETS>                             43253
<PP&E>                                       72154
<DEPRECIATION>                               42274
<TOTAL-ASSETS>                               73330
<CURRENT-LIABILITIES>                       103589
<BONDS>                                      30457
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (62596)
<TOTAL-LIABILITY-AND-EQUITY>                 73330
<SALES>                                      28659
<TOTAL-REVENUES>                             28659
<CGS>                                        24966
<TOTAL-COSTS>                                24966
<OTHER-EXPENSES>                                13
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                            2213
<INCOME-PRETAX>                               (438)
<INCOME-TAX>                                    23
<INCOME-CONTINUING>                           (461)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                  (461)
<EPS-BASIC>                                    0
<EPS-DILUTED>                                    0


</TABLE>

<TABLE> <S> <C>

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

<S>                                     <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       JUL-03-1999
<PERIOD-START>                          JUN-28-1998
<PERIOD-END>                            JUL-03-1999
<CASH>                                         402
<SECURITIES>                                     0
<RECEIVABLES>                                29103
<ALLOWANCES>                                  5054
<INVENTORY>                                  27034
<CURRENT-ASSETS>                             52708
<PP&E>                                       75234
<DEPRECIATION>                               43793
<TOTAL-ASSETS>                               84368
<CURRENT-LIABILITIES>                       114245
<BONDS>                                      30517
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (62137)
<TOTAL-LIABILITY-AND-EQUITY>                 84368
<SALES>                                     106779
<TOTAL-REVENUES>                            106779
<CGS>                                       101125
<TOTAL-COSTS>                               101125
<OTHER-EXPENSES>                               221
<LOSS-PROVISION>                              1645
<INTEREST-EXPENSE>                            9578
<INCOME-PRETAX>                             (19280)
<INCOME-TAX>                                  (797)
<INCOME-CONTINUING>                         (18483)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                (18483)
<EPS-BASIC>                                    0
<EPS-DILUTED>                                    0


</TABLE>

INFORMATION  STATEMENT



                               DELTA APPAREL, INC.

                                  COMMON STOCK


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

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

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

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

     YOU  SHOULD  CAREFULLY  REVIEW  THIS  ENTIRE  DOCUMENT.  IN  REVIEWING THIS
DOCUMENT,  YOU  SHOULD  CAREFULLY CONSIDER THE MATTERS AFFECTING DELTA APPAREL'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  15.

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

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

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

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

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


<PAGE>
                                TABLE OF CONTENTS


                                                                            Page
                                                                            ----

QUESTIONS  AND  ANSWERS  ABOUT  THE  DELTA  APPAREL  DISTRIBUTION              3

SUMMARY                                                                        8

RISK  FACTORS                                                                 15

THE  DELTA  APPAREL  DISTRIBUTION                                             23

TRADING  MARKET                                                               34

RELATIONSHIPS  AMONG  DELTA  APPAREL,  DELTA  WOODSIDE  AND  DUCK  HEAD       35

CAPITALIZATION                                                                41

UNAUDITED  PRO  FORMA  COMBINED  FINANCIAL  STATEMENTS                        42

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

BUSINESS  OF  DELTA  APPAREL                                                  55

MANAGEMENT  OF  DELTA  APPAREL                                                60

SECURITY  OWNERSHIP  OF  SIGNIFICANT  BENEFICIAL  OWNERS  AND
 MANAGEMENT                                                                   70

INTERESTS  OF  DIRECTORS  AND  EXECUTIVE  OFFICERS  IN  THE
 DELTA  APPAREL  DISTRIBUTION                                                 76

DESCRIPTION  OF  DELTA  APPAREL  CAPITAL  STOCK                               80

2000  ANNUAL  MEETING  OF  DELTA  APPAREL  STOCKHOLDERS                       89

FORWARD-LOOKING  STATEMENTS  MAY  NOT  BE  ACCURATE                           89

INDEPENDENT  AUDITORS                                                         90

ADDITIONAL  INFORMATION                                                       90

INDEX  TO  FINANCIAL  STATEMENTS                                              91

REPORT  OF  INDEPENDENT  AUDITORS                                            F-1

AUDITED COMBINED FINANCIAL STATEMENTS FOR DELTA APPAREL'S THREE MOST
 RECENT  FISCAL  YEARS                                                       F-2

UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS FOR DELTA APPAREL'S
 MOST  RECENTLY  ENDED  FISCAL  QUARTER                                     F-16


                                        2
<PAGE>
           QUESTIONS AND ANSWERS ABOUT THE DELTA APPAREL DISTRIBUTION

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

     Q:   WHAT  WILL  HAPPEN  IN THE  DELTA  APPAREL  DISTRIBUTION  AND  RELATED
          TRANSACTIONS?

     A:   Delta  Woodside is separating  the two apparel  businesses  (the Delta
          Apparel Company  division and the Duck Head 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,  Delta  Apparel,  Inc., a Georgia  corporation
                    (which this document refers to as Delta  Apparel),  and Duck
                    Head Apparel  Company,  Inc., a Georgia  corporation  (which
                    this document refers to as Duck Head).

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

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

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

     Q:   WHAT WILL I RECEIVE IN THE DELTA APPAREL DISTRIBUTION?

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


     Q:   WILL I BE TAXED AS A RESULT OF THE DELTA APPAREL DISTRIBUTION?

     A:   Delta  Woodside  is not at  this  time in a  position  to  inform  its
          stockholders  as to the federal income tax  consequences  of the Delta
          Apparel  distribution  or the Duck Head  distribution.  Delta Woodside
          will make a good faith  determination,  as soon as practicable  and in
          any event prior to January 31, 2001,  on the basis of all of the facts


                                        3
<PAGE>
          then known to it, and advise all of its stockholders who receive Delta
          Apparel shares in the Delta Apparel  distribution and Duck Head shares
          in the Duck  Head  distribution  whether  or not in  Delta  Woodside's
          opinion the Delta Apparel  distribution and the Duck Head distribution
          should be treated  as  tax-free  spin-offs  under  Section  355 of the
          Internal Revenue Code.

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

     Q:   WHAT  WILL  DELTA  APPAREL'S  BUSINESS  BE  AFTER  THE  DELTA  APPAREL
          DISTRIBUTION?

     A:   After the Delta Apparel distribution,  Delta Apparel will continue its
          business of being a vertically  integrated  supplier of knit  apparel,
          particularly T-shirts,  sportswear and fleece goods, and selling these
          products to distributors,  screen printers and private label accounts.
          See information under the heading "Business of Delta Apparel".

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

     A:   After the Delta Apparel  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 Delta Apparel  distribution and the Duck Head  distribution,
          Delta Woodside will have no operating  business other than Delta Mills
          Marketing Company.

          Duck Head's business is designing,  sourcing, producing, marketing and
          distributing   boy's  and  men's   value-oriented   casual  sportswear
          predominantly under the 134-year-old nationally recognized "Duck Head"
          (Reg. Trademark) label.

     Q:   WHAT DO I HAVE TO DO TO PARTICIPATE IN THE DELTA APPAREL DISTRIBUTION?

     A:   Nothing.  No  proxy  or  vote  is  necessary  for  the  Delta  Apparel
          distribution,  the Duck Head  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 Delta  Apparel  common  stock in the Delta  Apparel
          distribution. Similarly, you will 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.

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

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


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

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

               After the  Delta  Apparel  distribution,  you may  instruct  your
               stockbroker,  bank or other  nominee to  transfer  your shares of
               Delta Apparel 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 Delta  Apparel  common stock that you are
               entitled to receive in the Delta Apparel  distribution,  and your
               account with Delta Woodside's distribution agent will be credited
               with any fractional  share of Delta Apparel common stock that you
               would  otherwise  be  entitled  to receive  in the Delta  Apparel
               distribution.  Promptly after the Delta Apparel 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 Delta
               Apparel   common   stock.   Promptly   after  the  Delta  Apparel
               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,  Delta Apparel or the
               distribution  agent  guarantees  any  minimum  sale price for the
               fractional shares of Delta Apparel common stock.

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

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

          Q:   WHEN WILL I BE ABLE TO BUY AND SELL DELTA APPAREL COMMON SHARES?

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

               "When-issued"  trading  means that you may trade  shares of Delta
               Apparel common stock before the Delta Apparel  distribution date.
               "When-issued"  trading  reflects  the value at which  the  market
               expects the shares of Delta  Apparel  common stock to trade after
               the Delta Apparel distribution. If "when-issued" trading develops


                                        5
<PAGE>
               in shares of Delta  Apparel  common  stock,  you may buy and sell
               those shares before the Delta Apparel  distribution date. None of
               these trades,  however, will settle until after the Delta Apparel
               distribution  date,  when regular trading in Delta Apparel common
               stock has  begun.  If the  Delta  Apparel  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 DELTA APPAREL DISTRIBUTION?

          A:   Delta  Woodside   expects  that,   following  the  Delta  Apparel
               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 Delta Apparel  distribution change the number
               of shares of Delta Woodside common stock that you own.

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

          A:   Delta Woodside has advised Delta Apparel that it expects that its
               common  stock  will  continue  to  trade  on the New  York  Stock
               Exchange  on  a  regular   basis   through   the  Delta   Apparel
               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 Delta Apparel record
               date and the  Delta  Apparel  distribution  date  (i.e.,  between
               February  __ and  March  __,  2000)  will  be  accompanied  by an
               attached "due bill" representing Delta Apparel common stock to be
               distributed in the Delta Apparel distribution.

               Additionally,  Delta  Woodside has advised  Delta Apparel that it
               expects that "ex-distribution"  trading for Delta Woodside common
               stock will develop before the Delta Apparel distribution date and
               the Duck Head distribution date.  "Ex-distribution" trading means
               that you may trade shares of Delta  Woodside  common stock before
               the  completion  of the Delta Apparel  distribution  and the Duck
               Head  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 Delta Apparel  distribution and the Duck
               Head distribution.

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

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

          A:   Delta Apparel,  Delta Woodside and Duck Head will be independent,
               separate,  publicly  owned  companies.  After the  Delta  Apparel
               distribution,  Delta Woodside will not own any of Delta Apparel's
               common stock.  Seven of Delta  Apparel's  initial  directors will
               also  be  Delta  Woodside   directors  after  the  Delta  Apparel


                                        6
<PAGE>
               distribution.  Seven of Delta  Apparel's  initial  directors will
               also be Duck Head directors after the Delta Apparel distribution.
               In  connection  with  the  Delta  Apparel   distribution,   Delta
               Woodside,   Delta   Apparel  and  Duck  Head  are  entering  into
               agreements to govern their  relationship  after the Delta Apparel
               distribution and after the Duck Head distribution.  This document
               describes these agreements and ongoing relationships in detail on
               pages 35-40.

     Q:   WHOM   SHOULD  I  CALL  WITH   QUESTIONS   ABOUT  THE  DELTA   APPAREL
          DISTRIBUTION?

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

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


                                        7
<PAGE>
                                     SUMMARY

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

DELTA  APPAREL

          Delta  Apparel  is  a Georgia corporation with its principal executive
offices  located  at  3355  Breckinridge Blvd., Suite 100, Duluth, Georgia 30680
(telephone  number:  770-806-6800).  Delta  Apparel  is  a vertically integrated
supplier  of  knit  apparel, particularly T-shirts, sportswear and fleece goods.
Approximately  95%  of Delta Apparel's production is of T-shirts.  Delta Apparel
specializes  in  selling to the imprinted knit apparel marketplace products such
as  blank t-shirts, golf shirts and tank tops.  Delta Apparel sells its products
to  distributors, screen printers and private label accounts.  Delta Apparel has
operations  in  4 states and Honduras, and at November 4, 1999 had approximately
1,950  employees.

THE  DELTA  APPAREL  DISTRIBUTION

     The  following  is a brief  summary  of the  principal  terms of the  Delta
     Apparel distribution.

     DISTRIBUTING COMPANY

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

     PRIMARY  PURPOSES  OF
     THE  DELTA  APPAREL DISTRIBUTION

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

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

                    (b)  Permit the  elimination of certain  existing  corporate


                                        8
<PAGE>
                         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 Delta Apparel common stock
                    will be distributed to Delta Woodside stockholders of record
                    as of February  __,  2000.  Based on the number of shares of
                    Delta  Woodside  common stock  outstanding  as of January __
                    2000 and the Delta Apparel  distribution  ratio of one Delta
                    Apparel  common  share for every ten Delta  Woodside  common
                    shares,   Delta  Woodside  will   distribute   approximately
                    2,386,000  shares  of Delta  Apparel  common  stock to Delta
                    Woodside stockholders. After the Delta Apparel distribution,
                    Delta Apparel will have approximately  2,500 stockholders of
                    record.

     DELTA  APPAREL  DISTRIBUTION  RATIO

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

     DELTA  APPAREL RECORD DATE

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


                                        9
<PAGE>
     DELTA  APPAREL  DISTRIBUTION  DATE

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

     DISTRIBUTION  AGENT

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

     TRADING  MARKET

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

     MATERIAL  FEDERAL  INCOME  TAX
     CONSEQUENCES

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

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

     RISK FACTORS

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

                                       10
<PAGE>
     FRACTIONAL SHARE TREATMENT

                    If you own ten or  more  shares  of  Delta  Woodside  common
                    stock,  the  distribution  agent  will  send  to you a stock
                    certificate  for all of the whole  shares  of Delta  Apparel
                    common  stock that you are  entitled to receive in the Delta
                    Apparel distribution, and your account with Delta Woodside's
                    distribution  agent  will be  credited  with any  fractional
                    share of Delta Apparel common stock that you would otherwise
                    be  entitled to receive in the Delta  Apparel  distribution.
                    Promptly   after  the  Delta   Apparel   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 Delta
                    Apparel  common  stock.  Promptly  after the  Delta  Apparel
                    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, Delta Apparel or the distribution agent guarantees
                    any minimum  sale price for the  fractional  shares of Delta
                    Apparel common stock.

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

                    Delta Apparel has entered into a distribution agreement with
                    Delta  Woodside  and Duck Head dated as of January __, 2000.
                    Delta  Apparel will also enter into a tax sharing  agreement
                    with  Delta  Woodside  and Duck Head on or before  the Delta
                    Apparel  distribution  date. These are described on pages 35
                    to 40 of this document.

SELECTED  HISTORICAL  FINANCIAL  DATA

     The selected financial data of Delta Apparel set forth below should be read
in conjunction with Delta Apparel's combined financial statements, including the
notes  to those statements, which are at pages F-1 to F-19 of this document, and
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations",  which  begins on page 48 of this document.  The combined financial
statements  of  Delta  Apparel  include the operations and accounts of the Delta
Apparel  Company division, which consists of operations and accounts included in
various  subsidiaries  of Delta Woodside, and from April 1998 the operations and
net  assets  of  the  Rainsford  Yarn  Mill,  operational  control  of which was
transferred to the Delta Apparel Company division as of that date.  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

                                       11
<PAGE>
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,  Delta  Apparel's  audited combined financial
statements included elsewhere in this document.  The financial information as of
October 2, 1999 and September 26, 1998 and for the three months ended October 2,
1999  and  September  26,  1998  has been derived from Delta Apparel's unaudited
financial  information.  Delta  Apparel 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.

SELECTED  FINANCIAL  DATA

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

Net Sales                             $      106,779         107,967    112,593    124,601   104,257       28,659         25,131
Cost of goods sold                          (101,125)       (103,867)  (109,334)  (108,660)  (85,927)     (24,966)       (21,028)
Selling, general and
administrative                               (13,720)        (13,956)    (9,530)   (10,945)  (10,974)      (1,905)        (3,334)
expenses
Impairment charges                            (1,415)         (7,459)         -     (2,393)        -            -              -
Other income (loss)                             (221)           (505)      (132)       501        55          (13)           (86)
                                      ---------------  --------------  ---------  ---------  --------  -----------  -------------
Operating income(loss)                        (9,702)        (17,820)    (6,403)     3,104     7,411        1,775            683

Interest expense, net                         (9,578)         (6,379)    (5,866)    (5,736)   (5,620)      (2,213)        (2,194)
                                      ---------------  --------------  ---------  ---------  --------  -----------  -------------

Income(loss) before taxes                    (19,280)        (24,199)   (12,269)    (2,632)    1,791         (438)        (1,511)

Income tax expense (benefit)                    (797)         (3,208)      (535)      (400)      976           23            (63)
                                      ---------------  --------------  ---------  ---------  --------  -----------  -------------
Income (loss) before
 cumulative change in
 accounting principle                        (18,483)        (20,991)   (11,734)    (2,232)      815         (461)        (1,448)
Cumulative effect of
 change in accounting
 principle                                         -               -          -       (182)        -            -              -
                                      ---------------  --------------  ---------  ---------  --------  -----------  -------------
Net income (loss)                     $      (18,483)        (20,991)   (11,734)    (2,414)      815         (461)        (1,448)
                                      ===============  ==============  =========  =========  ========  ===========  =============

BALANCE SHEET DATA (AT PERIOD END):

Working capital
(deficit)                             $      (61,537)         52,871     12,342     12,759    14,093      (60,606)       (50,807)
Total assets                                  84,368          99,961     90,715     93,069   103,990       73,330         98,020
Total long-term debt                          30,517          30,756     63,186     60,818    61,057       30,457         30,696
Divisional deficit                           (62,137)        (43,654)   (22,663)   (10,833)   (8,526)     (62,596)       (45,107)
</TABLE>


                                       12
<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 Delta Apparel at and for
the three month period ended October 2, 1999 and for the year ended July 3, 1999
that  are  set  forth  under the heading "Unaudited Pro Forma Combined Financial
Statements"  and  give  effect  to the transactions described in that section of
this  document  as  if  those  transactions had occurred, in the case of the pro
forma  balance  sheet, on the date of that balance sheet and, in the case of the
pro  forma  statements  of  operations, at the beginning of the fiscal year that
ended  July  3,  1999.

     Delta  Apparel  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 Delta Apparel 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 Delta
Apparel  and the related notes as of July 3, 1999 and June 27, 1998 and for each
of the three years in the period ended July 3, 1999, and as of and for the three
month  period  ended  October  2, 1999, included on pages 42-47 and F-1 to F-19,
respectively.

                                       13
<PAGE>
<TABLE>
<CAPTION>
                                                            FISCAL        THREE MONTHS
                                                          YEAR ENDED         ENDED
                                                         JULY 3, 1999   OCTOBER 2, 1999
                                                        --------------  ----------------
                                                (dollars in thousands, except per share amounts)

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

Net sales                                               $     106,779            28,659
Cost of goods sold                                           (101,125)          (24,966)
                                                        --------------  ----------------
      Gross Profit                                              5,654             3,693

Selling, general and administrative expenses                  (10,940)           (1,881)
Intercompany management fees                                     (550)              (81)
Provision for bad debt                                         (1,645)              (24)
Impairment charges                                             (1,415)              ---
Other expenses                                                   (221)              (11)
                                                        --------------  ----------------
      Operating income (loss)                                  (9,117)            1,696

Interest (income) expense:
 Interest expense, net                                         (2,584)             (424)
 Intercompany interest expense                                     --                --
                                                        --------------  ----------------
                                                               (2,584)             (424)
                                                        --------------  ----------------
      Income (loss) before taxes                              (11,701)            1,272

Income tax expense (benefit)                                     (797)               23
                                                        --------------  ----------------

      Net income (loss)                                 $     (10,904)            1,249
                                                        ==============  ================

Basic and diluted net income (loss) per share           $       (4.57)             0.52
                                                        ==============  ================

Weighted average shares outstanding used in basic and
 diluted per share calculation (a)                          2,386,000         2,386,000
                                                        ==============  ================

Balance Sheet Data:
 Working capital                                                          $      22,523
 Total assets                                                                    73,330
 Total long-term debt                                                            11,952
 Stockholders' equity                                                            39,038

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


                                       14
<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 Delta Apparel'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  DELTA  APPAREL DISTRIBUTION AND THE DUCK HEAD DISTRIBUTION MAY, FOR FEDERAL
INCOME  TAX  PURPOSES,  BE  TAXABLE  TO  THE  DELTA  WOODSIDE  STOCKHOLDERS.

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

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

DELTA  APPAREL HAS HAD SIGNIFICANT OPERATING LOSSES AND USED SIGNIFICANT AMOUNTS
OF  CASH  IN  ITS  OPERATIONS DURING THE LAST SEVERAL YEARS AND THESE LOSSES AND
THIS  USE  OF  CASH  MAY  CONTINUE.

     Delta Apparel had operating losses of $9.7 million in the fiscal year ended
July  3,  1999,  $17.8  million  in the fiscal year ended June 27, 1998 and $6.4
million  in  the  fiscal  year ended June 28, 1997.  Delta Apparel had operating
income  of  $1.8  million  in  the  three  months  ended  October  2,  1999.

     Net  cash used in operating activities by Delta Apparel was $6.8 million in
the 1999 fiscal year, $12.6 million in the 1998 fiscal year and $14.4 million in
the  1997  fiscal year.  During the first quarter of the 2000 fiscal year, Delta
Apparel  generated  $13.4  million  of  cash  from  operations.

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

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

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

     After the Delta Apparel distribution, Delta Apparel will no longer have any
affiliation  with  the  Delta  Mills Marketing Company textile business of Delta
Woodside's  subsidiary,  Delta  Mills,  or  the  apparel  business  of  Duck

                                       15
<PAGE>
Head.  This  affiliation has historically benefited Delta Apparel by Delta Mills
Marketing  Company  being  a  source  of needed funds and by Delta Woodside as a
whole  providing  a  broader  base  for  obtaining  bank  financing.

     Prior  to the Delta Apparel distribution, when the Delta Apparel 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, Delta Apparel used an aggregate of $42.4 million  of
cash provided by Delta Woodside (of which $22.1 million was used to pay interest
to  Delta  Woodside  on  the  affiliated  debt owed by the Delta Apparel Company
division).  During  the  fiscal  quarter  ended  October  2, 1999, Delta Apparel
generated  $13.4  million of cash from operations and reduced the balance of the
affiliated  debt  to  Delta  Woodside by $13.4 million.  Both the cash generated
from  operations  and  the  reduction in affiliated debt was after the effect of
$2.2  million  in  interest  charges  on  debt  owed  to  Delta  Woodside.

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

DELTA  APPAREL'S  REVOLVING CREDIT FACILITY PROVIDES BORROWING AVAILABILITY THAT
IS APPROXIMATELY 67% GREATER THAN THE AMOUNT THAT DELTA APPAREL PROJECTS WILL BE
ITS  PEAK  BORROWING  NEEDS.

     Delta  Apparel  expects  that its peak borrowing needs will be in its third
and fourth fiscal quarters and that during those quarters it may need to draw or
set  aside for letters of credit an aggregate of approximately $15 million under
its  revolving  credit  facility  for  working  capital  purposes and letters of
credit.  Forty-five  percent  of  the  face  amount  of  outstanding documentary
letters  of  credit  will reduce the amount available under the revolving credit
facility  for  working  capital  loans.

     Based  on  these  expectations, Delta Apparel believes that its $25 million
revolving  credit  facility  should  be  sufficient  to  satisfy its foreseeable
working capital needs.  Any material deterioration in Delta Apparel's results of
operations,  however,  may  result in Delta Apparel losing its ability to borrow
under  its  revolving  credit  facility  or may cause the borrowing availability
under  that  facility  not  to  be  sufficient  for  Delta  Apparel's  needs.

DEMAND  FOR  AND  PRICING  OF  DELTA APPAREL'S PRODUCTS ARE LARGELY OUT OF DELTA
APPAREL'S  CONTROL.  EVEN  THOUGH  DELTA  APPAREL'S STRATEGY IS TO BE A LOW COST
PRODUCER  WITH  A  REPUTATION  FOR  QUALITY  SERVICE,  THIS  STRATEGY MAY NOT BE
SUFFICIENT  TO  OFFSET  DETRIMENTAL  TRENDS  IN  DEMAND  AND  PRICING  FOR DELTA
APPAREL'S  PRODUCTS.

     Prices  for  Delta Apparel's products have generally been dropping over the
last  several  years,  even  though  demand  for  Delta  Apparel's  products has
increased since fiscal year 1998.  The price declines have resulted from factors
largely  outside  Delta  Apparel's  control, such as excess supply capacity, the
industry's  transfer of manufacturing out of the United States and declining raw
material  prices.    Demand  for  Delta  Apparel's  products is dependent on the
general  demand  for  T-shirts  and  fleece  goods.

     Delta  Apparel's  strategy  in  this market environment is to be a low cost
producer  and  to  differentiate  itself  by  providing  quality  service to its
customers.  Even  if  this  strategy is successful, its results may be offset by
large  demand  or  price  declines.

DELTA  APPAREL  FACES  INTENSE  COMPETITION  IN ITS MARKETS, AND DELTA APPAREL'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.

