DELTA APPAREL INC
10-12B/A, 2000-05-25
APPAREL, PIECE GOODS & NOTIONS
Previous: DH APPAREL CO INC, 10-12B/A, 2000-05-25
Next: C CUBE MICROSYSTEMS INC DE, S-1MEF, 2000-05-25






                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10/A
                                (Amendment No. 3)

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


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


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


 3355 Breckinridge 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



                                        1
<PAGE>

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

ITEM 1. BUSINESS.

          See  "Business of Delta Apparel"

               "Management's  Discussion and Analysis of Financial Condition and
               Results of  Operations  - First Nine  Months of Fiscal  Year 2000
               versus First Nine Months of Fiscal Year 1999 - Order Backlog"

ITEM 2. FINANCIAL INFORMATION.

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

ITEM 3. PROPERTIES.

          See  "Business of 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"



                                        2
<PAGE>

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"

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.



                                        3
<PAGE>

ITEM 15. FINANCIAL STATEMENTS AND EXHIBITS.

          (a)  Financial Statements

               See  Index to Financial Statements
                    Exhibit 99.2

          (b)  Exhibits.

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

               3.1       Articles of Incorporation of the Company. *

               3.2.1     Bylaws of the Company. *

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

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

               4.1       See Exhibits 3.1, 3.2.1, 3.2.2 and 3.2.3.

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

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

               10.1      See Exhibits 2.1 and 4.3.

               10.2      Tax  Sharing  Agreement  by and  among  Delta  Woodside
                         Industries,  Inc., 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).

                                        4
<PAGE>


               10.4      Delta Apparel,  Inc. 2000 Stock Option Plan,  Effective
                         as of February 15, 2000,  Amended & Restated  March 15,
                         2000.*

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

               10.6      Delta Apparel,  Inc. Deferred Compensation Plan for Key
                         Managers.*

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

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

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

               10.8.3    Term   Promissory   Note  in the  principal  amount  of
                         $10,000,000  dated May 16, 2000 by Delta Apparel,  Inc.
                         in favor of Congress Financial Corporation (Southern).

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

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

               21.1      Subsidiaries of the Company.*

               27.1      Financial Data Schedule (electronic filing only).


                                        5
<PAGE>

               99.1      Information Statement of Delta Apparel, Inc.

               99.2      Valuation and Qualifying Accounts

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

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


                                        6
<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: May 24, 2000                            By: /s/ Herbert M. Mueller
                                                  -----------------------------
                                                  Herbert M. Mueller
                                                  Vice President,
                                                  Chief Financial Officer
                                                  and Treasurer


                                        7
<PAGE>
<TABLE>
<CAPTION>

                                    EXHIBITS
<S>      <C>

2.1      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. *

3.2.1    Bylaws of the Company. *

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

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

4.1      See Exhibits 3.1, 3.2.1, 3.2.2 and 3.2.3.

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

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

10.1     See Exhibits 2.1 and 4.3.

10.2     Tax Sharing Agreement by and among Delta Woodside Industries, Inc., 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     Delta Apparel, Inc. 2000 Stock Option Plan, Effective as of February 15, 2000, Amended
         & Restated March 15, 2000.*

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

10.6     Delta Apparel, Inc. Deferred Compensation Plan for Key Managers.*

10.7     Form of Amendment of Certain Rights and Benefits Relating to Stock Options and
         Deferred Compensation by and between Delta Woodside Industries, Inc., the Company

                                        8

<PAGE>

         and certain pre-spin-off Delta Woodside Industries, Inc, plan participants.* (Several
         persons will sign substantially identical documents.  A schedule listing director and
         officer signatories will be filed by amendment.)

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

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

10.8.3   Term Promissory Note in the principal amount of $10,000,000 dated May 16, 2000 by
         Delta Apparel, Inc. in favor of Congress Financial Corporation (Southern).

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

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

21.1     Subsidiaries of the Company.*

27.1     Financial Data Schedule (electronic filing only).

99.1     Information Statement of Delta Apparel, Inc.

99.2     Valuation and Qualifying Accounts

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


                                        9


                             DISTRIBUTION AGREEMENT


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

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

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


                                    ARTICLE 1

                               CERTAIN DEFINITIONS

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

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

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

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

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

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


                                        1
<PAGE>

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

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

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

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

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

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

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

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

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

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

                                        2
<PAGE>

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

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

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

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

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

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

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


                                        3
<PAGE>

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

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

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

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

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

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

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

                                        4
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

                                        5
<PAGE>

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

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

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

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

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

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

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

                                        6
<PAGE>

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

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

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

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

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

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

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

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

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

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


                                        7
<PAGE>

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

     "SEC" means the Securities and Exchange Commission.

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

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

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

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

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

                   Term                                     Section (or Article)

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

                                        8
<PAGE>

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




                                        9
<PAGE>

                                    ARTICLE 2

                          PRE-DISTRIBUTION TRANSACTIONS

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

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

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

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

                                       10
<PAGE>

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

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

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

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

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

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

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

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

                                       11
<PAGE>

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

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

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

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

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

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


                                       12
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

                                       13
<PAGE>


                                    ARTICLE 3

                                THE DISTRIBUTION

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

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

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

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

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

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

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

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

                                       14
<PAGE>

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

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

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

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

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

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

                                       15
<PAGE>

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

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


                                    ARTICLE 4

                REPRESENTATIONS AND WARRANTIES OF DELTA WOODSIDE

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

                                       16
<PAGE>

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

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

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

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

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

                                       17
<PAGE>

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

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

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

                                       18
<PAGE>

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

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

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

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

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

                                       19
<PAGE>

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

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

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


                                       20
<PAGE>

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

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

                                       21
<PAGE>

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

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

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

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

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

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

                                       22
<PAGE>

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


                                    ARTICLE 5

                   REPRESENTATIONS AND WARRANTIES OF DUCK HEAD

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

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

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

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

                                       23
<PAGE>

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

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

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

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

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

                                       24
<PAGE>

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

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

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

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

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

                                       25
<PAGE>

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

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

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

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

                                       26
<PAGE>

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

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

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

                                       27
<PAGE>

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

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

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

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

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


                                    ARTICLE 6

                 REPRESENTATIONS AND WARRANTIES OF DELTA APPAREL

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


                                       28
<PAGE>

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

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

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

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

                                       29
<PAGE>


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

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

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

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

                                       30
<PAGE>


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

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

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

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

                                       31
<PAGE>


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

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

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

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

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

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

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

                                       33
<PAGE>

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

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



                                    ARTICLE 7

                              CONDITIONS PRECEDENT

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

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

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

          (c) The Intercompany Reorganization shall have been completed;

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

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

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

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

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

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

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

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

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

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

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

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


                                    ARTICLE 8

                               EMPLOYMENT MATTERS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       39
<PAGE>

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

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

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

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

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

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

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


                                       40
<PAGE>

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

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

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

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

     8.8 COBRA.
         ------

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

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

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

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

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

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

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

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

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


                                    ARTICLE 9

                     ADDITIONAL AGREEMENTS OF DELTA WOODSIDE

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

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

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

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

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

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

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

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

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

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

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

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



                                       44
<PAGE>

                                   ARTICLE 10

                       ADDITIONAL AGREEMENTS OF DUCK HEAD

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

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

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

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

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

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

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

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

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

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

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


                                   ARTICLE 11

                     ADDITIONAL AGREEMENTS OF DELTA APPAREL

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

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

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

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

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

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

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

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

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

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

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

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



                                       49
<PAGE>

                                   ARTICLE 12

                              ACCESS TO INFORMATION

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

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

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

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

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

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

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

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


                                   ARTICLE 13

                        TERMINATION, AMENDMENT AND WAIVER

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

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

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

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


                                   ARTICLE 14

                                 INDEMNIFICATION

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

                                       52
<PAGE>

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       56
<PAGE>

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

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

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


                                   ARTICLE 15

                               GENERAL PROVISIONS

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

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

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

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

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

     If to Delta Woodside:

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

    If to Duck Head:

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



                                       58
<PAGE>

    If to Delta Apparel:

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                       61
<PAGE>

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


                               DELTA WOODSIDE INDUSTRIES, INC.


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


                               DH APPAREL COMPANY, INC.


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


                               DELTA APPAREL, INC.


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




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


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


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


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

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

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

                                      - 1 -
<PAGE>

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

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

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

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

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

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

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

                                      -2-
<PAGE>

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

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

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

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

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

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

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

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

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

                                      -3-
<PAGE>


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

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

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

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

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

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

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

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

                                      -4-
<PAGE>

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

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

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

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

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

                                      -5-
<PAGE>

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

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

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

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

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

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

                                   -6-

<PAGE>

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

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

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

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

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


                   [BALANCE OF PAGE INTENTIONALLY LEFT BLANK]





                                      -7-
<PAGE>

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

                                            ASSIGNORS:

                                            DH APPAREL COMPANY, INC.

                                            By: /s/ K. Scott Grassmyer
                                                -----------------------------
                                            Title:  Sr. Vice President & CFO


                                            DELTA APPAREL, INC.

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


                                            ASSIGNEE:

                                            CONGRESS FINANCIAL CORPORATION
                                               (SOUTHERN)

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




                                      - 8 -












                           LOAN AND SECURITY AGREEMENT

                                 by and between

                    CONGRESS FINANCIAL CORPORATION (SOUTHERN)
                                    as Lender

                                       and

                               DELTA APPAREL, INC.
                                   as Borrower








                               Dated: May 16, 2000

<PAGE>


                                TABLE OF CONTENTS

<TABLE>
                                                                                              Page
                                                                                              ----
<S>          <C>                                                                               <C>

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

SECTION 2    CREDIT FACILITIES ................................................................19
    2.1      Revolving Loans ..................................................................19
    2.2      Letter of Credit Accommodations ..................................................20
    2.3      Term Loan ........................................................................23

SECTION 3    INTEREST AND FEES ................................................................23
    3.1      Interest. ........................................................................23
    3.2      Closing Fee ......... ............................................................25
    3.3      Servicing Fee ....................................................................25
    3.4      Unused Line Fee ..................................................................25
    3.5      Changes in Laws and Increased Costs of Loans. ....................................25

SECTION 4    CONDITIONS PRECEDENT .............................................................27
      4.1    Conditions Precedent to Initial Loans and Letter of Credit Accommodations ........27
      4.2    Conditions Precedent to All Loans and Letter of Credit Accommodations ............30

SECTION 5    GRANT OF SECURITY INTEREST .......................................................31

SECTION 6    COLLECTION AND ADMINISTRATION ....................................................32
      6.1    Borrower's Loan Account ..........................................................32
      6.2    Statements .......................................................................32
      6.3    Collection of Accounts ...........................................................32
      6.4    Payments .........................................................................33
      6.5    Authorization to Make Loans ......................................................34
      6.6    Use of Proceeds ..................................................................34

SECTION 7    COLLATERAL REPORTING AND COVENANTS ...............................................35
      7.1    Collateral Reporting .............................................................35
      7.2    Accounts Covenants ...............................................................35
      7.3    Inventory Covenants ..............................................................37
      7.4    Equipment and Real Property Covenants ............................................37
      7.5    Power of Attorney ................................................................38
      7.6    Right to Cure ....................................................................39
      7.7    Access to Premises ...............................................................39
      7.8    Bills of Lading and Other Documents of Title......................................40


                                      (i)
<PAGE>


SECTION 8    REPRESENTATIONS AND WARRANTIES ...................................................40
    8.1      Corporate Existence, Power and Authority; Subsidiaries............................40
    8.2      Financial Statements; No Material Adverse Change. ................................41
    8.3      Chief Executive Office; Collateral Locations. ....................................41
    8.4      Priority of Liens; Title to Properties ...........................................41
    8.5      Tax Returns ......................................................................41
    8.6      Litigation .......................................................................42
    8.7      Compliance with Other Agreements and Applicable Laws .............................42
    8.8      Environmental Compliance .........................................................43
    8.9      Employee Benefits. ...............................................................43
    8.10     Bank Accounts ....................................................................44
    8.11     Intellectual Property ............................................................44
    8.12     Acquisition of Assets ............................................................45
    8.13     Solvency .........................................................................45
    8.14     Labor Disputes ...................................................................46
    8.15     Corporate Name; Prior Transactions ...............................................46
    8.16     Restrictions on Subsidiaries .....................................................46
    8.17     Material Contracts ...............................................................46
    8.18     Accuracy and Completeness of Information. ........................................46
    8.19     Survival of Warranties; Cumulative ...............................................46

SECTION 9    AFFIRMATIVE AND NEGATIVE COVENANTS ...............................................47
    9.1      Maintenance of Existence .........................................................47
    9.2      New Collateral Locations .........................................................47
    9.3      Compliance with Laws, Regulations, Etc. ..........................................47
    9.4      Payment of Taxes and Claims ......................................................48
    9.5      Insurance ........................................................................49
    9.6      Financial Statements and Other Information .......................................49
    9.7      Sale of Assets, Consolidation, Merger, Dissolution, Etc. .........................51
    9.8      Encumbrances .....................................................................52
    9.9      Indebtedness .....................................................................53
    9.10     Loans, Investments, Guarantees, Etc. .............................................53
    9.11     Dividends and Redemptions ........................................................55
    9.12     Transactions with Affiliates .....................................................56
    9.13     Additional Bank Accounts .........................................................57
    9.14     Compliance with ERISA. ...........................................................57
    9.15     End of Fiscal Years: Fiscal Quarters .............................................57
    9.16     Change in Business................................................................57
    9.17     Limitation of Restrictions Affecting Subsidiaries ................................57
    9.18     Existing Real Property; After Acquired Real Property .............................58
    9.19     Costs and Expenses ...............................................................59
    9.20     Further Assurances ...............................................................59
    9.21     Year 2000 Compliance .............................................................59

                                      (ii)
<PAGE>

SECTION 10   EVENTS OF DEFAULT AND REMEDIES ...................................................60
   10.1      Events of Default ................................................................60
   10.2      Remedies .........................................................................62

SECTION 11   JURY TRIAL WAIVER; OTHER WAIVERS
             AND CONSENTS; GOVERNING LAW.......................................................63
   11.1      Governing Law; Choice of Forum; Service of Process; Jury Trial Waiver ............63
   11.2      Waiver of Notices ................................................................65
   11.3      Amendments and Waivers ...........................................................65
   11.4      Waiver of Counterclaims ..........................................................65
   11.5      Indemnification ..................................................................65

SECTION 12   TERM OF AGREEMENT; MISCELLANEOUS .................................................66
   12.1      Term .............................................................................66
   12.2      Interpretative Provisions ........................................................67
   12.3      Notices ..........................................................................68
   12.4      Partial Invalidity ...............................................................68
   12.5      Successors .......................................................................68
   12.6      Entire Agreement .................................................................69


</TABLE>


                                     (iii)

<PAGE>



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



Exhibit A              Information Certificate


Exhibit B              Applicable Margins for Interest Rate Calculation


Schedule 1.15          Customs Brokers


Schedule 1.30          Existing Letters of Credit


Schedule 1.31          Existing Real Property


Schedule 1.60          Permitted Holders


Schedule 8.2           Pro Forma Balance Sheet and Cash Flow Projections


Schedule 8.4           Existing Liens


Schedule 8.7           Permits


Schedule 8.8           Environmental Matters


Schedule 8.10          Bank Accounts


Schedule 8.11          Licensed Intellectual Property


Schedule 8.14          Labor Matters


Schedule 8.17          Material Contracts


Schedule 9.9           Existing Indebtedness


Schedule 9.10          Existing Loans, Advances and Guarantees



                                      (i)
<PAGE>


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


     This Loan and Security  Agreement dated May 16, 2000 is entered into by and
between  Congress  Financial  Corporation  (Southern),   a  Georgia  corporation
("Lender") and Delta Apparel, Inc., a Georgia corporation ("Borrower").


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


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

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

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


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

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

     1.1  "Accounts"  shall mean all  present  and future  rights of Borrower to
payment  for  goods  sold or  leased  or for  services  rendered,  which are not
evidenced  by  instruments  or  chattel  paper,  and  whether  or not  earned by
performance.

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



                                        1
<PAGE>

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

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

     1.5  "Borrowing  Base"  shall  mean,  at any  time,  the  amount  equal to:
(a) eighty-five  (85%)  percent of the Net  Amount of  Eligible  Accounts,  plus
(b) the  lesser  of:  (i)  fifty-five  (55%)  percent  of the Value of  Eligible
Inventory  consisting of finished goods, raw materials  consisting of raw cotton
and  yarn  for  such  finished   goods,   and  finished  yarn   categorized   as
work-in-process,  or (ii)  Inventory  Loan Limit,  less  (c) any  Reserves.  For
purposes  only of applying  the  sublimit on  Revolving  Loans based on Eligible
Inventory  set forth  clause  (b)(ii)  above,  Lender may treat the then undrawn
amounts  of  outstanding  Letter of Credit  Accommodations  for the  purpose  of
purchasing  Eligible  Inventory  as Revolving  Loans to the extent  Lender is in
effect basing the issuance of the Letter of Credit  Accommodations  on the Value
of  the  Eligible   Inventory   being  purchased  with  such  Letter  of  Credit
Accommodations.  In  determining  the actual  amounts  of such  Letter of Credit
Accommodations  to be so treated for purposes of the sublimit,  the  outstanding
Revolving Loans and Reserves shall be attributed  first to any components of the
lending  formulas set forth above that are not subject to such sublimit,  before
being  attributed  to the  components  of the lending  formulas  subject to such
sublimit.

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

     1.7 "Capital  Expenditures"  shall mean,  with  respect to any Person,  all
expenditures  made and liabilities  incurred for the acquisition of assets which
are not, in  accordance  with GAAP,  treated as expense items for such Person in
the year made or incurred or as a prepaid expense applicable to a future year or
years.

     1.8 "Capital Leases" shall mean, as applied to any Person, any lease of (or
any agreement  conveying the right to use) any property (whether real,  personal
or mixed) by such

                                        2
<PAGE>

Person as lessee which in accordance with GAAP, is required to be reflected as a
liability on the balance sheet of such Person.

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

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

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


                                        3
<PAGE>

case may be, was approved by a vote of at least  sixty-six  and  two-thirds  (66
2/3%) percent of the directors then still in office who were either directors at
the beginning of such period or whose  election or  nomination  for election was
previously  so  approved)  cease for any reason to  constitute a majority of the
Board of Directors of Borrower then still in office.

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

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

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

     1.15  "Customs  Brokers"  shall mean the persons  listed on  Schedule  1.15
hereto or such other person as may be selected by Borrower after the date hereof
and after written  notice by Borrower to Lender who is reasonably  acceptable to
Lender,  provided,  that, as to each such person (including those listed on such
Schedule),  Borrower has used reasonable  efforts to obtain a Collateral  Access
Agreement duly authorized, executed and delivered by such person.

     1.16 "Distribution  Agreements" shall mean,  individually and collectively,
(a) the  Distribution  Agreement,  dated  as of  March  15,  2000  by and  among
Woodside,   DH  Apparel  Company,  Inc.  and  Borrower  (the  "DWI  Distribution
Agreement") and (b) Deed, dated as of the date hereof, from Delta Mills, Inc. to
Borrower,  with  respect  to the  real  property  located  in  Edgefield,  South
Carolina, the Bill of Sale, Assignment and Assumption Agreement,  dated the date
hereof, made by Delta Mills, Inc., as Seller and Borrower, as Purchaser, and the
Agreement  for the  Purchase  and Sale of Property  dated April 1, 2000,  by and
between Delta Mills,  Inc., as Seller and Borrower,  as Buyer, and (c) all bills
of sale,  quitclaim deeds,  assignment and assumption  agreements and such other
instruments of transfer as are referred to in the agreements described in clause
(a) and (b) above and all side letters with respect thereto, and all agreements,
documents and instruments executed and/or delivered in connection therewith,  as
all  of  the  foregoing  now  exist  or  may  hereafter  be  amended,  modified,
supplemented,  extended, renewed, restated or replaced; provided, that, the term
"Distribution Agreements" as used herein shall not include any of the "Financing
Agreements" as such term is defined herein.