                                       16
<PAGE>
     Approximately  three-quarters  of  the  United  States market sales of knit
apparel  are  made  by  three  major  knit  apparel manufacturers that are Delta
Apparel's primary competitors.  These primary competitors have brand names, such
as Fruit-of-the-Loom, Hanes and Russell that are far better known than the Delta
Apparel  brand  name.  Based  on  mill dozens sold in 1998, Delta Apparel has an
approximate  5%  share  of the market for decorated T-shirts for wholesalers and
screen printers, which is up from 4% in 1996 and makes it a second tier supplier
to  the  market.

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

THE  FINANCIAL  DIFFICULTIES OF SOME OF DELTA APPAREL'S COMPETITORS IS CURRENTLY
CREATING  CONSIDERABLE  UNCERTAINTY  IN  DELTA  APPAREL'S  MARKETS.

     Currently,  some  of Delta Apparel's competitors are undergoing significant
financial  difficulties.  These  difficulties may lead these competitors to sell
substantial  amounts  of  goods  at  prices  against  which Delta Apparel cannot
effectively  compete.  In addition, these difficulties are creating considerable
uncertainty  in  the  marketplace  for  Delta  Apparel's  goods.

THERE  MAY BE LITTLE INSTITUTIONAL INTEREST, RESEARCH COVERAGE OR TRADING VOLUME
IN  THE  DELTA  APPAREL SHARES BECAUSE OF DELTA APPAREL'S SIZE.  IN ADDITION, AT
THE TIME OF THE DELTA APPAREL DISTRIBUTION A LARGE PERCENTAGE OF THE OUTSTANDING
DELTA  APPAREL  SHARES WILL BE HELD BY A FEW INSTITUTIONAL INVESTORS WHO WILL BE
FREE TO SELL THEIR DELTA APPAREL SHARES AT ANY TIME.  THESE FACTORS COULD HAVE A
MAJOR  DEPRESSIVE  EFFECT ON THE MARKET PRICE OF THE DELTA APPAREL SHARES FOR AN
INDETERMINATE  PERIOD  OF  TIME.

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

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

POLITICAL  UNCERTAINTY  IN  HONDURAS  COULD  ADVERSELY  AFFECT  DELTA  APPAREL.

     Delta  Apparel's  primary  sewing  facility  is located in Honduras.  Delta
Apparel  might  be  adversely  affected  if  economic  or legal changes occur in
Honduras  that  affect  the  way in which Delta Apparel conducts its business in
that  country.


                                       17
<PAGE>
DELTA  APPAREL'S  RESULTS COULD BE ADVERSELY AFFECTED BY U.S. TRADE REGULATIONS.

     Delta  Apparel's  products are subject to foreign competition, which in the
past  has  been  faced  with  significant  U.S.  government import restrictions.
Foreign  producers  of  apparel  often  have  significant labor cost advantages.
Given  the  number  of  these  foreign producers, the substantial elimination of
import  protections  that  protect  domestic  apparel producers could materially
adversely  affect  Delta  Apparel's  business.  The  extent of import protection
afforded  to  domestic  apparel  producers  has  been,  and is likely to remain,
subject  to  considerable  political  considerations.

     The  North  American Free Trade Agreement (which this document refers to as
"NAFTA"),  became effective on January 1, 1994 and has created a free-trade zone
among  Canada,  Mexico  and  the United States.  NAFTA contains a rule of origin
requirement that products be processed in one of the three countries in order to
benefit  from  the  agreement.  NAFTA  has phased out all trade restrictions and
tariffs  among the three countries on apparel products competitive with those of
Delta  Apparel.  Because  most of Delta Apparel's internal production of apparel
occurs  outside of the NAFTA territory, NAFTA may adversely affect Delta Apparel
so long as Delta Apparel has manufacturing facilities outside of the three NAFTA
countries.

     Delta  Apparel,  along  with  all  of  its  major competition, makes use of
Section  807  and Section 807A of the tariff code.  Section 807 provides for the
duty  free  treatment of United States origin components used in the assembly of
imported articles.  The result is that duty is assessed only on the value of any
foreign  components  that may be present and the labor cost incurred offshore in
the  assembly of apparel using United States origin fabric components.  Pursuant
to  Section  807A,  apparel  articles  assembled in a Caribbean country (such as
Honduras), in which all fabric components have been wholly formed and cut in the
United  States  (such as at Delta Apparel's Maiden plant in North Carolina), are
subject to preferential quotas with respect to access into the United States for
such  qualifying  apparel,  in  addition  to  the  significant  tariff reduction
pursuant  to  Section  807.  Apparel  not  meeting  the criteria of Section 807,
Section  807A  or  NAFTA  is subject to quotas and/or relatively higher tariffs.
Delta  Apparel  believes  that,  if  Section  807 or Section 807A or any similar
program  were repealed or altered in whole or in part, Delta Apparel would be at
a serious competitive disadvantage relative to textile and apparel manufacturers
in  the  rest  of  the  world  seeking  to  enter  the  United  States  market.

         The  World  Trade  Organization  (which  this document refers to as the
"WTO"), a new multilateral trade organization, was formed in January 1995 and is
the  successor  to  the  General  Agreement  on  Tariffs  and  Trade.  This  new
multilateral trade organization has set forth mechanisms by which world trade in
clothing  is  being progressively liberalized by phasing-out quotas and reducing
duties  over  a  period of time that began in January of 1995.  As it implements
the  WTO  mechanisms,  the  U.S.  government  is  negotiating  bilateral  trade
agreements  with  developing countries (which are generally exporters of textile
and  apparel  products)  that are members of the WTO to get them to reduce their
tariffs  on  imports of textiles and apparel.  The elimination of quotas and the
reduction  of  tariffs  under the WTO may result in increased imports of certain
apparel  products  into North America.  These factors could make Delta Apparel's
products  less  competitive  against low cost imports from developing countries.

DELTA  APPAREL  IS  DEPENDENT  ON  ITS  TRADEMARKS.

     Delta Apparel relies on the strength of its trademarks.  Approximately 75 %
of  Delta  Apparel's  products are currently sold under the Delta Apparel brand.
Delta  Apparel  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 Delta Apparel's
sales  and  results  of  operations.

A  LOSS  OF  KEY  MANAGEMENT  PERSONNEL,  PARTICULARLY  ROBERT  HUMPHREYS, COULD
ADVERSELY  AFFECT  DELTA  APPAREL.

     Delta  Apparel's  success  depends  upon the talents and efforts of a small
number of key management personnel, particularly Robert Humphreys (President and
Chief  Executive  Officer  of  Delta  Apparel).  The loss or interruption of the
services  of  these  executives  could  have  a material adverse effect on Delta


                                       18
<PAGE>
Apparel.  Delta  Apparel  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.

DELTA  APPAREL'S  BUSINESS  IS  SEASONAL.

     Historically,  Delta  Apparel's business has been seasonal, with peak sales
occurring  in  the first and fourth quarters of its fiscal year.  In response to
this  seasonality,  Delta  Apparel generally increases its inventory levels, and
thereby  has  higher working capital needs, during the second and third quarters
of its fiscal year to meet customer demands for the peak first and fourth fiscal
quarter  seasons.

DELTA  APPAREL'S  RESULTS  WILL  LIKELY  BE  CYCLICAL.

     Delta  Apparel  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 Delta
Apparel's  results of operations and these fluctuations are expected to occur in
the future.  Delta Apparel may be unable to compete successfully in any industry
downturn.

DELTA  APPAREL  DEPENDS  ON  OUTSIDE PRODUCTION FOR A SIGNIFICANT PORTION OF ITS
PRODUCTION.

     Delta  Apparel  currently  sources  25%  to 40% of the sewing production it
requires.  Any  shortage  of  supply  or  significant price increases from Delta
Apparel's  suppliers  could  adversely  affect  Delta  Apparel's  results  of
operations.

DELTA  APPAREL  MAY  BE  ADVERSELY  AFFECTED  BY THE AMOUNT OF ITS INDEBTEDNESS.

     As  of  October  2,  1999, on a pro forma basis, after giving effect to the
Delta  Apparel  distribution, Delta Apparel's total indebtedness would have been
approximately  $18.9  million,  and  total  stockholders' equity would have been
approximately  $39.0  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 33%.  In addition, at that
date  and  after  giving effect to the Delta Apparel distribution, approximately
$13.1  million  of  additional  borrowing  capacity  would  have  been available
(pursuant to the borrowing base formula) under Delta Apparel's credit agreement.

     Delta  Apparel  anticipates that its borrowing needs will be seasonal, with
its  greatest borrowing needs to be during the third and fourth fiscal quarters.
Delta  Apparel  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  Delta  Apparel's  indebtedness  could  have  important
consequences,  such  as:

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


                                       19
<PAGE>
     (ii) Delta  Apparel  may  be  more  highly   leveraged  than  some  of  its
          competitors,  which may place Delta Apparel at a relative  competitive
          disadvantage,  could limit Delta Apparel's business  opportunities and
          make Delta  Apparel  more  vulnerable  to changes in the  industry and
          economic conditions; and

     (iii) Delta Apparel'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.

     Delta  Apparel  believes,  based  on  current  circumstances,  that  Delta
Apparel's  cash  flow,  together  with  available  borrowings  under  its credit
agreement,  will  be  sufficient  to  permit Delta Apparel to meet its operating
expenses  and  to  service  its  debt  requirements  as  they become due for the
foreseeable  future.  Significant  assumptions  underlie  this  belief, however,
including,  among other matters, that Delta Apparel 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  Delta Apparel.  Actual future results will be dependent to a large degree on
a  number of factors beyond Delta Apparel's control.  If Delta Apparel 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.  Delta Apparel may not be able to implement
any  of  these  strategies.

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

     Delta  Apparel's  credit  agreement  will  contain covenants that restrict,
among  other  things, the ability of Delta Apparel 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
Delta  Apparel  credit  agreement  could  result  in  an  acceleration  of Delta
Apparel'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  Delta  Apparel  to  borrow  additional  amounts  under the credit agreement.

DELTA  APPAREL  IS  SUBJECT  TO  ENVIRONMENTAL  RULES.

     Delta  Apparel's  operations  must  meet extensive federal, state and local
regulatory  standards in the areas of safety, health and environmental pollution
controls.  In  addition,  there  can  be  no  assurance  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 Delta Apparel's
liability,  if  any,  for  past  failures  to  comply with laws, regulations and
permits  applicable  to  its  operations  cannot  be  determined.

DELTA  APPAREL  WILL  PAY  NO  DIVIDENDS  FOR  THE  FORESEEABLE  FUTURE.

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


                                       20
<PAGE>
AFTER  THE DELTA APPAREL DISTRIBUTION, DELTA APPAREL WILL BE REQUIRED TO PERFORM
VARIOUS ADMINISTRATIVE FUNCTIONS THAT WERE PREVIOUSLY PROVIDED BY DELTA WOODSIDE
AND  AS  TO  WHICH  DELTA  APPAREL  DOES  NOT  HAVE  EXTENSIVE  EXPERIENCE.

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

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

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

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

DELTA  APPAREL'S  PRINCIPAL  STOCKHOLDERS  WILL  EXERT  SUBSTANTIAL  INFLUENCE.

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

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

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

VARIOUS  RESTRICTIONS  AND AGREEMENTS COULD HINDER ANY ATTEMPT BY A THIRD PERSON
TO  TAKEOVER  DELTA  APPAREL.

     Prior  to  the  Delta Apparel distribution, Delta Apparel will enter into a
rights  agreement  providing  for  the  issuance  of  rights  that  will  cause
substantial dilution to any person or group of persons that acquires 20% or more
of  the  outstanding  Delta Apparel common shares without the rights having been
redeemed.  In addition, Delta Apparel's articles of incorporation and bylaws and
the  Official  Code  of Georgia contain provisions that could delay or prevent a
change  in control of Delta Apparel in a transaction that is not approved by its
board  of directors or that is on a leveraged basis or otherwise.  These include


                                       21
<PAGE>
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
having  a  significant  beneficial  ownership  in  Delta  Apparel  shares,  and
prohibiting  stockholders  from  calling  a  special meeting or taking action by
written  consent  in lieu of a stockholders' meeting.  Moreover, Delta Apparel'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 Delta
Apparel  common  stock,  including  the  loss  of  voting  control  to  others.

     Delta  Apparel's credit agreement also includes restrictions on the ability
of  Delta  Apparel  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 Delta Apparel of its Own
Shares".

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


                                       22
<PAGE>
                         THE DELTA APPAREL 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 Delta Apparel distribution, Delta Woodside had three operating
divisions:  Delta  Mills  Marketing Company, Delta Apparel Company and Duck Head
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 Delta Apparel distribution and the
               Duck Head distribution, Delta Mills Marketing Company will remain
               the only continuing Delta Woodside operation.

     -         Pursuant to the Delta Apparel  distribution,  Delta Woodside will
               distribute  to its  stockholders  all of the  outstanding  common
               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 under
               the heading "Business of Delta Apparel".

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

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

     Delta Apparel is a Georgia corporation with its principal executive offices
located  at 3355 Breckinridge Blvd., Suite 100, Duluth, Georgia 30680 (telephone
number:  770-806-6800).

     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).  Duck Head's business is designing, sourcing,
producing,  marketing  and  distributing  boy's  and men's value-oriented casual
sportswear  predominantly  under  the  134-year-old  nationally recognized "Duck
Head"  (Reg.  Trademark)  label.

BACKGROUND  OF  THE  DELTA  APPAREL  DISTRIBUTION

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

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


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

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

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

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

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

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

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

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


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

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

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

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

     On October 4, 1999, Delta Woodside announced that it planned to spin off to
the  Delta  Woodside  stockholders  its  two  apparel  businesses (Delta Apparel
Company  and  Duck  Head  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, Delta Apparel Company and Duck Head
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.


                                       25
<PAGE>
REASONS  FOR  THE  DELTA  APPAREL  DISTRIBUTION

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

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

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

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

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

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

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

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

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


                                       26
<PAGE>
     (1)  Contractual  constraints,  which added  significantly  to the costs of
          those alternatives that required  additional  financing to be incurred
          by Delta Mills;

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

     -    The  financial  statements of Delta Apparel set forth in this document
          under  the   heading,   "Unaudited   Pro  Forma   Combined   Financial
          Statements", and at pages F-1 to F-19;

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

     -    Delta  Apparel  management's  assessment  of the  prospects  of  Delta
          Apparel;

     -    The  current  and  prospective  economic  environment  in which  Delta
          Apparel operates; and

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

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

DESCRIPTION  OF  THE  DELTA  APPAREL  DISTRIBUTION

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

     Delta  Woodside  plans to effect the Delta Apparel distribution on or about
March __, 2000 by distributing all of the issued and outstanding shares of Delta
Apparel common stock to the record holders of Delta Woodside common stock on the
record  date  for  this transaction, which is February __, 2000.  Delta Woodside
will distribute one share of Delta Apparel 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 Delta Apparel 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


                                       28
<PAGE>
one-for-ten  Delta  Apparel distribution ratio and the number of shares of Delta
Woodside  common  stock  outstanding  on  January  __, 2000, Delta Woodside will
distribute  approximately  2,386,000  shares  of  Delta  Apparel common stock to
holders  of  Delta  Woodside common stock, which will then constitute all of the
outstanding  shares  of Delta Apparel common stock.  Delta Apparel 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 Delta Apparel
common  stock  and  the  rights of its holders, see the portion of this document
located  under  the  heading  "Description  of  Delta  Apparel  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  Delta  Apparel  common stock to the registered holders of record who
will  make  arrangements  to credit their customers' accounts with Delta Apparel
common  stock.  Delta Woodside anticipates that stockbrokers and banks generally
will  credit  their  customers'  accounts  with Delta Apparel common stock on or
about  March  __,  2000.

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

MATERIAL  FEDERAL  INCOME  TAX  CONSEQUENCES

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

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

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

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


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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

2.   Any value of the Delta Apparel  shares and Duck Head 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 Delta Apparel shares and
     Duck Head shares (together with any cash received for any fractional share)
     in excess  of the Delta  Woodside  stockholder's  basis in his,  her or its
     Delta Woodside shares will be taxable to the Delta Woodside  stockholder as
     gain,  which will be capital gain if the Delta  Woodside stock is held as a
     capital  asset.  This  capital  gain will be taxable as either long term or
     short term capital gain,  depending upon the  stockholder's  holding period
     for those Delta Woodside shares.


                                       31
<PAGE>
3.   The Delta Woodside  stockholder's tax basis in the Delta Apparel shares and
     the Duck Head  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 Delta Apparel  distribution and the Duck Head 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 Delta Apparel  shares and the
     Duck Head shares distributed over their tax bases to Delta Woodside.  Delta
     Woodside  believes  that any federal  income tax  liability to it resulting
     from the Delta Apparel distribution and the Duck Head 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 Delta Apparel  distribution  or the Duck Head  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 Delta Apparel
     shares or the Duck Head shares, which will be the federal income tax values
     of the Delta  Apparel  shares and the Duck Head shares for purposes of this
     calculation.

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

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

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

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

     THE  FOREGOING  IS  A  GENERAL  DISCUSSION  AND IS NOT INTENDED TO SERVE AS
SPECIFIC  ADVICE  FOR  ANY  PARTICULAR DELTA WOODSIDE STOCKHOLDER, SINCE THE TAX
CONSEQUENCES OF THE DELTA APPAREL DISTRIBUTION AND THE DUCK HEAD 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  DELTA  APPAREL  DISTRIBUTION  AND  THE  DUCK  HEAD  DISTRIBUTION.


                                       32
<PAGE>
ACCOUNTING  TREATMENT

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


                                       33
<PAGE>
                                 TRADING MARKET


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

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

     Delta  Apparel  cannot  predict  the  prices  at which its common stock may
trade,  either before the Delta Apparel distribution on a "when-issued" basis or
after  the  Delta Apparel 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  Delta  Apparel 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 Delta Apparel common stock.  Many factors may influence
those  prices.  These factors may include, among others, the depth and liquidity
of  the  market  for  the Delta Apparel shares, quarter-to-quarter variations in
Delta Apparel'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 Delta
Apparel  shares  may  trade,  see  the  section of this document found under the
heading  "Risk  Factors".

     The Delta Apparel shares received in the Delta Apparel distribution will be
freely  transferable,  except for those shares received by any person who may be
deemed  to  be  a Delta Apparel "affiliate" within the meaning of Rule 144 under
the  Securities  Act  of  1933.  Persons  who  may be deemed to be Delta Apparel
affiliates after the Delta Apparel 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, Delta Apparel.
Delta  Apparel  affiliates may sell their Delta Apparel common stock received in
the  Delta  Apparel  distribution only under an effective registration statement
under  the  Securities Act of 1933 or under an exemption from registration under
that  Act.

     At  the time of the Delta Apparel distribution, the only outstanding equity
securities  of  Delta  Apparel  will be the approximately 2,386,000 shares being
distributed.  Delta  Apparel anticipates that, during the first six months after
the  Delta  Apparel  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.  Delta  Apparel may grant additional stock options and
incentive  stock  awards  during that period to other employees of Delta Apparel
and may grant additional stock options and additional stock awards in the future
to its executive officers and other employees.  Delta Apparel shares issued upon
exercise of stock options granted under the stock option plan and awards granted
under  the  incentive  stock  award  plan  will  be registered on a Registration
Statement  on  Form  S-8  under  the  Securities  Act of 1933 and will therefore
generally be freely transferable under the securities laws, except by affiliates
as  described  above.  See "Interests of Directors and Executive Officers in the
Delta  Apparel  Distribution  - Receipt of Delta Apparel Stock Options and Delta
Apparel  Incentive  Stock  Awards".

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


                                       34
<PAGE>
                       RELATIONSHIPS AMONG DELTA APPAREL,
                          DELTA WOODSIDE AND DUCK HEAD


     This  section  describes  the primary agreements among Delta Apparel, Delta
Woodside and Duck Head that will define the ongoing relationships among them and
their  subsidiaries  and  affiliates after the Delta Apparel distribution and is
expected  to  provide  for  the  orderly separation of the three companies.  The
following  description  of  the  distribution  agreement  and  the  tax  sharing
agreement  summarizes  the  material  terms  of those agreements.  If there is a
discrepancy  between  this  summary and those agreements, you should rely on the
information  in  those  agreements.  Delta Apparel 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

     Delta Apparel has entered into a distribution agreement with Delta Woodside
and  Duck  Head as of January __, 2000.  The distribution agreement provides for
the  procedures  for  effecting the Delta Apparel distribution and the Duck Head
distribution.  For this purpose, as summarized below, the distribution agreement
provides  for the principal corporate transactions and procedures for separating
the  Delta Apparel Company division's business and the Duck Head Apparel Company
division's business from the rest of Delta Woodside.  Also, as summarized below,
the  distribution agreement defines the relationships among Delta Apparel, Delta
Woodside  and  Duck  Head  after the Delta Apparel 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 Delta
Apparel  distribution  occurs,  Delta Woodside, Delta Apparel and Duck Head will
have  caused  the  following  to  have  been  effected:

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

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

     (c)  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 release all obligors
          (other  than  Delta  Apparel  or  any  of its  subsidiaries)  of  that
          indebtedness and under those leases.

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

     (e)  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 release all obligors  (other
          than Duck Head or any of its  subsidiaries)  of that  indebtedness and
          under those leases.


                                       35
<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 Delta  Apparel or the  liabilities  assumed by
          Duck Head to release all  obligors  (other than Delta  Woodside or its
          remaining subsidiaries) of that indebtedness and under those leases.

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

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

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

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

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

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

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

     Delta  Woodside  will cause those individuals who are employed by the Delta
Apparel division to become employees of Delta Apparel, Delta Apparel 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 Delta Apparel.

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

     Amounts  owed  by  Delta Apparel to Delta Mills for yarn previously sold by
Delta  Mills  to  Delta Apparel will be paid in the ordinary course of business.
As  of  October  2,  1999,  these amounts aggregated approximately $5.5 million.

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

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

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


                                       36
<PAGE>
TAX  SHARING  AGREEMENT

     Delta  Apparel  will enter into a tax sharing agreement with Delta Woodside
and  Duck Head that will describe, among other things, each company's rights and
obligations  relating  to  tax payments and refunds for periods before and after
the  Delta  Apparel  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 Delta Apparel and its subsidiaries (which this document refers to
as  the Delta Apparel tax group),  Delta Woodside and its subsidiaries after the
Delta  Apparel  distribution and the Duck Head distribution (which this document
refers  to  as  the Delta Woodside tax group) and Duck Head and its subsidiaries
(which  this  document  refers  to  as  the  Duck  Head  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  Delta  Apparel
               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 Delta  Apparel
               distribution,  Delta Woodside shall be responsible for paying any
               federal  income taxes,  and shall be entitled to any refund of or
               saving  in  federal  income  taxes,  with  respect  to the  Delta
               Woodside consolidated federal income tax group.

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

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

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

     -    With respect to federal employment taxes

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


                                       37
<PAGE>
          (b)  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  Delta  Apparel  distribution,  by any
               member of the Delta  Woodside  federal  income  tax  consolidated
               group for any part of the  period  ending on the date of the Duck
               Head distribution or by any member of the Duck Head tax group for
               any  period  after that date to all  individuals  who are past or
               present employee of the business of Duck Head.

          (c)  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 part of the period ending on the date
               of the Delta Apparel  distribution or by any  member of the Delta
               Apparel  tax  group  for  any  period  after  that  date  to  all
               individuals  who are past or  present employee of the business of
               Delta Apparel.

     -    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 Delta
               Apparel or the business of Duck Head;

          (b)  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; and

          (c)  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.

     -    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  groupthat  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. 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.

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

     Under  the  tax  sharing  agreement, the Delta Apparel tax group, the Delta
Woodside  tax  group  and  the  Duck Head 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.


                                       38
<PAGE>
OTHER  RELATIONSHIPS

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

     The  following  directors  of  Delta  Apparel  are  also directors of Delta
Woodside  and  Duck Head:  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 Delta Apparel, on the
one  hand,  and  either  Delta  Woodside  or Duck Head, on the other hand, these
directors  could  be  deemed to have a conflict of interest with respect to that
issue.  In  that circumstance, Delta Apparel anticipates that it will proceed in
a  manner  that  is determined by a majority of those members of Delta Apparel's
board  of  directors who are not also members of the board of directors of Delta
Woodside  or  the  board  of  directors  of  Duck  Head  (as  applicable).

Sales  to  and  Purchases  from  Delta  Woodside  or  Duck  Head  of  Goods  or
- -------------------------------------------------------------------------------
Manufacturing  Services
- -----------------------

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

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

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

Sold to Duck Head                 403     156   481                 6

Purchased from Duck Head          653     132     0                 0

Purchased from Delta Mills(1)  26,456  17,683     0                 0
<FN>
________________________________________
(1)     For  purposes  of  this  table, yarn produced by the Rainsford Plant and
        used  by  Delta  Apparel,  prior  to  the  transfer  in  April  1998  of
        operational control  of the Rainsford Plant, is treated as sold by Delta
        Mills  to  Delta  Apparel.
</TABLE>

      Prior  to  the  end  of March 1997, all yarn sales between Delta Mills and
Delta  Apparel were at a price equal to cost plus $0.01 per pound.   Since March
1997,  all  of these yarn sales have been made at prices deemed by Delta Apparel
to  approximate market value.  In connection with these pricing policies on yarn
sales,  through  March  1997  Delta  Apparel  maintained  with  Delta  Mills  a
non-interest  bearing  deposit  which aggregated $11.2 million at June 29, 1996.
Effective  May  7,  1997,  Delta  Woodside  adopted  a  written policy statement
governing  the  pricing  of intercompany transactions.  Among other things, this
policy  statement  provides  that  all  intercompany sales and purchases will be
settled  at  market  value  and  terms.

     All  of  the  T-shirt  and fabric sales were made at prices deemed by Delta
Apparel  to  approximate  market  value.

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


                                       39
<PAGE>
     Purchase  of  Rainsford  Plant
     ------------------------------

     The  Rainsford  Plant manufactures yarn for use in knitting operations.  In
April  1998,  control of the operations and management of the Rainsford Plant in
Edgefield,  South  Carolina  was  transferred from Delta Mills to Delta Apparel,
which  converted  the assets to produce yarn products for use in Delta Apparel's
products.  A  condition to consummation of the Delta Apparel distribution is the
sale  by  Delta  Mills  to  Delta  Apparel  of  the  Rainsford Plant and related
inventory.  Delta  Apparel  anticipates that the purchase price for these assets
will  be cash  equal to the assets' net book value.  As required by the terms of
the  9 5/8% Senior Notes of Delta Mills, Delta Mills will provide to the holders
of  those  Senior  Notes  an  opinion  of  an  investment banking firm as to the
fairness  from  a  financial point of view to those holders of the terms of this
sale.

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

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

     During fiscal years 1997, 1998, and 1999, Delta Woodside charged  the Delta
Apparel  Company  division  $1,138,000, $1,048,000 and $1,135,000, respectively,
for  these  services.

     Other
     -----

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

     Except  as  described  above  with  respect  to yarn sales, any transaction
entered  into  between  Delta  Apparel  and  any  officer,  director,  principal
stockholder  or  any  of  their  affiliates has been on terms that Delta Apparel
believes  are  comparable to those that would be available to Delta Apparel from
non-affiliated  persons.


                                       40
<PAGE>
                                 CAPITALIZATION

     The  following table sets forth at October 2, 1999:  (1) the capitalization
of  Delta Apparel, and (2) the pro forma capitalization of Delta Apparel to give
effect  to  the  transactions described under the portion of this document found
under the heading "The Delta Apparel 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 Delta Apparel and related notes as of October 2, 1999 and for the
three  months  ended  October 2, 1999, included on pages 42-47 and F-16 to F-19,
respectively,  of  this  document.


<TABLE>
<CAPTION>
                                                                As of
                                                           October 2, 1999
                                                      ----------------------
                                                         Actual    ProForma
                                                      -----------  ---------
                                                       (Dollars in thousands)
<S>                                                   <C>          <C>
Long-term debt; including current maturities

 Industrial revenue bonds                             $      279        ---
 Revolver loan                                                --      3,952
 Five year term loan                                          --     10,000
 Due to related parties                                  120,307      5,000
                                                      -----------  ---------

Total long-term debt (including current maturities)      120,586     18,952
Less current maturities                                  (90,129)    (7,000)
                                                      -----------  ---------
Total long-term debt (excluding current maturities)       30,457     11,952

Stockholders' equity (deficit)
 Preferred stock, 2,000,000 shares authorized; none
 issued and outstanding                                       --         --
 Common stock, $0.01 par value; 7,500,000 shares
 authorized; 2,386,000 shares issued and
 outstanding                                                  --         24
 Additional paid-in capital                                   --     39,014
 Divisional deficit                                      (62,596)        --
                                                      -----------  ---------
 Total stockholders' equity (deficit)                    (62,596)    39,038
                                                      -----------  ---------

     Total capitalization                             $  (32,139)    50,990
                                                      ===========  =========
</TABLE>


                                       41
<PAGE>
                          UNAUDITED PRO FORMA COMBINED
                              FINANCIAL STATEMENTS

     The  following  unaudited pro forma combined financial information has been
prepared  from  and  should be read in conjunction with the historical financial
statements  and  the notes to those statements of Delta Apparel included in this
document  at  pages  F-1  to  F-19.

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

     -    The  contribution  to  equity of the  intercompany  debt owed by Delta
          Apparel to Delta  Woodside  and the  distribution  of Delta  Apparel's
          common shares to the existing stockholders of Delta Woodside; and

     -    The refinancing of intercompany debt.

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

     -    The  increased  interest  expense  on  borrowings   utilizing  outside
          financing;

     -    The elimination of the intercompany management fees and the incurrence
          by Delta Apparel of costs to replace services previously  performed by
          Delta Woodside; and

     -    The  distribution  of Delta Apparel common stock to the existing Delta
          Woodside stockholders.

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


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


                                                              PRO FORMA                                 PRO FORMA AS
                                                              HISTORICAL   ADJUSTMENTS                    ADJUSTED
                                                             ------------  ------------                -------------
                                                                      (in thousands, except for share data)
<S>                                                          <C>           <C>           <C>            <C>
ASSETS
Current Assets:
 Cash                                                        $       102                                         102
 Accounts and other receivables                                   16,268                                      16,268
 Inventories                                                      25,716                                      25,716
 Income taxes receivable                                             208                                         208
 Prepaid expenses and other current assets                           959                                         959
                                                             ------------                               ------------
   Total current assets                                           43,253                                      43,253

Property, plant and equipment, net                                29,880                                      29,880
Other assets                                                         197                                         197
                                                             ------------                               ------------
                                                                  73,330                                      73,330
                                                             ============                               ============

LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)
Current liabilities:
 Current installments of long-term debt                      $       239         1,761             (2)         2,000
 Accounts payable and accrued liabilities                         13,214                                      13,214
 Due to related parties                                           89,890       (84,890)        (1) (2)         5,000
 Deferred tax liabilities                                            516                                         516
                                                             ------------  ------------                 ------------
   Total current liabilities                                     103,859       (83,129)                       20,730

Due to related parties                                            30,457       (30,457)            (1)            --
Long-term debt                                                        --        11,952             (2)        11,952
Other long-term liabilities                                          498                                         498
Deferred tax liabilities                                           1,112                                       1,112
                                                             ------------  ------------                 ------------
   Total liabilities                                             135,926      (101,634)                       34,292

STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)
 Preferred Stock, 2,000,000 shares authorized; none issued
   and outstanding                                                    --            --
 Common Stock, $0.01 par value; 7,500,000 shares
   authorized; 2,386,000 shares issued and outstanding                --            24             (1)            24
 Additional paid-in capital                                           --        39,014             (1)        39,014
 Divisional deficit                                              (62,596)       62,596             (1)            --
                                                             ------------  ------------                 ------------
   Total stockholders'/divisional equity (deficit)               (62,596)      101,634                        39,038
                                                             ------------  ------------                 ------------
                                                             $    73,330            --                        73,330
                                                             ============  ============                 ============
</TABLE>

See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       43
<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  BALANCE  SHEET
OCTOBER  2,  1999

(in  thousands  of  dollars,  unless  otherwise  noted)

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

     1)   To reflect the  contribution  to equity of  intercompany  debt owed by
          Delta Apparel to Delta Woodside totaling $115,347 and the distribution
          of 2,386,000  Delta Apparel common shares to existing  stockholders of
          Delta Woodside.

     2)   To reflect  the  replacement  of the  intercompany  debt with  outside
          financing totaling $13,952.


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


                                                PRO FORMA     PRO FORMA
                                                HISTORICAL   ADJUSTMENTS          AS ADJUSTED
                                               ------------  ------------         ------------
<S>                                            <C>           <C>                  <C>
                                                   (in thousands, except for share data)


Net sales                                      $   106,779                            106,779
Cost of goods sold                                (101,125)                          (101,125)
                                               ------------                       ------------
Gross profit                                         5,654                              5,654

Selling, general and administrative expenses       (10,940)                           (10,940)
Intercompany management fees                        (1,135)          585     (2)         (550)
Provision for bad debt                              (1,645)                            (1,645)
Impairment charges                                  (1,415)                            (1,415)
Other expenses                                        (221)                              (221)
                                               ------------  ------------         ------------
Operating loss                                      (9,702)          585               (9,117)

Interest (income) expense:
Interest expense, net                                 (121)       (2,463)    (1)       (2,584)
Intercompany interest expense                       (9,457)        9,457     (1)          ---
                                               ------------  ------------         ------------
                                                    (9,578)        6,994               (2,584)
                                               ------------  ------------         ------------

Loss before income taxes                           (19,280)        7,579              (11,701)

Income tax expense (benefit)                          (797)                              (797)
                                               ------------                       ------------

Net loss                                        $  (18,483)        7,579              (10,904)
                                               ============  ============         ============

Basic and diluted net loss per share                                                   $(4.57)
                                                                                  ============

Weighted average shares outstanding used in
basic and diluted per share calculation (3)                                          2,386,000
                                                                                  ============
</TABLE>

See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       45
<PAGE>
<TABLE>
<CAPTION>
                                     DELTA APPAREL COMPANY
                     UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                          FOR THE THREE MONTHS ENDED OCTOBER 2, 1999


                                                PRO FORMA     PRO FORMA
                                                HISTORICAL   ADJUSTMENTS          AS ADJUSTED
                                               ------------  ------------         ------------
                                                  (in  thousands,  except  for  share  data)
<S>                                            <C>           <C>           <C>    <C>
Net sales                                      $    28,659                              28,659
Cost of goods sold                                 (24,966)                            (24,966)
                                               ------------                       ------------
   Gross profit                                      3,693                               3,693

Selling, general and administrative expenses        (1,881)                             (1,881)
Intercompany management fees                            --           (81)   (2)            (81)
Provision for bad debts                                (24)                                (24)
Other expenses                                         (11)                                (11)
                                               ------------  ------------         ------------
   Operating income                                  1,777           (81)                1,696

Interest (income) expense:
 Interest expense, net                                  (6)         (418)   (1)           (424)
 Intercompany interest expense                      (2,207)        2,207    (1)             --
                                               ------------  ------------         ------------
                                                    (2,213)        1,789                  (424)
                                               ------------  ------------         ------------

   Income (loss) before income taxes                  (436)        1,708                 1,272

Income taxes (benefit)                                  23                                  23
                                               ------------                       ------------

   Net income (loss)                           $      (459)        1,708                 1,249
                                               ============  ============         ============

Basic and diluted net income per share                                             $      0.52
                                                                                  ============

Weighted average shares outstanding used in
basic and diluted per share calculation (3)                                          2,386,000
                                                                                  ============
</TABLE>

See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       46
<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  STATEMENTS  OF  OPERATIONS

FOR  THE  FISCAL  YEAR  ENDED JULY 3, 1999 AND THE THREE MONTHS ENDED OCTOBER 2,
1999

(in  thousands  of  dollars,  unless  otherwise  noted)

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

1)   To reflect  interest  expense on new bank  borrowings  of $10,000 under the
     term loan and amounts  outstanding  under the revolver  loan at an interest
     rate of 10.0% and 9.5%,  respectively.  Also, to reflect the elimination of
     intercompany interest expense for the quarter ended October 2, 1999 and the
     year ended July 3, 1999 totaling  $2,207 and $9,547,  respectively,  on the
     intercompany debt owed by Delta Apparel to Delta Woodside.

2)   To eliminate intercompany  management fees for the three month period ended
     October  2,  1999  and the  year  ended  July 3,  1999 of $0,  and  $1,135,
     respectively, that were charged by Delta Woodside and to replace these fees
     with payroll and  purchasing  administrative  expenses,  director fees, SEC
     reporting  expenses,   software  expenses  and  audit  fees  totaling  $550
     annualized.

3)   To reflect earnings per share based on weighted average shares  outstanding
     assuming a  distribution  of one share of Delta  Apparel  common  stock for
     every ten shares of Delta Woodside common stock owned on the record date.


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


     You  should  read  the  following  discussion  in  conjunction  with  Delta
Apparel's  historical  financial  statements  and  the notes to those statements
included  elsewhere  in  this  document.

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

OVERVIEW  OF  RESULTS  OF  OPERATIONS

     Fiscal  year  1995  was  the  last full year that Delta Apparel achieved an
operating  profit.  Business  operations  were  negatively  impacted  over  the
following  several years as Delta Apparel closed its United States sewing plants
and  moved  its  sewing  operations  off  shore  to  lower  wage  countries.

     Most  competitors  of  Delta Apparel also moved sewing operations off-shore
during  this  same  period.  As a result,  selling prices for T-shirts started a
decline  that continues today. For example, the average sale price of a dozen of
Delta Apparel's basic T-shirt dropped approximately 31% from fiscal year 1996 to
the first quarter of fiscal year 2000.  Sales prices have dropped in response to
actual  or perceived lower sewing costs and a general decline in the cost of raw
materials,  particularly  cotton.  Delta Apparel believes that the rate of price
declines  is  likely  to  slow  as the industry completes its move of production
facilities  off-shore and to the extent that raw material price declines slow or
are  reversed.

     Delta  Apparel's  shift  in  manufacturing  locations  led to losses on the
disposal  of  fixed  assets  associated with the closing of United States sewing
plants.  Delta  Apparel  also  made  the  decision  in  fiscal  1998,  based  on
management's  assessment  of expected future cash flows and economic conditions,
to  take  an  impairment  charge of $7.5 million to write-off the excess of cost
over  net  assets  acquired.

     The  industry  trends  have  required  Delta  Apparel  to  develop  the
infrastructure  to manage an off-shore manufacturing system and to implement new
information  systems  to respond to the need for additional data.  Delta Apparel
has  also  modernized  its  textile  manufacturing  facility  in  Maiden,  North
Carolina.  During  the  last  eighteen  months,  Delta  Apparel believes that it
strengthened  its  management team as well, by bringing in a new Chief Executive
Officer  and  a  new  Chief  Financial  Officer.

     Delta  Apparel believes that its investments in off-shore sewing operations
and  modernization  of  its  domestic fabric manufacturing operations provide it
with  a  cost  structure  that  will  allow  it  to  compete  effectively in the
activewear  T-shirt  markets.  Additionally,  Delta  Apparel  believes  that its
enterprise  resource  planning  system  gives  it  competitive  advantages  in
production,  inventory  control,  invoicing,  accounts receivable collection and
customer  service.

     Delta  Apparel  has  developed  a three-year business plan that attempts to
take  advantage  of  the  investments made and the core competencies believed to
exist  in  its  business.  This plan includes a balanced marketing approach that
targets  three  channels  of distribution, namely sales to distributors, catalog
direct  sales  and  private  label  sales.  Delta  Apparel  has  commenced
implementation  of  this  business  plan  and  believes that this is part of the
reason  for  the  improvement  in the results of its operations since the end of
fiscal  year  1999.

     Delta  Apparel's  operating  results  are dependent in large part on orders
from  retailers, distributors, and screen printers that supply finished garments
to retailers.  Generally, when retail sales of apparel are strong, Delta Apparel
benefits.  Delta  Apparel's  operating  results  are  also  dependent  on  the

                                       48
<PAGE>
utilization  of  its  manufacturing  facilities.  Delta  Apparel  did  not fully
utilize  its  facilities during fiscal 1999. Delta Apparel believes that it will
operate  its facilities at or near full capacity during fiscal 2000, even though
that  capacity has increased as a result of Delta Apparel's modernization of its
knit  and  dye operations in fiscal years 1998 and 1999.  Delta Apparel invested
over $7 million in capital improvements in fiscal years 1998 and 1999, resulting
in  increased  capacity  and  lower  operating  costs.

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

     Net  Sales.  Net  sales  for  the  quarter ended October 2, 1999 were $28.7
million  as  compared  to net sales of $25.1 million for the prior year quarter.
This  increase  was  due  to higher unit volume at lower average selling prices.

     Gross Margin. Gross profit and gross profit margin for the first quarter of
fiscal  year 2000 were $3.7 million and 13.0%, respectively, as compared to $4.1
million  and  16.3%,  respectively, in the prior year quarter. The lower average
selling  prices  were largely offset by lower manufacturing costs.  In addition,
the prior year quarter included an approximately $0.9 million gain from the USDA
cotton  rebate  program  that  was not in effect during the first quarter of the
current  year.

     Selling  General and Administrative Expense.  For the quarter ended October
2, 1999, selling, general and administrative expenses were $1.9 million, or 6.6%
of sales, a decrease of $1.5 million from the prior year quarter.  This decrease
was  due  to  a  number  of  factors, including a reduction in head count, lower
allocated  corporate  overhead,  and  a reduction in distribution expense.  This
level of selling, general and administrative spending is expected to continue in
the  future.

     Operating  Income.  For  the quarter ended October 2, 1999 operating income
was  $1.8  million  or  6.2%  of  sales.  This  $1.1  million  increase from the
operating  profit  of  $0.7  million  for  the prior year quarter was due to the
factors  described  above.

     Net  Interest  Expense.     For  the  quarter  ended  October  2, 1999, net
interest  expense  was $2.2 million, as compared to $2.2 million for the quarter
ended  September  26,  1998.

     Taxes.  The  effective  tax  expense  rate  was (5.3)% for the three months
ended  October 2, 1999 as compared to the effective tax benefit rate of 4.2% for
the  three  months ended September 26, 1998.  Although both quarters reflected a
pretax  loss,  the  current  quarter's  tax  expense  results  from the expected
franchise  tax  due.

     Net  Loss.  The  net  loss  for  the  quarter ended October 2, 1999 of $0.5
million  was  $0.9 million lower than the net loss of $1.4 million for the prior
year  quarter.   This  decrease  was  due  to  the  factors  described  above.

     Inventories.  Inventories  at  Delta  Apparel at October 2, 1999 were $25.7
million  as  compared to $35.6 million on September 26, 1998.  This reduction in
inventory  was  due  to  lower  units  on  hand, better management of in process
inventory,  and  lower  raw  material  cost  in  inventory.

     Capital  Expenditures.  Capital  expenditures  were  $0.1  million  for the
quarter  ended  October  2, 1999 as compared to $1.4 for the prior year quarter.
This  decrease  was  due  to  a  reduction  in  spending  for  domestic  textile
modernization.

     Order  Backlog.  Delta Apparel's order backlog at October 2, 1999 was $20.2
million,  an  increase  of  5.2%  from  the  order  backlog  of $19.2 million at
September  26,  1998.  This  increase  is  the  net  result  of  an


                                       49
<PAGE>
increase  in backlog for private label accounts offset somewhat by lower selling
prices.  Delta  Apparel  believes  that  backlog  orders  can  give  a  general
indication  of  future  sales.

FISCAL  YEAR  1999  VERSUS  FISCAL  YEAR  1998

     Net  Sales.  Net  sales  for  fiscal year 1999 were $107 million, which was
consistent  with net sales of $108 million in fiscal year 1998. Fiscal year 1999
net  sales  included $5.0 million of outside yarn sales from the Rainsford plant
versus  none  in  fiscal  year  1998.  Control of operations, management and net
assets of the Rainsford plant was transferred by Delta Mills to Delta Apparel in
April  1998, and the results of operations and net assets of the Rainsford plant
have been included in Delta Apparel since that time.  Lower fiscal year 1999 net
sales  were  the  result of lower unit prices partially offset by increased unit
sales  as  compared  to  fiscal  year  1998.

     Gross  Profit.  Gross  profit increased to $5.7 million in fiscal year 1999
from $4.1 million in fiscal year 1998, and gross profit margin increased to 5.3%
in  fiscal  year  1999  from  3.8% in fiscal year 1998, as a result of lower raw
material  costs  and  better manufacturing efficiencies. Included in fiscal year
1999  is  a  charge of $1.7 million to increase reserves on certain discontinued
and  slow  moving  inventory  categories.

     Selling  General and Administrative Expenses. During the year ended July 3,
1999,  selling,  general  and  administrative  expenses  were  $13.7 million, as
compared  to  $13.9  million  during the year ended June 27, 1998, a decrease of
$0.2  million  or  1.4%.  For  the  year  ended  July  3, 1999, expenses in this
category  were 12.8% of net sales as compared to 12.9% of net sales for the year
ended  June  27,  1998.

     Operating  Loss.  The  fiscal  year  1999  operating loss was $9.7 million,
compared  to  an operating loss of $17.8 million in fiscal 1998. Delta Apparel's
improved  gross profit contributed to the reduction in operating loss for fiscal
year  1999. The fiscal 1998 operating loss included an impairment charge of $7.5
million that was recorded to write off the excess of cost over assigned value of
net  assets  acquired.   The  fiscal 1999 operating loss included a $1.4 million
impairment  charge  to  adjust  the  carrying  value  of  certain  plant assets.

     Net Interest Expense. For the year ended July 3, 1999, net interest expense
was  $9.6 million, as compared to $6.4 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.  Delta Apparel's indebtedness
will  be  significantly  lower  after  the  Delta  Apparel  distribution.  See
"Capitalization".

     Taxes.  The  effective tax rate for the year ended July 3, 1999 was 4.1% as
compared  to  a  13.3%  effective  tax  rate  for  the year ended June 27, 1998.
Although  both  years  reflected  a pretax loss, the year ended July 3, 1999 had
less  of  a  tax  benefit  due  to  increasing  the  valuation allowance for net
operating  loss  carryover  benefits  which may not be recognized in the future.

     Net  Loss.  Net loss for the year ended July 3, 1999, was $18.5 million, as
compared  to  $21.0 million for the year ended June 27, 1998, due to the factors
described  above.

     Inventories.  Inventories  at  Delta  Apparel  at  July 3, 1999 totaled $27
million,  compared  to  $32  million  at  June  27, 1998.  The decrease resulted
primarily  from  a  strategic  focus to improve raw material and work in process
inventory  management  utilizing  the benefits gained from the implementation of
enterprise-wide  resource planning software, as well as a $1.7 million charge to
increase  reserves on certain discontinued and slow moving inventory categories.

     Capital  Expenditures.  Capital  expenditures  in  fiscal  1999  were  $3.6
million  as  compared  to  $3.7  million in fiscal 1998.  These investments were
primarily for the modernization of the textile operations, which has resulted in
increased  capacity  and  lower  costs.


                                       50
<PAGE>
FISCAL  YEAR  1998  VERSUS  FISCAL  YEAR  1997

     Net  Sales.  Net sales for fiscal year 1998 were $108 million, a decline of
4.4%  from  sales of $113 million in fiscal year 1997.  The decline in sales was
due  primarily  to lower unit prices and a slight drop in units being shipped as
compared  to  fiscal  year  1997.

     Gross Profit.  Gross profit increased from $3.3 million in fiscal year 1997
to $4.1 million in fiscal year 1998, and gross profit margin increased from 2.9%
in  fiscal  year  1997  to  3.8%  in  fiscal year 1998, as a result of lower raw
material  prices and lower manufacturing cost resulting from the shift of sewing
operations  offshore  more  than  offsetting  lower  selling  prices.

     Selling General and Administrative Expenses. During the year ended June 27,
1998,  selling,  general  and  administrative  expenses  were  $13.9 million, as
compared  to  $9.5  million  during the year ended June 28, 1997, an increase of
$4.4 million or 46%. This increase is attributable to an increase in advertising
expense  and  an  increase  in  general  and  administrative  personnel  cost.

     Operating  Loss.  During  the  third  quarter of fiscal 1998, Delta Apparel
determined  that  the  excess of cost over assigned value of net assets acquired
was  impaired. Accordingly, a charge of $7.5 million was taken to write-off this
excess of cost over assigned value of net assets acquired.  The fiscal year 1998
operating  loss,  including  this write-off  of the excess of cost over assigned
value of net assets acquired, was $17.8 million compared to an operating loss of
$6.4  million  in  the  fiscal  year  1997.  The  increased  operating  loss was
primarily  a  result of the goodwill write-off, but was also due to the increase
in  selling,  general  and  administrative  expenses.

     Net  Interest  Expense.  For  the  year  ended  June 27, 1998, net interest
expense  was  $6.4  million, as compared to $5.9 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 13.3% as
compared  to  a  4.4%  effective  tax  rate  for  the  year ended June 28, 1997.
Although  both  years reflected a pretax loss, in fiscal year 1998 Delta Apparel
had  more  tax  benefit recognized due a larger current year net operating loss.

     Net  Loss. Net loss for the year ended June 27, 1998, was $21.0 million, as
compared  to  $11.7  million for the year ended June 28, 1997.  The decrease was
due  to  the  factors  described  above.

     Inventories.  Inventories  at  Delta  Apparel  at June 27, 1998 totaled $32
million,  compared  to  $41  million  at  June  28,  1997.  The decrease was due
primarily  to  a  much  stronger  spring selling season in 1998 compared to 1997
resulting  in  decreased  finished  goods  inventory.