                                        4
<PAGE>

     1.17 "EBITDA" shall mean, as to any Person,  with respect to any period, an
amount equal to: (a) the Net Income of such Person and its Subsidiaries for such
period  on a  consolidated  basis  determined  in  accordance  with  GAAP,  plus
depreciation,  amortization  and  other  non-cash  charges  (including,  but not
limited to, imputed interest and deferred  compensation) for such period (to the
extent deducted in the computation of Net Income),  all in accordance with GAAP,
plus the  Interest  Expense  for such  period  (to the  extent  deducted  in the
computation  of Net  Income),  plus  charges  for  Federal,  Provincial,  State,
district, municipal, local and foreign income taxes.

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

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

     (b) such  Accounts  are not unpaid  more than the earlier of (i) sixty (60)
days after the original due date or for them (ii) one hundred  twenty (120) days
after the date of the original invoice for them (or one hundred fifty (150) days
after the date of the original  invoice for them for certain  account debtors of
Borrower which are pre-approved by Lender, on terms and conditions acceptable to
Lender);

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

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

     (e) the chief  executive  office of the account debtor with respect to such
Accounts is located in the United States of America or Canada  (provided,  that,
at any time promptly upon Lender's request,  Borrower shall execute and deliver,
or cause to be executed and  delivered,  such other  agreements,  documents  and
instruments  as may be required by Lender to perfect the  security  interests of
Lender in those Accounts of an account debtor with its chief executive office or
principal  place of business in Canada in accordance with the applicable laws of
the Province of Canada in which such chief  executive  office or principal place
of  business  is located  and take or cause to be taken  such other and  further
actions as Lender may  request to enable  Lender as secured  party with  respect
thereto to collect such Accounts under the applicable Federal or Provincial laws
of Canada) or, at Lender's  option,  if the chief executive office and principal
place of business of the account debtor with respect to such Accounts is located
other than in the United  States of America or Canada,  then if either:  (i) the
account debtor has delivered to Borrower an irrevocable  letter of credit issued
or  confirmed  by a bank  satisfactory  to Lender and payable only in the United
States of America and in U.S. dollars, sufficient to cover such


                                        5
<PAGE>

Account, in form and substance satisfactory to Lender and if required by Lender,
the  original of such letter of credit has been  delivered to Lender or Lender's
agent and the issuer thereof  notified of the assignment of the proceeds of such
letter of credit to Lender,  or (ii) such Account is subject to credit insurance
payable to Lender issued by an insurer and on terms and in an amount  acceptable
to Lender,  or  (iii) such  Account is otherwise  acceptable  in all respects to
Lender  (subject to such  lending  formula  with  respect  thereto as Lender may
determine);

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

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

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

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

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

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

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


                                        6
<PAGE>

     (m) such  Accounts  of a single  account  debtor or its  affiliates  do not
constitute  more than fifteen (15%) percent of all otherwise  Eligible  Accounts
(but the portion of the Accounts not in excess of such  percentage may be deemed
Eligible Accounts);

     (n) such Accounts are not owed by an account debtor who has Accounts unpaid
more than the earlier of (i) sixty (60) days after the  original due date or for
them (ii) one hundred twenty (120) days after the original invoice date for them
(or one hundred fifty (150) days after the date of the original invoice for them
for certain  account  debtors of Borrower which are pre- approved by Lender,  on
terms and  conditions  acceptable  to Lender) which  constitute  more than fifty
(50%) percent of the total Accounts of such account debtor;

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

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

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

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

     1.19 "Eligible Inventory" shall mean Inventory consisting of finished goods
held for  resale  in the  ordinary  course  of the  business  of  Borrower,  raw
materials  for  such   finished   goods  and  finished   yarn   categorized   as
work-in-process,  which are acceptable to Lender based on the criteria set forth
below.  In general,  Eligible  Inventory  shall not include  (a) work-in-process
(other than finished  yarn);  (b) raw materials  other than yarn and raw cotton;
(c) spare  parts for  equipment;  (d)  packaging  and  shipping  materials;  (e)
supplies  used or consumed in  Borrower's  business;  (f)  Inventory at premises
other than those owned and  controlled by Borrower,  except any Inventory  which
would otherwise be deemed  Eligible  Inventory at locations in the United States
of America  which are not owned and  operated by Borrower  may  nevertheless  be
considered Eligible Inventory:  (i) as to locations which are leased by Borrower
if Lender shall have received a Collateral  Access  Agreement from the owner and
lessor of such location, duly

                                        7
<PAGE>

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


                                        8
<PAGE>

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

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

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

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

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

                                        9
<PAGE>

Plan or a  cessation  of  operations  which is treated as such a  withdrawal  or
notification that a Multiemployer Plan is in reorganization; (g) the filing of a
notice  of  intent  to  terminate,  the  treatment  of  a  Plan  amendment  as a
termination  under  Section  4041 or  4041A of  ERISA,  or the  commencement  of
proceedings by the Pension Benefit  Guaranty  Corporation to terminate a Plan or
Multiemployer Plan; (h) an event or condition which might reasonably be expected
to constitute grounds under Section 4042 of ERISA for the termination of, or the
appointment of a trustee to administer,  any Plan or Multiemployer Plan; (i) the
imposition  of any  liability  under  Title IV of ERISA,  other than the Pension
Benefit Guaranty  Corporation premiums due but not delinquent under Section 4007
of ERISA,  upon  Borrower or any ERISA  Affiliate;  and  (j) any  other event or
condition  with respect to a Plan or  Multiemployer  Plan or any Plan subject to
Title IV of ERISA  maintained,  or contributed  to, by any ERISA  Affiliate that
could reasonably be expected to result in liability of Borrower.

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

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

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

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

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

     1.30  "Existing  Letters of Credit" shall mean the letters of credit issued
for the account of Borrower listed on Schedule 1.30 hereto.


                                       10
<PAGE>

     1.31  "Existing  Real  Property"  shall mean all now owned real property of
Borrower, including leasehold interests, together with the buildings, structures
and  other  improvements  located  thereon,  and  all  licenses,  easements  and
appurtenances relating thereto, wherever located, as more particularly described
on  Schedule  1.31 hereto but not  including  the Real  Property  subject to the
Mortgages.

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

     1.33 "Fixed Charge Coverage Ratio" shall mean, with respect to Borrower and
its Subsidiaries, on a consolidated basis, for any period of determination,  the
ratio of (a) EBITDA  during such period to (b) Fixed Charges of Borrower and its
Subsidiaries for the same period.

     1.34  "Fixed  Charges"  for any  period  shall  mean  the  sum of,  without
duplication, (a) all Interest Expense, (b) all Capital Expenditures, and (c) all
regularly  scheduled (as determined at the beginning of the  respective  period)
principal  payments of  Indebtedness  for borrowed money and  Indebtedness  with
respect to Capital Leases (and without  duplicating in items (a) and (c) of this
definition,  the interest  component with respect to Indebtedness  under Capital
Leases).

     1.35 "GAAP" shall mean  generally  accepted  accounting  principles  in the
United  States of  America  as in  effect  from time to time as set forth in the
opinions and pronouncements of the Accounting  Principles Board and the American
Institute of Certified Public  Accountants and the statements and pronouncements
of  the  Financial  Accounting  Standards  Board  which  are  applicable  to the
circumstances as of the date of determination consistently applied.

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

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

     1.38 "Indebtedness"  shall mean, with respect to any Person, any liability,
whether or not contingent,  (a) in respect of borrowed money (whether or not the
recourse of the lender is to the

                                       11
<PAGE>

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

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

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

     1.41 "Interest  Expense" shall mean, for any period, as to any Person,  all
of the  following as  determined in  accordance  with GAAP:  (a) total  interest
expense,  whether  paid or accrued  during such period  (including  the interest
component of Capital Leases for such period), including, without limitation, all
bank fees, commissions, discounts and other fees and charges

                                       12
<PAGE>

owed with respect to letters of credit (but excluding   amortization of discount
and amortization of deferred  financing fees paid in cash in connection with the
transactions contemplated hereby,  interest paid in property other than cash and
any other  interest  expense not payable in cash),  minus  (b) any net  payments
received  during  such  period as  interest  income  received  in respect of its
investments in cash.

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

     1.43 "Interest Rate" shall mean:

     (a) Subject to clauses (b) and (c) of this  definition  below:  as to Prime
Rate Loans,  the Prime Rate and,  as to  Eurodollar  Rate  Loans,  a rate of two
percent  per annum in  excess  of the  Adjusted  Eurodollar  Rate  (based on the
Eurodollar  Rate  applicable for the Interest  Period selected by Borrower as in
effect two (2) Business  Days after the date of receipt by Lender of the request
of Borrower for such  Eurodollar Rate Loans in accordance with the terms hereof,
whether  such  rate is  higher  or  lower  than any rate  previously  quoted  to
Borrower);

     (b) Subject to clause (c) below, effective as of the first day of the month
after Lender's receipt of the financial  statements  required to be delivered to
Lender  pursuant to Section  9.6(a)(ii)  hereof in respect of the fiscal quarter
ending June 30, 2000,  the Interest Rate payable by Borrower  shall be increased
or decreased, as the case may be, to the rate equal to the applicable margin set
forth in Exhibit B hereto,  on a per annum basis, in excess of the Prime Rate as
to Prime  Rate  Loans,  and in  excess  of the  Adjusted  Eurodollar  Rate as to
Eurodollar Rate Loans, in each case,  based on either (i) the quarterly  average
of the Excess Availability of Borrower for the immediately preceding full fiscal
quarter  or  (ii)  Borrower's  Fixed  Charge  Coverage  Ratio,  calculated  on a
quarterly  basis,  for the  immediately  preceding four (4)  consecutive  fiscal
quarters  of  Borrower,  ending  June 30,  2000  (except  that for  purposes  of
calculating the Fixed Charge Coverage Ratio for the period ending June 30, 2000:
(A) the Fixed Charge Coverage Ratio shall be calculated on a fiscal year to date
basis as of July 1, 1999, and (B) the Interest Expense paid to Lender in respect
of the Obligations from the date of closing to June 30, 2000 shall be calculated
on an annualized basis) as calculated by Lender in good faith.

     (c)  Notwithstanding  anything to the contrary contained in clauses (a) and
(b) above,  the applicable  margin otherwise used to calculate the Interest Rate
shall be the highest  percentage set forth on Exhibit B hereto for each category
of Loans (without  regard to the amount of Excess  Availability  or Fixed Charge
Coverage  Ratio) plus two (2%) percent per annum,  at Lender's  option,  without
notice,  (i) either (A) for the period on and after the date of  termination  or
non- renewal hereof until such time as all Obligations are indefeasibly paid and
satisfied  in  full,  or  (B) for  the  period  from and  after  the date of the
occurrence of any Event of Default,  and for so long as such Event of Default is
continuing as  determined by Lender and (ii) on the Revolving  Loans at any time
outstanding in excess of the amounts available to Borrower under Section 2


                                       13
<PAGE>

(whether  or not such  excess(es)  arise or are made  with or  without  Lender's
knowledge or consent and whether made before or after an Event of Default).

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

     1.45 "Inventory Loan Limit" shall mean $15,000,000,  provided, that, in the
event Lender determines that the number of days of the turnover of the Inventory
for any period has not materially changed, the Inventory Loan Limit shall be (i)
$18,000,000  for the period  commencing  July 1, 2001 through and including June
30, 2002, and (ii) $20,000,000 for the period commencing July 1, 2002 and at all
times thereafter.

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

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

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

     1.49  "Maximum  Credit"  shall  mean the amount of  $35,000,000  subject to
increase as set forth in Section 2.1(d) hereof.

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

     1.51 "Mortgages"  shall mean,  individually and  collectively,  each of the
following:  (a) the Deed of Trust  and  Security  Agreement,  dated of even date
herewith, by Borrower in favor of

                                       14
<PAGE>

Lender with respect to the Real Property and related assets of Borrower  located
in Maiden, North Carolina,  (b) the Deed of Trust and Security Agreement,  dated
of even date  herewith,  by Borrower in favor of Lender with respect to the Real
Property and related assets of Borrower located in Knoxville, Tennessee, and (c)
the Open-End Mortgage and Security  Agreement,  dated of even date herewith,  by
Borrower in favor of Lender with respect to the Real Property and related assets
of Borrower located in Edgefield, South Carolina.

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

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

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

     1.55 "Net  Proceeds"  shall mean the aggregate  cash  proceeds  received by
Borrower,  or any of its  Subsidiaries  in respect  of any asset sale  permitted
under  Section 9.7 hereof,  net of the direct costs  relating to such asset sale
(including,  without limitation,  legal, accounting and investment banking fees,
and sales commissions) and any relocation expenses incurred as a result thereof,
taxes  paid or  payable as a result  thereof  (after  taking  into  account  any
available tax credits or deductions and any tax sharing  arrangements),  amounts
applied  to the  repayment  of  indebtedness  secured  by a lien on the asset or
assets that are the subject of such asset sale and any


                                       15
<PAGE>

other indebtedness required to be repaid in connection with such transaction and
any reserve for adjustment in respect of the sale price of such asset or assets.
Net Proceeds shall exclude any non-cash  proceeds  received from any asset sale,
but shall  include  such  proceeds  when and as  converted  by  Borrower  or any
Subsidiary of Borrower to cash.

     1.56  "Obligations"  shall mean any and all Revolving Loans, the Term Loan,
Letter  of Credit  Accommodations  and all other  obligations,  liabilities  and
indebtedness of every kind,  nature and description  owing by Borrower to Lender
and/or its affiliates,  including principal,  interest, charges, fees, costs and
expenses, however evidenced,  whether as principal,  surety, endorser, guarantor
or otherwise,  whether  arising under this  Agreement or otherwise,  whether now
existing or  hereafter  arising,  whether  arising  before,  during or after the
initial or any renewal term of this Agreement or after the  commencement  of any
case with respect to Borrower  under the United  States  Bankruptcy  Code or any
similar statute (including the payment of interest and other amounts which would
accrue and become due but for the commencement of such case, whether or not such
amounts are  allowed or  allowable  in whole or in part in such  case),  whether
direct or indirect,  absolute or contingent,  joint or several,  due or not due,
primary or secondary,  liquidated  or  unliquidated,  secured or unsecured,  and
however acquired by Lender.

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

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

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

     1.60  "Permitted  Holders"  shall mean the persons  listed on Schedule 1.60
hereto and their respective successors and assigns.

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

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

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


                                       16
<PAGE>

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

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

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

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

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

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


                                       17
<PAGE>

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

     1.71 "Reserves" shall mean as of any date of determination, such amounts as
Lender may from time to time  establish  and revise in good faith  reducing  the
amount of  Revolving  Loans and  Letter of  Credit  Accommodations  which  would
otherwise  be available to Borrower  under the lending  formula(s)  provided for
herein: (a) to reflect events, conditions,  contingencies or risks arising after
the date of this Agreement or of which Lender had no actual knowledge as of such
date,  which, as determined by Lender in good faith,  adversely affect, or would
have a reasonable  likelihood of adversely affecting,  either (i) the Collateral
or any other property which is security for the  Obligations or its value,  (ii)
the assets,  business or financial condition of Borrower or any Obligor or (iii)
the security  interests and other rights of Lender in the Collateral  (including
the enforceability, perfection and priority thereof); or (b) to reflect Lender's
good faith belief that any collateral report or financial  information furnished
by or on  behalf  of  Borrower  or any  Obligor  to  Lender  is or may have been
incomplete,  inaccurate or misleading in any material respect; or (c) to reflect
outstanding Letter of Credit  Accommodations as provided in Section 2.2  hereof;
(d) $255,000 in respect of deferred compensation liabilities of Borrower for its
employees and those of any member of the Delta Apparel  Employee  Group (as such
term is defined in the DWI  Distribution  Agreement)  such  reserve to terminate
upon Lender's receipt of evidence, in form and substance satisfactory to it that
the option provided to members of the Delta Apparel  Employee Group to receive a
distribution   of  deferred   compensation   benefits  in  connection  with  the
transactions  contemplated by the Distribution  Agreement has expired; or (e) in
respect of any state of facts which Lender  determines in good faith constitutes
an Event of Default or may,  with notice or passage of time or both,  constitute
an Event of Default.  To the extent Lender may revise the lending  formulas used
to determine  the Borrowing  Base or establish  new criteria or revise  existing
criteria  for  Eligible  Accounts  or  Eligible  Inventory  so as to address any
circumstances,  condition,  event or  contingency in an manner  satisfactory  to
Lender, Lender shall not establish a Reserve for the same purpose. The amount of
any Reserve  established by Lender shall have a reasonable  relationship  to the
event,  condition  or other  matter  which is the  basis  for  such  reserve  as
determined by Lender in good faith.

     1.72 "Revolving Loan Limit" shall mean  $25,000,000  subject to increase as
provided in Section 2.1(d) hereof.

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

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

                                       18
<PAGE>

controlling  interest  therein,  of such  Person  is, at the time,  directly  or
indirectly, owned by such Person and/or one or more subsidiaries of such Person.

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

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

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

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


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

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

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

     (b) Lender may, in its  discretion,  from time to time,  upon not less than
five (5) days prior  notice to  Borrower,  (i) reduce the lending  formula  with
respect to Eligible  Accounts to the extent that Lender determines in good faith
that (A) the dilution  with respect to the Accounts for any period (based on the
ratio of (1) the  aggregate  amount of  reductions  in Accounts  other than as a
result of  payments  in cash to (2) the  aggregate  amount of total  sales)  has
increased in any material  respect or may be reasonably  anticipated to increase
in  any  material   respect  above  historical   levels,   or  (B)  the  general
creditworthiness  of account debtors has materially  declined or (ii) reduce the
lending  formula(s) with respect to Eligible Inventory to the extent that Lender
determines that: (A) the number of days of the turnover of the Inventory for any
period has changed or (B) the liquidation  value of the Eligible  Inventory,  or
any category thereof,  has decreased,  or (C) the nature,  quality or mix of the
Inventory has materially deteriorated. The amount of any decrease in the lending
formulas  shall  have a  reasonable  relationship  to the  event,  condition  or
circumstance  which is the basis for such  decrease as  determined  by Lender in
good faith. In determining whether to reduce the lending formula(s),  Lender may
consider events,

                                       19
<PAGE>

conditions,  contingencies  or risks which are also  considered  in  determining
Eligible Accounts, Eligible Inventory or in establishing Reserves.

     (c)  Except  in  Lender's  discretion,  (i)  the  aggregate  amount  of the
Revolving  Loans  outstanding  at any time shall not exceed the  Revolving  Loan
Limit,  (ii) the  aggregate  amount  of  Revolving  Loans  and  Letter of Credit
Accommodations  based on Eligible  Inventory  consisting  of yarn  classified as
work-in- process outstanding at any time shall not exceed $1,000,000 at any time
and  (iii)  the  aggregate  amount  of  the  Loans  and  the  Letter  of  Credit
Accommodations  outstanding at any time shall not exceed the Maximum Credit.  In
the event that the  outstanding  amount of any  component  of the Loans,  or the
aggregate amount of the outstanding  Loans and Letter of Credit  Accommodations,
exceed the amounts  available  under the lending  formulas,  the Revolving  Loan
Limit,  the sublimits for Letter of Credit  Accommodations  set forth in Section
2.2(e),  the Inventory Loan Limit or the Maximum  Credit,  as  applicable,  such
event shall not limit,  waive or  otherwise  affect any rights of Lender in that
circumstance  or on any future  occasions  and  Borrower  shall,  upon demand by
Lender, which may be made at any time or from time to time, immediately repay to
Lender the entire amount of any such excess(es) for which payment is demanded.

     (d) The Revolving Loan Limit may be permanently  increased,  one time only,
by $5,000,000 to  $30,000,000,  upon the written  request of Borrower to Lender,
such request shall be irrevocable and shall become  effective three (3) Business
Days after such  request  is  received  by  Lender,  provided,  that,  as of the
proposed  effective  date of any such increase,  Lender has  determined  that no
Event of Default or any act,  condition or event which with notice or passage of
time or  both,  would  constitute  an  Event  of  Default,  shall  exist or have
occurred. To the extent any such increase becomes effective,  the Maximum Credit
shall be automatically deemed increased by $5,000,000.