     Capital  Expenditures.  Capital  expenditures  in  fiscal  1998  were  $3.7
million  as  compared to $2.3 million in fiscal 1997.  The increased spending in
1998  was  a  result  of  the  textile  modernization  program.

LIQUIDITY  AND  CAPITAL  RESOURCES

     Historical

     In  each of the first quarter of fiscal year 2000 and in fiscal years 1999,
1998  and  1997,  Delta  Apparel's  source of liquidity and capital has been the
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.


                                       51
<PAGE>
     Delta  Apparel's  operating  activities  resulted  in $13.4 million of cash
provided  in  the  first  quarter of fiscal 2000 as compared to $2.3 million net
cash  used  in  the  first  quarter  of  fiscal 1999.  Delta Apparel's operating
activities  resulted  in uses of cash of $6.8 million in fiscal year 1999, $12.6
million  in  fiscal  year 1998 and $14.4 million in fiscal year 1997.   The cash
provided  in the first quarter of fiscal year 2000 was primarily due to accounts
receivable  and  inventory  reductions  and  an increase in accounts payable and
accrued  expenses  and was after the charge of $2.2 million of interest to Delta
Woodside on affiliated debt.  The uses of cash in each of the fiscal years 1999,
1998  and  1997  were  primarily  associated with net losses incurred in each of
these  years.  These net losses included interest charges on the affiliated debt
of  $9.5  million in fiscal year 1999, $6.5 million in fiscal year 1998 and $6.1
million  in  fiscal  year  1997.

     Capital  expenditures  were $3.6 million in the year ended July 3, 1999 and
$3.7  million  in  the  year  ended June 27, 1998.  Capital expenditures in both
these  years were primarily related to the modernization of knitting, dyeing and
finishing  facilities,  as  well  as  the  implementation  of an Enterprise Wide
Resource  Planning  system.  Delta  Apparel  expects  fiscal  2000  capital
expenditures,  primarily  for  a  slight  capacity  increase and maintenance, to
approximate  $2.0  million.

     Pro  Forma

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

     Also  in connection with the Delta Apparel distribution, Delta Apparel will
enter  into  the  following  financing  arrangements:

     -    Delta Apparel will refinance its existing bank indebtedness.

     -    Delta  Apparel  will  enter  into a credit  agreement  with a  lending
          institution,  under which the lender will provide Delta Apparel with a
          5-year $10 million term loan and a 5-year $25 million revolving credit
          facility.  All loans under the credit  agreement will bear interest at
          rates based on LIBOR or an index rate plus an applicable margin. Delta
          Apparel  will grant the lender a first  mortgage  lien on or  security
          interest in substantially all of its assets.

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

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

     -    Under the  revolving  credit  facility,  Delta Apparel will be able to
          borrow up to $25 million  (including a $10.0 million  letter of credit
          subfacility)  subject to borrowing base limitations  based on accounts
          receivable and inventory levels.

     The  pro  forma  statements  included  in  this  document under the heading
"Unaudited  Pro  Forma  Combined Financial Statements" assume that these capital
contributions  had  occurred  and  these new debt facilities were in place as of
October  2,  1999 (for purposes of the pro forma balance sheet) or the beginning
of  the  1999  fiscal  year  (for  purposes of the pro forma income statements).


                                       52
<PAGE>
Using  the  same  assumptions as are in these pro forma statements, if the Delta
Apparel  distribution  had taken place at the beginning of fiscal year 1999, the
cash  generated  by operating activities during fiscal year 1999 would have been
approximately  $0.8  million ($7.5 million less than the actual use of cash from
operations).  The  lower  use  of  cash would have been due to $6.9 million less
interest expense and $0.6 million net reduction in the management fee charged by
Delta  Woodside  as  compared to the estimated cost of replacing those services.

     Using the same assumptions as are in the pro forma statements, if the Delta
Apparel  distribution had taken place at the beginning of fiscal year 1999, cash
provided  by  operating  activities during the first quarter of fiscal year 2000
would have been approximately $14.9 million.  This $1.7 million increase in cash
provided  by  operations  would  have been due to lower interest payments on the
institutional  lender  debt  as compared with the actual interest charged on the
affiliated  debt.

     Delta  Apparel  expects  that its peak borrowing needs will be in its third
and fourth fiscal quarters and that during those quarters it may need to draw or
set  aside  for  letters of credit approximately $15 million under its revolving
credit  facility for working capital purposes and letters of credit.  Forty-five
percent  of  the  face  amount of outstanding documentary letters of credit will
reduce  the  amount  available  under  the revolving credit facility for working
capital  loans.

     Based  on  these  expectations, Delta Apparel believes that its $25 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  bank debt, to satisfy its day-to-day working capital needs, and to fund its
planned  capital  expenditures.  Any  material  deterioration in Delta Apparel's
results  of  operations, however, may result in Delta Apparel losing its ability
to  borrow  under  its  revolving  credit  facility  or  may cause the borrowing
availability under that facility not to be sufficient for Delta Apparel's needs.

QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     Commodity  Risk  Sensitivity.  As  a  part  of  Delta Apparel's business of
converting  fiber  to  finished apparel, Delta Apparel makes raw cotton purchase
commitments  and  then fixes prices with cotton merchants who buy from producers
and  sell  to textile manufacturers.  Delta Apparel may seek to fix prices up to
18  months  in  advance  of delivery.  Daily price fluctuations are minimal, yet
long-term  trends  in price movement can result in unfavorable pricing of cotton
for  Delta  Apparel.  Before  fixing  prices,  Delta Apparel looks at supply and
demand  fundamentals,  recent  price trends and other factors that affect cotton
prices.  Delta Apparel also reviews the backlog of orders from customers as well
as  the  level of fixed price cotton commitments in the industry in general.  At
October  2,  1999,  a  10%  decline in the market price of the cotton covered by
Delta  Apparel's  fixed  price  contracts  would  have  had a negative impact of
approximately  $1.1  million  on  the  value  of  the  contracts.

     Interest  Rate  Sensitivity.  Delta Apparel'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 Delta
Apparel  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
Delta Apparel 's outstanding indebtedness had been increased by 1% of the debt's
average  outstanding  principal  balance,  Delta  Apparel's  pro  forma interest
expense  would  have been approximately $231,000 higher in the fiscal year ended
July  3, 1999 and approximately $43,000 higher in the three months ended October
2,  1999.  The  actual  increase  in interest expense resulting from a change in
interest  rates  would  depend on the magnitude of the increase in rates and the
average  principal  balance  outstanding.


                                       53
<PAGE>
YEAR  2000  COMPLIANCE

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

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

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

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

     To  date,  Delta  Apparel  has  spent  approximately  $381,000 on Year 2000
compliance  issues,  including  the  purchase  of hardware and the cost of third
party  consultants.  Based  on Delta Apparel's current assessment, Delta Apparel
does  not  anticipate  that additional costs associated with the Year 2000 issue
will  have  a  material  adverse effect on its business.  Delta Apparel does not
currently  anticipate  having  to develop a contingency plan for handling a Year
2000  problem  that  is  not  detected  and  corrected  prior to its occurrence.

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

DIVIDENDS  AND  PURCHASES  BY  DELTA  APPAREL  OF  ITS  OWN  SHARES

     Delta  Apparel'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.  Delta  Apparel'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.  Delta
Apparel's  credit  agreement will also permit up to an aggregate of $3.0 million
of purchases by Delta Apparel of its own stock provided that no event of default
exists  or  would  result  from that action and after the purchase at least $3.0
million  remains  available  under  the  revolving  credit  facility.

     Delta  Apparel  currently anticipates that it will pay no cash dividends to
its  stockholders  for  the  foreseeable  future.  If  Delta  Apparel'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,  Delta  Apparel  may  purchase  its  own  shares  in the market or in
privately  negotiated  transactions.

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


                                       54
<PAGE>
                            BUSINESS OF DELTA APPAREL


     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.

     Delta Apparel is a Georgia corporation with its principal executive offices
located  at 3355 Breckinridge Blvd., Suite 100, Duluth, Georgia 30136 (telephone
number:  770-806-6800).  Delta  Apparel  was  incorporated  in  1999.

     The  following information under this heading, "Business of Delta Apparel",
describes  Delta Apparel 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  Delta  Apparel refer to Delta Apparel, Inc.,
together  with  its  subsidiaries.

BUSINESS

     Delta  Apparel  is  a  vertically  integrated  supplier  of  knit  apparel,
particularly  T-shirts, sportswear and fleece goods.  Approximately 95% of Delta
Apparel's  production  is  of T-shirts.  Delta Apparel specializes in selling to
the  imprinted  knit  apparel  marketplace products such as blank t-shirts, golf
shirts  and tank tops.  Delta Apparel sells its products to distributors, screen
printers  and  private  label  accounts.

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

     Delta  Apparel markets a standard set of knit garments with standard colors
under  the  Delta  Apparel  label  to  distributors, who resell to printers, and
directly to large printer accounts.  Delta Apparel also supplies knit apparel to
private  label customers under the customers' label.  Approximately 40% of Delta
Apparel's  sales  are  to screen printers and approximately 35% to distributors,
with  the  balance  of its sales to private label accounts.  Generally, sales to
distributors  and  large  printers  are  driven  by  availability of competitive
products and price.  Margins are generally higher in the private label business,
which  is  also  characterized  by  slightly  higher  customer  loyalty.

     Delta  Apparel's  marketing  is  performed  primarily  by  employed  sales
personnel  located  throughout  the  country.  Delta  Apparel  maintains a sales
office  in  New  York  City.  Sales personnel call directly on the retail trade,
contacting  department  stores, distributors, screen printing companies and mass
marketers  such  as  discount  houses.  Delta  Apparel also utilizes independent
sales  representatives  to sell to screen printing companies.  Most knit apparel
items  are  inventoried based on forecasts to permit quick shipment and to level
production  schedules.  Special  knit  apparel  items and customer private label
knit  apparel  styles  generally  are  made  only  to  order.

     Delta Apparel's sales reflect some seasonality, with sales during the first
and  fourth  fiscal quarters generally being highest and sales during the second
fiscal  quarter  generally  being  the  lowest.

     Delta  Apparel  spins  the  majority  of its yarn at its modern facility in
Edgefield,  South  Carolina,  with  the  remainder  being purchased from outside
vendors.  The  business  knits, dyes, finishes and cuts virtually all its fabric
in a company owned plant in Maiden, North Carolina.  Delta Apparel  sews most of
its  garments  in  two  leased  facilities  in  Honduras and a small part of its
production at a company owned plant in Georgia.  Delta Apparel also uses outside
sewing  contractors  when  demand  exceeds internal production capacity or it is
cost-effective  to  do  so.  Approximately 25% of Delta Apparel's current sewing
requirements are satisfied by outside contractors.  All products are distributed
from  Delta  Apparel's  distribution  center  in  Tennessee.  During  the  last


                                       55
<PAGE>
three  years,  Delta  Apparel has opened its two Honduras plants and closed five
sewing  plants  in  the  United  States.

     Fabrics  used  by  Delta  Apparel  are  primarily  100%  cotton  and
polyester/cotton  blends.  Cotton  is acquired from several suppliers.  Although
Delta  Apparel  purchases  polyester fiber from one supplier, Delta Apparel does
not  believe that the loss of this supplier would have a material adverse effect
on  it.

     Delta  Apparel's principal raw material is cotton.  Delta Apparel's average
price per pound of cotton purchased and consumed (including freight and carrying
cost)  was $.678 in fiscal year 1999, $.817 in fiscal year 1998, $.833 in fiscal
year  1997  and  $.944  in  fiscal year 1996.  In fiscal year 2000 Delta Apparel
expects  to  use approximately 40 million pounds of cotton in its manufacture of
yarn.  Delta  Apparel  has  contracted  to  purchase  approximately  73%  of its
expected  cotton  requirements  for  fiscal  year 2000.  The percentage of Delta
Apparel's  cotton  requirements  that  Delta  Apparel  fixes  each  year  varies
depending upon Delta Apparel's forecast of future cotton prices.  Current cotton
market  prices are at relatively low levels.  Delta Apparel believes that recent
cotton  prices  has enabled it to contract for cotton at prices that will permit
it  to be competitive with other companies in the United States apparel industry
when  the cotton purchased for future use is put into production.  To the extent
that  cotton  prices  decrease before Delta Apparel uses these future purchases,
Delta  Apparel  could  be  materially and adversely affected, as there can be no
assurance that it would be able to pass along its own relatively higher costs to
its customers.  In addition, to the extent that cotton prices increase and Delta
Apparel  has not provided for its requirements with fixed price contracts, Delta
Apparel  may  be materially and adversely affected, as there can be no assurance
that  it  would  be  able  to pass along these increased costs to its customers.

     No  customer accounted for more than 10% of Delta Apparel's sales in fiscal
year 1998 or fiscal year 1999.  Approximately 25% of Delta Apparel's fiscal year
1997  sales were to NIKE, Inc.  As a result of the loss of this account, part of
Delta  Apparel's strategy is not to become dependent on any particular customer.
Many  customers  place  multi-month  orders,  but  request  shipment  at  their
discretion.  Third  party  carriers are used to ship products to Delta Apparel's
customers.

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

     Delta Apparel's strategy is to provide the best value to its customers with
respect  to  the products it manufactures.  This strategy includes the following
components:

     -    Consistently produce high quality products.

     -    Provide excellent  customer service with respect to rapid and accurate
          delivery,  a close tie in to the customers'  inventory needs and order
          monitoring.

     -    Take advantage of being a totally  vertical  producer to reduce costs,
          implement exacting controls and provide consistent products.

     -    Use its Honduran  facility to manufacture most of its product,  taking
          advantage of the favorable wage differential offered by that country.

     -    Use its Georgia  plant to produce  goods needed on a quick  turnaround
          basis.

     -    Increase the focus on a relatively small range of core basic products.

     -    Improve its management of inventory.


                                       56
<PAGE>
     Delta  Apparel's management believes that this strategy will take advantage
of  the  following  market  trends:

     -    Name brands have less of a competitive  advantage than they used to in
          the  market  for  commodity  apparel  items,  such as Delta  Apparel's
          products.

     -    Increasing   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' inventories stocked for quick delivery.

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

     -    Continued trend in the market toward more casual clothes.

     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.

     Delta  Apparel competes with a number of United States and Canadian branded
and  private  label  manufacturers of knit apparel.  Many of these companies are
larger  in  size  and  have  greater  financial  resources  than  Delta Apparel.

     Some  of  Delta  Apparel's  competitors have begun to offer consignment and
open-ended payments terms to customers in some market segments.  Delta Apparel's
current  strategy  does  not  include  offering  similar terms to its customers.
Delta Apparel believes that the long-term benefits of its approach will outweigh
any short-term loss of business that it may suffer as result of this practice by
some  of  its  competitors.

     Approximately  three-quarters  of  the  United  States market sales of knit
apparel  are  made  by  three  major  knit  apparel manufacturers that are Delta
Apparel's primary competitors.  Based on mill dozens sold in 1998, Delta Apparel
has  an  approximate  5%  share  of  the  market  for  decorated  tee  shirt for
wholesalers  and  screen  printers,  which  is up from 4% in 1996 and makes it a
second  tier  supplier  to  the  market.

     The  principal  competitive  factors  are  price,  service,  delivery time,
quality  and  flexibility, with the relative importance of each factor depending
upon the needs of particular customers and the specific product offering.  Delta
Apparel's  products  face considerable price pressure.  Delta Apparel's strategy
is to provide the best value to its customers.  Favorable competitive aspects of
Delta  Apparel's  business  are the relatively high quality of its products, its
state  of  the  art  information  systems,  its  relatively low distribution and
selling  and  general  administrative  costs  and  the business' flexibility and
process  control,  which  leads to product consistency.  These advantages derive
from  Delta  Apparel being a totally vertical producer, its focus on service and
quick  order turn around times and its relatively low distribution costs.  Delta
Apparel's  primary  relative  competitive disadvantage is that its Delta Apparel
brand  name  is not as well known as the brand names of its largest competitors,
such  as  Fruit-of-the-loom,  Hanes  and  Russell.


                                       57
<PAGE>
     Employees
     ---------

     At  November  4,  1999,  Delta  Apparel  had approximately 1,950 employees.
Delta Apparel's employees are not represented by unions.  Delta Apparel believes
that  its  relations  with  its  employees  are  good.

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

     Delta Apparel 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.
Delta  Apparel's plants generate very small quantities of hazardous waste, which
are either recycled or disposed of off site.  Most of its plants are required to
possess  one  or  more  discharge  permits.

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

     Delta  Apparel  incurs capital and other expenditures in each year that are
aimed  at  achieving compliance with current and future environmental standards.
Generally,  the  environmental  rules  applicable  to Delta Apparel are becoming
increasingly  stringent.  For  instance,  Delta  Apparel  anticipates  that  its
Maiden,  North  Carolina  plant  will  need to incur capital expenditures in the
future  to  comply  with  wastewater  discharge  rules.

     Delta  Apparel 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 Delta Apparel's
liability,  if  any,  for  past  failures  to  comply with laws, regulations and
permits  applicable  to  its  operations  cannot  be  determined.

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

     In  April  1994,  a  products  liability and wrongful death suit, captioned
Scelza,  et  al.  v. Caldor, Inc., et al,  was filed in the Supreme Court of the
State  of  New  York  in  New  York  County, New York, against Duck Head Apparel
Company,  Inc. (which conducts the Delta Apparel Company division's business and
the  Duck Head Apparel Company division's business) and other parties.  The suit
seeks  $95  million, plus punitive damages and attorneys' fees, for the death in
January  1993  of  Mrs.  Scelza  allegedly  caused by her bodysuit and Duck Head
sweatshirt  catching  fire while she used a gas range.  The suit has been stayed
as  a  result  of  the  bankruptcy  of  Caldor,  Inc.  The  case is still in the
preliminary  stages  and  very little discovery has been completed.  Because the
allegedly  defective  sweatshirt  was  manufactured by the Delta Apparel Company
division,  Delta  Apparel  has  agreed to indemnify Delta Woodside and Duck Head
with  respect  to  this suit.  Delta Apparel believes that any reasonably likely
recovery  in  the  suit  would  be covered by insurance and, therefore, does not
believe  that  the  suit  will  have a material adverse effect on Delta Apparel.

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


                                       58
<PAGE>
PROPERTIES

    The  following  table  provides  a  description of Delta Apparel's principal
production  and  warehouse  facilities.

<TABLE>
<CAPTION>
                                                       Approximate
                                                         Square
          Location                      Utilization      Footage  Owned/Leased
- ----------------------------------  -------------------  -------  -------------
<S>                                 <C>                  <C>      <C>
Duluth, GA                          admin. offices        40,244  Leased(1)
Rainsford Plant, Edgefield, SC      spin                 296,000  Owned(2)
Maiden Plant, Maiden, NC            knit/dye/finish/cut  305,000  Owned
Washington Plant, Washington, GA    sew                  129,800  Owned
Distribution Center, Knoxville, TN  distribution         550,000  Owned
Honduras Plant, San Pedro Sula,
  Honduras                          sew                   70,000  Leased(3)
<FN>
____________________________________
(1)  The  lease  of  the  Duluth,  Georgia  offices  expires  in August 2000.

(2)  In  connection  with the  Delta  Apparel  distribution,  Delta  Mills  will
     transfer title in the Rainsford plant to Delta Apparel.  See "Relationships
     Among Delta Apparel, Delta Woodside and Duck Head - Other Relationships".

(3)  The Honduras plant has a lease that expires in November 2000.
</TABLE>

     In  addition, sales offices are leased in New York City on a month-to-month
basis.

     All  of  Delta  Apparel's owned facilities will be subject to mortgages and
security interests to be granted in favor of the credit agreement lender.  Delta
Apparel's  accounts  receivable  and  inventory,  and  certain  other intangible
property, currently secure Delta Woodside's credit facility.  In connection with
the  Delta Apparel distribution, these liens on the assets of Delta Apparel will
be  released  and  new liens on all of Delta Apparel's assets will be granted to
the  credit  agreement  lender.

     Various  factors  affect  the  relative  use  by  Delta  Apparel of its own
facilities  and  outside  contractors  in the various apparel production phases.
Delta  Apparel  is  currently  using  the  majority  of  its internal production
capacity.

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


                                       59
<PAGE>
                           MANAGEMENT OF DELTA APPAREL


DIRECTORS

     The  following  eight  persons  are the members of Delta Apparel's board of
directors.  Their  term  runs  until  the next annual meeting of stockholders of
Delta  Apparel  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  Delta  Apparel.


<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)

Robert W. Humphreys (42)                       President and Chief Executive Officer            1999
                                               of Delta Apparel (4)

Dr. James F. Kane (68)                         Dean Emeritus of the College of                1986(1)
                                               Business Administration of the
                                               University of South Carolina
                                               Columbia, South Carolina (5) (10) (11)(12)

Dr. Max Lennon (59)                            President of Mars Hill College                 1986(1)
                                               Mars Hill, North Carolina (6) (10) (11)(12)

E. Erwin Maddrey, II (58)                      President and Chief Executive                  1984(1)
                                               Officer of Delta Woodside;
                                               Chairman of the Board of Delta
                                               Apparel (7)

Buck A. Mickel (44)                            President and Chief Executive Officer          1984(1)
                                               of RSI Holdings, Inc.
                                               Greenville, South Carolina (8) (11)

Bettis C. Rainsford (48)                       President of The Rainsford                     1984(1)
                                               Development Corporation
                                               Edgefield, South Carolina (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 Delta Apparel
distribution,  Mr.  Garrett will become President and Chief Executive Officer of Delta Woodside.  Mr.
Garrett  serves  as  a  director  of  Delta  Woodside  and  Duck  Head.


                                       60
<PAGE>
     (3)  C.  C.  Guy  served as Chairman of the Board of Old Delta Woodside or its predecessors from
the  founding  of  Old  Delta  Woodside's predecessors in 1984 until November 1989.  Since before the
November  15,  1989  merger (which this document refers to as the "RSI Merger") of Old Delta Woodside
into  RSI  Corporation,  a  South  Carolina  corporation  which  changed  its  name to Delta Woodside
Industries,  Inc.  and  is now Delta Woodside, he has been a director of RSI Holdings, Inc., and from
before  the  RSI  Merger  until  January  1995 he also served as President of RSI Holdings, Inc.  RSI
Holdings,  Inc. until 1992 was engaged in the sale of outdoor power equipment, until 1994 was engaged
in  the  sale of turf care products and currently is engaged in the consumer finance business.  Prior
to  November  15,  1989, RSI Holdings, Inc. was a subsidiary of RSI Corporation.  Mr. Guy served from
October 1979 until November 1989 as President, Treasurer and a director of RSI Corporation.  Prior to
the  RSI Merger, RSI Corporation owned approximately 40% of the outstanding shares of common stock of
Old  Delta  Woodside  and, among other matters, was engaged in the office supply business, as well as
the  businesses  of  selling  outdoor  power  equipment  and turf care products.  Mr. Guy serves as a
director  of  Delta  Woodside  and  Duck  Head.

     (4)     Robert  W.  Humphreys was elected President and Chief Executive Officer of Delta Apparel
in December 1999.  He was elected President of  the Delta Apparel Company division of a subsidiary of
Delta  Woodside  in April 1999.  He served as Vice President-Finance and Assistant Secretary of Delta
Woodside  from May 1998 to November 1999.  From January 1987 to May 1998, Mr. Humphreys was President
of  Stevcoknit  Fabrics  Company,  the  knit  fabrics  division  of  a  subsidiary of Delta Woodside.

     (5)  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,  Duck  Head  and  Glassmaster Company.

     (6)  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,  Duck  Head  and  Duke  Power  Company.

     (7)  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
Delta  Apparel  distribution, Mr. Maddrey will retire from his officer positions with Delta Woodside.
He  also  serves  as  a  director  of  Delta  Woodside,  Duck  Head  and  Kemet  Corporation.

     (8)  Buck  A.  Mickel  was  a  Vice President of Old Delta Woodside or its predecessors from the
founding  of  Old  Delta Woodside's predecessors until November 1989, Secretary of Old Delta Woodside
from  November  1986  to March 1987, and Assistant Secretary of Old Delta Woodside from March 1987 to
November  1988.  He served as Vice President and a director of RSI Holdings, Inc. from before the RSI
Merger  until January 1995 and as Vice President of RSI Holdings, Inc. from September 1996 until July
1998  and has served as President,  Chief Executive Officer and a director of RSI Holdings, Inc. from
July  1998  to  the  present.  He served as Vice President of RSI Corporation from October 1983 until
November  1989.  Mr.  Mickel  serves  as  a  director  of  Delta  Woodside  and  Duck  Head.


                                       61
<PAGE>
     (9)  Bettis  C.  Rainsford was Executive Vice President and Chief Financial Officer of Old Delta
Woodside or its predecessors from the founding of Old Delta Woodside's predecessors in 1984 until the
RSI  Merger  and  served  in these positions with Delta Woodside from the RSI Merger until October 1,
1999.  Mr.  Rainsford served as Treasurer of Old Delta Woodside or its predecessors or Delta Woodside
from  1984  to 1986, from August 1988 to November 1988 and from November 1990 to October 1, 1999.  He
is  President  of  The  Rainsford  Development  Corporation  which  is  engaged  in  general business
development  activities  in  Edgefield,  South Carolina.  Mr. Rainsford serves as a director of Delta
Woodside, Duck Head and Martin Color-Fi, Inc. and is a member of the managing entity of Mount Vintage
Plantation  Golf  Club,  LLC.

     (10)  Member  of  Audit  Committee.

     (11)  Member  of  Compensation  Committee.

     (12)  Member  of  Compensation  Grants  Committee.
</TABLE>


EXECUTIVE  OFFICERS

     The  following  provides  information  regarding  the executive officers of
Delta  Apparel.

Name  and  Age                    Position
- --------------                    --------

Robert W. Humphreys (42)          President and Chief Executive Officer (1)

Herbert  M.  Mueller  (42)        Vice President, Chief Financial Officer
                                  and  Treasurer  (2)

Marjorie  F.  Rupp  (48)          Vice  President  and  Secretary  (3)

______________________

     (1)  See  information  under  the  subheading  "Directors".

     (2)  Herbert  M.  Mueller  was  elected  to  serve as Vice President, Chief
Financial  Officer  and  Treasurer  of  Delta  Apparel in December 1999.  He was
elected  to serve as Vice President of the Delta Apparel division in April 1998.
Prior  to  joining  the  Delta Apparel division, Mr. Mueller served as Corporate
Controller (from June 1991 to June 1997 and from October 1997 to April 1998) and
Senior  Director  of Business Planning (from July 1997 to October 1997) of Swift
Denim,  a  manufacturer  of  denim  fabric.

     (3)  Marjorie  F.  Rupp  was  elected Vice President and Secretary of Delta
Apparel  in  December 1999.  She was elected to serve as Vice President of Human
Resources of the Delta Apparel division in July 1998.  She served as Director of
Human  Resources  for  the Delta Apparel division from May 1992 until July 1998.

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


                                       62
<PAGE>
MANAGEMENT  COMPENSATION

     Summary  Compensation  Table
     ----------------------------

     The  following  table sets forth information for the fiscal year ended July
3,  1999  respecting  the  compensation  earned by Delta Apparel's current Chief
Executive  Officer  and  by the other current executive officer of Delta Apparel
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").

<TABLE>
<CAPTION>
                                     SUMMARY COMPENSATION TABLE

                                                                        Long-Term
                                                                        ----------
                                                 Annual  Compensation  Compensation
                                           ----------------------------  --------
                                                                          Awards
                                                                Other    --------    All
                                                                Annual   Securities Other
                                                                Compen-  Underlying Compen-
                                 Name and   Salary     Bonus    sation   Options    sation
Principal Position                 Year     ($)(a)   ($)(a)(b)  ($)(c)    (#)(d)     ($)
- -------------------------------  --------  --------  ---------  -------  --------  --------
<S>                              <C>       <C>       <C>        <C>      <C>       <C>

Robert W. Humphreys,               1999    223,077    94,286    14,715      0      543,449
(f)(e)
  President, Delta
  Apparel division

Herbert M. Mueller                 1999    140,000    23,080     3,880      0       1,400
(g)(e)
  Vice President
  Delta Apparel
  division
_______________________________
<FN>


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

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

     (c)  The  amounts in this column were paid by Delta Woodside in connection with the vesting of
awards  under  the  Delta  Woodside  Incentive Stock Award Plan and were in each case approximately
sufficient,  after the payment of all applicable income taxes, to pay the participant's federal and
state  income  taxes  attributable  to  the  vesting  of  the  award.

     (d)  For  purposes  of  this table, awards under the Delta Woodside Incentive Stock Award Plan
are  treated  as  options.

     (e)  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.

     (f)  The  fiscal  1999  amount  represents  $666  Delta Woodside contribution allocated to Mr.
Humphrey's  account  in the Delta Woodside 401(k) Plan, $375 contributed by Delta Woodside to Delta
Woodside's  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. Humphreys because of


                                       63
<PAGE>
Internal  Revenue  Code contribution limitations, $2,729 contributed by Delta Woodside to the Delta
Woodside  401(k)  Plan  for Mr. Humphreys with respect to his compensation deferred under the Delta
Woodside 401(k) Plan, $137,241 received as a bonus relating to the period while he was President of
Stevcoknit  Fabrics  Company  (a  division of a subsidiary of Delta Woodside), $2,438 earned on Mr.
Humphreys'  deferred  compensation  at  a  rate  in excess of 120% of the Federal mid-term rate and
$400,000  paid  in  connection  with  his undertaking the position of President and chief executive
officer  of  the  Delta  Apparel  division.

     (g) Represents the Delta Woodside contribution allocated to Mr. Mueller's account in the Delta
Woodside  401(k)  Plan.
</TABLE>

     The  amounts shown in the table above do not include reimbursement by Delta
Woodside  or  its  subsidiaries  for certain commuting expenses and other items.
The  non- business personal benefit to any Named Executive of these amounts does
not  exceed  10%  of  the  Named  Executive's  total  salary  and  bonus.

     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                    Number of Securities
                        Acquired                  Underlying Unexercised    Value of Unexercised In-the-
                           on          Value            Options at                Money Options
                        Exercise     Realized             FY-End                    at FY-End
    Name                  (#)           ($)                (#)                       ($)(a)
   -----                  ---           ---                ---                        ------

                                                 Exercisable  Unexercisable  Exercisable  Unexercisable
                                                 -----------  -------------  -----------  -------------
<S>                     <C>         <C>          <C>          <C>            <C>          <C>
Robert W.               3,000        17,784           22,875          5,625       78,807         14,414
Humphreys

Herbert M.                800         8,622            1,500          4,500        8,906         26,719
Mueller
___________________
(a)  Based on the closing  sales price of $5.9375  per Delta  Woodside  share on
     July 2, 1999.
</TABLE>

     Director  Compensation
     ----------------------

     Delta Apparel will pay each current director who is not an officer of Delta
Apparel  a  fee  of  $6,667  per year, plus will provide each of these directors
approximately  $3,333 annually with which shares of Delta Apparel's common stock


                                       64
<PAGE>
will  be  purchased.  These Delta Apparel shares may be newly issued or acquired
in  the  open  market  for this purpose.  Each non-officer director will also be
paid  $500  ($750  for  the committee chair) for each committee meeting attended
and  $250  for  each  telephonic  committee  meeting  in  which  the  director
participates.  Each  director  will  also  be  reimbursed  for reasonable travel
expenses  in  attending  each  meeting.

     Delta  Apparel anticipates that any non-officer director subsequently added
to  the  Delta  Apparel  Board  will  be paid a fee of $13,334 per year, plus be
provided  approximately  $6,666  per  year  with which shares of Delta Apparel's
common stock will be purchased.  Each of these additional directors will be paid
the  same  meeting  fees as payable to Delta Apparel's current directors.  Delta
Apparel  anticipates that the fees payable to Delta Apparel's existing directors
will  increase over a five year period to be the same as the fees payable to any
additional  directors.

     Robert  W.  Humphreys  Employment  Contract
     -------------------------------------------

     During  fiscal  1999, Delta Woodside's board of directors began to consider
strategic  alternatives  to  enhance stockholder value, some of which might have
led  to  a change in control of all or a significant part of Delta Woodside.  In
order  to provide an incentive for certain of Delta Woodside's key executives to
remain  in Delta Woodside's employ while these alternatives were examined, Delta
Woodside  entered into severance agreements in December 1998 with, among others,
Robert  W.  Humphreys  (President and Chief Executive Officer of Delta Apparel).
Pursuant  to  each  of  these  agreements,  Delta  Woodside  agreed that, if the
applicable  officer's  position  were  eliminated  because  of  downsizing,
restructuring  or a change of control between the date of the letter and the end
of  December  2000,  the  officer  would be paid a severance equal to two years'
salary  at  the  time  of  termination,  in  addition  to  the officer's regular
severance.

     In addition to his positions with Delta Apparel, Robert W. Humphreys served
until  November  4,  1999  as  Vice President-Finance and Assistant Secretary of
Delta  Woodside.   In  April 1999, Mr. Humphreys was appointed to the additional
position  of  President and chief executive officer of the Delta Apparel Company
division  of  a  subsidiary  of  Delta  Woodside.  In  connection  with this new
position,  Delta Woodside agreed in an April 1999 letter that (a) Mr. Humphreys'
salary  is  $300,000 effective with the pay period beginning April 26, 1999, (b)
he  is  guaranteed a bonus of $300,000 for the 2000 fiscal year if he remains in
his  new  position  during  that  year,  (c)  for fiscal 1999 he would be on the
corporate  bonus  plan  for  the first ten months, then at the guaranteed annual
$300,000  rate  for  the  eleventh  and twelfth months of fiscal 1999, (d) Delta
Woodside  will  pay  his  travel  and  lodging  expenses  for  commuting  to the
division's  headquarters  in Duluth, Georgia, (e) if he remains as President and
Chief  Executive  Officer  of  the Delta Apparel business as a spun-out separate
public  company (if that spin-off were to occur), he will participate in a Delta
Apparel  bonus  plan commencing with the 2001 fiscal year and he will be granted
options  under  a  Delta  Apparel performance based stock option plan for shares
equal  to  approximately five percent of the post-spin-off outstanding shares of
Delta Apparel, (f) the December 1998 severance agreement was modified to provide
that  the  two  years'  severance  amount,  based on a $200,000 salary rate, was
earned  in  fiscal  1999  and he would no longer be entitled to Delta Woodside's
regular  severance and (g) if the restructuring/spin-offs under consideration of
the  Delta  Apparel business and the Duck Head Apparel business do not occur, he
will  be  elected  as  a  member  of Delta Woodside's board of directors.  Delta
Apparel  has assumed Delta Woodside's obligations under the April 1999 letter in
connection  with  the  Delta  Apparel  distribution.

     Delta  Apparel  Stock  Option  Plan
     -----------------------------------

     Under  the Delta Apparel stock option plan, the compensation committee (or,
in  the  case of the Named Executives, the compensation grants committee) of the
Delta  Apparel  board of directors will have the discretion to grant options for
up  to  an  aggregate  maximum  of  500,000  Delta  Apparel  shares.

     The  purpose  of the Delta Apparel option plan is to promote the growth and
profitability  of  Delta Apparel and its subsidiaries by increasing the personal
participation  of  key  and  middle level executives in the performance of Delta
Apparel  and its subsidiaries, by enabling Delta Apparel 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
Delta  Apparel.  The  compensation  committee  (or,  in  the  case  of the Named
Executives,  the  compensation  grants  committee) of the Delta Apparel board of
directors  will  administer  the  Delta  Apparel  option  plan.


                                       65
<PAGE>
     Participation  in  the  Delta  Apparel  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 Delta Apparel board of
directors,  of  Delta  Apparel  or one of its subsidiaries who have the greatest
impact  on Delta Apparel'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 Delta Apparel are
not eligible to participate in the Delta Apparel option plan.  The Delta Apparel
option  plan  provides  that  no  more  than 125,000 Delta Apparel shares may be
covered  by  grants  made  under  the  plan in any fiscal year to any particular
employee.

     In  the  discretion  of the applicable committee, options granted under the
Delta  Apparel  option  plan may be "incentive stock options" for federal income
tax  purposes.  Delta  Apparel  is  not  allowed  a  deduction  at  any  time in
connection  with,  and the participant is not taxed upon either the grant or the
exercise  of,  an "incentive stock option."  The difference between the exercise
price of and incentive stock option and the market value of the shares of common
stock  at  the  date of exercise, however, constitutes a tax preference item for
the  participant  in  the year of exercise for alternative minimum tax purposes.
Among other requirements, the stock acquired by the participant must be held for
at  least  two years after the option is granted and for at least one year after
the  option is exercised for the option to qualify as an incentive stock option.
If  the participant satisfies these holding period requirements, the participant
will  be  taxed  only upon any gain realized upon disposition of the stock.  The
participant's  gain  will  be equal to the difference between the sales price of
the  stock  and  the  exercise price.  If an incentive stock option is exercised
after  the  death  of the employee by the estate of the decedent, or by a person
who  acquired  the  right to exercise the option by bequest or inheritance or by
reason  of  the  death  of the decedent, none of the holding period requirements
apply.

     If  the  participant  fails to satisfy the holding period requirements, the
option  will  be  treated  in a manner similar to options that are not incentive
stock  options.  The  participant  is  generally  not taxed upon the grant of an
option  that is not an incentive stock option.  Upon exercise of any the option,
however,  the  participant  recognizes  ordinary  income equal to the difference
between the fair market value of the shares acquired on the date of exercise and
the  exercise  price.  Subject  to  Section  162(m) of the Internal Revenue Code
(relating  to limitations on corporate income tax deduction of certain executive
compensation  in  excess  of  $1  million),  generally  Delta Apparel 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  Delta Apparel will arise at the time of the early disposition of
the stock and will equal the excess of (a) the lower of the fair market value of
the shares at the time of exercise or the fair market value of the shares at the
time  of  disposition  over  (b) the exercise price, and (ii) if the fair market
value  of  the  stock  at the time of the early disposition exceeds the exercise
price,  the  participant  will  also  recognize capital gain income equal to the
difference  between  the  fair market value at the time of exercise and the fair
market  value  at  the  time  of  disposition.

     Delta  Apparel  will  attempt, to the maximum extent possible, to structure
grants  under  the Delta Apparel 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 Delta Apparel), and the option
will  be exercisable according to the schedule that the applicable committee may
determine.    The  recipient  of an option will not pay Delta Apparel any amount


                                       66
<PAGE>
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 Delta Apparel option
plan.

     Under  the  Delta  Apparel 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 Delta Apparel.
However,  if  a  participant dies while in the employ of Delta Apparel or (if so
determined by the applicable committee at the date of grant) within three-months
after  termination  of employment or if a participant's employment is terminated
by  reason  of having become permanently and totally disabled, the option may be
exercised  during  the  one-year  period  after  the  participant's  death  or
termination of employment due to disability. In no event, however, may an option
be  exercised  after  the  expiration  of  its  fixed  term.

     The  price  per  share at which each option granted under the Delta Apparel
option  plan  may be exercised will be the price set by the applicable committee
at  the  time of grant based on the criteria adopted by the applicable committee
in  good  faith; provided, however, in the case of an option intended to qualify
as an incentive stock option, the price per share will not be less than the fair
market  value  of  the  stock at the time the option is granted (or 110% of fair
market  value  if  the recipient of the incentive stock option owns stock having
more than ten percent of the total combined voting power of all classes of stock
of Delta Apparel).  The Delta Apparel 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 Delta Apparel's common stock on the date of the option grant.

     Options  may  be  exercised  by  the participant tendering to Delta Apparel
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 Delta Apparel
shares  rather  than  in  cash.

     The  Delta Apparel 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 Delta Apparel
shares  issuable  under  the  plan  (other  than  an  increase  pursuant  to the
antidilution  provisions  of  the  plan).

     The  Delta Apparel option plan provides that it will terminate on the close
of  business  on January __, 2010, and no options will be granted under the plan
thereafter,  but  termination  will not affect any option granted under the plan
before  the  termination  date.

     As described in "Interests of Directors and Executive Officers in the Delta
Apparel  Distribution - Receipt of Delta Apparel Stock Options and Delta Apparel
Incentive  Stock  Awards", the compensation grants committee or the compensation
committee  of  the  Delta Apparel board of directors currently expects to grant,
within  the first six months after the Delta Apparel distribution, stock options
under  the Delta Apparel option plan to the executive officers of Delta Apparel.

     Delta  Apparel  Incentive  Stock  Award  Plan
     ---------------------------------------------

     Under  the  Delta  Apparel  incentive  stock  award  plan, the compensation
committee  (or,  in  the  case  of the Named Executives, the compensation grants
committee)  of  the Delta Apparel board of directors has the discretion to grant
awards  for  up  to  an  aggregate  maximum  of  200,000  Delta  Apparel shares.

     The  purposes  of  the  Delta  Apparel  incentive  stock  award plan are to
establish or increase the equitable ownership in Delta Apparel by key and middle
level  management employees of Delta Apparel and its subsidiaries and to provide
incentives to key and middle level management employees of the Delta Apparel and
its  subsidiaries  through  the  prospect  of  stock  ownership.

     The  Delta  Apparel  incentive  stock  award plan authorizes the applicable
committee to grant to officers or other key management employees or middle level


                                       67
<PAGE>
management  employees  of  Delta  Apparel  or  any of its subsidiaries rights to
acquire  Delta Apparel 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  Delta  Apparel
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  Delta  Apparel  incentive stock award plan
provides  that  no  more  than  20,000 Duck Head shares may be covered by awards
granted  under  the  plan  in  any  fiscal  year  to  any  particular  employee.

     A  participant  may receive an incentive stock award only upon execution of
an incentive stock award agreement with Delta Apparel. 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 Delta Apparel 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 Delta Apparel 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 Delta Apparel 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  Delta  Apparel or any
subsidiary on the date set forth in the incentive stock award agreement and (ii)
those  additional  circumstances  (which  could include Delta Apparel 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, Delta Apparel 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 Delta Apparel of the
$.01  per  share  cash  purchase  price.

     The recipient of an award will not pay Delta Apparel 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, Delta Apparel should generally be allowed a
tax  deduction  equivalent  to  the  holder's  taxable  income arising from that
vesting.  The  Delta  Apparel  incentive  stock  award plan provides that, at or
about the time the award (or portion of the award) vests, Delta Apparel 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  Delta  Apparel.

     The  portion of any Delta Apparel 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.  Delta Apparel 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). Delta Apparel anticipates that all compensation
payable  pursuant  to  the  plan  will be deductible by Delta Apparel because 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.


                                       68
<PAGE>
     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  Delta  Apparel  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  Delta  Apparel  shares  covered  by  the plan (except in
connection  with  the  antidilution  provisions  of  the  plan).

     As described in "Interests of Directors and Executive Officers in the Delta
Apparel  Distribution - Receipt of Delta Apparel Stock Options and Delta Apparel
Incentive  Stock  Awards", the compensation grants committee or the compensation
committee  of  the  Delta Apparel board of directors currently expects to grant,
within  the  first  six  months  after the Delta Apparel distribution, incentive
stock  awards  to  the  executive  officers  of  Delta  Apparel.

COMPENSATION  COMMITTEE  INTERLOCKS  AND  INSIDER  PARTICIPATION

     The  following  directors will serve on the Compensation Committee of Delta
Apparel's  board  of  directors: C.C. Guy, Dr. James F. Kane, Dr. Max Lennon and
Buck  A.  Mickel.

     The  following directors will serve on the Compensation Grants Committee of
Delta  Apparel'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.


                                       69
<PAGE>
               SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS
                                 AND MANAGEMENT


     If  the  Delta  Apparel  distribution had occurred immediately prior to the
Delta Apparel record date and the Delta Apparel record date had been December 7,
1999,  the  following  table  sets  forth what the beneficial ownership of Delta
Apparel's  common  stock  would have been as of the Delta Apparel record date by
(i)  any person that would have beneficially owned more than five percent of the
outstanding  common stock of Delta Apparel, (ii) the directors of Delta Apparel,
(iii)  the  Named  Executives  of  Delta  Apparel,  and  (iv)  all directors and
executive  officers of Delta Apparel as a group.  Unless otherwise stated in the
notes  to  the table, Delta Apparel believes that the persons named in the table
would  have  had  sole voting and investment power with respect to all shares of
common  stock of Delta Apparel shown as beneficially owned by them.  On December
7,  1999,  23,863,745  Delta  Woodside shares were outstanding, corresponding to
2,386,374 Delta Apparel shares.  The table does not include Delta Apparel shares
that would be covered by stock options that may be granted under Delta Apparel's
stock  option  plan  or  incentive  stock awards that may be granted under Delta
Apparel's incentive stock award plan.  See "Interests of Directors and Executive
Officers  in  the  Delta  Apparel  Distribution - Receipt of Delta Apparel Stock
Options  and  Delta  Apparel  Incentive  Stock  Awards".

<TABLE>
<CAPTION>
                                               Shares
                                               ------
                                               Beneficially
                                               ------------
Beneficial Owner                               Owned    Percentage
- ---------------------------------------------  -------  -----------
<S>                                            <C>      <C>
Reich & Tang Asset Management L. P. (1)        351,590        14.7%
600 Fifth Avenue
New York, New York  10020

Franklin Resources, Inc. (2)                   226,900         9.5%
Franklin Advisory Services, Inc.
Charles B. Johnson
Rupert H. Johnson, Jr.
777 Mariners Island Boulevard
San Mateo, California  94404

Dimensional Fund Advisors Inc. (3)             195,972         8.2%
1299 Ocean Avenue, 11th Floor
Santa Monica, California  90401

E. Erwin Maddrey, II (4)                       326,927        13.7%
233 North Main Street
Suite 200
Greenville, SC  29601

Bettis C. Rainsford (5)                        319,340        13.4%
108-1/2 Courthouse Square
Post Office Box 388
Edgefield, SC  29824

Buck A. Mickel (6) (7)                         157,436         6.6%
Post Office Box 6721
Greenville, SC  29606


                                       70
<PAGE>
Micco Corporation (7)                          124,063         5.2%
Post Office Box 795
Greenville, SC  29602

Minor H. Mickel (7) (8)                        156,523         6.6%
415 Crescent Avenue
Greenville, SC  29605

Minor M. Shaw (7) (9)                          152,008         6.4%
Post Office Box 795
Greenville, SC  29602

Charles C. Mickel (7) (10)                     149,694         6.3%
Post Office Box 6721
Greenville, SC  29606

William F. Garrett (11)                         14,525         (19)

C. C. Guy (12)                                   2,501         (19)

Robert W. Humphreys (13)                         4,161         (19)

Dr. James F. Kane (14)                           1,708         (19)

Dr. Max Lennon (15)                              1,549         (19)

Herbert M. Mueller (16)                            796         (19)

Marjorie F. Rupp (17)                              711         (19)

All current directors and executive officers
as a group ( 10 Persons) (18)                  829,654        34.6%

<FN>

     (1)  This information is based on confirmation obtained on December 7, 1999
and  on an amendment dated February 12, 1999 to Schedule 13G that was filed with
the  Securities  and  Exchange Commission by Reich & Tang Asset Management L. P.
(which  this  document  refers  to  as  "Reich  &  Tang")  with respect to Delta
Woodside's  common  stock.  In  the  amendment, Reich & Tang reported that, with
respect  to Delta Woodside's common stock, it had shared voting power and shared
dispositive  power  with  respect  to  all  of  the shares shown.  The amendment
reported that the shares of Delta Woodside's common stock were held on behalf of
certain  accounts  for  which Reich & Tang provides investment advice on a fully
discretionary  basis.  The  amendment reported that none of such accounts has an
interest  with  respect  to  more  than  5%  of  the outstanding shares of Delta
Woodside's  common  stock.

     (2)  This information is based on confirmation obtained on December 7, 1999
and  on  an amendment dated January 16, 1998 to Schedule 13G that was filed with
the  Securities  and Exchange Commission by Franklin Resources, Inc. (which this
document  refers  to  as  "FRI")  with respect to Delta Woodside's common stock.
Telephone  confirmation  was  given  to  Delta  Woodside  that the amendment was
correct  in  all  respects  except  that  the  number  of  Delta Woodside shares
beneficially owned as of December 7, 1999 had changed to 2,269,000 (which, based
on  the distribution ratio for the Delta Apparel distribution, would entitle FRI
to beneficial ownership of 226,900 Delta Apparel shares).  In the amendment, FRI
reported  that,  with respect to Delta Woodside's common stock, the shares shown
in  the  table above were beneficially owned by one or more investment companies
or  other  managed  accounts that are advised by one or more direct and indirect
investment  advisory  subsidiaries  of  FRI.  The  amendment  reported  that the
investment advisory subsidiary(ies) have investment and/or voting power over the


                                       71
<PAGE>
securities  owned  by  their  investment  advisory  clients.  Accordingly,  such
subsidiary(ies)  may be deemed to be the beneficial owner of the shares shown in
the  table.  The  amendment  reported  that  Charles  B.  Johnson  and Rupert H.
Johnson, Jr. (which this document refers to as the "FRI Principal Shareholders")
(each of whom has the same business address as FRI) each own in excess of 10% of
the  outstanding  common stock and are the principal shareholders of FRI and may
be deemed to be the beneficial owners of securities held by persons and entities
advised  by FRI subsidiaries.  The amendment reported that one of the investment
advisory  subsidiaries,  Franklin  Advisory Services, Inc. (whose address is One
Parker Plaza, Sixteenth Floor, Fort Lee, New Jersey  07024), has sole voting and
dispositive  power  with  respect  to  all  of  the  shares shown.  FRI, the FRI
Principal  Shareholders  and  the  investment advisory subsidiaries disclaim any
economic interest or beneficial ownership in the shares shown in the table above
and  are  of  the view that they are not acting as a "group" for purposes of the
Securities  Exchange  Act  of  1934,  as  amended.