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

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

     (b) In addition  to any  charges,  fees or expenses  charged by any bank or
issuer in connection  with the Letter of Credit  Accommodations,  Borrower shall
pay to Lender a letter  of credit  fee at a rate  equal to one and  one-half  (1
1/2%) percent per annum on the daily outstanding balance of the Letter of Credit
Accommodations for the immediately preceding month (or part thereof), payable in
arrears as of the first day of each succeeding month, except that Borrower shall
pay to Lender such letter of credit fee, at Lender's option,  without notice, at
a rate  equal to three and  one-half  (3 1/2%)  percent  per annum on such daily
outstanding  balance for: (i) the period from and after the date of  termination
or  non-renewal  hereof until Lender has received  full and final payment of all
Obligations (notwithstanding entry of a judgment against Borrower) and

                                       20
<PAGE>

(ii) the period from and after the date of the occurrence of an Event of Default
for so long as such Event of Default is continuing as determined by Lender. Such
letter of credit fee shall be  calculated  on the basis of a three hundred sixty
(360) day year and actual  days  elapsed and the  obligation  of Borrower to pay
such fee shall survive the termination or non-renewal of this Agreement.

     (c)  Borrower  shall give Lender two (2)  Business  Days' prior  written of
Borrower's  request for the issuance of a Letter of Credit  Accommodation.  Such
notice shall be  irrevocable  and shall  specify the original face amount of the
Letter of Credit Accommodation  requested,  the effective date (which date shall
be a Business Day) of issuance of such requested Letter of Credit Accommodation,
whether  such  Letter  of Credit  Accommodations  may be drawn in a single or in
partial draws, the date on which such requested  Letter of Credit  Accommodation
is to expire  (which date shall be a Business  Day),  the purpose for which such
Letter of Credit  Accommodation  is to be  issued,  and the  beneficiary  of the
requested Letter of Credit  Accommodation.  Borrower shall attach to such notice
the proposed form of the Letter of Credit Accommodation.

     (d) In  addition to being  subject to the  satisfaction  of the  applicable
conditions  precedent  contained  in  Section 4 hereof  and the other  terms and
conditions  contained  herein,  no  Letter  of  Credit  Accommodations  shall be
available unless each of the following  conditions precedent have been satisfied
in a manner  satisfactory  to Lender:  (i) Borrower  shall have delivered to the
proposed issuer of such Letter of Credit Accommodation at such times and in such
manner as such proposed issuer may require, an application in form and substance
satisfactory  to such proposed  issuer and Lender for the issuance of the Letter
of Credit  Accommodation and such other documents as may be required pursuant to
the  terms  thereof,  and the form and  terms of the  proposed  Letter of Credit
Accommodation shall be satisfactory to Lender and such proposed issuer,  (ii) as
of the date of issuance, no order of any court, arbitrator or other Governmental
Authority  shall  purport by its terms to enjoin or restrain  money center banks
generally  from  issuing  letters of credit of the type and in the amount of the
proposed  Letter  of  Credit  Accommodation,  and no  law,  rule  or  regulation
applicable to money center banks generally and no request or directive  (whether
or  not  having  the  force  of  law)  from  any  Governmental   Authority  with
jurisdiction  over money center banks generally shall prohibit,  or request that
the proposed  issuer of such Letter of Credit  Accommodation  refrain from,  the
issuance  of letters of credit  generally  or the  issuance  of such  Letters of
Credit Accommodation;  and (iii) the Excess Availability, prior to giving effect
to any  Reserves  with respect to such Letter of Credit  Accommodations,  on the
date of the proposed issuance of any Letter of Credit  Accommodations,  shall be
equal to or greater than: (A) if the proposed Letter of Credit  Accommodation is
for the purpose of  purchasing  Eligible  Inventory,  the sum of (1)  forty-five
(45%)  percent  multiplied  by the Value of such  Eligible  Inventory,  plus (2)
freight,  taxes,  duty and other amounts which Lender  estimates must be paid by
Borrower in connection  with such Inventory upon arrival and for delivery to one
of  Borrower's  locations  for Eligible  Inventory  within the United  States of
America and (iv) if the proposed Letter of Credit Accommodation is for any other
purpose,  an amount  equal to one  hundred  (100%)  percent  of the face  amount
thereof and all other  commitments  and  obligations  made or incurred by Lender
with respect


                                       21
<PAGE>

thereto.  Effective  on the issuance of each Letter of Credit  Accommodation,  a
Reserve  shall be  established  in the  applicable  amount  set forth in Section
2.2(d)(iii)(A) or Section 2.2(d)(iii)(B).

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

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

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

     (h)  Borrower  hereby  irrevocably  authorizes  and directs any issuer of a
Letter of Credit Accommodation to name Borrower as the account party therein and
to deliver to Lender all instruments,  documents and other writings and property
received by issuer pursuant to the Letter of Credit Accommodations and to accept
and rely upon Lender's  instructions  and agreements with respect to all matters
arising  in  connection  with  the  Letter  of  Credit   Accommodations  or  the
applications therefor.  Nothing contained herein shall be deemed or construed to
grant  Borrower  any right or  authority  to pledge  the credit of Lender in any
manner. Lender shall have no liability of any kind with respect to any Letter of
Credit Accommodation

                                       22
<PAGE>

provided by an issuer  other than Lender  unless  Lender has duly  executed  and
delivered to such issuer the  application or a guarantee or  indemnification  in
writing with respect to such Letter of Credit  Accommodation.  Borrower shall be
bound by any interpretation made in good faith by Lender, or any other issuer or
correspondent under or in connection with any Letter of Credit  Accommodation or
any  documents,  drafts or  acceptances  thereunder,  notwithstanding  that such
interpretation  may be inconsistent  with any  instructions of Borrower.  Lender
shall have the sole and exclusive  right and  authority  to, and Borrower  shall
not:  (i) at  any  time an  Event  of  Default  exists  or has  occurred  and is
continuing, (A) approve or resolve any questions of non-compliance of documents,
(B) give any  instructions  as to  acceptance  or rejection of any  documents or
goods  or  (C)  execute  any  and  all  applications  for  steamship  or  airway
guaranties, indemnities or delivery orders, and (ii) at all times, (A) grant any
extensions of the maturity of, time of payment for, or time of presentation  of,
any  drafts,  acceptances,  or  documents,  and  (B)  agree  to any  amendments,
renewals,  extensions,  modifications,  changes or  cancellations  of any of the
terms or conditions of any of the applications, Letter of Credit Accommodations,
or documents, drafts or acceptances thereunder or any letters of credit included
in the  Collateral.  Lender may take such  actions  either in its own name or in
Borrower's name.

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

     2.3 Term Loan.  Lender is making a Term Loan to  Borrower  in the  original
         ----------
principal  amount  of  $10,000,000.  The Term  Loan is (a)  evidenced  by a Term
Promissory Note in such original principal amount duly executed and delivered by
Borrower  to Lender  concurrently  herewith;  (b) to be  repaid,  together  with
interest  and  other  amounts,  in  accordance  with  this  Agreement,  the Term
Promissory  Note, and the other  Financing  Agreements and (c) secured by all of
the Collateral.


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

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

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


                                       23
<PAGE>

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

     (c) Any  Eurodollar  Rate Loans shall  automatically  convert to Prime Rate
Loans upon the last day of the  applicable  Interest  Period,  unless Lender has
received and approved a request to continue such  Eurodollar  Rate Loan at least
two (2)  Business  Days  prior to such  last day in  accordance  with the  terms
hereof.  Any Eurodollar  Rate Loans shall,  at Lender's  option,  upon notice by
Lender to Borrower, convert to Prime Rate Loans in the event that this Agreement
shall terminate or not be renewed.  Borrower shall pay to Lender, upon demand by
Lender (or Lender may, at its option,  charge any loan account of Borrower)  any
amounts  required to compensate  Lender,  the Reference Bank or any  participant
with  Lender  for any loss  (including  loss of  anticipated  profits),  cost or
expense  incurred by such person,  as a result of the  conversion  of Eurodollar
Rate Loans to Prime Rate Loans pursuant to any of the foregoing.

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

                                       24
<PAGE>

change in such Prime Rate is announced  based on the Prime Rate in effect on the
last day of the month in which any such change occurs.

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

     3.2 Closing Fee.  Borrower  shall pay to Lender as a closing fee the amount
         ------------
of $175,000 which shall be fully earned and payable as of the date hereof.  Such
closing  fee  shall  not  be  subject  to  rebate  upon  any  prepayment  of the
Obligations  except to the extent  required by Section 3.6 of this  Agreement or
applicable  law.  Such  closing  fee  shall  compensate  Lender  for  the  costs
associated with the origination,  structuring, processing, approving and closing
of the  transactions  contemplated by this Agreement,  exclusive of any expenses
for  which  Borrower  has  agreed  to  reimburse  Lender  pursuant  to any other
provision  of  this  Agreement  or  the  other  Financing  Agreements  (such  as
attorneys' fees).

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

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

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

     (a)  Notwithstanding   anything  to  the  contrary  contained  herein,  all
Eurodollar Rate Loans shall, upon notice by Lender to Borrower, convert to Prime
Rate Loans in the event that (i) any change in applicable  law or regulation (or
the interpretation or administration  thereof) shall either (A) make it unlawful
for Lender,  Reference Bank or any  participant  with Lender to make or maintain
Eurodollar  Rate Loans or to comply with the terms hereof in connection with the
Eurodollar  Rate  Loans,  or (B) shall  result in the  increase  in the costs to
Lender,  Reference  Bank  or  any  participant  of  making  or  maintaining  any
Eurodollar  Rate  Loans by an amount  deemed by  Lender to be  material,  or (C)
reduce the amounts  received or receivable by Lender in respect  thereof,  by an
amount  deemed by Lender to be  material  or (ii) the cost to Lender,  Reference
Bank or any participant of making or maintaining any Eurodollar Rate Loans shall
otherwise increase by an amount deemed by Lender to be material.  Borrower shall
pay to Lender,  upon demand by Lender (or Lender may, at its option,  charge any
loan  account of  Borrower)  any amounts  required  to  compensate  Lender,  the
Reference Bank or any  participant  with Lender for any loss  (including loss of
anticipated profits), cost or expense incurred by such person as a result of the
foregoing,


                                       25
<PAGE>

including, without limitation, any such loss, cost or expense incurred by reason
of the  liquidation or  reemployment of deposits or other funds acquired by such
person to make or maintain the Eurodollar Rate Loans or any portion  thereof.  A
certificate  of Lender  setting  forth the basis for the  determination  of such
amount  necessary  to  compensate  Lender as  aforesaid  shall be  delivered  to
Borrower and shall be conclusive, absent manifest error.

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

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

     (i) Notwithstanding anything to the contrary contained in this Agreement or
any  of the  other  Financing  Agreements,  in no  event  whatsoever  shall  the
aggregate of all amounts that are contracted for,  charged or received by Lender
pursuant to the terms of this Agreement or any of the other Financing Agreements
and that are deemed  interest under  applicable law exceed the Maximum  Interest
Rate (including, to the extent applicable, the provisions of Section 5197 of the
Revised  Statutes  of the  United  States  of  America  as  amended,  12  U.S.C.
Section 85, as amended). No agreements,  conditions,  provisions or stipulations
contained in this  Agreement or any of the other  Financing  Agreements,  or any
Event of  Default,  or the  exercise  by Lender of the right to  accelerate  the
payment  or  the  maturity  of all or any  portion  of the  Obligations,  or the
exercise of any option  whatsoever  contained  in this  Agreement  or any of the
other  Financing  Agreements,  or  the  prepayment  by  Borrower  of  any of the
Obligations,  or the  occurrence of any event or contingency  whatsoever,  shall
entitle Lender to contract for, charge or receive in any event,  interest or any
charges,  amounts,  premiums or fees deemed interest by applicable law in excess
of the Maximum  Interest  Rate.  In no event shall  Borrower be obligated to pay
interest  or such  amounts as may be deemed  interest  under  applicable  law in
amounts which exceed the Maximum  Interest Rate. All  agreements,  conditions or
stipulations,  if any, which may in any event or contingency  whatsoever operate
to bind,  obligate or compel  Borrower to pay interest or such amounts which are
deemed to constitute  interest in amounts which exceed the Maximum Interest Rate
shall be without binding force or effect,  at law or in equity, to the extent of
the excess of interest or such amounts which are deemed to  constitute  interest
over such Maximum Interest Rate.

     (ii) In the event any  Interest  is  charged or  received  in excess of the
Maximum Interest Rate ("Excess"),  Borrower acknowledges and stipulates that any
such charge or receipt  shall be the result of an accident  and bona fide error,
and that any Excess received by Lender

                                       26
<PAGE>

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

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

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

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

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

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

     (a) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  evidence that the  Distribution  Agreements have been duly executed and
delivered by and to the appropriate  parties thereto and all of the transactions
contemplated under the terms of the

                                       27
<PAGE>

Distribution Agreements, including without limitation, all of the reorganization
events  described  in Section 2.1 of the DWI  Distribution  Agreement  have been
consummated prior to or  contemporaneously  with the execution of this Agreement
and that Borrower has good and marketable title to all of the assets used in the
operations and business of the Delta Apparel division of Woodside;

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

     (c) Lender shall have received a copy of the opinion, in form and substance
satisfactory  to Lender,  addressed  and  delivered to Delta Mills,  Inc. to the
effect that the sale by Delta  Mills,  Inc. to  Borrower of the  Rainsford  yarn
plant in Edgefield,  South Carolina  including  related inventory is fair from a
financial  point of view to the  holders of Delta  Mills,  Inc.'s 9 5/8%  Senior
Notes in the aggregate principal amount of $150,000,000;

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

     (e) all requisite  corporate  action and proceedings in connection with the
transactions contemplated by the Distribution Agreements, this Agreement and the
other  Financing  Agreements  shall be  satisfactory  in form and  substance  to
Lender,  and  Lender  shall  have  received  all  information  and copies of all
documents, including records of requisite corporate action and proceedings which
Lender  may  have  requested  in  connection  therewith,  such  documents  where
requested  by Lender or its counsel to be  certified  by  appropriate  corporate
officers or Governmental Authorities;

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

     (g) Lender  shall have  completed  a field  review of the  Records and such
other  information  with  respect to the  Collateral  as Lender  may  require to
determine the amount of

                                       28
<PAGE>

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

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

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

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

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

     (l) Lender  shall have  received,  in form and  substance  satisfactory  to
Lender,  all agreements  with the depository  banks and Borrower with respect to
the Blocked Accounts as Lender may require pursuant to Section 6.3 hereof,  duly
authorized, executed and delivered by such depository banks and Borrower;

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


                                       29
<PAGE>

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

     (o)  Lender  shall  have  received  any  existing  environmental  audits of
Borrower's   plants  and  the  Real   Property   conducted  by  an   independent
environmental  engineering  firm  acceptable to Lender,  and in form,  scope and
methodology  satisfactory  to Lender,  confirming  (i) Borrower is in compliance
with all  material  applicable  Environmental  Laws and (ii) the  absence of any
material  potential or actual liability of Borrower for any remedial action with
respect  to any  environmental  condition  or any other  material  environmental
problems;

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

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

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

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

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

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


                                       30
<PAGE>

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

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


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

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

     5.1 Receivables;

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

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


                                       31
<PAGE>

reclaimed  goods,  and (d) deposits by and property of account  debtors or other
persons securing the obligations of account debtors;

     5.4 Inventory;

     5.5 Equipment;

     5.6 Real Property;

     5.7 Records; and

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

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

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

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

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


                                       32
<PAGE>

Borrower a written  statement as provided above,  the balance in Borrower's loan
account(s) shall be presumptive  evidence of the amounts due and owing to Lender
by Borrower.

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

     (a) Borrower shall establish and maintain, at its expense, blocked accounts
or lockboxes and related blocked accounts (in either case, "Blocked  Accounts"),
as Lender may specify,  with such banks as are  acceptable  to Lender into which
Borrower shall promptly deposit and direct its account debtors to directly remit
all payments on Receivables and all payments  constituting proceeds of Inventory
or other  Collateral  in the  identical  form in which such  payments  are made,
whether by cash, check or other manner.  The banks at which the Blocked Accounts
are  established   shall  enter  into  an  agreement,   in  form  and  substance
satisfactory  to Lender,  providing  that all items received or deposited in the
Blocked  Accounts are the property of Lender,  that the  depository  bank has no
lien upon, or right to setoff against, the Blocked Accounts,  the items received
for deposit therein,  or the funds from time to time on deposit therein and that
the depository bank will wire, or otherwise transfer,  in immediately  available
funds,  on a daily  basis,  all funds  received  or  deposited  into the Blocked
Accounts  to such  bank  account  of  Lender  as  Lender  may from  time to time
designate  for  such  purpose  ("Payment  Account").  Borrower  agrees  that all
payments made to such Blocked  Accounts or other funds received and collected by
Lender, whether in respect of the Receivables, as proceeds of Inventory or other
Collateral or otherwise shall be treated as payments to Lender in respect of the
Obligations and therefore shall  constitute the property of Lender to the extent
of the then outstanding Obligations.

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

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


                                       33
<PAGE>

reimburse Lender for such amounts pursuant to this Section 6.3 shall survive the
termination or non-renewal of this Agreement.

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

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


                                       34
<PAGE>

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

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

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

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

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

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

          (iii) upon Lender's  request,  (A) copies of customer  statements  and
     credit memos,  remittance advices and reports,  and copies of deposit slips
     and bank  statements,  (B) copies of shipping and delivery  documents,  and
     (C) copies  of  purchase  orders,   invoices  and  delivery  documents  for
     Inventory and Equipment acquired by Borrower;

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

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


                                       35
<PAGE>

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

     (a) Borrower  shall notify  Lender  promptly of: (i) any material  delay in
Borrower's performance of any of its obligations to any account debtor involving
an Account exceeding $100,000 or the assertion of any claims, offsets,  defenses
or counterclaims  by any account debtor involving an amount exceeding  $100,000,
or  any  disputes  with  account  debtors,  or  any  settlement,  adjustment  or
compromise  thereof  involving an amount exceeding  $100,000,  (ii) all material
adverse  information  relating to the financial  condition of any account debtor
and (iii) any event or circumstance  which, to Borrower's  knowledge would cause
Lender to consider any then existing Accounts as no longer constituting Eligible
Accounts.  No credit,  discount,  allowance or extension or agreement for any of
the foregoing shall be granted to any account debtor without  Lender's  consent,
except  in the  ordinary  course  of  Borrower's  business  in  accordance  with
practices and policies previously  disclosed in writing to Lender. So long as no
Event of  Default  exists or has  occurred  and is  continuing,  Borrower  shall
settle, adjust or compromise any claim, offset, counterclaim or dispute with any
account debtor.  At any time that an Event of Default exists or has occurred and
is continuing,  Lender shall, at its option, have the exclusive right to settle,
adjust or compromise  any claim,  offset,  counterclaim  or dispute with account
debtors or grant any credits, discounts or allowances.

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

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


                                       36
<PAGE>

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

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

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

     7.3 Inventory Covenants.  With respect to the Inventory: (a) Borrower shall
         --------------------
at all times  maintain  inventory  records  reasonably  satisfactory  to Lender,
keeping correct and accurate  records  itemizing and describing the kind,  type,
quality  and  quantity  of  Inventory,   Borrower's   cost  therefor  and  daily
withdrawals  therefrom  and  additions  thereto;  (b) Borrower  shall  conduct a
physical  count of the  Inventory  at least once each  year,  but at any time or
times as  Lender  may  request  on or after an Event of  Default,  and  promptly
following such physical  inventory shall supply Lender with a report in the form
and with such specificity as may be reasonably satisfactory to Lender concerning
such  physical  count;  (c)  Borrower  shall not remove any  Inventory  from the
locations set forth or permitted  herein,  without the prior written  consent of
Lender,  except for sales of  Inventory  in the  ordinary  course of  Borrower's
business and except to move  Inventory  directly  from one location set forth or
permitted herein to another such location and except for Inventory  shipped from
the  manufacturer  thereof to Borrower  which is in transit to the locations set
forth or permitted  herein;  (d) upon Lender's  request,  Borrower shall, at its
expense,  twice in any  twelve  (12) month  period,  but at any time or times as
Lender  may  request  on or after an Event of  Default,  deliver  or cause to be
delivered to Lender  written  reports or appraisals as to the Inventory in form,
scope and  methodology  acceptable  to Lender and by an appraiser  acceptable to
Lender,  addressed  to Lender and upon which  Lender is  expressly  permitted to
rely; (e) Borrower shall produce, use, store and maintain the Inventory with all

                                       37
<PAGE>

reasonable care and caution and in accordance  with applicable  standards of any
insurance and in conformity with applicable laws (including the  requirements of
the  Federal  Fair  Labor  Standards  Act of 1938,  as  amended  and all  rules,
regulations and orders related thereto); (f) Borrower assumes all responsibility
and  liability  arising from or relating to the  production,  use, sale or other
disposition  of the  Inventory;  (g)  Borrower  shall not sell  Inventory to any
customer on approval,  or any other basis which  entitles the customer to return
or may obligate  Borrower to repurchase  such Inventory  except for the right of
return given to customers of Borrower consistent with its current policies as of
the date hereof;  (h) Borrower  shall keep the Inventory in good and  marketable
condition;  and (i) Borrower shall not,  without prior written notice to Lender,
acquire or accept any Inventory on consignment or approval.