     (3)  This  information  is  based on a confirmation obtained on December 7,
1999  and  on  a  Schedule 13F dated September 30, 1999, that was filed with the
Securities and Exchange Commission by Dimensional Fund Advisors Inc. (which this
document  refers  to  as  "Dimensional") with respect to Delta Woodside's common
stock.  Dimensional  reported that it had sole voting power and sole dispositive
power  with respect to all of the shares shown.  An amendment dated February 12,
1999  to  Schedule  13G  that  was filed by Dimensional reports that Dimensional
furnishes  investment  advice  to  four  investment  companies  and  serves  as
investment  manager  to  certain other investment vehicles, including commingled
group trusts, that all of the shares of Delta Woodside's common stock were owned
by  such investment companies or investment vehicles, that Dimensional disclaims
beneficial  ownership  of  such  securities  and  that,  to  the  knowledge  of
Dimensional,  no such investment company or investment vehicle client owned more
than  5%  of  the  outstanding  shares  of  Delta  Woodside's  common  stock.

     (4)  Mr.  Maddrey  is a director of Delta Apparel.  He is the President and
Chief  Executive  Officer  (from  which  officer  positions  he  will  resign in
connection  with  the Delta Apparel distribution and the Duck Head distribution)
and  a  director of Delta Woodside and Duck Head.  The number of shares shown as
beneficially  owned  by Mr. Maddrey includes approximately 33,493 Delta Woodside
shares  (3,349 Delta Apparel shares) allocated to Mr. Maddrey's account in Delta
Woodside's  Employee Stock Purchase Plan, 431,470 Delta Woodside shares  (43,147
Delta  Apparel 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 Delta Apparel 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.

     (5)  Mr.  Rainsford  is a director of Delta Apparel.  He is also a director
of  Delta  Woodside  and  Duck Head.  The number of shares shown as beneficially
owned  by  Mr.  Rainsford  includes  47,945  Delta  Woodside shares (4,794 Delta
Apparel  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
Delta  Apparel  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 Duck Head Apparel Company and
Delta  Apparel Company.  The amendment stated that Mr. Rainsford has significant


                                       72
<PAGE>
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  Duck  Head  and/or  the  Delta  Apparel 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.

     (6)  Buck  A. Mickel is a director of Delta Apparel.  He is also a director
of  Delta  Woodside  and  Duck Head.  The number of shares shown as beneficially
owned  by  Buck  A.  Mickel includes 330,851 Delta Woodside shares (33,085 Delta
Apparel  shares)  directly  owned  by  him,  all of the 1,240,634 Delta Woodside
shares  (124,063  Delta  Apparel  shares)  owned by Micco Corporation, and 2,871
Delta  Woodside shares (287 Delta Apparel shares) held by him as custodian for a
minor.  See  Note  (7).

     (7)  Micco  Corporation  owns  1,240,634  shares of Delta Woodside's common
stock  (124,063  Delta  Apparel  shares).  The  shares  of common stock of Micco
Corporation  are  owned  in  equal  parts  by Minor H. Mickel, Buck A. Mickel (a
director  of  Delta  Apparel),  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 Delta Apparel
shares owned by Micco Corporation.  Minor H. Mickel directly owns 116,854 shares
of  Delta  Woodside's common stock (11,685 Delta Apparel shares) and as personal
representative  of  her husband's estate owns 207,750 shares of Delta Woodside's
common  stock  (20,775  Delta  Apparel  shares).  Buck A. Mickel, directly or as
custodian  for  a  minor,  owns  333,722 shares of Delta Woodside's common stock
(33,372  Delta Apparel shares).  Charles C. Mickel, directly or as custodian for
his children, owns 256,210 shares of Delta Woodside's common stock (25,621 Delta
Apparel shares).  Minor M. Shaw, directly or as custodian for her children, owns
264,978  shares  of Delta Woodside's common stock (26,497 Delta Apparel 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 Delta Apparel 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 Delta Apparel 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 Delta Apparel 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 Delta Apparel 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  Delta  Apparel  shares)  held  by  him  as  custodian  for  a  minor.

     (8)  The  number  of  shares shown as beneficially owned by Minor H. Mickel
includes  116,854  Delta  Woodside shares (11,685 Delta Apparel shares) directly
owned  by her, 207,750 Delta Woodside shares (20,775 Delta Apparel shares) owned
by  her  as  personal  representative  of  her  husband's  estate and all of the
1,240,634  Delta  Woodside  shares (124,063 Delta Apparel shares) owned by Micco
Corporation.  See  Note  (7).


                                       73
<PAGE>
     (9)  The  number  of  shares  shown  as beneficially owned by Minor M. Shaw
includes  264,978  Delta  Woodside shares (26,497 Delta Apparel shares) owned by
her  directly  or  as  custodian  for  her  children, approximately 14,474 Delta
Woodside  shares  (1,447 Delta Apparel 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 Delta Apparel shares) owned
by  Micco  Corporation.  See  Note  (7).

     (10)  The number of shares shown as beneficially owned by Charles C. Mickel
includes  256,210  Delta  Woodside shares (25,621 Delta Apparel shares) owned by
him  directly  or  as  custodian for his children, 100 Delta Woodside shares (10
Delta  Apparel shares) owned by his wife and all of the 1,240,634 Delta Woodside
shares (124,063 Delta Apparel shares) owned by Micco Corporation.  See Note (7).

     (11)  William  F.  Garrett  is  a  director of Delta Apparel.  He is also a
director  of  Delta  Woodside  and  Duck  Head.  The  number  of shares shown as
beneficially  owned  by  Mr.  Garrett  includes approximately 598 Delta Woodside
shares  (59  Delta  Apparel  shares)  that are held in two dividend reinvestment
accounts,  one  of  which  has  approximately  78 Delta Woodside shares (7 Delta
Apparel  shares)  and  is  registered  in  the  names of William Garrett and Ann
Garrett,  though  Mr.  Garrett  has  sole  voting and dispositive power of these
shares.  It  also  includes approximately 2,088 Delta Woodside shares (208 Delta
Apparel  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 Delta Apparel 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  Delta  Apparel  distribution,  and  there  is a likelihood that such an
amendment  would become effective within the next 60 days.  Consequently, all of
Mr. Garrett's outstanding options are included in the table.  See, "Interests of
Directors  and  Executive  Officers  in  the Delta Apparel Distribution -- Early
Exercisability  of  Delta  Woodside  Stock  Options."

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

     (13)  Robert  W.  Humphreys  is President and Chief Executive Officer and a
director  of Delta Apparel.  The number of shares shown as beneficially owned by
Mr.  Humphreys  includes  approximately  1,138  Delta Woodside shares (113 Delta
Apparel shares) allocated to Mr. Humphreys' account in the Delta Woodside 401(k)
Plan.  Mr.  Humphreys  is fully vested in the shares allocated to his account in
the  Delta  Woodside  401(k)  Plan.  It  also includes approximately 1,752 Delta
Woodside  shares  (175 Delta Apparel shares) allocated to Mr. Humphreys' account
in  Delta Woodside's employee stock purchase plan. The number of shares shown in
the  table includes an aggregate of 22,500 unissued Delta Woodside shares (2,250
Delta  Apparel  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. Humphreys will
enter into an amendment to his options pursuant to which all of his options will
become  exercisable  prior  to  the  Delta  Apparel distribution, and there is a
likelihood  that  this amendment would become effective within the next 60 days.
Consequently,  all  of  Mr.  Humphrey's  outstanding options are included in the
table.  See, "Interests of Directors and Executive Officers in the Delta Apparel
Distribution  --  Early  Exercisability  of  Delta  Woodside  Stock  Options."

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


                                       74
<PAGE>
     (15)  Dr. Max Lennon is a director of Delta Apparel.  He is also a director
of  Delta  Woodside  and  Duck  Head.

     (16)  Herbert  M.  Mueller  is  Vice President, Chief Financial Officer and
Treasurer of Delta Apparel.  The number of shares shown as beneficially owned by
Mr.  Mueller  includes approximately 368 Delta Woodside shares (36 Delta Apparel
shares)  allocated  to  Mr. Mueller's account in Delta Woodside's employee stock
purchase  plan. The number of shares shown in the table includes an aggregate of
6,000  unissued  Delta  Woodside  shares  (600  Delta Apparel 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. Mueller will enter into an amendment to his
options  pursuant  to  which all of his options will become exercisable prior to
the  Delta  Apparel  distribution, and there is a likelihood that this amendment
would  become  effective  within  the  next  60  days.  Consequently, all of Mr.
Mueller's  outstanding  options  are  included in the table.  See, "Interests of
Directors  and  Executive  Officers  in  the Delta Apparel Distribution -- Early
Exercisability  of  Delta  Woodside  Stock  Options."

     (17)  Marjorie  F.  Rupp  is Vice President and Secretary of Delta Apparel.
The  number  of  shares  shown  as  beneficially  owned  by Ms. Rupp includes an
aggregate  of  4,000  unissued  Delta Woodside shares (400 Delta Apparel 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 Ms. Rupp will enter into an amendment to
her  options  pursuant to which all of her options will become exercisable prior
to the Delta Apparel distribution, and there is a likelihood that this amendment
would become effective within the next 60 days.  Consequently, all of Ms. Rupp's
outstanding options are included in the table.  See, "Interests of Directors and
Executive  Officers in the Delta Apparel Distribution -- Early Exercisability of
Delta  Woodside  Stock  Options."

     (18)  Includes  all  shares  deemed to be beneficially owned by any current
director  or executive officer.  Includes 4,467 Delta Woodside shares (446 Delta
Apparel shares) of Delta Woodside's common stock held for the executive officers
on December 7, 1999 by the Delta Woodside 401(k) Plan.  Each  participant in the
Delta  Woodside  401(k)  Plan  has  the  right to direct the manner in which the
trustee of the Plan votes the shares held by the Delta Woodside 401(k) Plan that
are allocated to that participant's account.  Except for shares as to which such
a  direction is made, the shares held by the Delta Woodside 401(k) Plan will not
be  voted.  Also includes 2,120 Delta Woodside shares (212 Delta Apparel 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  127,500  unissued Delta Woodside shares (12,750 Delta Apparel
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 Delta Apparel distribution, and there is a
likelihood  that such amendments would become effective within the next 60 days.
Consequently,  all  of  such  persons'  outstanding  options are included in the
table.  See, "Interests of Directors and Executive Officers in the Delta Apparel
Distribution  --  Early  Exercisability  of  Delta  Woodside  Stock  Options."

     (19)  Less  than  one  percent.
</TABLE>


                                       75
<PAGE>
                INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN
                         THE DELTA APPAREL DISTRIBUTION


     One  or more executive officers of Delta Apparel and one or more members of
the  Delta Apparel board of directors will receive economic benefits as a result
of  the  Delta  Apparel distribution and the Duck Head distribution and may have
other interests in the Delta Apparel distribution and the Duck Head 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 Delta Apparel immediately
following  the  Delta  Apparel  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 Delta Apparel Distribution -- Background of
the  Delta  Apparel Distribution" and "The Delta Apparel Distribution -- Reasons
for  the  Delta  Apparel  Distribution."

RECEIPT  OF DELTA APPAREL STOCK OPTIONS AND DELTA APPAREL INCENTIVE STOCK AWARDS

     The  compensation  grants  committee or compensation committee of the Delta
Apparel  board  of  directors  anticipates  that,  during  the  first six months
following  the  Delta Apparel distribution, grants under the Delta Apparel stock
option  plan  and awards under the Delta Apparel incentive stock award plan will
be  made  to  the  following  executive  officers  of  Delta  Apparel:

<TABLE>
<CAPTION>
                                                                        Shares Covered by
Name and position                         Shares Covered by Options(1)        Awards
- ----------------------------------------  ----------------------------  ------------------
<S>                                       <C>                           <C>
Robert W. Humphreys                                 [to be determined]  [to be determined]
 President and Chief Executive Officer

Herbert M. Mueller                                  [to be determined]  [to be determined]
 Vice President, Chief Financial Officer
 and Treasurer

Marjorie F. Rupp                                    [to be determined]  [to be determined]
 Vice President and Secretary
 ___________________________________
<FN>
(1)  The  compensation  grants  committee or the  compensation  committee of the
     Delta Apparel 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.
</TABLE>


                                       76
<PAGE>
PAYMENTS  IN  CONNECTION  WITH  DELTA  APPAREL  DISTRIBUTION  AND  DUCK  HEAD
DISTRIBUTION

     The  Delta  Woodside  board  of  directors  currently  anticipates that, in
connection  with  the Delta Apparel distribution and the Duck Head distribution,
special  cash  bonuses  may  be  awarded  by  Delta  Woodside  to  the following
individuals  who  are  members  of  the  Delta  Apparel  board  of  directors:


               Name                             Cash bonus ($)
               ----                             --------------

               William  F.  Garrett                    306,000

               C.C.  Guy                                32,625

               Robert  W.  Humphreys                   117,000

               Dr.  James  F.  Kane                     32,625

               Dr.  Max  Lennon                         32,250

               E.  Erwin  Maddrey,  II                 500,000

               Buck  A.  Mickel                         31,625

               Bettis  C.  Rainsford                   360,000


These  bonuses  would  be made in consideration of these individuals' efforts on
behalf  of  Delta  Woodside leading up to the Delta Apparel distribution and the
Duck  Head  distribution.

EARLY  EXERCISABILITY  OF  DELTA  WOODSIDE  STOCK  OPTIONS

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

          (i) all  unexercisable  portions of the holder's  Delta Woodside stock
          options became immediately  exercisable in full five (5) business days
          prior to the Delta Apparel record date,  which permitted the holder to
          exercise all or part of the holder's Delta Woodside stock option prior
          to the Delta  Apparel  record date (and thereby  receive Delta Apparel
          shares in the Delta Apparel  distribution  and Duck Head shares in the
          Duck Head distribution); and

          (ii) any Delta Woodside stock options that remained  unexercised as of
          the Delta  Apparel  record  date  remain  exercisable  for only  Delta
          Woodside  common  shares,  and for the same  number of Delta  Woodside
          common  shares at the same  exercise  price,  after the Delta  Apparel
          distribution  and the Duck  Head  distribution  as  before  the  Delta
          Apparel  distribution  and the Duck Head  distribution  (and not for a
          combination  of Delta Woodside  shares,  Delta Apparel shares and Duck
          Head shares).

     All  holders  of  outstanding options under the Delta Woodside Stock Option
Plan  entered  into  the  proposed  amendment.

     As  a  result of these amendments, options for Delta Woodside shares became
exercisable  earlier  than  they  otherwise  would  have for the following Named
Executives and members of the Delta Apparel board of directors for the following
number  of  shares  of  Delta  Woodside  common  stock:


                                       77
<PAGE>
Name                         Number  of Delta Woodside common shares
- ----                         -------------------------------------------
                             covered by portion of stock  options
                             -------------------------------------------
                             the exercisability of which was accelerated
                             -------------------------------------------

William  F.  Garrett                    37,500

Herbert  M.  Mueller                     4,500

Marjorie  F.  Rupp                       3,000

LEASE  TERMINATIONS

     Delta  Woodside  has  leased its principal corporate office space and space
for  its  benefits  department,  purchasing  department and financial accounting
department  from  a corporation (Hammond Square, Ltd.), one-half of the stock of
which  is owned by each of E. Erwin Maddrey, II (a director of Delta Apparel and
Duck  Head  and  President  and  Chief  Executive  Officer  (from  which officer
positions  he will resign in connection with the Delta Apparel distribution) and
a director of Delta Woodside) and Jane H. Greer (Vice President and Secretary of
Delta  Woodside (from which officer positions she will resign in connection with
the  Delta  Apparel  distribution)).  Mr.  Maddrey  and  Ms.  Greer are also the
directors  and  executive  officers  of  Hammond Square, Ltd.  The lease of this
space  was  executed  effective  September  1,  1998, covers approximately 9,662
square  feet  at  a rental rate of $13.50 per square foot per year (plus certain
other  expenses)  and had an expiration date of August 2003.  In connection with
the  Delta  Apparel distribution and the Duck Head distribution, Hammond Square,
Ltd.  and Delta Woodside have agreed that this lease will terminate on the Delta
Apparel  distribution  date  in  exchange  for  the payment by Delta Woodside to
Hammond  Square,  Ltd.  of  $135,268.  Following  the 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  of  Delta  Apparel, Duck Head and Delta Woodside).  Mr.
Rainsford  is  a  director  and executive officer and Brenda L. Jones (Assistant
Secretary  of  Delta  Woodside  (from which officer positions she will resign in
connection  with the Delta Apparel distribution)) is an executive officer of The
Rainsford  Development  Corporation.  In  connection  with  the  Delta  Apparel
distribution  and  the  Duck  Head  distribution,  The  Rainsford  Development
Corporation and Delta Woodside have agreed that this lease will terminate on the
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 of Delta Apparel, Duck Head and Delta Woodside) pursuant
to  an  agreement  involving  rental  payments equal to 3% of gross sales of the
Edgefield  store, plus 1% of gross sales of the store for utilities.  Under this
lease  agreement,  $9,944,  $11,076 and $10,947 was paid to Mr. Rainsford during
fiscal  1997,  1998  and  1999,  respectively.

TRANSFERS  OF  LIFE  INSURANCE  POLICIES

     In February 1991, each of E. Erwin Maddrey, II (a director of Delta Apparel
and  Duck  Head  and  President  and Chief Executive Officer (from which officer
positions  Mr.  Maddrey  will  resign  in  connection  with  the  Delta  Apparel
distribution)  and  a  director  of  Delta  Woodside) and Bettis C. Rainsford (a
director  of  Delta  Apparel, Duck Head 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,


                                       78
<PAGE>
life  insurance  policies  were  established on the lives of Mr. Maddrey and Mr.
Rainsford.  Under  the  life insurance policies on the life of each of them, $30
million  is  payable  to  Delta  Woodside  and  $10  million  is  payable to the
beneficiary  or  beneficiaries chosen by the individual. Nothing in either First
Refusal  Agreement restricts the freedom of Mr. Maddrey or Mr. Rainsford to sell
or  otherwise  dispose  of  any  or all of his Delta Woodside shares at any time
prior  to his death or prevents Delta Woodside from canceling the life insurance
policies  payable  to  it  for  $30  million  on  either  Mr.  Maddrey's  or Mr.
Rainsford's  life.  A  First  Refusal Agreement terminates if the life insurance
policies  payable  to  the applicable individual's beneficiaries for $10 million
are  canceled by reason of Delta Woodside's failure to pay the premiums on those
policies.

     In  connection  with  the  Delta  Apparel  distribution  and  the Duck Head
distribution,  Delta  Woodside  has  agreed  with  each  of  Mr. Maddrey and Mr.
Rainsford  that,  effective as of dates in January and February, 2000 (the dates
through  which  the  applicable  insurance  premiums  have  been  paid),  that
individual's  First  Refusal  Agreement  will  terminate and Delta Woodside will
transfer  to  the individual the $10 million life insurance policies on his life
the  proceeds  of  which  are  payable  to  the  beneficiary or beneficiaries he
selects.  After  this transfer, the recipient individual will be responsible for
payment  the  premiums  on  these  life insurance policies.  Delta Woodside will
allow  the  remaining $30 million of life insurance payable to Delta Woodside to
lapse.


                                       79
<PAGE>
                   DESCRIPTION OF DELTA APPAREL CAPITAL STOCK


     Delta  Apparel  has authorized common stock of  7,500,000 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 Delta Apparel common stock
are,  and  all the shares of Delta Apparel common stock to be distributed to the
Delta  Woodside  stockholders  in  the Delta Apparel distribution will be, fully
paid  and  nonassessable.  The  shares  of  Delta  Apparel  common stock have no
preference,  conversion,  exchange  or  cumulative  voting  rights.

     Upon consummation of the Delta Apparel distribution, the transfer agent for
Delta  Apparel  common  stock  will  be  First  Union  National  Bank.

VOTING  RIGHTS

     Each  share of Delta Apparel common stock is entitled to one vote.  Because
Delta  Apparel'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  Delta Apparel
blank check preferred stock to be issued will be determined by the Delta Apparel
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  Delta Apparel distribution, the board of directors of Delta
Apparel  declared  a  dividend  distribution  of  one Delta Apparel common stock
purchase  right  (which  this  document  refers  to  as  a  Right) for each then
outstanding  share  of  Delta  Apparel  common  stock.  Each  Right entitles the
registered holder to purchase from Delta Apparel one quarter share of its common
stock,  at a cash exercise price of $__ per quarter share (equivalent to $__ per
whole  share),  subject  to adjustment.  The description and terms of the Rights
are  set  forth in a Shareholder Rights Agreement (which this document refers to
as the rights agreement) between Delta Apparel and First Union National Bank, as
rights agent.  The number of Rights outstanding is equal to the number of shares
of  the  Delta  Apparel  common  stock  outstanding.

     The  following  summary  description  of  the Rights does not purport to be
complete  and is qualified in its entirety by reference to the rights agreement.
A  copy  of  the  rights  agreement  has  been  included  as  an  exhibit to the
Registration Statement on Form 10 of which this Information Statement is a part.
You  can  access  the  Registration  Statement  on  the  Securities and Exchange
Commission's  web  site  at  www.sec.gov  by searching the Edgar Archives on the
SEC's web site.  You can also get a copy free of charge by calling or writing to
Delta  Apparel at the telephone number or address stated under "Summary -- Delta
Apparel."

     Certificates;  Separation  of  Rights  from  Common  Stock

     Initially,  the  Rights  will  not  be exercisable, will be attached to all
outstanding  shares  of  Delta  Apparel  common  stock,  and  no  separate Right
certificates  will  be  distributed.  The  Rights  will  separate from the Delta
Apparel  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 Delta Apparel
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  Delta  Apparel  common  stock.


                                       80
<PAGE>
     Until  the  Distribution  Date  (or earlier redemption or expiration of the
Rights),  (a)  the  Rights  will  be evidenced by the Delta Apparel common stock
certificates and will be transferred with and only with the Delta Apparel common
stock  certificates,  (b) Delta Apparel common stock certificates will contain a
notation  incorporating the rights agreement by reference, and (c) the surrender
for  transfer  of  any  certificates  for  Delta  Apparel common stock will also
constitute  the  transfer of the Rights associated with the Delta Apparel common
stock  represented  by  the  certificate.

     The  Rights are not exercisable until the Distribution Date and will expire
at  the  close  of  business  on February __, 2010 unless previously redeemed or
exchanged  for  Delta  Apparel common stock by Delta Apparel as described below.

     As soon as practicable after the Distribution Date, Right certificates will
be  mailed to holders of record of Delta Apparel common stock as of the close of
business  on  the  Distribution  Date  and,  thereafter,  the  separate  Right
Certificates alone will represent the Rights.  Except as otherwise determined by
the  board  of directors, only shares of Delta Apparel 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) Delta
Apparel is the surviving corporation in a merger with an Acquiring Person or any
affiliate or associate of an Acquiring Person and the Delta Apparel 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 Delta Apparel common
stock (or in certain circumstances, cash, property, or other securities of Delta
Apparel)  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)
Delta  Apparel is acquired in a merger or other business combination transaction
or  (ii)  50%  or  more of Delta Apparel'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 Delta Apparel common stock,
the  board  of  directors  of  Delta Apparel 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 Delta Apparel common stock per Right, subject to adjustment as
provided  in  the  rights  agreement.

     Adjustment  of  Exercise  Price  and  Underlying  Shares  in Certain Events

     The  exercise  price  payable,  and  the  number of shares of Delta Apparel
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


                                       81
<PAGE>
reclassification  of, the Delta Apparel common stock, (ii) if all holders of the
Delta  Apparel  common stock are granted certain rights or warrants to subscribe
for  Delta  Apparel  common  stock  or securities convertible into Delta Apparel
common  stock  at less than the current market price of the Delta Apparel common
stock, or (iii) upon the distribution to all holders of the Delta Apparel 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 Delta Apparel 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 Delta Apparel 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, Delta Apparel common stock or other consideration
deemed  appropriate  by the board of directors) by the board of directors at any
time  prior  to  the earlier of the close of business on the tenth day after the
Share  Acquisition Date or the final expiration date of the Rights (whichever is
earlier);  provided  that  under  certain  circumstances,  the Rights may not be
redeemed  unless  there  are  Disinterested  Directors (as defined in the rights
agreement)  in  office  and  the  redemption  is  approved  by a majority of the
Disinterested  Directors.  After  the  redemption  period  has  expired,  Delta
Apparel's  right  of redemption may be reinstated upon the approval of the board
of  directors  if an Acquiring Person reduces his beneficial ownership to 10% or
less of the outstanding shares of Delta Apparel common stock in a transaction or
series  of  transactions  not  involving  Delta  Apparel  and there are no other
Acquiring  Persons.  Immediately  upon  the  action  of  the  board of directors
ordering  redemption  of  the  Rights  and  without  any notice, the Rights will
terminate  and  thereafter  the  only  right of the holders of Rights will be to
receive  the  redemption  price.

     No  Rights  of  Stockholder  Until  Exercise

     Until a Right is exercised, the holder will have no rights as a stockholder
of  Delta Apparel (beyond those as an existing stockholder), including the right
to  vote  or  to  receive  dividends.

     Material  Federal  Income  Tax  Consequences  of  Rights  Plan

     Although the distribution of the Rights will not be taxable to stockholders
or  to  Delta  Apparel,  stockholders  may,  depending  upon  the circumstances,
recognize  taxable  income  in  the event that the Rights become exercisable for
Delta  Apparel  common  stock  (or  other consideration) of Delta Apparel or for
common  stock  of  an  acquiring  company  as  described  above.

     Amendment  of  Rights  Agreement

     Any  of  the provisions of the rights agreement may be amended by the board
of  directors  of  Delta  Apparel  prior  to  the  Distribution Date.  After the
Distribution  Date,  the  provisions  of  the rights agreement, other than those
relating  to  the  principal economic terms of the Rights, may be amended by the
board  of  directors  to  cure  any  ambiguity, defect or inconsistency, to make
changes  which  do  not  adversely  affect  the  interests  of holders of Rights
(excluding the interests of any Acquiring Person), or to shorten or lengthen any
time  period under the rights agreement.  Amendments adjusting time periods may,
under certain circumstances, require the approval of a majority of Disinterested
Directors,  or  otherwise  be  limited.

OTHER  PROVISIONS  RESPECTING  STOCKHOLDER RIGHTS AND EXTRAORDINARY TRANSACTIONS

     Set  forth  below  is  a  brief  summary of some of the provisions of Delta
Apparel's articles of incorporation and bylaws respecting stockholder rights and
extraordinary  transactions  that  will  govern your rights as a holder of Delta
Apparel common stock after the distribution.  Some of these provisions may deter
takeovers  of  Delta Apparel that you may consider to be in your best interests.
Those  takeovers  could  include  offers  for  Delta  Apparel common stock for a
premium  over the market price of the stock.  If the information in this summary
differs  from  the  information  in Delta Apparel's articles of incorporation or
bylaws,  you should rely on the information in the articles of incorporation and
the  bylaws.


                                       82
<PAGE>
     General

     Delta Apparel is a Georgia corporation that is subject to the provisions of
the  Official  Code  of Georgia.  The rights of Delta Apparel's stockholders are
governed  by  its  articles  of incorporation and bylaws, in addition to Georgia
law.

     Authorized  Capital

     Delta  Apparel's  authorized  capital  stock  consists  of 7,500,000 common
shares  and  2,000,000  shares  of  "blank  check"  preferred  stock.

      Under  Delta  Apparel'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 Delta Apparel by means of a merger,
tender  offer, proxy contest or otherwise, and thereby protect the continuity of
Delta  Apparel'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 Delta Apparel without any further
action by its stockholders.  Delta Apparel'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 Delta Apparel's
preferred  stock.

     Amendment  of  the  Articles  of  Incorporation

     Except  for certain primarily ministerial amendments that may be authorized
by  the Delta Apparel board of directors alone to amend Delta Apparel's articles
of incorporation, the following is required to amend Delta Apparel's articles of
incorporation:  (1)  an  authorization  by the Delta Apparel board of directors;
followed  by  (2)  a  vote  of  the  majority  of  all outstanding voting stock.

     Amendments  of  the  Bylaws

     Delta  Apparel'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 Delta Apparel's board of directors from
time to time.  This provision gives Delta Apparel'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.

     Vacancies  on  Delta  Apparel'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 Delta Apparel'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.


                                       83
<PAGE>
     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
Delta  Apparel's  corporate  secretary  within  the  following  deadlines:

     -    in the case of  annual  meetings  of  stockholders,  at least 120 days
          before  the  anniversary  date  of the  immediately  preceding  annual
          stockholder meeting; and

     -    in the case of special meetings,  the close of business on the seventh
          day  following  the date that notice of the meeting was first given to
          stockholders.

     A  stockholder's  nomination  for  director  must  include:

     -    the name and  address  of the  stockholder,  the class  and  number of
          shares beneficially owned by the stockholder as of any record date for
          the  meeting  and as of the date of the notice of the  meeting and the
          name in which those shares are registered;

     -    a representation  that the stockholder  intends to appear in person or
          by proxy at the meeting to make the nomination;

     -    a  description  of all  arrangements  and  understandings  between the
          stockholder  and each nominee and any other  person  pursuant to which
          the nominations are to be made;

     -    other information that must be disclosed in proxy solicitations;

     -    the  written  consent of each  nominee to serve as a director of Delta
          Apparel if so elected; and

     -    any other information that Delta Apparel 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 Delta Apparel 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.  Delta  Apparel'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 Delta Apparel's directors and may discourage or
deter  stockholders  or  Delta  Apparel  from  bringing  a  lawsuit  against its


                                       84
<PAGE>
directors  for  breach  of  their  fiduciary  duties  as directors. However, the
provision  does  not  affect  the  availability  of  equitable  remedies like an
injunction  or  rescission.

     The  foregoing liability and the indemnification provisions described below
may  be  materially  more liberal with respect to directors than available under
the  corporate  laws  of  many  other  states.

     Indemnification  of  Directors

     Delta  Apparel's  bylaws provide that each person who was or is a party, or
is threatened to be made a party, to any threatened, pending or completed action
or proceeding, whether civil, criminal, administrative or investigative, because
that  person is or was an Delta Apparel director or officer or is or was serving
at  Delta Apparel's request as a director or officer of another entity, shall be
indemnified  and  held harmless by Delta Apparel to the fullest extent permitted
by Georgia law. This right to indemnification also includes the right to be paid
by  Delta  Apparel  the  expenses incurred in connection with that proceeding in
advance  of  its  final  disposition to the fullest extent authorized by Georgia
law.

     Delta  Apparel  intends to purchase and maintain insurance on behalf of any
person  who is or was one of its directors, officers, employees or agents, or is
or  was  serving  at Delta Apparel'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  Delta Apparel would have the power or the obligation to
indemnify  him  or  her  against  that  liability  under the provisions of Delta
Apparel's  bylaws.

     The  indemnification  provisions  of  the  Official Code of Georgia and the
provisions  of  the  Official Code of Georgia permitting liability insurance are
set  forth  in  Delta Apparel's bylaws as a contractual right of Delta Apparel's
directors,  officers  and  agents.

     Annual  Meeting  of  Stockholders

     The  annual  meeting  of stockholders must be held on a date and at a place
fixed  by  Delta  Apparel's  board  of  directors.

     Special  Meetings  of  Stockholders

     Special meetings  may  be  called  at  any  time  and  for  any purpose by:

     -    the  chairman  of  Delta  Apparel's  board  of  directors;

     -    Delta  Apparel'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  Delta  Apparel's bylaws, stockholders may not call a special meeting
and  no action may be taken by stockholders of Delta Apparel except at an annual
or  special  meeting  of  stockholders.  The  fact that holders of Delta Apparel
voting  stock  are  unable to call a special meeting or to take action without a
meeting  may  make  it more difficult for stockholders to take action opposed by
Delta  Apparel's  board  of  directors.

                                       85
<PAGE>
     Stockholder  Proposals

     A  stockholder  wishing  to  bring  business  before  an  annual meeting of
stockholders must provide written notice of the business by personal delivery or
by United States  mail, postage pre-paid, to Delta Apparel's corporate secretary
at  its  principal executive offices. The notice must be received by the earlier
of  the  following  dates:

     -    at least 120 days  prior to the  anniversary  date of the  immediately
          preceding annual meeting; or

     -    at least 10 days after notice or public  disclosure of the date of the
          annual meeting was made or given to the stockholders.

     The  notice  must  include:

     -    a description  of the item of business and the reasons for  conducting
          it at the meeting and, if the item of business  includes a proposal to
          amend  the  articles  of  incorporation  or  bylaws,  the  text of the
          proposed amendment;

     -    the name and  address  of the  stockholder,  the class  and  number of
          shares  beneficially owned and represented by proxy by the stockholder
          as of any  record  date  for the  meeting,  and as of the  date of the
          notice of the meeting;

     -    a representation  that the stockholder  intends to appear in person or
          by proxy at the meeting to propose the item of business; and

     -    any material interest of the stockholder in the item of business.

     Depending  on  the  circumstances, these timing and notice requirements may
preclude  or  deter  some  stockholders  from  bringing matters before an annual
meeting.

     Preemptive  Rights

     In  general,  preemptive rights allow stockholders whose dividend rights or
voting  rights  would be adversely affected by issuing new stock to purchase, on
terms  and  conditions set by the board of directors, that proportion of the new
issue  that  would  preserve  the  relative  dividend  or voting rights of those
stockholders.  As  permitted  by  Georgia  law,  Delta  Apparel's  articles  of
incorporation  do  not  grant  its  stockholders  preemptive  rights.

     Stockholder  Action  Without  Meeting

     Delta Apparel'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  Delta Apparel's board of directors.

     Dividends,  Distributions  and  Liquidations

     Subject  to  the provisions of any outstanding blank check preferred stock,
the  holders  of  Delta  Apparel  common  stock are entitled to receive whatever
dividends,  if any, may be declared from time to time by the Delta Apparel board
of  directors  in  its discretion from funds legally available for that purpose.
Under  Georgia  law,  a  corporation  generally  may  pay  dividends  or  make


                                       86
<PAGE>
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 Delta Apparel'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 Delta
Apparel".   The holders of Delta Apparel common stock are entitled to share on a
pro rata basis in any distribution to stockholders upon liquidation, dissolution
or  winding  up  of  Delta Apparel, subject to the provisions of any outstanding
blank  check  preferred  stock.

     Approval  of  and  Special Rights with Respect to Mergers or Consolidations
and  Other  Transactions

     Under  Georgia law, although articles of incorporation may require a higher
stockholder  vote,  the  holders  of a majority of the outstanding voting common
shares  must  approve  a  plan  adopted  by  the  board of directors in order to
authorize  mergers,  consolidations,  share  exchanges or the transfer of all or
substantially  all  of  the  corporation's  assets.  Delta Apparel's articles of
incorporation  do  not  require  a  higher  vote  to  approve  any  of  those
transactions.

     Georgia  Business  Combinations  Statute

     Delta  Apparel is also subject to Section 14-2-1131 et seq. of the Official
Code  of  Georgia.  In  general, this section  prohibits a publicly held Georgia
corporation  from  engaging  in  a  "business  combination"  with an "interested
stockholder"  for  a  period  of  five  years  after  the stockholder becomes an
"interested  stockholder",  unless:

          -    before  that  date the  board of  directors  of that  corporation
               approves  either the "business  combination"  or the  transaction
               that  resulted  in  the   stockholder   becoming  an  "interested
               stockholder";

          -    in the transaction  that resulted in the stockholder  becoming an
               "interested  stockholder",  the "interested  stockholder"owned at
               least 90% of the voting stock of the  corporation  outstanding at
               the time that the transaction commenced,  excluding, for purposes
               of determining the number of shares outstanding,  shares owned by
               any of the following  persons  (which this document  refers to as
               the persons excluded from the voting calculation):

                    -    persons who are directors or officers, their affiliates
                         and associates;

                    -    subsidiaries of the corporation, and

                    -    employee stock plans that do not provide employees with
                         the right to  determine  confidentially  the  extent to
                         which  shares held subject to the plan will be tendered
                         in a tender or exchange offer; or

          -    after becoming an "interested stockholder", the stockholder:

                    -    acquired additional shares resulting in the "interested
                         stockholder" being the beneficial owner of at least 90%
                         of the voting stock of the corporation,  excluding, for
                         purposes   of   determining   the   number   of  shares
                         outstanding,  shares owned by the persons excluded from
                         the voting calculation; and


                                       87
<PAGE>
                    -    the business  combination  was approved at an annual or
                         special  meeting of  stockholders  by the  holders of a
                         majority  of  the  voting   stock   entitled  to  vote,
                         excluding  the voting stock  beneficially  owned by the
                         "interested  stockholder" and the persons excluded from
                         the voting calculation.

     A  "business  combination"  includes  a  merger, consolidation, asset sale,
lease,  liquidation, reclassification or securities, share exchange, issuance in
one  transaction  or  a  series  of  transactions  of  equity  securities of the
corporation  that  have an aggregate market value of 5% or more of the aggregate
market  value  of  the outstanding common and preferred stock of the corporation
(except  pursuant  to  the  exercise  of rights granted proportionately to other
stockholders  and for convertible or exercisable rights outstanding prior to the
time  that  the  person  became  an interested stockholder) or other transaction
resulting  in  a  financial  benefit  to  the  "interested  stockholder".

     Under  this  statute, an "interested stockholder" is a person who, together
with  affiliates  and associates, owns, or within two years did own, 10% or more
of  the  corporation's  voting  stock.

     The  restrictions  imposed  by this section will not apply to a corporation
unless  its bylaws specifically provide for coverage under the statute.   In its
bylaws  Delta  Apparel  has  opted  into  the  statute.  Accordingly,  the
restrictions  outlined  above  will  apply  to  Delta  Apparel.

     "Relevant  Factors"  Provision

     The articles of incorporation expressly requires the Delta Apparel 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
Delta Apparel's outstanding shares of capital stock, but also in relation to the
then  current  value  of Delta Apparel in a freely negotiated transaction and in
relation  to  the Delta Apparel board of directors' estimate of the future value
of  Delta  Apparel (including the unrealized value of its properties and assets)
as  an  independent  going  concern, as well as any other factors that the Delta
Apparel  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 Delta Apparel in a hostile
takeover  effort,  and may adversely affect the price that a potential purchaser
would be willing to pay for the stock of Delta Apparel.  The provisions may also
make  the  removal  of  incumbent  management more difficult.  The Delta Apparel
board of directors believes that these provisions are in the long-term interests
of Delta Apparel and its stockholders because they may encourage persons seeking
to  acquire control of Delta Apparel to consult first with Delta Apparel's board
of  directors  and  permit  the  board  to  consider  factors  other  than  the
relationship  of  the  price  offered  to  recent  market prices.  Delta Apparel
believes  that  any  takeover  attempt  or  business  combination in which Delta
Apparel  is  involved  should  be thoroughly studied by Delta Apparel's board of
directors and that the Delta Apparel stockholders should have the benefit of the
Delta Apparel board's recommendation.  Nonetheless, Delta Apparel's stockholders
should  be  aware  that  these provisions could reduce the market value of Delta
Apparel  common  stock.


                                       88
<PAGE>
RECENT  SALES  OF  UNREGISTERED  SECURITIES

     Following Delta Apparel's incorporation on December 10, 1999, Delta Apparel
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
Delta  Apparel  distribution, Delta Apparel's parent corporation will merge into
its  immediate parent corporation, which in turn will merge into Delta Woodside,
and  Delta  Apparel  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 Delta Apparel shares needed so that the Delta Apparel
distribution  can  be  effected.  The Rights described above will be attached to
the  shares  of  common  stock.


                2000 ANNUAL MEETING OF DELTA APPAREL STOCKHOLDERS


     Delta  Apparel  plans  to hold an annual meeting of its stockholders in the
fall  of  2000.

     Any  stockholder  of Delta Apparel who desires to present a proposal at the
2000  annual meeting of stockholders of Delta Apparel for inclusion in the proxy
statement and form of proxy relating to that meeting must submit the proposal to
Delta  Apparel at its principal executive offices on or before June 5, 2000.  If
a  stockholder of Delta Apparel desires to present a proposal at the 2000 annual
meeting  of  stockholders  of  Delta  Apparel that will not be included in Delta
Apparel's  proxy  statement  and  form  of  proxy  relating to that meeting, the
proposal  must  be submitted to Delta Apparel at its principal executive offices
no  later  than  August  21,  2000  for  the  proposal  to be considered timely.


                 FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE


     This document, particularly the material under the headings "Risk Factors",
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations"  and  "Business  of  Delta  Apparel",  contains  "forward-looking
statements".  All  statements,  other  than  statements of historical fact, that
address  activities,  events  or  developments  that  Delta  Apparel  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  Delta
Apparel's expectations and are necessarily dependent upon assumptions, estimates
and  data  that  Delta  Apparel  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  Delta Apparel's control.
Accordingly,  any forward-looking statements do not purport to be predictions of
future  events  or  circumstances  and  may  not  be  realized.

     Delta  Apparel  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.


                                       89
<PAGE>
                              INDEPENDENT AUDITORS


     Delta  Apparel's  board  of  directors  has  appointed  KPMG  LLP  as  its
independent  auditors  to  audit  its financial statements for fiscal year 2000.

                             ADDITIONAL INFORMATION


     Delta  Apparel  has  filed a Registration Statement on Form 10 with the SEC
under  the  Securities  Exchange  Act  of 1934 with respect to the Delta Apparel
common  stock.

     This  document  does  not  contain  all of the information set forth in the
Registration  Statement  and the related exhibits to which this document refers.
Statements  in  this  document  as  to  the  contents  of any agreement or other
document  are  summaries  only  and  are  not necessarily complete. For complete
information  as  to  these  matters,  Delta Apparel refers you to the applicable
exhibit  to  the  Registration  Statement.

     You  may  inspect  and  copy  the  Registration  Statement  and the related
exhibits  filed by Delta Apparel 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.


                                       90
<PAGE>
                              DELTA APPAREL COMPANY
                     INDEX TO  COMBINED FINANCIAL STATEMENTS

Financial  Statements:

Report  of  Independent  Public  Accountants                                 F-1

Combined  Balance  Sheets  as  of  July  3,  1999
and  June  27,  1998                                                         F-2

Combined  Statements  of  Operations  and  Accumulated
Divisional  Deficit  for  the  Years  ended  July  3,  1999,
June  27,  1998  and  June  28,  1997                                        F-3

Combined  Statements  of  Cash  Flows  for  the  Years
ended  July  3,  1999,  June  27,  1998  and  June  28,  1997                F-4

Notes  to  Combined  Financial  Statements                                   F-5

Condensed  Combined  Balance  Sheet  as  of
October  2,  1999  (unaudited)                                              F-17

Condensed  Combined  Statements  of  Operations  and
Accumulated  Divisional  Deficit  for  the  Three  Months
Ended  October  2,  1999  and  September  26,  1998  (unaudited)            F-18

Condensed  Combined  Statements  of  Cash  Flows  for  the
Three  Months  ended  October  2,  1999  and
September  26,  1998  (unaudited)                                           F-19

Notes  to  Unaudited  Condensed  Combined  Financial
Statements  (unaudited)                                                     F-20

                                       91
<PAGE>
                          INDEPENDENT AUDITORS' REPORT


Delta  Apparel  Company:

We  have  audited  the  accompanying  combined  balance  sheets of Delta Apparel
Company (the "Company"), as described in note 1, as of July 3, 1999 and June 27,
1998,  and  the  related  combined  statements  of  operations  and  accumulated
divisional deficit and cash flows for each of the years in the three-year period
ended  July 3, 1999.  These combined financial statements are the responsibility
of  the  Company's  management.  Our  responsibility is to express an opinion on
these  combined  financial  statements  based  on  our  audits.

We  conducted  our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting  principles  used  and  significant estimates made by
management,  as well as evaluating the overall financial statement presentation.
We  believe  that  our  audits  provide  a  reasonable  basis  for  our opinion.

In  our  opinion,  the  combined  financial statements referred to above present
fairly,  in  all  material  respects,  the  financial  position of Delta Apparel
Company  as of July 3, 1999 and June 27, 1998, and the results of its operations
and  cash  flows  for  each  of the years in the three-year period ended July 3,
1999,  in  conformity  with  generally  accepted  accounting  principles.



Atlanta,  Georgia
August  6,  1999



                                       F-1
<PAGE>
<TABLE>
<CAPTION>
                                   DELTA 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                                                         $         402         101
     Accounts receivable, less allowances
     of $5,054 in 1999 and   $1,329 in 1998                              24,049      25,072
     Other receivables                                                      241         869
     Parent and affiliate receivables (note 8)                                9         539
     Inventories (notes 3 and 8)                                         27,034      32,289
     Prepaid expenses and other current assets                              883         327
     Income taxes receivable                                                 90           -
                                                                  --------------  ----------
       Total current assets                                              52,708      59,197

Property, plant and equipment, net (note 4)                              31,441      40,507
Other assets                                                                219         257
                                                                  --------------  ----------
                                                                  $      84,368      99,961
                                                                  ==============  ==========
       Liabilities and Divisional Deficit

Current liabilities:
     Accounts payable                                             $       5,270      11,484
     Accrued expenses (note 5)                                            5,359       4,276
     Current portion of long-term debt (note 6)                             239         239
     Due to related parties (note 8)                                    103,319      94,108
     Deferred tax liabilities (note 7)                                       58       1,853
     Income taxes payable                                                     -         108
                                                                  --------------  ----------
      Total current liabilities                                         114,245     112,068

Long-term debt (note 6)                                                     100         339
Due to related parties (note 8)                                          30,417      30,417
Deferred tax liabilities (note 7)                                         1,261         173
Other liabilities                                                           482         618
                                                                  --------------  ----------
       Total liabilities                                                146,505     143,615

Divisional deficit                                                      (62,137)    (43,654)

Commitments and contingencies (notes 9, 10 and 12)
                                                                  --------------  ----------
                                                                  $      84,368      99,961
                                                                  ==============  ==========
</TABLE>

See accompanying notes to combined financial statements.


                                      F-2
<PAGE>
<TABLE>
<CAPTION>
                                DELTA APPAREL COMPANY
                              (as described in Note 1)

       Combined Statements of Operations and Accumulated Divisional Deficit

                               (Amounts in thousands)

                                                              YEAR ENDED
                                                    -------------------------------
                                                     JULY 3,   JUNE 27,   JUNE 28,
                                                      1999       1998       1997
                                                    ---------  ---------  ---------
<S>                                                 <C>        <C>        <C>
Net sales                                           $106,779    107,967    112,593
Cost of goods sold                                   101,125    103,867    109,334
                                                    ---------  ---------  ---------

 Gross profit                                          5,654      4,100      3,259

Selling, general and administrative expenses          10,940     12,223      8,351
Intercompany management fees (note 8)                  1,135      1,048      1,138
Provision for bad debts                                1,645        685         41
Impairment charges (note 2)                            1,415      7,459          -
Other expenses                                           221        505        132
                                                    ---------  ---------  ---------

 Operating loss                                       (9,702)   (17,820)    (6,403)
                                                    ---------  ---------  ---------

Interest (income) expense:
 Interest expense (income), net                          121       (162)      (262)
 Intercompany interest expense (note 8)                9,457      6,541      6,128
                                                    ---------  ---------  ---------
                                                       9,578      6,379      5,866
                                                    ---------  ---------  ---------
 Loss before income taxes                            (19,280)   (24,199)   (12,269)

Income tax benefit (note 7)                             (797)    (3,208)      (535)
                                                    ---------  ---------  ---------

 Net loss                                            (18,483)   (20,991)   (11,734)

Accumulated divisional deficit, beginning of year    (43,654)   (22,663)   (10,929)
                                                    ---------  ---------  ---------

Accumulated divisional deficit, end of year         $(62,137)   (43,654)   (22,663)
                                                    =========  =========  =========
</TABLE>

See accompanying notes to combined financial statements.