     7.4 Equipment and Real  Property  Covenants.  With respect to the Equipment
         ----------------------------------------
and Real Property: (a) at any time or times as Lender may request on or after an
Event of Default,  deliver or cause to be delivered to Lender written reports or
appraisals  as to the  Equipment  and/or the Real  Property  in form,  scope and
methodology  acceptable  to Lender  and by an  appraiser  acceptable  to Lender,
addressed to Lender and upon which Lender is  expressly  permitted to rely;  (b)
Borrower shall keep the Equipment in good order, repair,  running and marketable
condition  (ordinary  wear  and  tear  excepted);  (c)  Borrower  shall  use the
Equipment  and  Real  Property  with all  reasonable  care  and  caution  and in
accordance with applicable standards of any insurance and in conformity with all
applicable  laws; (d) the Equipment is and shall be used in Borrower's  business
and not for personal,  family,  household or farming use; (e) Borrower shall not
remove any Equipment from the locations set forth or permitted herein, except to
the  extent  necessary  to have any  Equipment  repaired  or  maintained  in the
ordinary  course of the business of Borrower or to move Equipment  directly from
one location set forth or permitted  herein to another such location  except for
the  movement  of motor  vehicles  used by or for the benefit of Borrower in the
ordinary  course of  business  and  Borrower  shall  not  remove  any  Equipment
currently  located in the United  States to any  location  outside of the United
States except for the excess  sewing  equipment  currently  located at 314 Water
Street, Washington,  Georgia; (f) the Equipment is now and shall remain personal
property  and Borrower  shall not permit any of the  Equipment to be or become a
part of or affixed to real property so as to become a fixture or an accession to
real  property  unless  it is  attached  to the  Real  Property  subject  to the
Mortgage; and (g) Borrower assumes all responsibility and liability arising from
the use of the Equipment and Real Property.

     7.5 Power of Attorney.  Borrower hereby irrevocably designates and appoints
         ------------------
Lender  (and all persons  designated  by Lender) as  Borrower's  true and lawful
attorney-in-fact, and authorizes Lender, in Borrower's or Lender's name, to: (a)
at any time an Event of Default or act,  condition or event which with notice or
passage  of time or both  would  constitute  an Event of  Default  exists or has
occurred  and  is  continuing   (i)  demand  payment  on  Receivables  or  other
Collateral,  (ii)  enforce  payment  of  Receivables  by  legal  proceedings  or
otherwise,  (iii) exercise all of Borrower's  rights and remedies to collect any
Receivable or other  Collateral,  (iv) sell or assign any  Receivable  upon such
terms,  for such amount and at such time or times as the Lender deems advisable,
(v) settle, adjust,  compromise,  extend or renew an Account, (vi) discharge and
release any  Receivable,  (vii) prepare,  file and sign  Borrower's  name on any
proof of claim in bankruptcy or other similar document against an account debtor
other obligor in respect of any Receivables or other  Collateral,  (viii) notify
the post office authorities to change the address for

                                       38
<PAGE>

delivery of  remittances  from account  debtors or other  obligors in respect of
Receivables or other proceeds of Collateral to an address  designated by Lender,
and open and dispose of all mail  addressed to Borrower and handle and store all
mail  relating  to the  Collateral;  and (ix) do all acts and  things  which are
necessary,  in Lender's  determination,  to fulfill Borrower's obligations under
this  Agreement and the other  Financing  Agreements  and (b) at any time to (i)
take control in any manner of any item of payment in respect of  Receivables  or
constituting  Collateral or otherwise  received in or for deposit in the Blocked
Accounts or  otherwise  received by Lender,  (ii) have  access to any lockbox or
postal box into which  remittances  from  account  debtors or other  obligors in
respect of  Receivables  or other  proceeds of Collateral  are sent or received,
(iii) endorse   Borrower's  name  upon  any  items  of  payment  in  respect  of
Receivables  or  constituting  Collateral  or  otherwise  received by Lender and
deposit the same in Lender's  account for application to the  Obligations,  (iv)
endorse Borrower's name upon any chattel paper, document,  instrument,  invoice,
or  similar  document  or  agreement  relating  to any  Receivable  or any goods
pertaining  thereto or any other  Collateral,  including  any warehouse or other
receipts,  or bills of lading and other negotiable or non-negotiable  documents,
(v) clear  Inventory  the purchase of which was  financed  with Letter of Credit
Accommodations  through U.S.  Customs in Borrower's  name,  Lender's name or the
name of Lender's  designee,  and to sign and deliver to customs officials powers
of attorney in Borrower's  name for such purpose,  and to complete in Borrower's
or Lender's name, any order, sale or transaction, obtain the necessary documents
in connection  therewith and collect the proceeds thereof,  (vi) sign Borrower's
name on any  verification  of Receivables and notices thereof to account debtors
or other  obligors in respect  thereof and (vii) execute in Borrower's  name and
file  any UCC  financing  statements  or  amendments  thereto.  Borrower  hereby
releases  Lender and its officers,  employees and designees from any liabilities
arising  from any act or acts under this power of  attorney  and in  furtherance
thereof,  whether of omission or commission,  except as a result of Lender's own
gross  negligence  or  wilful  misconduct  as  determined  pursuant  to a  final
non-appealable order of a court of competent jurisdiction.

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


                                       39
<PAGE>

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

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


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

     Borrower  hereby  represents  and warrants to Lender the  following  (which
shall  survive the  execution  and  delivery of this  Agreement),  the truth and
accuracy of which are a continuing

                                       40
<PAGE>

condition of the making of Loans and providing  Letter of Credit  Accommodations
by Lender to Borrower:

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

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

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

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

     8.4 Priority of Liens;  Title to  Properties.  The security  interests  and
         -----------------------------------------
liens granted to Lender under this Agreement and the other Financing  Agreements
constitute valid and perfected

                                       41
<PAGE>

first priority liens and security  interests in and upon the Collateral  subject
only to the liens indicated on Schedule 8.4 hereto and the other liens permitted
under Section 9.8 hereof other than Collateral  located in Borrower's  locations
outside  of  the  United  States  as set  forth  in  item  9 of the  Information
Certificate and Mexico,  pursuant to Section 9.10 hereof.  Borrower has good and
marketable  title to all of its  properties  and  assets  subject  to no  liens,
mortgages,  pledges,  security  interests,  encumbrances or charges of any kind,
except  those  granted to Lender and such others as are  specifically  listed on
Schedule 8.4 hereto or permitted under Section 9.8 hereof.

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

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

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

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

                                       42
<PAGE>

     (b)  Borrower  has obtained  all  material  permits,  licenses,  approvals,
consents,  certificates,  orders or  authorizations  of any governmental  agency
required for the lawful conduct of its business.  Schedule 8.7 hereto sets forth
all material permits, licenses,  approvals,  consents,  certificates,  orders or
authorizations  (the  "Permits")  issued to or held by  Borrower  as of the date
hereof by any Federal,  State or local governmental  agency and any applications
pending by Borrower with such federal,  state or local governmental  agency. The
Permits constitute all permits,  licenses,  approvals,  consents,  certificates,
orders or authorizations  necessary for Borrower to own and operate its business
as presently  conducted  or proposed to be  conducted  where the failure to have
such Permits would have a material adverse effect on the business,  performance,
operations or properties of Borrower or the legality, validity or enforceability
of this Agreement or the other  Financing  Agreements or the ability of Borrower
to perform its  obligations  under the  Agreement or any of the other  Financing
Agreements  or the rights and remedies of Lender under this  Agreement or any of
the other Financing Agreements.  All of the Permits are valid and subsisting and
in full force and effect. There are no actions, claims or proceedings pending or
threatened that seek the revocation, cancellation, suspension or modification of
any of the Permits.

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

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

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

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

     (d) Borrower and its Subsidiaries have all licenses, permits, certificates,
approvals  or  similar  authorizations  required  to be  obtained  or  filed  in
connection with the operations of

                                       43
<PAGE>

Borrower  under  any  Environmental  Law  and  all of  such  licenses,  permits,
certificates,  approvals or similar  authorizations  are valid and in full force
and effect.

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

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

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

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

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

     8.11 Intellectual Property.  Borrower owns or licenses or otherwise has the
          ----------------------
right  to use all  Intellectual  Property  necessary  for the  operation  of its
business as  presently  conducted  or proposed to be  conducted.  As of the date
hereof, Borrower does not have any Intellectual Property registered,  or subject
to pending applications, in the United States Patent and Trademark Office or any
similar office or agency in the United States, any State thereof,  any political
subdivision  thereof or in any other  country,  other than  those  described  in
Schedule 8.11 hereto and has not granted any licenses with respect thereto other
than as set forth in Schedule 8.11 hereto.  No event has occurred  which permits
or would permit after notice or passage of time or

                                       44
<PAGE>

both, the revocation,  suspension or termination of such rights.  To the best of
the  knowledge  of Borrower,  no slogan or other  advertising  device,  product,
process,  method,  substance or other Intellectual  Property or goods bearing or
using any Intellectual Property presently contemplated to be sold by or employed
by Borrower infringes any patent, trademark, servicemark,  tradename, copyright,
license or other  Intellectual  Property owned by any other Person presently and
no claim or litigation is pending or  threatened  against or affecting  Borrower
contesting  its right to sell or use any such  Intellectual  Property.  Schedule
8.11 sets forth all of the agreements or other arrangements of Borrower pursuant
to which  Borrower  has a license or other right to use any  trademarks,  logos,
designs,  representations or other Intellectual Property owned by another person
as in  effect  on the  date  hereof  and the  dates  of the  expiration  of such
agreements or other arrangements of Borrower as in effect on the date hereof. No
trademark,  servicemark  or other  Intellectual  Property  at any  time  used by
Borrower which is owned by another person,  or owned by Borrower  subject to any
security interest,  lien, collateral assignment,  pledge or other encumbrance in
favor of any person  other than Lender,  is affixed to any  Eligible  Inventory,
except to the extent permitted under the term of the license  agreements  listed
on Schedule 8.11 hereto.

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

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

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

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


                                       45
<PAGE>

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

     8.13  Solvency.  Borrower is solvent and will  continue to be solvent after
           ---------
the creation of the Obligations,  the security interests of Lender and the other
transaction  contemplated hereunder, is able to pay its debts as they mature and
has (and has reason to believe it will continue to have) sufficient capital (and
not  unreasonably  small capital) to carry on its business and all businesses in
which it is about to engage.  The assets and  properties  of  Borrower at a fair
valuation and at their present  salable value are, and will be, greater than the
Indebtedness of Borrower,  and including subordinated and contingent liabilities
computed at the amount which, to the best of Borrower's knowledge, represents an
amount which can reasonably be expected to become an actual or mature liability.

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

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

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

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

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

     8.17  Material  Contracts.  Schedule  8.17 hereto  sets forth all  Material
           --------------------
Contracts  to which  Borrower  is a party  or is  bound  as of the date  hereof.
Borrower  has  delivered  true,  correct and  complete  copies of such  Material
Contracts to Lender on or before the date hereof. Borrower is

                                       46
<PAGE>

not in breach of or in default under any Material  Contract and has not received
any notice of the intention of any other party thereto to terminate any Material
Contract.

     8.18 Accuracy and Completeness of Information. All information furnished by
          -----------------------------------------
or on behalf of Borrower in writing to Lender in connection  with this Agreement
or any of the other Financing Agreements or any transaction  contemplated hereby
or thereby, including all information on the Information Certificate is true and
correct in all  material  respects on the date as of which such  information  is
dated or  certified  and does not omit any material  fact  necessary in order to
make such  information  not misleading.  No event or  circumstance  has occurred
which has had or could  reasonably be expected to have a material adverse affect
on the business,  assets or prospects of Borrower,  which has not been fully and
accurately disclosed to Lender in writing.

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


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

     9.1 Maintenance of Existence.  Borrower shall at all times preserve,  renew
         -------------------------
and keep in full,  force and  effect  its  corporate  existence  and  rights and
franchises  with  respect  thereto  and  maintain  in full  force and effect all
permits, licenses, trademarks, tradenames, approvals, authorizations, leases and
contracts  necessary  to carry on the  business as  presently  or proposed to be
conducted.  Borrower  shall give Lender thirty (30) days prior written notice of
any proposed change in its corporate name,  which notice shall set forth the new
name  and  Borrower  shall  deliver  to  Lender a copy of the  amendment  to the
Certificate of Incorporation of Borrower providing for the name change certified
by the Secretary of State of the  jurisdiction of  incorporation  of Borrower as
soon as it is available.

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

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

     (a) Borrower shall, and shall cause any Subsidiary to, at all times, comply
in all material respects with all laws, rules, regulations,  licenses,  permits,
approvals and orders

                                       47
<PAGE>

applicable  to it and duly observe all  requirements  of any  Federal,  State or
local Governmental Authority, including ERISA, the Code, the Occupational Safety
and Health Act of 1970,  as amended,  the Fair Labor  Standards  Act of 1938, as
amended, and all statutes, rules, regulations,  orders, permits and stipulations
relating to  environmental  pollution and employee health and safety,  including
all of the Environmental Laws.

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

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

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

     (e) Borrower  shall  indemnify and hold  harmless  Lender,  its  directors,
officers, employees, agents, invitees, representatives,  successors and assigns,
from and against any and all losses, claims,  damages,  liabilities,  costs, and
expenses  (including  attorneys' fees and legal expenses) directly or indirectly
arising  out  of  or   attributable   to  the  use,   generation,   manufacture,
reproduction,  storage, release, threatened release, spill, discharge,  disposal
or presence  of a Hazardous  Material,  including  the costs of any  required or
necessary repair, cleanup or other

                                       48
<PAGE>

remedial work with respect to any property of Borrower and the  preparation  and
implementation   of  any  closure,   remedial  or  other  required  plans.   All
representations,  warranties, covenants and indemnifications in this Section 9.3
shall survive the payment of the  Obligations and the termination or non-renewal
of this Agreement.

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

     9.5 Insurance.  Borrower  shall,  and shall cause any Subsidiary to, at all
         ----------
times,  maintain with financially  sound and reputable  insurers  insurance with
respect to the Collateral  against loss or damage and all other insurance of the
kinds and in the amounts  customarily insured against or carried by corporations
of  established  reputation  engaged  in the  same  or  similar  businesses  and
similarly  situated.  Said policies of insurance shall be satisfactory to Lender
as to form, amount and insurer. Borrower shall furnish certificates, policies or
endorsements to Lender as Lender shall require as proof of such insurance,  and,
if Borrower  fails to do so, Lender is authorized,  but not required,  to obtain
such  insurance at the expense of Borrower.  All policies  shall  provide for at
least thirty (30) days prior  written  notice to Lender of any  cancellation  or
reduction  of  coverage  and that  Lender may act as  attorney  for  Borrower in
obtaining,  and at any time an Event of Default  exists or has  occurred  and is
continuing, adjusting, settling, amending and canceling such insurance. Borrower
shall cause  Lender to be named as a loss payee and an  additional  insured (but
without any  liability  for any  premiums)  under such  insurance  policies  and
Borrower shall obtain non-contributory lender's loss payable endorsements to all
insurance policies in form and substance  satisfactory to Lender.  Such lender's
loss payable  endorsements  shall  specify  that the proceeds of such  insurance
shall be payable to Lender as its interests may appear and further  specify that
Lender shall be paid regardless of any act or omission by Borrower or any of its
Affiliates.  At its option,  Lender may apply any insurance proceeds received by
Lender at any time to the cost of repairs or replacement of Collateral and/or to
payment of the  Obligations,  whether or not then due,  in any order and in such
manner as Lender may determine or hold such proceeds as cash  collateral for the
Obligations.

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

     (a) Borrower  shall,  and shall cause any  Subsidiary to, keep proper books
and records in which true and complete  entries shall be made of all dealings or
transactions of or in

                                       49
<PAGE>

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

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

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

     (d) Borrower shall  deliver,  or cause to be delivered,  to Lender,  within
ninety (90) days from the date hereof, an opening unaudited consolidated balance
sheet of Borrower and its

                                       50
<PAGE>

Subsidiaries  after  giving  effect  to the  transactions  contemplated  by this
Agreement and the  Distribution  Agreements,  which present fairly the financial
condition of Borrower as of such date.

     (e) Borrower shall furnish or cause to be furnished to Lender such budgets,
forecasts,  projections and other information  respecting the Collateral and the
business of  Borrower,  as Lender may,  from time to time,  reasonably  request.
Lender is hereby authorized to deliver a copy of any financial  statement or any
other  information  relating  to the  business of Borrower to any court or other
Government  Authority  to the extent  required  by  statute,  rule,  regulation,
subpoena  or court  order  or to any  participant  or  assignee  or  prospective
participant or assignee.  Borrower hereby irrevocably authorizes and directs all
accountants or auditors to deliver to Lender, at Borrower's  expense,  copies of
the  financial  statements  of Borrower  and any reports or  management  letters
prepared by such  accountants  or auditors on behalf of Borrower and to disclose
to Lender such  information as they may have regarding the business of Borrower.
Any documents,  schedules,  invoices or other papers  delivered to Lender may be
destroyed  or  otherwise  disposed  of by Lender one (1) year after the same are
delivered  to Lender,  except as otherwise  designated  by Borrower to Lender in
writing.

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

     (a) merge into or with or  consolidate  with any other Person or permit any
other Person to merge into or with or consolidate with it; or

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

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

          (ii) the disposition of worn-out or obsolete  Equipment so long as (A)
     any proceeds are paid to Lender and (B) such sales do not involve Equipment
     having an  aggregate  fair  market  value in excess  of  $100,000  all such
     Equipment disposed of in any fiscal year of Borrower;

          (iii) the issuance  and sale by Borrower of Capital  Stock of Borrower
     after the date hereof;  provided,  that, (A) Lender shall have received not
     less than ten (10) Business Days prior written  notice of such issuance and
     sale by  Borrower,  which  notice  shall  specify  the parties to whom such
     shares are to be sold, the terms of such sale, the total amount which it is
     anticipated  will be realized  from the issuance and sale of such stock and
     the net cash proceeds which it is anticipated  will be received by Borrower
     from  such  sale,  (B)  Borrower  shall  not be  required  to pay any  cash
     dividends  or  repurchase  or redeem such  Capital  Stock or make any other
     payments in respect thereof except as permitted in Section 9.11 hereof, (C)
     the  terms of such  Capital  Stock,  and the terms  and  conditions  of the
     purchase  and sale  thereof,  shall not include any terms that  include any
     limitation  on the right of Borrower to request or receive  Loans or Letter
     of Credit Accommodations or the right of Borrower to amend or modify any of
     the terms

                                       51
<PAGE>

and  conditions of this  Agreement or any of the other  Financing  Agreements or
otherwise  in any way  relate to or affect the  arrangements  of  Borrower  with
Lender are more  restrictive  or  burdensome  to Borrower  than the terms of any
Capital  Stock  in  effect  on the date  hereof,  and (D) as of the date of such
issuance and sale and after giving effect  thereto,  no Event of Default or act,
condition or event which with notice or passage of time or both would constitute
an Event of Default shall exist or have occurred;

     (iv) the issuance of Capital  Stock of Borrower  consisting of common stock
pursuant to a stock option plan,  401(k) plan, or incentive  stock award plan of
Borrower for the benefit of its employees, directors and consultants,  provided,
that, in no event shall Borrower be required to issue,  or shall Borrower issue,
Capital  Stock  pursuant to such stock  option plan,  401(k) plan,  or incentive
stock award plan which would result in an Event of Default;

     (v)  sales of Existing  Real  Property  (other than  Existing Real Property
covered by a Mortgage  pursuant to Section  9.18  hereof)  and  related  assets,
provided,  that, as to each and all of such sales (A) Lender shall have received
not less than ten (10) days  prior  written  notice of such sale,  which  notice
shall set forth in reasonable detail satisfactory to Lender, the parties to such
sale,  the Existing Real Property to be sold,  the purchase price and the manner
of payment thereof and such other information with respect thereto as Lender may
request,  (B) such sale shall be on commercially reasonable terms in a bona fide
arm's-length  transaction  with a non-  affiliated  person,  (C) all  of the Net
Proceeds of any such sale shall be paid either (i) directly to Lender or (ii) to
Borrower,  provided,  that,  the entire  amount of the Net  Proceeds are used to
repay the outstanding amount of Revolving Loans which amounts may be reborrowed,
(D)  Borrower  shall not incur any  liabilities  in  connection  with such sales
except as permitted herein, and (E) as of the date of such sale and after giving
effect  thereto,  no Event of  Default,  or act,  condition  or event which with
notice or  passage of time or both would  constitute  an Event of Default  shall
exist or have occurred and be continuing.

     (c) form or  acquire  any  Subsidiaries  other  than  those  listed  on the
Information Certificate and as permitted in accordance with Section 9.10 hereof;

     (d) wind up, liquidate or dissolve; or

     (e) agree to do any of the foregoing.

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

     (a) the security interests and liens of Lender;

     (b) liens  securing  the  payment of taxes,  either not yet  overdue or the
validity of which are being  contested in good faith by appropriate  proceedings
diligently pursued and

                                       52
<PAGE>

available to Borrower or such Subsidiary, as the case may be and with respect to
which adequate reserves have been set aside on its books;

     (c)  non-consensual  statutory liens (other than liens securing the payment
of taxes)  arising in the ordinary  course of  Borrower's  or such  Subsidiary's
business to the extent: (i) such liens secure  Indebtedness which is not overdue
or (ii) such liens secure  Indebtedness  relating to claims or liabilities which
are fully  insured  and being  defended  at the sole cost and expense and at the
sole  risk of the  insurer  or being  contested  in good  faith  by  appropriate
proceedings diligently pursued and available to Borrower or such Subsidiary,  in
each case prior to the commencement of foreclosure or other similar  proceedings
and with respect to which adequate reserves have been set aside on its books;

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

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

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

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

     (a) the Obligations;

     (b) purchase money  Indebtedness  (including  Capital Leases) to the extent
secured by purchase money  security  interests in Equipment  (including  Capital
Leases) not to exceed  $1,000,000  in the aggregate at any time  outstanding  so
long as such security  interests do not apply to any property of Borrower  other
than the Equipment so acquired,  and the  Indebtedness  secured thereby does not
exceed the cost of the Equipment so acquired;

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

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

                                       53
<PAGE>

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

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

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

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

     (c) the existing  equity  investments  of Borrower as of the date hereof in
its Subsidiaries,  provided, that, Borrower shall have no obligation to make any
other  investment  in, or loans to, or other  payments  in respect  of, any such
Subsidiaries;

     (d) guarantees by any  Subsidiaries of Borrower of the Obligations in favor
of Lender;  (e) equity  investment  of  Borrower  in a  wholly-owned  Subsidiary
organized under the laws of Mexico (the "Mexican Subsidiary"),  provided,  that,
each of the  following  conditions is satisfied  (i) Borrower  shall execute and
deliver to Lender in form and  substance  satisfactory  to Lender,  a pledge and
security  agreement  granting  to Lender a first  pledge of and lien on at least
sixty-five (65%) of all of the issued and outstanding shares of Capital Stock of
such  Subsidiary,  (ii) Borrower shall deliver the original  stock  certificates
evidencing such shares of Capital Stock (or such other evidence as may be issued
in the case of a limited  liability  company)  together  with stock  powers with
respect  thereto  duly  executed  in  blank,  and  (iii)  as of the date of such
investment  and  after  giving  effect  thereto,  no Event of  Default,  or act,
condition or event which


                                       54
<PAGE>

with  notice or  passage of time or both  would  constitute  an Event of Default
shall exist or have occurred;

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

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

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

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

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

     (b) Borrower may pay cash dividends or distributions from legally available
funds therefor,  to its shareholders  from time to time in amounts such that the
aggregate amount paid to shareholders does not exceed  twenty-five (25%) percent
of its cumulative Net Income (calculated from the date of this Agreement to date
of determination),  provided, that, (i) Lender shall have received ten (10) days
prior to any payment thereof, a certificate signed by Borrower's chief financial
officer (A) setting forth Borrower's cumulative Net Income with respect to which
the

                                       55
<PAGE>

dividend  or  distribution  is to be made and  providing  full  information  and
computations  with respect  thereto and (B) such dividend or distribution is not
in violation of  applicable  law or any other  agreement to which  Borrower is a
party or by which it is bound, (ii) as of the date of any such payment and after
giving  effect  thereto,   the  Excess  Availability  shall  be  not  less  than
$6,000,000, and (iii) as of the date of any such payment and after giving effect
thereto,  no Event of Default or any act,  condition or event which, with notice
or passage of time or both, would constitute an Event of Default, shall exist or
have occurred;

     (c) Borrower may repurchase  its Capital Stock  consisting of common stock,
provided, that, as to (i) any such repurchase,  each of the following conditions
is satisfied:  (A) as of the date of the payment for such  repurchase  and after
giving effect thereto, no Event of Default or any act, condition or event which,
with notice or passage of time or both,  would  constitute  an Event of Default,
shall exist or have occurred and be  continuing,  (B) such  repurchase  shall be
paid with funds legally available therefor, (C)such repurchase shall not violate
any law or regulation or the terms of any indenture, agreement or undertaking to
which Borrower is a party or by which Borrower or its property is bound,  (D) as
of the date of any such  payment for such  repurchase  and after  giving  effect
thereto, the Excess Availability shall be not less than $3,000,000,  and (E) the
aggregate  amount of all payments for such  repurchases  during the term of this
Agreement shall not exceed $3,000,000.

     9.12 Transactions with Affiliates. Borrower shall not, and shall not permit
          -----------------------------
any Subsidiary to, directly or indirectly,

     (a) purchase,  acquire or lease any  property  from,  or sell,  transfer or
lease any property to, any officer,  director,  agent or other person affiliated
with Borrower,  except in the ordinary  course of and pursuant to the reasonable
requirements of Borrower's  business and upon fair and reasonable  terms no less
favorable  to the Borrower  than  Borrower  would  obtain in a comparable  arm's
length transaction with an unaffiliated person; or

     (b) make  any  payments  of  management,   consulting  or  other  fees  for
management or similar  services,  or of any  Indebtedness  owing to any officer,
employee, shareholder, director or other Affiliate of Borrower, except,

          (i) reasonable  compensation to officers,  employees and directors for
     services rendered to Borrower in the ordinary course of business;

          (ii) dividends permitted under Section 9.11 (b) above;

          (iii)  payments by Borrower to Delta  Apparel  Honduras,  S.A. for (A)
     actual and necessary reasonable out-of-pocket administrative, operating and
     capital  expenditures of Delta Apparel  Honduras,  S.A. for the business of
     Borrower  as  presently  conducted  in  the  ordinary  course  of  business
     (including lease payments, payroll, insurance,  franchise taxes and similar
     items),  provided,  that, the amount of all such payments  permitted  under
     Section 9.12 (iii)(A) in respect of capital  expenditures  shall not exceed
     $250,000 in the  aggregate in any fiscal year of  Borrower,  and (B) actual
     and necessary reasonable out-of-pocket legal, accounting, insurance

                                       56
<PAGE>

     (including  premiums for such  insurance),  marketing,  payroll and similar
     types of services paid for by Delta Apparel Honduras,  S.A. in the ordinary
     course of its  business as  conducted  as of the date hereof or as the same
     may be directly attributable to Borrower; provided, that, (1) such expenses
     are in the ordinary  course of and pursuant to the reasonable  requirements
     of  Borrower's  business as conducted  on the date  hereof,  and (2) to the
     extent such  expenses are payable to Delta  Apparel  Honduras,  S.A.,  such
     expenses  shall be payable upon terms no less  favorable to Borrower,  than
     Borrower,  could obtain in a comparable  arm's  length  transaction  with a
     person who is not an Affiliate; and

          (iv)  payments by Borrower  to Mexican  Subsidiary  for (A) actual and
     necessary reasonable  out-of-pocket  administrative,  operating and capital
     expenses of Mexican  Subsidiary  for the  business of Borrower as presently
     conducted in the ordinary  course of business  (including  lease  payments,
     payroll, insurance, franchise taxes and similar items), provided, that, the
     amount of all such payments permitted under Section 9.12 (iv)(A) in respect
     of capital  expenditures  shall not exceed $750,000 in the aggregate in any
     fiscal  year  of  Borrower   and  (B)  actual  and   necessary   reasonable
     out-of-pocket  legal,  accounting,  insurance  (including premiums for such
     insurance),  marketing,  payroll and similar  types of services paid for by
     Mexican  Subsidiary in the ordinary  course of its business as conducted as
     of the date hereof or as the same may be directly attributable to Borrower;
     provided,  that,  (1)  such  expenses  are in the  ordinary  course  of and
     pursuant to the reasonable requirements of Borrower's business as conducted
     on the date  hereof,  and (2) to the extent  such  expenses  are payable to
     Mexican  Subsidiary,  such  expenses  shall be  payable  upon terms no less
     favorable to Borrower,  than Borrower,  could obtain in a comparable  arm's
     length transaction with a person who is not an Affiliate.

     9.13 Additional Bank Accounts.  Borrower shall not, directly or indirectly,
          -------------------------
open, establish or maintain any deposit account, investment account or any other
account  with any bank or other  financial  institution,  other than the Blocked
Accounts and the accounts set forth in Schedule 8.10 hereto,  except:  (a) as to
any new or additional Blocked Accounts and other such new or additional accounts
which contain any Collateral or proceeds thereof, with the prior written consent
of Lender and subject to such  conditions  thereto as Lender may  establish  and
(b) as to any accounts  used by Borrower to make  payments of payroll,  taxes or
other obligations to third parties, after prior written notice to Lender.

     9.14  Compliance  with  ERISA.  Borrower  shall and shall cause each of its
           ------------------------
ERISA  Affiliates  to:  (a) maintain  each Plan in  compliance  in all  material
respects with the applicable provisions of ERISA, the Code and other Federal and
State law;  (b) cause  each Plan which is qualified  under Section 401(a) of the
Code to maintain such  qualification;  (c) not terminate any of such Plans so as
to incur any  liability to the Pension  Benefit  Guaranty  Corporation;  (d) not
allow or suffer to exist any prohibited  transaction involving any of such Plans
or any trust  created  thereunder  which  would  subject  Borrower or such ERISA
Affiliate  to a tax or penalty or other  liability  on  prohibited  transactions
imposed  under  Section  4975  of the  Code  or  ERISA;  (e) make  all  required
contributions  to any Plan which it is  obligated  to pay under  Section  302 of
ERISA,  Section  412 of the Code or the  terms of such  Plan;  (f) not  allow or
suffer to exist any accumulated funding deficiency,  whether or not waived, with
respect to any such Plan;  or (g) allow or suffer to exist any  occurrence  of a
reportable event or any other event or condition

                                       57
<PAGE>

which presents a material risk of termination  by the Pension  Benefit  Guaranty
Corporation of any such Plan that is a single employer plan,  which  termination
could result in any liability to the Pension Benefit Guaranty Corporation.

     9.15 End of Fiscal Years: Fiscal  Quarters.  Borrower  shall, for financial
          --------------------------------------
reporting purposes, cause its, and each of its Subsidiaries' (a) fiscal years to
end the Saturday closest to June 30 of each year and (b) fiscal  quarters to end
on  the  last  day  of the  thirteenth  (13th)  week  following  the  end of the
immediately  preceding  fiscal  quarter,  provided,  that, the end of the fourth
fiscal quarter shall be on the last day of the fourteenth  (14th) week following
the end of the third fiscal quarter whenever necessary to have the fourth fiscal
quarter end on the Saturday closest to June 30.

     9.16 Change in Business.  Borrower  shall not engage in any business  other
          -------------------
than the  business of Borrower  on the date hereof and any  business  reasonably
related, ancillary or complimentary to the business in which Borrower is engaged
on the date hereof.

     9.17 Limitation of  Restrictions  Affecting  Subsidiaries.  Borrower  shall
          -----------------------------------------------------
not, directly,  or indirectly,  create or otherwise cause or suffer to exist any
encumbrance  or  restriction  which  prohibits  or  limits  the  ability  of any
Subsidiary of Borrower to (a) pay  dividends or make other  distributions or pay
any Indebtedness owed to Borrower or any Subsidiary of Borrower;  (b) make loans
or advances to Borrower or any Subsidiary of Borrower,  (c) transfer  any of its
properties or assets to Borrower or any  Subsidiary of Borrower;  or (d) create,
incur,  assume or suffer to exist any lien upon any of its  property,  assets or
revenues,  whether now owned or hereafter acquired,  other than encumbrances and
restrictions    arising   under   (i) applicable   law,   (ii) this   Agreement,
(iii) customary  provisions  restricting  subletting  or assignment of any lease
governing  a  leasehold  interest  of  Borrower  or  any  of  its  Subsidiaries,
(iv) customary  restrictions on dispositions of real property interests found in
reciprocal easement agreements of Borrower or its Subsidiary,  (v) any agreement
relating to permitted Indebtedness incurred by a Subsidiary of Borrower prior to
the date on which such  Subsidiary  was acquired by Borrower and  outstanding on
such  acquisition  date, and (vi) the  extension or  continuation of contractual
obligations  in  existence  on  the  date  hereof;   provided,  that,  any  such
encumbrances or restrictions  contained in such extension or continuation are no
less  favorable  to Lender than those  encumbrances  and  restrictions  under or
pursuant to the contractual obligations so extended or continued.

     9.18 Existing Real Property; After Acquired Real Property. (a) In the event
          -----------------------------------------------------
that Lender  determines  that (i) the  average daily Excess  Availability of the
Borrower shall have been less than $3,000,000 during any consecutive thirty (30)
day period, or (ii) an Event of Default,  or act,  condition or event which with
notice or passage of time or both would  constitute an Event of Default  exists,
without  limiting  any other  rights of  Lender,  or  duties or  obligations  of
Borrower, upon Lender's request, Borrower shall promptly, execute and deliver to
Lender  (A) a  mortgage,  deed of trust or deed to secure  debt,  as Lender  may
determine,  in form and  substance  substantially  similar to the  Mortgages  in
respect of any or all of the Existing Real  Property (as Lender shall  determine
in its sole  discretion,  exercised  in good  faith),  and as to any  provisions
relating to specific state laws  satisfactory to Lender and in form  appropriate
for  recording  in the real  estate  records of the  jurisdiction  in which such
Existing Real Property is located granting to


                                       58
<PAGE>

Lender a first and only  lien and  mortgage  on and  security  interest  in such
Existing Real Property, fixtures or other property located thereon, and (B) such
other agreements,  surveys, title insurance policies,  documents and instruments
as Lender may require in connection therewith.

     (b) If Borrower hereafter acquires any Real Property, fixtures or any other
property that is of the kind or nature  described in the Mortgages and such Real
Property, fixtures or other property at any one location has a fair market value
in an amount  equal to or greater than  $500,000 (or if an Event of Default,  or
act,  condition  or event  which  with  notice or  passage of time or both would
constitute an Event of Default exists,  then regardless of the fair market value
of such  assets),  without  limiting  any other  rights of Lender,  or duties or
obligations  of Borrower,  upon  Lender's  request,  Borrower  shall execute and
deliver to Lender a mortgage,  deed of trust or deed to secure  debt,  as Lender
may determine,  in form and substance substantially similar to the Mortgages and
as to any provisions  relating to specific state laws satisfactory to Lender and
in form appropriate for recording in the real estate records of the jurisdiction
in which such Real  Property or other  property is located  granting to Lender a
first and only lien and mortgage on and security interest in such Real Property,
fixtures or other property  (except as Borrower would  otherwise be permitted to
incur  hereunder or under the Mortgages or as otherwise  consented to in writing
by Lender) and such other  agreements,  documents and  instruments as Lender may
require in connection therewith.

     9.19 Costs and Expenses.  Borrower shall pay to Lender on demand all costs,
          -------------------
expenses,  filing  fees  and  taxes  paid or  payable  in  connection  with  the
preparation,   negotiation,  execution,  delivery,  recording,   administration,
collection,  liquidation,  enforcement and defense of the Obligations,  Lender's
rights in the Collateral, this Agreement, the other Financing Agreements and all
other documents related hereto or thereto, including any amendments, supplements
or consents  which may  hereafter be  contemplated  (whether or not executed) or
entered  into in  respect  hereof  and  thereof,  including:  (a) all  costs and
expenses of filing or recording  (including  Uniform  Commercial  Code financing
statement  filing  taxes  and fees,  documentary  taxes,  intangibles  taxes and
mortgage  recording taxes and fees, if  applicable);  (b) costs and expenses and
fees  for  insurance  premiums,   environmental  audits,  surveys,  assessments,
engineering  reports and inspections,  appraisal fees and search fees, costs and
expenses  of  remitting  loan  proceeds,  collecting  checks and other  items of
payment,  and establishing and maintaining the Blocked  Accounts,  together with
Lender's customary charges and fees with respect thereto;  (c) charges,  fees or
expenses  charged by any bank or issuer in connection  with the Letter of Credit
Accommodations;  (d)  costs  and  expenses  of  preserving  and  protecting  the
Collateral; (e) costs and expenses paid or incurred in connection with obtaining
payment  of the  Obligations,  enforcing  the  security  interests  and liens of
Lender,  selling or  otherwise  realizing  upon the  Collateral,  and  otherwise
enforcing the provisions of this Agreement and the other Financing Agreements or
defending  any claims  made or  threatened  against  Lender  arising  out of the
transactions  contemplated  hereby and thereby  (including  preparations for and
consultations  concerning any such matters);  (f) all out-of-pocket expenses and
costs  heretofore and from time to time hereafter  incurred by Lender during the
course  of  periodic  field   examinations  of  the  Collateral  and  Borrower's
operations,  plus a per diem  charge at the rate of $650 per  person per day for
Lender's  examiners in the field and office;  and (g) the fees and disbursements
of counsel  (including legal assistants) to Lender in connection with any of the
foregoing.

                                       59
<PAGE>

     9.20 Further Assurances. At the request of Lender at any time and from time
          -------------------
to time,  Borrower shall, at its expense,  duly execute and deliver, or cause to
be  duly  executed  and  delivered,  such  further  agreements,   documents  and
instruments, and do or cause to be done such further acts as may be necessary or
proper to evidence, perfect, maintain and enforce the security interests and the
priority thereof in the Collateral and to otherwise effectuate the provisions or
purposes of this Agreement or any of the other Financing Agreements.  Lender may
at any time and from  time to time  request a  certificate  from an  officer  of
Borrower  representing that all conditions  precedent to the making of Loans and
providing Letter of Credit Accommodations contained herein are satisfied. In the
event of such  request by Lender,  Lender may, at its option,  cease to make any
further  Loans or provide  any  further  Letter of Credit  Accommodations  until
Lender has received such  certificate  and, in addition,  Lender has  determined
that such  conditions are satisfied.  Where  permitted by law,  Borrower  hereby
authorizes  Lender  to  execute  and file one or more UCC  financing  statements
signed only by Lender.