                                      F-3
<PAGE>
<TABLE>
<CAPTION>
                                 DELTA 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                                                 $(18,483)   (20,991)   (11,734)
 Adjustments to reconcile net loss to net cash
      used in operating activities:
   Depreciation                                              9,208      4,312      3,672
   Amortization                                                  6        155        250
   Deferred taxes                                             (707)    (3,316)      (992)
   Impairment charges                                        1,415      7,459          -
   Provision for losses on accounts receivable               2,045        745     (1,487)
   Loss (gain) on sale of property and equipment               347         29        (22)
   Changes in operating assets and liabilities:
     Accounts receivable                                    (1,022)    (7,661)     5,874
     Inventories                                             5,255      8,409     (9,859)
     Prepaid expenses and other current assets                  72        310       (382)
     Other noncurrent assets                                    38       (253)      (304)
     Accounts payable                                       (6,214)     3,302     (3,243)
     Accrued expenses                                        1,083      1,100        (55)
     Income taxes payable                                     (198)    (1,730)     3,500
     Due to/from affiliates                                    530     (4,513)       276
     Other liabilities                                        (136)        61        100
                                                          ---------  ---------  ---------

       Net cash used in operating activities                (6,761)   (12,582)   (14,406)
                                                          ---------  ---------  ---------
Investing activities:
 Purchases of property, plant, and equipment                (3,593)    (3,658)    (2,340)
 Proceeds from sale of property, plant, and
 equipment                                                   1,683        302         47
                                                          ---------  ---------  ---------

       Net cash used in investing activities                (1,910)    (3,356)    (2,293)
                                                          ---------  ---------  ---------
Financing activities:
 Principal payments on long-term debt                         (239)      (239)      (240)
 Change in due to affiliates, net                            9,211     16,274     16,885
                                                          ---------  ---------  ---------

       Net cash provided by financing
          activities                                         8,972     16,035     16,645
                                                          ---------  ---------  ---------
       Increase (decrease) in cash                             301         97        (54)

Cash at beginning of year                                      101          4         58
                                                          ---------  ---------  ---------

Cash at end of year                                       $    402        101          4
                                                          =========  =========  =========
Supplemental cash flow information:
 Cash paid during the year for interest                   $     33         53         69
                                                          =========  =========  =========
 Noncash investing activity - transfer of plant and
     equipment from Parent Company                        $      -     18,758          -
                                                          =========  =========  =========

See accompanying notes to combined financial statements.
</TABLE>


                                      F-4
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             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 Delta Apparel Company.
Delta Apparel Company is one of two apparel divisions which operate in Duck Head
Apparel  Company,  Inc.,  a Tennessee corporation.  This corporation is owned by
Alchem  Capital  Corporation  ("Alchem"),  a  wholly  owned  subsidiary of Delta
Woodside  Industries,  Inc.  ("DWI"  or  the  "Parent").

     In  April  1998,  Delta  Mills,  Inc., a wholly owned subsidiary of DWI and
owner  of  the  Rainsford  Yarn  Mill  ("Rainsford"), transferred management and
operational  control  of  Rainsford to Delta Apparel.  The accompanying combined
financial statements include the operations and accounts of Rainsford from April
1998.  Delta  Apparel,  Rainsford  and  the  Delta  Apparel  division  of  Delta
Consolidated Corporation, a wholly owned subsidiary of Alchem, which constitutes
the marketing and sales operations of Delta Apparel are combined and referred to
herein  as  the  "Company". 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  manufactures and sells T-shirts, fleece goods, and sportswear
to  distributors,  screen  printers,  and  private  label accounts.  The Company
operates  manufacturing  and  distribution facilities in the Southeastern United
States  as well as manufacturing facilities in Central America.  The majority of
the  Company's raw materials are readily available, and thus it is not dependent
on  a  single  supplier.

     (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 year 1999
consists  of  53  weeks and fiscal years 1998 and 1997 each consist of 52 weeks.

     (C)     INVENTORIES

     Inventories  are stated at the lower of cost or market.  Cost is determined
using  the last-in, first-out (LIFO) method for approximately 94% and 93% of the
inventories  at  July  3,  1999  and June 27, 1998, respectively.  The first-in,
first-out  method  is  principally  used  for  the  remainder.

     (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  3 to 20 years.  Leasehold improvements are amortized over the
shorter  of  the  lease  term  or the estimated useful life of the improvements.


                                      F-5
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

     (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 assets exceed the fair value of
the  assets.

     During  fiscal  year  1999,  the  Company  continued  to operate at a loss,
continued  to  downsize its operations and was not using certain plant assets at
their  full  capacity.  As  a result of applying the provisions of SFAS No. 121,
Accounting  for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be  Disposed  Of,  the  Company  determined  that  the carrying value of certain
long-lived assets were impaired based upon the estimated cash flows generated by
the  assets  and  based  on  the  Company's  business plan for fiscal 2000.  The
Company  used  an  estimate  of market value as the basis for measurement of the
asset impairment charge.  Accordingly, the Company recorded an impairment charge
of  $1,415  for  a  write-down  of  fixed  assets.

     (F)     GOODWILL

     Goodwill,  which  represents  the  excess  purchase  price  over net assets
acquired,  was  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 its undiscounted estimated future operating cash flows. During
fiscal year 1998, based on management's assessment of expected future cash flows
and  economic  conditions,  the  Company recognized the impairment of the excess
cost  over  assigned  value  of  net  assets  acquired by charging pretax income
$7,240.

     (G)     REVENUE  RECOGNITION

     Sales  are  recorded  upon  shipment.

     (H)     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.

                                      F-6
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

     (I)     COTTON  PROCUREMENTS

     The  Company  contracts  to  buy cotton with future delivery dates at fixed
prices  in  order  to reduce the effects of fluctuations in the prices of cotton
used  in  the manufacture of its products.  These contracts permit settlement by
delivery  and  are  not used for trading purposes.  The Company commits to fixed
prices  on  a percentage of its cotton requirements up to eighteen months in the
future.  If  market  prices  for  cotton fall below the Companys committed fixed
costs and it is estimated that the costs of cotton are not recoverable in future
sales  of  finished  goods,  the differential is charged to income at that time.

     (J)     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.

     (K)     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 nonowner sources.
Comprehensive  income  approximates  the  net  loss  for  all periods presented.

     In  June  1997, the FASB issued SFAS No. 131, Disclosures about Segments of
an  Enterprise with Related Information.  SFAS No. 131 establishes standards for
the  way public business enterprises report information about operating segments
in annual financial statements and requires those enterprises to report selected
information  about  operating  segments  in  interim financial reports issued to
stockholders.  SFAS  No.  131  is  effective for financial statements for fiscal
years  beginning  after  December 31, 1997.  The Company does not believe it has
any  reportable  segments.

     In  June  1998,  the  FASB  issued  SFAS No. 133, Accounting for Derivative
Instruments  and  Hedging Activities which was subsequently deferred by SFAS No.
137.  SFAS No. 133 establishes accounting and reporting standards for derivative
instruments,  including  derivative instruments embedded in other contracts, and
for  hedging  activities.  SFAS  No.  133  is  effective  for  all  fiscal years
beginning  after June 15, 2000.  The Company will determine the applicability of
SFAS  No.  133  and  apply  it  if  necessary.


                                      F-7
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

(3)     INVENTORIES

Inventories consist of the following:

                                 JULY 3,   JUNE 27,
                                   1999      1998
                                 --------  --------

 Raw materials                   $  2,731     4,588
 Work in process                    7,768     9,073
 Finished goods                    16,535    18,628
                                 --------  --------

                                 $ 27,034    32,289
                                 ========  ========


(4)     PROPERTY,  PLANT  AND  EQUIPMENT

     Property,  plant  and  equipment  consist  of  the  following:

                                             ESTIMATED     JULY 3,   JUNE 27,
                                            USEFUL LIFE     1999       1998
                                            -----------  ---------  ---------
 Land and land improvements                         N/A  $  1,778      1,946
 Buildings                                     20 years    12,043     14,202
 Machinery and equipment                    10-15 years    57,825     62,871
 Computers and software                         3 years     2,310      3,502
 Furniture and fixtures                         7 years       432      1,614
 Leasehold improvements                      3-10 years       733        750
 Automobiles                                    5 years        50        202
 Construction in progress                           N/A        63      2,844
                                                         ---------  ---------
                                                           75,234     87,931

 Less accumulated depreciation                            (43,793)   (47,424)
    and amortization                                     ---------  ---------

                                                         $ 31,441     40,507
                                                         =========  =========


                                      F-8
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

(5)    ACCRUED  EXPENSES

       Accrued expenses consist of the following:

                                                 JULY 3,   JUNE 27,
                                                   1999      1998
                                                 --------  --------
Accrued employee compensation and benefits       $  2,619     2,091
Taxes accrued and withheld                            699       604
Accrued insurance                                   1,016       984
Accrued advertising                                   333        45
Other                                                 692       552
                                                 --------  --------

                                                 $  5,359     4,276
                                                 ========  ========

(6)     LONG-TERM  DEBT

        Long-term  debt  consists  of  the  following:

<TABLE>
<CAPTION>
                                                                JULY 3,   JUNE 27,
                                                                  1999      1998
                                                                --------  --------
<S>                                                             <C>       <C>
Promissory note secured by property and a lien upon certain
real property of the Company, interest at 86.67% of the prime
rate (6.93% at July 3, 1999) and 72% of the prime rate (7.4%
at June 27, 1998) payable   monthly, principal payable in
monthly installments of  $20 with final payment due December
1, 2000                                                         $    339       578

Less current installments                                            239       239
                                                                --------  --------

Long-term debt, excluding current installments                  $    100       339
                                                                ========  ========
</TABLE>


     The  aggregate  maturities  of  long-term  debt  are  as  follows:

          FISCAL  YEAR
          ------------

          2000                  $     239
          2001                        100
                                ---------

                                $     339
                                =========


                                      F-9
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

(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  that  is  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               $     --         --         --
    State                      (90)       108        457
                          ---------  ---------  ---------
      Total current            (90)       108        457

  Deferred:
    Federal                   (465)    (3,659)      (922)
    State                     (242)       343        (70)
                          ---------  ---------  ---------
      Total deferred          (707)    (3,316)      (992)
                          ---------  ---------  ---------

      Income tax benefit  $   (797)    (3,208)      (535)
                          =========  =========  =========
</TABLE>


     A  reconciliation  between  actual  income  tax  benefit and the income tax
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   $ (6,748)    (8,470)    (4,294)
 State income tax expense (benefit) net of
     Federal income taxes                       (216)       293        105
 Valuation allowance adjustments               6,606      2,518      3,719
 Nondeductible amortization and
   other permanent differences                   (87)     2,538         --
 Other                                          (352)       (87)       (65)
                                            ---------  ---------  ---------

     Income tax benefit                     $   (797)    (3,208)      (535)
                                            =========  =========  =========
</TABLE>


                                      F-10
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

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 carryforward   $ 15,619     13,924
    Investment tax credit                  617        617
    Currently nondeductible accruals     1,754        965
    Other                                  203         --
                                      ---------  ---------
      Gross deferred tax assets         18,193     15,506

  Less valuation allowance             (15,711)    (9,105)
                                      ---------  ---------
      Net deferred tax assets            2,482      6,401
                                      ---------  ---------

  Deferred tax liabilities:
    Depreciation                         3,801      6,224
    Inventories                             --      1,497
    Other                                   --        706
                                      ---------  ---------
      Deferred tax liabilities           3,801      8,427
                                      ---------  ---------

      Net deferred tax liability      $ (1,319)    (2,026)
                                      =========  =========
</TABLE>

     The  valuation  allowance  for  deferred tax assets as of July 3, 1999 and
June 27, 1998 was $15,711 and $9,105, respectively.  The net change in the total
valuation  allowance  for  the years ended July 3, 1999 and June 27, 1998 was an
increase  of $6,606 and $2,518, 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 that 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  $32  million  and  $7.9  million in loss carryforwards subject to
limitations,  for Federal purposes as calculated under the corporate tax sharing
arrangement.  The  Company  also  has  state net operating loss carryforwards of
approximately  $28  million  calculated  under  the  corporate  tax  sharing
arrangement.  These  carryforwards expire at various intervals through 2013.  If
the  Company  leaves its current consolidated group, these carryovers may not be
available  for  future  use.


                                      F-11
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

(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., including Delta Mills, Inc.  $133,789    124,104
Stevcoknit Fabrics, a division of Delta Mills, Inc.                 --        (83)
Duck Head Apparel Company                                          (85)       (35)
Delta Mills Marketing, a division of Delta Mills, Inc.              23         --
                                                              ---------  ---------

                                                              $133,727    123,986
                                                              =========  =========
</TABLE>

     The  Company  purchased  yarn  from Rainsford totaling $3,087 and $2,489 in
fiscal  1998 and 1997, respectively.  In addition, the Company had sales to Duck
Head  Apparel  Company  of  $465, $156, and $403 in fiscal 1999, 1998, and 1997,
respectively.

     The  Company  participates  in  a cash management system maintained by DWI.
Under this system, excess cash is forwarded to DWI each day, reducing the due to
parent.  Likewise, cash requirements are funded daily by DWI, increasing the 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.

     For  fiscal  1998,  the  balance with DWI is primarily due to a $60 million
note  due  DWI  plus  accrued  interest  of  $7.2  million.

     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.


                                      F-12
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

(9)     LEASES

     The  Company  has  several  noncancelable  operating  leases  relating  to
buildings,  office  equipment,  machinery  and  equipment, and computer systems.

     Future  minimum  lease  payments under noncancelable operating leases as of
July  3,  1999  were  as  follows:

        FISCAL  YEAR
        ------------

        2000                    $  1,102
        2001                         286
        2002                          22
        2003                          10
        2004                           6
                                --------
                                $  1,426
                                ========

     Rent expense for all operating leases was approximately $1,410, $1,806, and
$904  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  $132,  $71,  and $85 to the 401(k) Plan during fiscal 1999, 1998,
and  1997,  respectively.  The  Company contributed approximately $90, $155, and
$155  to  the  Retirement Plan and /or 401(k) Plan during fiscal 1999, 1998, and
1997,  respectively.

     The  Company  also  participates  in  a 501(c)(9) trust, the Delta Woodside
Employee Benefit Plan and Trust ("Trust").  The Trust collects both employer and
employee  contributions  from  the  Company  and  makes disbursements for health
claims  and  other  qualified  benefits.


                                      F-13
<PAGE>
                                 DELTA APPAREL COMPANY
                               (as described in Note 1)

                             Three Years ended July 3, 1999

                                 (Amounts in thousands)

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  $481  and $465,
respectively.  The  Company  contributed  approximately  $6,  $10, and $8 to the
Deferred  Compensation  Plan  during  fiscal 1999, 1998, and 1997, respectively.

     The  Company  also  participates  in  the  Delta  Woodside Industries, Inc.
Incentive Stock Award Plan and Stock Option Plan.  Under both Plans, the Company
recognized  expense of approximately $521, $166, and $164 for fiscal years 1999,
1998,  and  1997,  respectively.

(11)     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.


(12)     COMMITMENTS  AND  CONTINGENCIES

     (A)     LITIGATION

     The  Company is a defendant in a legal action involving a product liability
claim.  The  Company  believes  that,  as  a result of legal defenses, insurance
arrangements,  and  indemnification  provisions  with  parties  believed  to  be
financially  capable,  this  action  should  not  have  a material effect on its
operations  or  financial  condition.

     (B)     POSTRETIREMENT  BENEFITS

     The  Company  provides  postretirement  life insurance benefits for certain
retired  employees.  The  Plan is noncontributory and is unfunded.  Expenses are
paid  from the general assets of the Company.  All the employees in the Plan are
fully  vested.

     The  Company  has  applied  the transition provisions of SFAS 106 Employers
Accounting  for  Postretirement  Benefits Other Than Pensions and accordingly is
recognizing  the transition obligation on a straight-line basis over the average
remaining  life  expectancy  of  the  Plan  participants,  which  is  12  years.

     The postretirement liability recognized on the balance sheet was $1,200 and
$446 for fiscal years 1999 and 1998, respectively.  This was determined based on
the  total  liability  due  the participants of approximately $2,200 less claims
paid  to  date  using a discount rate of 6.8%.  In 1999, based upon an actuarial
determination,  the  present value of the remaining obligation was determined to
be  $1,200  therefore  the  Company  chose  to accelerate the recognition of the
liability.  The  remaining  liability  will  be  recognized through fiscal 2003.

                                      F-14
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (C)     COTTON  PROCUREMENTS

     The  Company has entered into agreements, and has fixed prices, to purchase
cotton  for  use  in  its  manufacturing  operations.  At  July 3, 1999, minimum
payments  under these contracts with non-cancelable contract terms were $14,800.

(13)     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 28   DECEMBER 28   MARCH 29   JUNE 28
                        --------------  ------------  ---------  --------
<S>                     <C>             <C>           <C>        <C>
Net sales               $      25,131        17,950     20,598    43,100
Gross profit                    4,076         1,180       (695)    1,093
Operating loss                    667        (1,290)    (3,362)   (5,717)
Net loss                         (734)       (2,130)    (3,582)  (12,037)


                                     1998 QUARTER ENDED
                        --------------------------------------------------
                         SEPTEMBER 27  DECEMBER 27     MARCH 28    JUNE 27
                        -------------  ------------   ----------  --------
Net sales               $      26,550        21,939     25,524    33,954
Gross profit                     (647)         (316)     2,624     2,439
Operating loss                 (3,770)       (3,631)    (8,322)   (2,097)
Net loss                       (3,458)       (2,871)    (6,512)   (8,150)
</TABLE>

During  the  fourth  quarter  of  fiscal  year  1999, the Company recognized an
impairment  loss  of  $1,415  on certain property and equipment that was written
down  to  estimated  net  realizable  value.

     During  the  third  quarter  of  fiscal  year  1998, the Company recognized
impairment  of  the  excess  cost  over assigned value of net assets acquired by
charging  pretax  income  for  $7,459.


                                      F-15
<PAGE>
<TABLE>
<CAPTION>
                      DELTA  APPAREL  COMPANY

               Condensed  Combined  Balance  Sheet
                     (Amounts  in  thousands)
                           (unaudited)


                                               OCTOBER 2, 1999
                                              -----------------
ASSETS
<S>                                           <C>
Current Assets:
 Cash                                         $            102
   Accounts and other receivables, net                  16,268
   Inventories                                          25,716
   Prepaid expenses and other current assets               959
 Income taxes receivable                                   208
                                              -----------------
     Total current assets                               43,253

Property, plant and equipment, net                      29,880
Other assets                                               197
                                              -----------------
                                              $         73,330
                                              =================

LIABILITIES AND DIVISIONAL DEFICIT
Current Liabilities:
 Current installments on long-term debt       $            239
 Accounts payable and accrued liabilities               13,214
 Due to affiliates                                      89,890
 Deferred tax liabilities                                  516
                                              -----------------
     Total current liabilities                         103,589

Long-term debt                                          30,457
Deferred tax liabilities                                 1,112
Other long-term liabilities                                498
                                              -----------------
     Total liabilities                                 135,926

Divisional deficit                                     (62,596)
                                              -----------------
                                              $         73,330
                                              =================
</TABLE>

See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F-16
<PAGE>
<TABLE>
<CAPTION>
                         DELTA  APPAREL  COMPANY

Condensed  Combined  Statements of Operations and Accumulated Divisional Deficit
                         (Amounts  in  thousands)
                                (unudited)

                                                     FOR THE THREE MONTHS ENDED
                                                      OCTOBER 2, SEPTEMBER 26,
                                                        1999         1998
                                                      ---------  -------------
<S>                                                   <C>        <C>
Net sales                                             $ 28,659         25,131
Cost of goods sold                                      24,966         21,028
                                                      ---------  -------------
   Gross profit                                          3,693          4,103

Selling, general and administrative expenses             1,905          3,334
Other expenses                                              11             86
                                                      ---------  -------------
   Operating income                                      1,777            683
                                                      ---------  -------------

Interest expense, net                                    2,213          2,194
                                                      ---------  -------------

   Loss before taxes                                      (436)        (1,511)

Income tax expense (benefit)                                23            (63)
                                                      ---------  -------------

   Net loss                                               (459)        (1,448)

Accumulated divisional deficit, beginning of period    (62,137)       (43,654)
                                                      ---------  -------------

Accumulated divisional deficit, end of period         $(62,596)       (45,102)
                                                      =========  =============
</TABLE>

     See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F-17
<PAGE>
<TABLE>
<CAPTION>
                                         DELTA  APPAREL  COMPANY

                           Condensed  Combined  Statements  of  Cash  Flows
                                         (Amounts  in  thousands)
                                                (unaudited)

                                                                                     FOR THE THREE MONTHS ENDED
                                                                                      ------------------------
                                                                                     OCTOBER 2,  SEPTEMBER 26,
                                                                                        1999         1998
                                                                                      ---------  -------------
<S>                                                                                   <C>        <C>
Operating activities:
 Net loss                                                                             $   (459)        (1,448)
 Adjustments to reconcile net loss to net cash provided by
   (used in) operating activities:
   Depreciation                                                                          1,639          1,659
   Deferred taxes                                                                          189             --
   Loss (gain) on sale of property and equipment                                            (1)         1,022
   Changes in operating assets and liabilities
     Accounts receivable                                                                 8,031          5,080
     Inventories                                                                         1,318         (3,306)
     Prepaid expenses and other current assets                                             (76)        (1,047)
     Other noncurrent assets                                                                22            (51)
     Accounts payable and accrued expenses                                               2,587         (4,105)
 Income taxes payable                                                                       --           (110)
                                                                                      ---------  -------------
       Net cash provided by (used in) operating activities                              13,250         (2,306)
                                                                                      ---------  -------------

Investing activities:
 Purchases of property, plant and equipment                                               (127)        (1,446)
 Assets held for sale                                                                       48            ---
 Proceeds from sale of property, plant and equipment                                         2            ---
                                                                                      ---------  -------------
   Net cash used in investing activities                                                   (77)        (1,446)
                                                                                      ---------  -------------

Financing activities:
 Principal payment on long-term debt                                                       (60)           (60)
 Other long-term liabilities                                                                16          2,388
 Change in due to related parties, net                                                 (13,429)         1,399
                                                                                      ---------  -------------
   Net cash provided by (used in) financing activities                                 (13,473)         3,727
                                                                                      ---------  -------------

 Decrease in cash                                                                         (300)           (25)

 Cash at beginning of period                                                               402            101
                                                                                      ---------  -------------

 Cash at end of period                                                                $    102             76
                                                                                      =========  =============

Supplemental cash flow information:
 Cash paid during the period for interest                                             $      6             11
                                                                                      =========  =============

See accompanying notes to condensed combined financial statements.
</TABLE>


                                      F-18
<PAGE>
                              DELTA APPAREL COMPANY
                NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS
                             (Amounts in thousands)

NOTE  1  -  BASIS  OF  PRESENTATION

The accompanying unaudited condensed combined financial statements for the three
months  ended  October 2, 1999 and September 26, 1998, respectively, include the
operations  and  accounts  of  Delta  Apparel  Company,  a division of Duck Head
Apparel  Company,  Inc.,  a  Tennessee  Corporation  and  Rainsford Yarn Mill, a
division of Delta Mills, Inc.  Duck Head Apparel, Inc. and Delta Mills, Inc. are
wholly owned subsidiaries of DWI.  These condensed combined financial statements
included  herein have been prepared pursuant to the rules and regulations of the
Securities  and  Exchange  Commission.  Certain  information  and  footnote
disclosures  normally  included  in  financial statements prepared in accordance
with  generally  accepted  accounting  principles have been condensed or omitted
pursuant to such rules and regulations relating to interim financial statements.
In  the  opinion  of  management,  the  accompanying unaudited interim condensed
combined  financial  statements  reflect  all  adjustments,  consisting  of only
normal,  recurring  adjustments,  necessary  to  present  fairly  the  financial
position  of  the  Company at October 2, 1999, and the results of its operations
and  its cash flows for the three months ended October 2, 1999 and September 26,
1998,  respectively.  The results for the three months ended October 2, 1999 are
not  necessarily  indicative  of  the  expected results for the full year or any
future  period.  The  unaudited condensed combined financial statements included
herein  should be read in conjunction with the combined financial statements and
notes  thereto  included  in  this  filing.

NOTE  2  -  INVENTORIES

Inventories are stated at the lower of cost or market.  Cost is determined using
the last-in, first-out (LIFO) method for approximately 92% of the inventories at
October  2,  1999.

Inventories  consist  of  the  following:

                              OCTOBER 2,
                                 1999
                                ------
Raw  materials                   2,247
Work  in  process                9,358
Finished  goods                 14,111
                                ------
                                25,716
                                ======

NOTE  3-  COTTON  PROCUREMENTS

Delta  Apparel  has  entered  into agreements, and has fixed prices, to purchase
cotton  for  use  in  its  manufacturing operations.  At October 2, 1999 minimum
payments  under  these  contracts  with non-cancelable contract terms were $12.4
million.


                                      F-19
<PAGE>

<TABLE>
<CAPTION>
                                      DELTA APPAREL COMPANY

                                Valuation and Qualifying accounts

                                    Fiscal 1999, 1998 and 1997


ALLOWANCES:                BALANCE AT    CHARGED TO   CHARGED TO
                          BEGINNING OF    COSTS AND     OTHER                      BALANCE AT END
                             PERIOD       EXPENSES     ACCOUNTS        DEDUCTIONS    OF PERIOD
                          -------------  -----------  ----------       ----------  --------------
<S>                       <C>            <C>          <C>         <C>  <C>         <C>

Year ended July 3, 1999   $   1,329,000   4,854,000           --        1,129,000       5,054,000
- ------------------------  -------------  -----------  ----------       ----------  --------------
Year ended June 27, 1998        584,000     880,000      483,000  (1)     618,000       1,329,000
- ------------------------  -------------  -----------  ----------  ---  ----------  --------------
Year ended June 28, 1997      2,071,000    (288,000)          --        1,199,000         584,000
- ------------------------  -------------  -----------  ----------       ----------  --------------
<FN>
(1)  To  reinstate  receivable  previously  written  off.

</TABLE>

                                      S-1
<PAGE>


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