     9.21 Year 2000  Compliance.  Borrower  shall take all  action  which may be
          ----------------------
required so that its  computer-based  information  systems,  including,  without
limitation,  all of its proprietary  computer hardware and software (and whether
supplied  by others or with  which  Borrower's  systems  interface)  are able to
operate  effectively and correctly  process data using dates on or after January
1, 2000.  Compliance with the foregoing shall mean that the systems will operate
and correctly  process data without human  intervention  such that (a)  there is
correct century recognition,  (b) calculations properly accommodate same century
and  multi-century  formulas and date  values,   and (c) all leap years shall be
calculated correctly.  Upon Lender's request,  Borrowers shall certify to Lender
in  writing  that its  information  systems  have  been  modified,  updated  and
programmed  as  required  by this  Section.  On and after  January 1, 2000,  the
computer-based  information  systems of  Borrower  shall be,  and with  ordinary
course  upgrading  and  maintenance,  will  continue to be  sufficient to permit
Borrower to conduct its business  without any adverse  effect as a result of the
year 2000.

SECTION 10. EVENTS OF DEFAULT AND REMEDIES
            ------------------------------

     10.1 Events of Default.  The  occurrence or existence of any one or more of
          ------------------
the  following  events  are  referred  to  herein  individually  as an "Event of
Default", and collectively as "Events of Default":

     (a) (i)  Borrower  fails to pay any of the  Obligations  within  three  (3)
Business  Days after the same  becomes due and  payable or (ii)  Borrower or any
Obligor  fails to perform any of the  covenants  contained in Sections 9.3, 9.4,
9.6, 9.13, 9.14, 9.16, or 9.21 of this Agreement and such failure shall continue
for ten (10) days;  provided,  that, such ten (10) day period shall not apply in
the case of: (A) any failure to observe any such  covenant  which is not capable
of being  cured at all or within  such ten (10) day period or which has been the
subject of a prior failure  within a six (6) month period or (B) an  intentional
breach of Borrower or any Obligor of any such covenant or (iii)  Borrower  fails
to perform any of the terms,  covenants,  conditions or provisions  contained in
this  Agreement  or any of the  other  Financing  Agreements  other  than  those
described in Sections 10.1(a)(i) and 10.1(a)(ii) above;


                                       60
<PAGE>

     (b) any  representation,  warranty or statement of fact made by Borrower to
Lender in this Agreement, the other Financing Agreements or any other agreement,
schedule, confirmatory assignment or otherwise shall when made or deemed made be
false or misleading in any material respect;

     (c) any Obligor  revokes,  terminates or fails to perform any of the terms,
covenants,  conditions  or  provisions of any  guarantee,  endorsement  or other
agreement of such party in favor of Lender;

     (d) any judgment for the payment of money is rendered  against  Borrower or
any Obligor in excess of $500,000 in any one case or in excess of  $2,000,000 in
the aggregate and shall remain  undischarged or unvacated for a period in excess
of thirty (30) days or execution shall at any time not be effectively stayed, or
any judgment  other than for the payment of money,  or  injunction,  attachment,
garnishment or execution is rendered  against  Borrower or any Obligor or any of
their assets having a value in excess of $500,000 in the aggregate;

     (e) any Obligor (being a natural person or a general  partner of an Obligor
which is a partnership) dies or Borrower or any Obligor, which is a partnership,
limited  liability  company,  limited  liability  partnership  or a corporation,
dissolves or suspends or discontinues doing business;

     (f)  Borrower  or  any  Obligor  becomes  insolvent   (however  defined  or
evidenced),  makes an assignment  for the benefit of  creditors,  makes or sends
notice of a bulk  transfer  or calls a meeting  of its  creditors  or  principal
creditors;

     (g) a case or proceeding  under the bankruptcy laws of the United States of
America  now or  hereafter  in effect or under any  insolvency,  reorganization,
receivership, readjustment of debt, dissolution or liquidation law or statute of
any  jurisdiction  now or hereafter  in effect  (whether at law or in equity) is
filed against  Borrower or any Obligor or all or any part of its  properties and
such petition or application is not dismissed within  forty-five (45) days after
the date of its  filing  or  Borrower  or any  Obligor  shall  file  any  answer
admitting or not  contesting  such  petition or  application  or  indicates  its
consent to, acquiescence in or approval of, any such action or proceeding or the
relief requested is granted sooner;

     (h) a case or proceeding  under the bankruptcy laws of the United States of
America  now or  hereafter  in effect or under any  insolvency,  reorganization,
receivership, readjustment of debt, dissolution or liquidation law or statute of
any  jurisdiction  now or  hereafter  in effect  (whether at a law or equity) is
filed by Borrower or any Obligor or for all or any part of its property; or

     (i) any default by Borrower or any Obligor under any agreement, document or
instrument  relating to any  Indebtedness for borrowed money owing to any person
other than Lender, or any capitalized lease obligations, contingent Indebtedness
in connection with any guarantee, letter of credit, indemnity or similar type of
instrument in favor of any person other than Lender, in any case in an amount in
excess of $500,000, which default continues for more

                                       61
<PAGE>

than the applicable cure period,  if any, with respect thereto,  or any material
default  under any of the  Distribution  Agreements  by Borrower,  Woodside,  DH
Apparel  Company,  Inc. or any other party  thereto or under any other  material
contract,  lease,  license or other  obligation to any person other than Lender,
which default  continues for more than the applicable cure period,  if any, with
respect thereto;

     (j) an ERISA  Event shall occur  which  results in or could  reasonably  be
expected to result in liability of Borrower in an aggregate  amount in excess of
$500,000;

     (k) any Change of Control;

     (l)  the  indictment  by  any  Governmental  Authority,  or as  Lender  may
reasonably  and in  good  faith  determine,  the  threatened  indictment  by any
Governmental  Authority of Borrower of which Borrower or Lender receives notice,
in either  case,  as to which there is a  reasonable  possibility  of an adverse
determination,  in the good faith  determination  of Lender,  under any criminal
statute,  or  commencement  or  threatened  commencement  of  criminal  or civil
proceedings  against  Borrower,  pursuant to which  statute or  proceedings  the
penalties or remedies sought or available  include  forfeiture of (i) any of the
Collateral  with an aggregate  value in excess of $500,000 or more,  or (ii) any
other  property of Borrower which is necessary or material to the conduct of its
business;

     (m) there shall be a material  adverse  change in the  business,  assets or
prospects of Borrower or any Obligor after the date hereof; or

     (n) there  shall be an event of  default  under any of the other  Financing
Agreements.

     10.2 Remedies.
          ---------

     (a) At any  time  an  Event  of  Default  exists  or  has  occurred  and is
continuing,  Lender  shall  have  all  rights  and  remedies  provided  in  this
Agreement, the other Financing Agreements, the Uniform Commercial Code and other
applicable law, all of which rights and remedies may be exercised without notice
to or consent by  Borrower or any  Obligor,  except as such notice or consent is
expressly  provided  for  hereunder or required by  applicable  law. All rights,
remedies  and  powers  granted  to  Lender  hereunder,  under  any of the  other
Financing  Agreements,  the Uniform Commercial Code or other applicable law, are
cumulative,   not   exclusive   and   enforceable,   in   Lender's   discretion,
alternatively,  successively,  or concurrently on any one or more occasions, and
shall include,  without limitation,  the right to apply to a court of equity for
an  injunction  to  restrain a breach or  threatened  breach by Borrower of this
Agreement or any of the other Financing  Agreements.  Lender may, at any time or
times, proceed directly against Borrower or any Obligor to collect the principal
balance of the  Obligations  and all  interest  accrued  thereon  without  prior
recourse to the Collateral.

     (b) Without limiting the foregoing,  at any time an Event of Default exists
or has occurred and is  continuing,  Lender may, in its  discretion  and without
limitation,  (i)   accelerate  the  payment  of  the  principal  balance  of the
Obligations and all interest accrued thereon and

                                       62
<PAGE>

demand immediate payment thereof to Lender (provided,  that, upon the occurrence
of any Event of Default described in Sections 10.1(g) and 10.1(h), the principal
balance of the Obligations and all interest accrued thereon shall  automatically
become  immediately due and payable),  (ii)  with or without judicial process or
the aid or assistance  of others,  enter upon any premises on or in which any of
the Collateral may be located and take  possession of the Collateral or complete
processing,  manufacturing  and repair of all or any portion of the  Collateral,
(iii)  require Borrower,  at Borrower's  expense, to assemble and make available
to Lender any part or all of the Collateral at any place and time  designated by
Lender, (iv)  collect, foreclose, receive, appropriate,  setoff and realize upon
any and all  Collateral,  (v)   remove  any or all of the  Collateral  from  any
premises on or in which the same may be located for the purpose of effecting the
sale,  foreclosure or  other disposition thereof or for any other purpose,  (vi)
sell,  lease,  transfer,  assign,  deliver or  otherwise  dispose of any and all
Collateral (including, without limitation,  entering into contracts with respect
thereto, public or private sales at any exchange,  broker's board, at any office
of Lender or elsewhere)  at such prices or terms as Lender may deem  reasonable,
for cash, upon credit or for future  delivery,  with the Lender having the right
to purchase the whole or any part of the Collateral at any such public sale, all
of the foregoing  being free from any right or equity of redemption of Borrower,
which right or equity of redemption is hereby  expressly  waived and released by
Borrower and/or (vii) terminate this Agreement. If any of the Collateral is sold
or leased by Lender upon credit terms or for future  delivery,  the  Obligations
shall not be reduced  as a result  thereof  until  payment  therefor  is finally
collected by Lender.  If notice of disposition of Collateral is required by law,
five (5) days prior notice by Lender to Borrower  designating the time and place
of any public sale or the time after which any  private  sale or other  intended
disposition of Collateral is to be made, shall be deemed to be reasonable notice
thereof and Borrower waives any other notice.  In the event Lender institutes an
action to recover any  Collateral or seeks  recovery of any Collateral by way of
prejudgment  remedy,  Borrower  waives  the  posting  of any  bond  which  might
otherwise be required.

     (c) For the purpose of enabling  Lender to exercise the rights and remedies
hereunder,  Borrower  hereby  grants to  Lender,  to the extent  assignable,  an
irrevocable,  non- exclusive license  (exercisable without payment of royalty or
other compensation to Borrower) to use, assign, license or sublicense any of the
trademarks,  service-marks,  trade names, business names, trade styles, designs,
logos and other source of business  identifiers and other Intellectual  Property
and general  intangibles now owned or hereafter  acquired by Borrower,  wherever
the same maybe located, including in such license reasonable access to all media
in which any of the licensed items may be recorded or stored and to all computer
programs used for the compilation or printout thereof.

     (d) Lender may apply the cash proceeds of Collateral  actually  received by
Lender from any sale, lease,  foreclosure or other disposition of the Collateral
to payment of the  Obligations,  in whole or in part and in such order as Lender
may elect,  whether or not then due.  Borrower shall remain liable to Lender for
the payment of any  deficiency  with  interest at the highest rate  provided for
herein  and all costs and  expenses  of  collection  or  enforcement,  including
attorneys' fees and legal expenses.



                                       63
<PAGE>

     (e) Without  limiting the  foregoing,  upon the  occurrence  of an Event of
Default  or an  event  which  with  notice  or  passage  of time  or both  would
constitute an Event of Default,  Lender may, at its option,  without notice, (i)
cease making Loans or arranging  for Letter of Credit  Accommodations  or reduce
the  lending  formulas  or  amounts  of  Revolving  Loans  and  Letter of Credit
Accommodations available to Borrower and/or (ii) terminate any provision of this
Agreement  providing for any future Loans or Letter of Credit  Accommodations to
be made by Lender to Borrower.


SECTION 11. JURY TRIAL WAIVER; OTHER WAIVERS AND CONSENTS; GOVERNING LAW
            ------------------------------------------------------------

     11.1 Governing Law; Choice of Forum; Service of Process; Jury Trial Waiver.
          ----------------------------------------------------------------------

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

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

     (c) Borrower hereby waives personal  service of any and all process upon it
and  consents  that all such  service of process may be made by  certified  mail
(return  receipt  requested)  directed to its address set forth on the signature
pages hereof and service so made shall be deemed to be  completed  five (5) days
after the same shall have been so deposited in the U.S.  mails,  or, at Lender's
option, by service upon Borrower in any other manner provided under the rules of
any such courts.  Within  thirty (30) days after such  service,  Borrower  shall
appear in answer to such  process,  failing  which  Borrower  shall be deemed in
default and judgment may be entered by Lender against Borrower for the amount of
the claim and other relief requested.

     (d)  BORROWER  AND LENDER EACH HEREBY  WAIVES ANY RIGHT TO TRIAL BY JURY OF
ANY CLAIM, DEMAND, ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS AGREEMENT OR
ANY OF THE  OTHER  FINANCING  AGREEMENTS  OR (ii) IN ANY WAY  CONNECTED  WITH OR
RELATED OR


                                       64
<PAGE>

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

     (e) Lender  shall not have any  liability  to  Borrower  (whether  in tort,
contract,  equity or  otherwise)  for losses  suffered by Borrower in connection
with, arising out of, or in any way related to the transactions or relationships
contemplated  by this  Agreement,  or any act,  omission or event  occurring  in
connection  herewith,  unless it is  determined  by a final  and  non-appealable
judgment  or court order  binding on Lender,  that the losses were the result of
acts or omissions  constituting gross negligence or willful  misconduct.  In any
such  litigation,  Lender  shall be entitled  to the  benefit of the  rebuttable
presumption  that it acted in good faith and with the exercise of ordinary  care
in the performance by it of the terms of this Agreement.

     11.2  Waiver  of  Notices.   Borrower  hereby   expressly   waives  demand,
           --------------------
presentment,  protest and notice of protest and notice of dishonor  with respect
to any and all instruments and commercial  paper,  included in or evidencing any
of the Obligations or the Collateral,  and any and all other demands and notices
of any kind or nature whatsoever with respect to the Obligations, the Collateral
and this Agreement,  except such as are expressly provided for herein. No notice
to or demand on Borrower  which Lender may elect to give shall entitle  Borrower
to any  other  or  further  notice  or  demand  in the  same,  similar  or other
circumstances. Without limiting the generality of the foregoing, Borrower waives
(i)  notice  prior  to  Lender's  taking  possession  or  control  of any of the
Collateral or any bond or security which might be required by any court prior to
allowing Lender to exercise any of Lender's remedies,  including the issuance of
an  immediate  writ  of  possession  and  (ii)  the  benefit  of all  valuation,
appraisement and exemption laws.

     11.3  Amendments  and Waivers.  Neither this  Agreement  nor any  provision
           ------------------------
hereof shall be amended,  modified,  waived or discharged orally or by course of
conduct,  but only by a written  agreement  signed by an  authorized  officer of
Lender,  and as to  amendments,  as also  signed  by an  authorized  officer  of
Borrower.  Lender shall not, by any act, delay,  omission or otherwise be deemed
to have expressly or impliedly waived any of its rights,  powers and/or remedies
unless such waiver  shall be in writing and signed by an  authorized  officer of
Lender. Any such waiver shall be enforceable only to the extent specifically set
forth therein.  A waiver by Lender of any right,  power and/or remedy on any one
occasion  shall not be construed as a bar to or waiver of any such right,  power
and/or remedy which Lender would otherwise have on any future occasion,  whether
similar in kind or otherwise.



                                       65
<PAGE>

     11.4 Waiver of  Counterclaims.  Borrower waives all rights to interpose any
          -------------------------
claims,  deductions,   setoffs  or  counterclaims  of  any  nature  (other  then
compulsory  counterclaims)  in any  action or  proceeding  with  respect to this
Agreement,  the Obligations,  the Collateral or any matter arising  therefrom or
relating hereto or thereto.

     11.5  Indemnification.  Borrower shall  indemnify and hold Lender,  and its
           ----------------
directors,  agents, employees and counsel, harmless from and against any and all
losses, claims, damages, liabilities,  costs or expenses imposed on, incurred by
or  asserted   against  any  of  them  in   connection   with  any   litigation,
investigation,  claim or  proceeding  commenced  or  threatened  related  to the
negotiation,  preparation,  execution,  delivery,  enforcement,  performance  or
administration  of  this  Agreement,  any  other  Financing  Agreements,  or any
undertaking or proceeding related to any of the transactions contemplated hereby
or any act,  omission,  event  or  transaction  related  or  attendant  thereto,
including amounts paid in settlement,  court costs, and the fees and expenses of
counsel, except for such losses, claims, damages, liabilities, costs or expenses
resulting  from the  gross  negligence  or  wilful  misconduct  of  Lender,  its
directors,  agents,  employees  or counsel as  determined  pursuant  to a final,
non-appealable  order of a court of competent  jurisdiction.  To the extent that
the  undertaking  to indemnify,  pay and hold harmless set forth in this Section
may be  unenforceable  because it violates  any law or public  policy,  Borrower
shall pay the maximum portion which it is permitted to pay under  applicable law
to Lender in  satisfaction  of  indemnified  matters  under  this  Section.  The
foregoing  indemnity  shall  survive  the  payment  of the  Obligations  and the
termination or non-renewal of this Agreement.


SECTION 12. TERM OF AGREEMENT; MISCELLANEOUS
            --------------------------------

     12.1 Term.
          -----

     (a)  This  Agreement  and  the  other  Financing  Agreements  shall  become
effective  as of the date set forth on the first page hereof and shall  continue
in full force and effect for a term  ending on the date three (3) years from the
date hereof  (the  "Renewal  Date"),  and from year to year  thereafter,  unless
sooner terminated pursuant to the terms hereof. Lender or Borrower may terminate
this Agreement and the other Financing  Agreements effective on the Renewal Date
or on the  anniversary  of the  Renewal  Date in any year by giving to the other
party at least  sixty (60) days  prior  written  notice;  provided,  that,  this
Agreement and all other Financing Agreements must be terminated  simultaneously.
Upon  the  effective  date  of  termination  or  non-renewal  of  the  Financing
Agreements,  Borrower shall pay to Lender,  in full, all  outstanding and unpaid
Obligations  and shall  furnish  cash  collateral  to Lender in such  amounts as
Lender  determines  are reasonably  necessary to secure Lender from loss,  cost,
damage or expense,  including attorneys' fees and legal expenses,  in connection
with any contingent  Obligations,  including  issued and  outstanding  Letter of
Credit Accommodations and checks or other payments provisionally credited to the
Obligations   and/or  as  to  which  Lender  has  not  yet  received  final  and
indefeasible  payment.  Such  payments  in respect of the  Obligations  and cash
collateral  shall be  remitted by wire  transfer  in Federal  funds to such bank
account of Lender,  as Lender may, in its  discretion,  designate  in writing to
Borrower for such purpose. Interest shall be due until and including the


                                       66
<PAGE>

next  Business  Day,  if the  amounts so paid by  Borrower  to the bank  account
designated  by Lender are received in such bank  account  later than 12:00 noon,
Atlanta, Georgia time.

     (b) No  termination  of this  Agreement or the other  Financing  Agreements
shall relieve or discharge  Borrower of its respective  duties,  obligations and
covenants  under this  Agreement  or the other  Financing  Agreements  until all
Obligations  have been  fully and  finally  discharged  and paid,  and  Lender's
continuing  security  interest in the  Collateral and the rights and remedies of
Lender hereunder, under the other Financing Agreements and applicable law, shall
remain  in effect  until  all such  Obligations  have  been  fully  and  finally
discharged and paid.

     (c) If for any reason this Agreement is terminated  prior to the end of the
then  current  term  or  renewal  term  of  this  Agreement,   in  view  of  the
impracticality  and extreme  difficulty of  ascertaining  actual  damages and by
mutual agreement of the parties as to a reasonable  calculation of Lender's lost
profits  as a  result  thereof,  Borrower  agrees  to pay to  Lender,  upon  the
effective date of such termination, an early termination fee in the amount equal
to one (1%) percent of the Maximum Credit.  Such early  termination fee shall be
presumed  to be the  amount of damages  sustained  by Lender as a result of such
early   termination  and  Borrower  agrees  that  it  is  reasonable  under  the
circumstances currently existing. In addition,  Lender shall be entitled to such
early  termination fee upon the occurrence of any Event of Default  described in
Sections 10.1(g) and 10.1(h) hereof,  even if Lender does not exercise its right
to terminate this Agreement,  but elects, at its option, to provide financing to
Borrower or permit the use of cash collateral under the United States Bankruptcy
Code.  The early  termination  fee  provided  for in this  Section 12.1 shall be
deemed included in the Obligations.

     (d)  Notwithstanding  anything to the contrary contained in Section 12.1(c)
above,  in the event of the  termination  of this  Agreement  at the  request of
Borrower  prior to the end of the term of this  Agreement and the full and final
repayment of all Obligations and the receipt by Lender of cash collateral all as
provided  in Section  12.1(a)  above,  Borrower  shall not be required to pay to
Lender an early  termination  fee if such  payments  are made to Lender with the
initial  proceeds of a financing  transaction  provided or underwritten by First
Union National Bank to Borrower.

     12.2 Interpretative Provisions.
          --------------------------

     (a) All terms used  herein  which are  defined in Article 1 or Article 9 of
the  Uniform  Commercial  Code  shall have the  meanings  given  therein  unless
otherwise defined in this Agreement.

     (b) All references to the plural herein shall also mean the singular and to
the singular shall also mean the plural unless the context otherwise requires.

     (c) All references to Borrower and Lender  pursuant to the  definitions set
forth in the recitals hereto, or to any other person herein, shall include their
respective successors and assigns.



                                       67
<PAGE>

     (d) The words "hereof", "herein",  "hereunder",  "this Agreement" and words
of similar import when used in this Agreement shall refer to this Agreement as a
whole and not any  particular  provision of this Agreement and as this Agreement
now  exists or may  hereafter  be  amended,  modified,  supplemented,  extended,
renewed, restated or replaced.

     (e) The word "including" when used in this Agreement shall mean "including,
without limitation".

     (f) An Event of Default shall exist or continue or be continuing until such
Event of  Default is waived in  accordance  with  Section  11.3 or is cured in a
manner  satisfactory  to  Lender,  if such  Event of Default is capable of being
cured as determined by Lender.

     (g) Any accounting term used in this Agreement shall have, unless otherwise
specifically  provided herein, the meaning  customarily given in accordance with
GAAP,  and  all  financial  computations  hereunder  shall  be  computed  unless
otherwise  specifically provided herein, in accordance with GAAP as consistently
applied  and  using  the same  method  for  inventory  valuation  as used in the
preparation  of the financial  statements of Borrower most recently  received by
Lender prior to the date hereof.

     (h) In the  computation of periods of time from a specified date to a later
specified date, the word "from" means "from and  including",  the words "to" and
"until"  each  mean "to but  excluding"  and the word  "through"  means  "to and
including".

     (i) Unless otherwise  expressly provided herein,  (i) references  herein to
any agreement,  document or instrument shall be deemed to include all subsequent
amendments,  modifications,  supplements,  extensions, renewals, restatements or
replacements  with  respect  thereto,  but only to the  extent  the same are not
prohibited  by  the  terms  hereof  or of any  other  Financing  Agreement,  and
(ii) references  to any statute or  regulation  are to be construed as including
all statutory and  regulatory  provisions  consolidating,  amending,  replacing,
recodifying, supplementing or interpreting the statute or regulation.

     (j) The captions  and headings of this  Agreement  are for  convenience  of
reference only and shall not affect the interpretation of this Agreement.

     (k) This Agreement and other Financing Agreements may use several different
limitations,  tests or measurements to regulate the same or similar matters. All
such  limitations,  tests and  measurements  are  cumulative  and shall  each be
performed in accordance with their terms.

     (l) This  Agreement and the other  Financing  Agreements  are the result of
negotiations  among and have been  reviewed  by  counsel to Lender and the other
parties,  and are the products of all parties.  Accordingly,  this Agreement and
the other  Financing  Agreements  shall not be construed  against  Lender merely
because of Lender's involvement in their preparation.



                                       68
<PAGE>

     12.3  Notices.  All  notices,  requests and demands  hereunder  shall be in
           --------
writing and (a) made to Lender at its address set forth below and to Borrower at
its chief  executive  office set forth below, or to such other address as either
party may  designate  by  written  notice to the other in  accordance  with this
provision,  and (b) deemed to have been given or made:  if  delivered in person,
immediately  upon  delivery;  if by telex,  telegram or facsimile  transmission,
immediately  upon sending and upon  confirmation  of receipt;  if by  nationally
recognized  overnight  courier  service  with  instructions  to deliver the next
Business  Day,  one (1) Business Day after  sending;  and if by certified  mail,
return receipt requested, five (5) days after mailing.

     12.4 Partial  Invalidity.  If any provision of this Agreement is held to be
          --------------------
invalid  or  unenforceable,   such  invalidity  or  unenforceability  shall  not
invalidate  this Agreement as a whole,  but this Agreement shall be construed as
though  it did not  contain  the  particular  provision  held to be  invalid  or
unenforceable  and the rights and  obligations of the parties shall be construed
and enforced only to such extent as shall be permitted by applicable law.

     12.5  Successors.  This Agreement,  the other Financing  Agreements and any
           -----------
other document  referred to herein or therein shall be binding upon and inure to
the  benefit of and be  enforceable  by Lender,  Borrower  and their  respective
successors  and  assigns,  except that  Borrower may not assign its rights under
this Agreement,  the other Financing  Agreements and any other document referred
to herein or therein  without the prior written  consent of Lender.  Lender may,
after notice to Borrower,  assign its rights and delegate its obligations  under
this Agreement and the other  Financing  Agreements  and further may assign,  or
sell  participations  in,  all or any part of the  Loans,  the  Letter of Credit
Accommodations or any other interest herein to another financial  institution or
other person,  in which event,  the assignee or  participant  shall have, to the
extent of such assignment or  participation,  the same rights and benefits as it
would have if it were the Lender hereunder,  except as otherwise provided by the
terms of such assignment or participation.

     12.6 Entire Agreement. This Agreement, the other Financing Agreements,  any
          -----------------
supplements hereto or thereto,  and any instruments or documents delivered or to
be delivered in connection herewith or therewith represents the entire agreement
and  understanding  concerning the subject matter hereof and thereof between the
parties  hereto,  and  supersede  all other  prior  agreements,  understandings,
negotiations  and   discussions,   representations,   warranties,   commitments,
proposals,  offers and contracts  concerning the subject matter hereof,  whether
oral or  written.  In the event of any  inconsistency  between the terms of this
Agreement and any schedule or exhibit hereto,  the terms of this Agreement shall
govern.



                                       69

<PAGE>

     IN WITNESS  WHEREOF,  Lender and Borrower have caused these  presents to be
duly executed as of the day and year first above written.



LENDER
- ------

CONGRESS FINANCIAL CORPORATION
(SOUTHERN)

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

Address:
- --------

200 Galleria Parkway
Suite 1500
Atlanta, Georgia 30339



BORROWER
- --------

DELTA APPAREL, INC.

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

Chief Executive Office:
- -----------------------

3355 Breckinridge Boulevard
Suite 100
Duluth, Georgia 30096






                                       70
<PAGE>


EXHIBIT B
- ---------

                Applicable Margins for Interest Rate Calculations
                -------------------------------------------------

The applicable margins will be determined as set forth below:

<TABLE>
<CAPTION>

When Excess Availability or                 Applicable                         Applicable
Fixed Charge Coverage Ratio Is:             Prime Rate Margin                  Eurodollar Margin

<S>                                               <C>                                 <C>
$20,000,000 or more
 or equal to or greater than 2.0 to 1.0             -                                 2.00%

$10,000,000 to $19,999,999
or equal to or greater than 1.5 to 1 but
less than 2.0 to 1                                .25%                                2.25%

Less than $10,000,000
or less than 1.5 to 1                             .50%                                2.50%

</TABLE>

Borrower need only meet either the Excess  Availability test or the Fixed Charge
Coverage Ratio test to qualify for the corresponding applicable margin.





                              TERM PROMISSORY NOTE
                              --------------------


$10,000,000                                                  New York, New York
                                                                   May 16, 2000

     FOR  VALUE  RECEIVED,  DELTA  APPAREL,  INC.,  a Georgia  corporation  (the
"Debtor"),  hereby  unconditionally  promises  to pay to the  order of  CONGRESS
FINANCIAL  CORPORATION  (SOUTHERN),  a  Georgia  corporation  ("Payee"),  at the
offices of Payee at 200 Galleria Parkway, Suite 1500, Atlanta, Georgia 30339, or
at such  other  place as the Payee or any  holder  hereof  may from time to time
designate,  the principal  sum of TEN MILLION  DOLLARS  ($10,000,000)  in lawful
money of the United States of America and in  immediately  available  funds,  in
sixty (60) consecutive monthly installments (or earlier as hereinafter provided)
on the  first  day of each  month  commencing  June 1,  2000 of which  the first
fifty-nine  (59)  installments  shall  each  be in the  amount  of  ONE  HUNDRED
SIXTY-SIX THOUSAND SIX HUNDRED SIXTY-SIX DOLLARS AND 66/100  ($166,666.66),  and
the last installment shall be in the amount of the entire unpaid balance of this
Note.

     Debtor hereby further promises to pay interest to the order of Payee on the
unpaid  principal  balance hereof at the Interest  Rate.  Such interest shall be
paid in like money at said office or place from the date hereof, commencing June
1, 2000 and on the first day of each  month  thereafter  until the  indebtedness
evidenced by this Note is paid in full. Interest payable upon and after an Event
of Default or termination  or non-renewal of the Loan Agreement (as  hereinafter
defined) shall be payable upon demand.

     For purposes  hereof,  (a) subject to clauses (b) and (c) below,  "Interest
Rate"  shall mean as to Prime Rate Loans,  the Prime Rate and, as to  Eurodollar
Rate  Loans,  a rate of two (2%)  percent  per annum in  excess of the  Adjusted
Eurodollar Rate (based on the Eurodollar Rate applicable for the Interest Period
selected by Debtor as in effect two (2) Business  Days after the date of receipt
by Payee of the request of Debtor for such  Eurodollar  Rate Loans in accordance
with the terms of the Loan Agreement,  whether such rate is higher or lower than
any rate  previously  quoted  to  Debtor);  (b)  subject  to clause  (c)  below,
effective  as of the  first  day of  the  month  after  Payee's  receipt  of the
financial  statements  required to be delivered to Payee pursuant to Section 9.6
of the Loan Agreement in respect of the fiscal quarter ending June 30, 2000, the
Interest Rate payable by Debtor shall be increased or decreased, as the case may
be, to the rate equal to the applicable margin set forth in Exhibit A hereto, on
a per annum  basis,  in excess of the Prime Rate as to Prime Rate Loans,  and in
excess of the Adjusted  Eurodollar  Rate as to  Eurodollar  Rate Loans,  in each
case,  based on either (i) the quarterly  average of the Excess  Availability of
Debtor for the immediately  preceding full fiscal quarter or (ii) Debtor's Fixed
Charge  Coverage  Ratio,  calculated on a quarterly  basis,  for the immediately
preceding four (4) consecutive  fiscal quarters of Debtor,  ending June 30, 2000
(except that for purposes of calculating the Fixed Charge Coverage Ratio for the
period ending June 30, 2000: (A) the Fixed Charge Coverage Ratio shall


                                       -1-
<PAGE>

be  calculated  on a fiscal  year to date basis as of July 1, 1999,  and (B) the
Interest  Expense  paid to Payee in  respect  of the  Obligations  from the date
hereof, through and including June 30, 2000 shall be calculated on an annualized
basis) as calculated by Payee in good faith; (c) notwithstanding anything to the
contrary contained in clauses (a) and (b) above, the applicable margin otherwise
used to calculate the Interest Rate shall be the highest percentage set forth on
Exhibit A hereto (without  regard to the amount of Excess  Availability or Fixed
Charge  Coverage  Ratio)  plus two (2%)  percent per annum,  at Payee's  option,
without  notice,  (i)  either  (A) for  the  period  on and  after  the  date of
termination  or  non-renewal  hereof  until  such  time as all  Obligations  are
indefeasibly  paid and  satisfied in full,  or (B) for the period from and after
the date of the  occurrence  of any  Event of  Default,  and for so long as such
Event of Default is continuing as determined by Payee; (d) the term "Prime Rate"
shall mean the rate from time to time publicly announced by First Union National
Bank, or its  successors,  from time to time, as its prime rate,  whether or not
such announced rate is the best rate available at such bank; (e) the term "Event
of  Default"  shall mean an Event of Default as such term is defined in the Loan
Agreement;  and (f) the term "Loan  Agreement"  shall mean the Loan and Security
Agreement,  dated of even date herewith,  between Debtor and Payee,  as the same
now  exists or may  hereafter  be  amended,  modified,  supplemented,  extended,
renewed,  restated or replaced. Unless otherwise defined herein, all capitalized
terms used herein shall have the meaning assigned thereto in the Loan Agreement.

     The Interest Rate  applicable to Prime Rate Loans payable  hereunder  shall
increase  or  decrease  by  an  amount  equal  to  each  increase  or  decrease,
respectively,  in the Prime Rate,  effective on the first day of the month after
any change in the Prime Rate is  announced.  The  increase or decrease  shall be
based on the Prime Rate in effect on the last day of the month in which any such
change  occurs.  Interest  shall be  calculated  on the basis of a three hundred
sixty (360) day year and actual  days  elapsed.  In no event shall the  interest
charged  hereunder  exceed the maximum  permitted under the laws of the State of
Georgia or other applicable law.

     This  Note is issued  pursuant  to the  terms  and  provisions  of the Loan
Agreement to evidence the Term Loan by Payee to Debtor.  This Note is secured by
the  Collateral  described  in the Loan  Agreement  and all  notes,  guarantees,
security agreements and other agreements, documents and instrument now or at any
time  hereafter  executed  and/or  delivered  by Debtor  or any  other  party in
connection therewith (all of the foregoing, together with the Loan Agreement, as
the same now exist or may hereafter be amended, modified, supplemented, renewed,
extended,  restated or replaced,  being  collectively  referred to herein as the
"Financing  Agreements"),  and is  entitled  to all of the  benefits  and rights
thereof and of the other  Financing  Agreements.  At the time any payment is due
hereunder,  at its option, Payee may charge the amount thereof to any account of
Debtor maintained by Payee.

     If any  payment of  principal  or  interest  is not made  within  three (3)
business  days after the same  becomes due  hereunder,  or if any other Event of
Default shall occur for any reason, or if the Loan Agreement shall be terminated
or not  renewed  for any  reason  whatsoever,  then  and in any such  event,  in
addition to all rights and remedies of Payee under the Financing Agreements,

                                       -2-
<PAGE>

applicable law or otherwise, all such rights and remedies being cumulative,  not
exclusive and enforceable  alternatively,  successively and concurrently,  Payee
may, at its option, declare any or all of Debtor's obligations,  liabilities and
indebtedness  owing to Payee under the Loan  Agreement  and the other  Financing
Agreements (the "Obligations"), including, without limitation, all amounts owing
under  this Note,  to be due and  payable,  whereupon  the then  unpaid  balance
hereof,  together with all interest accrued thereon,  shall forthwith become due
and payable,  together with interest accruing  thereafter at the then applicable
Interest Rate stated above until the indebtedness evidenced by this Note is paid
in full, plus the costs and expenses of collection  hereof,  including,  but not
limited to, attorneys' fees and legal expenses.

     Debtor (i) waives diligence, demand, presentment, protest and notice of any
kind,  (ii) agrees that it will not be  necessary  for Payee to first  institute
suit in order to enforce  payment of this Note and (iii)  consents to any one or
more  extensions  or  postponements  of time of payment,  release,  surrender or
substitution of collateral security, or forbearance or other indulgence, without
notice or consent.  The pleading of any statute of  limitations  as a defense to
any demand against Debtor is expressly  hereby waived by Debtor.  Upon any Event
of Default or termination or non-renewal of the Loan Agreement, Payee shall have
the right,  but not the obligation to setoff against this Note all money owed by
Payee to Debtor.

     Payee shall not be required to resort to any  Collateral  for payment,  but
may proceed against Debtor and any guarantors or endorsers  hereof in such order
and manner as Payee may  choose.  None of the rights of Payee shall be waived or
diminished by any failure or delay in the exercise thereof.

     The validity,  interpretation  and  enforcement  of this Note and the other
Financing Agreements and any dispute arising in connection herewith or therewith
shall be governed by the internal laws of the State of Georgia  (without  giving
effect to principles of conflicts of law).

     Debtor irrevocably  consents and submits to the non-exclusive  jurisdiction
of the Superior Court of Fulton County,  Georgia and the United States  District
Court for the  Northern  District of Georgia and waives any  objection  based on
venue or forum non  conveniens  with  respect to any action  instituted  therein
arising under this Note or any of the other  Financing  Agreements or in any way
connection  with or related or incidental to the dealings of Debtor and Payee in
respect  of  this  Note  or  any  of  the  other  Financing  Agreements  or  the
transactions  related  hereto or thereto,  in each case  whether now existing or
hereafter  arising,  and whether in contract,  tort,  equity or  otherwise,  and
agrees that any dispute arising out of the relationship between Debtor and Payee
or the conduct of such persons in connection  with this Note or otherwise  shall
be heard only in the courts  described  above  (except that Payee shall have the
right to bring any action or  proceeding  against  Debtor or its property in the
courts of any other  jurisdiction  which Payee deems necessary or appropriate in
order to realize on the  Collateral or to otherwise  enforce its rights  against
Debtor or its property).



                                       -3-
<PAGE>

     Debtor  hereby waives  personal  service of any and all process upon it and
consents that all such service of process may be made by certified  mail (return
receipt  requested)  directed  to it and  service  so made shall be deemed to be
completed  five (5) days after the same shall have been so deposited in the U.S.
mails,  or, at  Payee's  option,  by  service  upon  Debtor in any other  manner
provided under the rules of any such courts.  Within thirty (30) days after such
service,  Debtor shall appear in answer to such  process,  failing  which Debtor
shall be deemed in default and judgment may be entered by Payee  against  Debtor
for the amount of the claim and other relief requested.

     DEBTOR  HEREBY  WAIVES  ANY  RIGHT TO TRIAL BY JURY OF ANY  CLAIM,  DEMAND,
ACTION  OR  CAUSE OF  ACTION  (i)  ARISING  UNDER  THIS  NOTE OR (ii) IN ANY WAY
CONNECTED WITH OR RELATED OR INCIDENTAL TO THE DEALINGS BETWEEN DEBTOR AND PAYEE
IN  RESPECT  OF  THIS  NOTE  OR ANY OF THE  OTHER  FINANCING  AGREEMENTS  OR THE
TRANSACTIONS  RELATED  HERETO OR THERETO IN EACH CASE  WHETHER  NOW  EXISTING OR
HEREAFTER ARISING,  AND WHETHER IN CONTRACT,  TORT, EQUITY OR OTHERWISE.  DEBTOR
AGREES AND CONSENTS THAT ANY SUCH CLAIM, DEMAND, ACTION OR CAUSE OF ACTION SHALL
BE DECIDED BY COURT TRIAL WITHOUT A JURY.

     The execution and delivery of this Note has been authorized by the Board of
Directors and by any necessary  vote or consent of the  stockholders  of Debtor.
Debtor  hereby  authorizes  Payee  to  complete  this  Note  in any  particulars
according to the terms of the loan evidenced hereby.

     This Note shall be binding  upon the  successors  and assigns of Debtor and
inure to the  benefit  of  Payee  and its  successors,  endorsees  and  assigns.
Whenever  used  herein,  the  term  "Debtor"  shall be  deemed  to  include  its
successors  and  assigns  and the term  "Payee"  shall be deemed to include  its
successors,  endorsees and assigns.  If any term or provision of this Note shall
be held invalid,  illegal or unenforceable,  the validity of all other terms and
provisions hereof shall in no way be affected thereby.


                                       DELTA APPAREL, INC.

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




                                       -4-
<PAGE>

EXHIBIT A
- ---------

                Applicable Margins for Interest Rate Calculations
                -------------------------------------------------

The applicable margins will be determined as set forth below:
<TABLE>
<CAPTION>


When Excess Availability or                   Applicable                         Applicable
Fixed Charge Coverage Ratio Is:             Prime Rate Margin                  Eurodollar Margin
- -------------------------------             -----------------                  -----------------
<S>                                                <C>                                 <C>

$20,000,000 or more
 or equal to or greater than 2.0 to 1.0              -                                 2.00%

$10,000,000 to $19,999,999
or equal to or greater than 1.5 to 1 but
less than 2.0 to 1                                 .25%                                2.25%

Less than $10,000,000
or less than 1.5 to 1                              .50%                                2.50%

</TABLE>

Debtor need only meet either the Excess  Availability  test or the Fixed  Charge
Coverage Ratio test to qualify for the corresponding applicable margin.









                                       -5-





                          PLEDGE AND SECURITY AGREEMENT
                          -----------------------------

     THIS PLEDGE AND  SECURITY  AGREEMENT  ("Pledge  Agreement"),  dated May 16,
2000, is by DELTA APPAREL,  INC., a Georgia  corporation  ("Pledgor"),  with its
chief  executive  office at 3355  Breckinridge  Boulevard,  Suite  100,  Duluth,
Georgia 30096 to and in favor of CONGRESS FINANCIAL  CORPORATION  (SOUTHERN),  a
Georgia corporation ("Pledgee"), having an office at 200 Galleria Parkway, Suite
1500, Atlanta, Georgia 30339.


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

     WHEREAS,  Pledgor is now the direct  and  beneficial  owner of 2,496 of the
2,500 issued and outstanding  shares of capital stock of Delta Apparel Horduras,
S.A., a Honduran corporation ("Issuer"),  1,622 of which shares of capital stock
are being delivered by Pledgor to Pledgee pursuant to the terms hereof and which
are as  described  on  Exhibit  A annexed  hereto  and made a part  hereof  (the
"Pledged Securities");

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

     WHEREAS,  in order to induce  Pledgee to enter into the Loan  Agreement and
the other Financing  Agreements and to make loans and advances and provide other
financial  accommodations  to Pledgor  pursuant  thereto,  Pledgor has agreed to
secure the payment and performance of the  Obligations (as hereinafter  defined)
to Pledgee and to accomplish  same by (i)  executing  and  delivering to Pledgee
this Pledge Agreement,  (ii) delivering to Pledgee the Pledged  Securities which
are  registered in the name of Pledgor,  together with  appropriate  powers duly
executed in blank by Pledgor,  and (iii) delivering to Pledgee any and all other
documents  which  Pledgee  deems  necessary  to  protect   Pledgee's   interests
hereunder;

     NOW,  THEREFORE,  in  consideration  of the  premises  and  other  good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, Pledgor hereby agrees as follows:



                                      - 1 -
<PAGE>

     1. GRANT OF SECURITY INTEREST
        --------------------------

     As  collateral  security  for  the  prompt   performance,   observance  and
indefeasible payment in full of all of the Obligations (as hereinafter defined),
Pledgor  hereby  assigns,  pledges,  hypothecates,  transfers  and sets  over to
Pledgee  and  grants to  Pledgee a  security  interest  in and lien upon (a) the
Pledged  Securities,   together  with  all  cash  dividends,   stock  dividends,
interests,   profits,   redemptions,   warrants,   subscription  rights,  stock,
securities  options,  substitutions,  exchanges and other  distributions  now or
hereafter  distributed  by Issuer or which may  hereafter  be  delivered  to the
possession of Pledgor or Pledgee with respect  thereto,  (b)  Pledgor's  records
with respect to the foregoing, and (c) the proceeds of all of the foregoing (all
of  the  foregoing  being  collectively  referred  to  herein  as  the  "Pledged
Property").

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

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

     3. REPRESENTATIONS, WARRANTIES AND COVENANTS
        -----------------------------------------

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

     (a) The Pledged Securities are duly authorized,  validly issued, fully paid
and  non-assessable  capital  stock  of  Issuer  and  constitute   approximately
sixty-five  (65%)  percent of  Pledgor's  entire  interest in Issuer and are not
registered,  nor has Pledgor authorized the registration thereof, in the name of
any person or entity other than Pledgor or Pledgee.

     (b) The Pledged  Property is directly,  legally and  beneficially  owned by
Pledgor,  free and clear of all claims,  liens,  pledges and encumbrances of any
kind,  nature or  description,  except for the pledge and  security  interest in
favor of Pledgee and the pledges and security interests permitted under the Loan
Agreement.


                                      - 2 -
<PAGE>

     (c) The Pledged Property is not subject to any restrictions relative to the
transfer  thereof  and Pledgor has the right to  transfer  and  hypothecate  the
Pledged Property free and clear of any liens, encumbrances or restrictions.

     (d) The  Pledged  Property  is duly and  validly  pledged to Pledgee and no
consent or  approval  of any  governmental  or  regulatory  authority  or of any
securities  exchange or the like, nor any consent or approval of any other third
party,  was or is necessary to the  validity and  enforceability  of this Pledge
Agreement.

     (e) Pledgor  authorizes  Pledgee to: (i) store,  deposit and  safeguard the
Pledged  Property,  (ii)  perform  any and all other acts which  Pledgee in good
faith deems  reasonable  and/or necessary for the protection and preservation of
the  Pledged  Property  or its value or  Pledgee's  security  interest  therein,
including,  without limitation,  transferring,  registering or arranging for the
transfer or registration of the Pledged Property to or in Pledgee's own name and
receiving the income  therefrom as additional  security for the  Obligations and
(iii)  pay any  charges  or  expenses  which  Pledgee  deems  necessary  for the
foregoing  purpose,  but  without any  obligation  to do so. Any  obligation  of
Pledgee for  reasonable  care for the Pledged  Property in Pledgee's  possession
shall be  limited  to the same  degree of care which  Pledgee  uses for  similar
property pledged to Pledgee by other persons.

     (f) If Pledgor  shall  become  entitled  to receive  or  acquire,  or shall
receive any stock  certificate,  or option or right with respect to the stock of
Issuer (including without limitation, any certificate representing a dividend or
a  distribution  or exchange of or in connection  with  reclassification  of the
Pledged  Securities)  whether  as an  addition  to,  in  substitution  of, or in
exchange for any of the Pledged Property or otherwise,  Pledgor agrees to accept
same as Pledgee's  agent,  to hold same in trust for Pledgee and to deliver same
forthwith to Pledgee or Pledgee's agent or bailee in the form received, with the
endorsement(s)  of Pledgor  where  necessary  and/or  appropriate  powers and/or
assignments  duly  executed to be held by Pledgee or  Pledgee's  agent or bailee
subject to the terms hereof, as further security for the Obligations.

     (g) Pledgor shall not,  without the prior  consent of Pledgee,  directly or
indirectly, sell, assign, transfer, or otherwise dispose of, or grant any option
with respect to the Pledged Property,  nor shall Pledgor create, incur or permit
any  further  pledge,  hypothecation,  encumbrance,  lien,  mortgage or security
interest with respect to the Pledged Property.

     (h) So long as no Event of Default (as  hereinafter  defined)  has occurred
and is  continuing,  Pledgor  shall  have the  right to vote  and  exercise  all
corporate  rights with  respect to the Pledged  Securities,  except as expressly
prohibited  herein,  and to receive any cash dividends payable in respect of the
Pledged Securities.

     (i) Pledgor  shall not permit  Issuer,  directly or  indirectly,  to issue,
sell, grant, assign,  transfer or otherwise dispose of, any additional shares of
capital stock of Issuer or any option or warrant with respect to, or other right
or security  convertible into, any additional shares of capital stock of Issuer,
now or  hereafter  authorized,  unless  all  such  additional  shares,  options,
warrants,  rights or other such securities are made and shall remain part of the
Pledged Property subject to the pledge and security interest granted herein.

                                      - 3 -
<PAGE>

     (j) Pledgor shall pay all charges and assessments of any nature against the
Pledged   Property  or  with  respect  thereto  prior  to  said  charges  and/or
assessments being delinquent.

     (k) Pledgor  shall  promptly  reimburse  Pledgee on demand,  together  with
interest at the rate then  applicable to the  Obligations  set forth in the Loan
Agreement, for any charges,  assessments or expenses paid or incurred by Pledgee
in its  discretion  for the  protection,  preservation  and  maintenance  of the
Pledged Property and the enforcement of Pledgee's rights  hereunder,  including,
without  limitation,  attorneys' fees and legal expenses  incurred by Pledgee in
seeking to protect,  collect or enforce  its rights in the  Pledged  Property or
otherwise hereunder.

     (l)  Pledgor  shall  furnish,  or cause to be  furnished,  to Pledgee  such
information  concerning Issuer and the Pledged Property as Pledgee may from time
to time reasonably request in good faith, including, without limitation, current
financial statements.

     (m)  Pledgee may notify  Issuer or the  appropriate  transfer  agent of the
Pledged  Securities to register the security  interest and pledge granted herein
and honor the rights of Pledgee with respect thereto.

     (n) Pledgor  waives:  (i) all rights to require  Pledgee to proceed against
any other  person,  entity or  collateral  or to exercise  any remedy,  (ii) the
defense of the statute of limitations in any action upon any of the Obligations,
(iii) any  right of  subrogation  or  interest  in the  Obligations  or  Pledged
Property until all Obligations have been paid in full, (iv) any rights to notice
of any kind or nature whatsoever,  unless  specifically  required in this Pledge
Agreement  or  non-waivable  under any  applicable  law,  and (v) to the  extent
permissible,  its rights under Section 9-112 and 9-207 of the Uniform Commercial
Code. Pledgor agrees that the Pledged Property,  other collateral,  or any other
guarantor or endorser may be released,  substituted or added with respect to the
Obligations,  in whole or in part, without releasing or otherwise  affecting the
liability of Pledgor,  the pledge and security interests granted  hereunder,  or
this Pledge  Agreement.  Pledgee is entitled to all of the benefits of a secured
party set forth in Section 9-207 of the New York Uniform Commercial Code.

     4. EVENTS OF DEFAULT
        -----------------

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

     5. RIGHTS AND REMEDIES
        -------------------

     At any time an Event of Default  exists or has occurred and is  continuing,
in addition to all other rights and remedies of Pledgee,  whether provided under
this Pledge  Agreement,  the Loan  Agreement,  the other  Financing  Agreements,
applicable  law or  otherwise,  Pledgee  shall  have the  following  rights  and
remedies which may be exercised without notice to, or consent by, Pledgor except
as such notice or consent is expressly provided for hereunder:


                                      - 4 -
<PAGE>

     (a) Pledgee,  at its option,  shall be empowered to exercise its continuing
right to instruct the Issuer (or the  appropriate  transfer agent of the Pledged
Securities)  to  register  any or all of the Pledged  Securities  in the name of
Pledgee or in the name of  Pledgee's  nominee and Pledgee may  complete,  in any
manner  Pledgee may deem  expedient,  any and all stock powers,  assignments  or
other  documents  heretofore  or  hereafter  executed  in blank by  Pledgor  and
delivered  to  Pledgee.  After said  instruction,  and without  further  notice,
Pledgee  shall have the  exclusive  right to exercise  all voting and  corporate
rights with respect to the Pledged  Securities and other Pledged  Property,  and
exercise any and all rights of conversion, redemption, exchange, subscription or
any other rights, privileges, or options pertaining to any shares of the Pledged
Securities  or other  Pledged  Property as if Pledgee  were the  absolute  owner
thereof,   including,   without  limitation,  the  right  to  exchange,  in  its
discretion,  any and all of the Pledged  Securities  and other Pledged  Property
upon  any  merger,  consolidation,  reorganization,  recapitalization  or  other
readjustment  with  respect  thereto.  Upon the  exercise  of any  such  rights,
privileges  or options by Pledgee,  Pledgee  shall have the right to deposit and
deliver any and all of the Pledged  Securities and other Pledged Property to any
committee, depository, transfer agent, registrar or other designated agency upon
such terms and  conditions  as Pledgee may  determine,  all  without  liability,
except to account for property  actually received by Pledgee.  However,  Pledgee
shall  have no duty to  exercise  any of the  aforesaid  rights,  privileges  or
options (all of which are  exercisable  in the sole  discretion  of Pledgee) and
shall not be responsible for any failure to do so or delay in doing so.

     (b) In addition to all the rights and remedies of a secured party under the
Uniform  Commercial Code or other  applicable law, Pledgee shall have the right,
at any time and without demand of performance or other demand,  advertisement or
notice  of any kind  (except  the  notice  specified  below of time and place of
public or private  sale) to or upon Pledgor or any other person (all and each of
which demands,  advertisements and/or notices are hereby expressly waived to the
extent  permitted by applicable law), to proceed  forthwith to collect,  redeem,
recover,  receive,  appropriate,  realize,  sell,  or  otherwise  dispose of and
deliver said Pledged  Property or any part thereof in one or more lots at public
or private sale or sales at any exchange,  broker's board or at any of Pledgee's
offices or  elsewhere at such prices and on such terms as Pledgee may deem best.
The foregoing disposition(s) may be for cash or on credit or for future delivery
without assumption of any credit risk, with Pledgee having the right to purchase
all or any part of said  Pledged  Property  so sold at any such  sale or  sales,
public or private,  free of any right or equity of redemption in Pledgor,  which
right or equity is hereby expressly waived or released by Pledgor.  The proceeds
of  any  such  collection,   redemption,   recovery,   receipt,   appropriation,
realization,  sale or other disposition,  after deducting all costs and expenses
of every kind incurred  relative thereto or incidental to the care,  safekeeping
or  otherwise  of any and all  Pledged  Property  or in any way  relating to the
rights of Pledgee hereunder, including attorneys' fees and legal expenses, shall
be  applied  first to the  satisfaction  of the  Obligations  (in such  order as
Pledgee  may elect and  whether or not due) and then to the payment of any other
amounts required by applicable law, including Section 9-504(1)(c) of the Uniform
Commercial  Code,  with  Pledgor  to be and remain  liable  for any  deficiency.
Pledgor  shall be liable to Pledgee  for the payment on demand of all such costs
and expenses,  together with interest at the then  applicable  rate set forth in
the Loan Agreement,  and any attorneys' fees and legal expenses.  Pledgor agrees
that five (5) days prior  written  notice by Pledgee  designating  the place and
time of any public  sale or of the time after  which any  private  sale or other
intended  disposition  of any or all of the Pledged  Property is to be made,  is
reasonable notification of such matters.


                                      - 5 -
<PAGE>

     (c) Pledgor  recognizes  that Pledgee may be unable to effect a public sale
of all or part  of the  Pledged  Property  by  reason  of  certain  prohibitions
contained  in the  Securities  Act of 1933,  as amended,  as now or hereafter in
effect  or in  applicable  Blue Sky or other  state  securities  law,  as now or
hereafter in effect, but may be compelled to resort to one or more private sales
to a restricted  group of purchasers  who will be obliged to agree,  among other
things,  to acquire such Pledged  Property for their own account for  investment
and not with a view to the distribution or resale thereof. If at the time of any
sale of the Pledged  Property or any part  thereof,  the same shall not, for any
reason whatsoever,  be effectively registered (if required) under the Securities
Act of 1933 (or other  applicable  state  securities  law),  as then in  effect,
Pledgee in its sole and absolute  discretion  is authorized to sell such Pledged
Property  or such part  thereof  by private  sale in such  manner and under such
circumstances as Pledgee or its counsel may deem necessary or advisable in order
that such sale may legally be effected without registration. Pledgor agrees that
private  sales so made may be at prices and other  terms less  favorable  to the
seller than if such Pledged  Property were sold at public sale, and that Pledgee
has no obligation to delay the sale of any such Pledged  Property for the period
of time necessary to permit Issuer, even if Issuer would agree, to register such
Pledged Property for public sale under such applicable  securities laws. Pledgor
agrees that any private  sales made under the foregoing  circumstances  shall be
deemed to have been in a commercially reasonable manner.

     (d) All of the Pledgee's  rights and remedies,  including,  but not limited
to, the foregoing and those otherwise arising under this Pledge  Agreement,  the
Loan Agreement and the other Financing  Agreements,  the instruments  comprising
the Pledged Property,  applicable law or otherwise,  shall be cumulative and not
exclusive and shall be enforceable  alternatively,  successively or concurrently
as  Pledgee  may deem  expedient.  No failure or delay on the part of Pledgee in
exercising  any of its options,  powers or rights or partial or single  exercise
thereof, shall constitute a waiver of such option, power or right.

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

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

     (b)  Pledgor   irrevocably   consents  and  submits  to  the  non-exclusive
jurisdiction  of the  Superior  Court of Fulton  County,  Georgia and the United
States  District  Court for the  Northern  District  of  Georgia  and waives any
objection  based on venue or forum non  conveniens  with  respect  to any action
instituted  therein  arising  under this  Pledge  Agreement  or any of the other
Financing  Agreements or in any way  connected  with or related or incidental to
the dealings of the parties hereto in respect of this Pledge Agreement or any of
the other Financing Agreements or the transactions related hereto or thereto, in
each case whether now existing or  hereafter  arising,  and whether in contract,
tort, equity or otherwise,  and agrees that any dispute with respect to any such
matters shall be heard only in the courts  described  above (except that Pledgee
shall have the right to bring any action or  proceeding  against  Pledgor or its
property in the courts

                                      - 6 -
<PAGE>

of any other  jurisdiction which Pledgee deems necessary or appropriate in order
to realize on the Pledged  Property or to otherwise  enforce its rights  against
Pledgor or its property).

     (c) Pledgor hereby waives  personal  service of any and all process upon it
and  consents  that all such  service of process may be made by  certified  mail
(return receipt requested)  directed to its address set forth herein and service
so made shall be deemed to be completed  five (5) days after the same shall have
been so deposited in the U.S. mails,  or, at Pledgee's  option,  by service upon
Pledgor in any other manner provided under the rules of any such courts.  Within
thirty  (30) days after such  service,  Pledgor  shall  appear in answer to such
process,  failing  which  Pledgor shall be deemed in default and judgment may be
entered by Pledgee  against Pledgor for the amount of the claim and other relief
requested.

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

     (e)  Pledgee  shall not have any  liability  to Pledgor  (whether  in tort,
contract,  equity or  otherwise)  for losses  suffered by Pledgor in  connection
with, arising out of, or in any way related to the transactions or relationships
contemplated by this Pledge  Agreement,  or any act, omission or event occurring
in connection  herewith,  unless it is determined by a final and  non-appealable
judgment or court order  binding on Pledgee,  that the losses were the result of
acts or omissions  constituting gross negligence or willful  misconduct.  In any
such  litigation,  Pledgee  shall be entitled  to the benefit of the  rebuttable
presumption  that it acted in good faith and with the exercise of ordinary  care
in the performance by it of the terms of this Pledge Agreement.

     7. MISCELLANEOUS
        -------------

     (a) Pledgor  agrees that at any time and from time to time upon the written
request of Pledgee,  Pledgor shall  execute and deliver such further  documents,
including,  but not limited to,  irrevocable  proxies or stock  powers,  in form
satisfactory  to counsel  for  Pledgee,  and will take or cause to be taken such
further  acts as Pledgee  may  request in order to effect the  purposes  of this
Pledge Agreement and perfect or continue the perfection of the security interest
in the Pledged Property granted to Pledgee hereunder.


                                      - 7 -
<PAGE>

     (b) Beyond the  exercise of  reasonable  care to assure the safe custody of
the Pledged Property (whether such custody is exercised by Pledgee, or Pledgee's
nominee,  agent or bailee)  Pledgee or Pledgee's  nominee  agent or bailee shall
have no duty or liability to protect or preserve any rights  pertaining  thereto
and shall be  relieved  of all  responsibility  for the  Pledged  Property  upon
surrendering it to Pledgor or foreclosure with respect thereto.

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

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

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

     (d) All references to the plural herein shall also mean the singular and to
the singular shall also mean the plural. All references to Pledgor,  Pledgee and
Issuer pursuant to the definitions set forth in the recitals  hereto,  or to any
other person herein, shall include their respective  successors and assigns. The
words  "hereof,"  "herein,"  "hereunder,"  "this Pledge  Agreement" and words of
similar  import  when used in this Pledge  Agreement  shall refer to this Pledge
Agreement as a whole and not any particular  provision of this Pledge  Agreement
and as this Pledge  Agreement now exists or may hereafter be amended,  modified,
supplemented, extended, renewed, restated or replaced. An Event of Default shall
exist or  continue  or be  continuing  until  such Event of Default is waived in
accordance  with Section 7(g) hereof.  All  references  to the term  "Person" or
"Persons" herein shall mean any individual,  sole  proprietorship,  partnership,
corporation  (including,   without  limitation,  any  corporation  which  elects
subchapter  S status  under the  Internal  Revenue  Code of 1986,  as  amended),
limited liability corporation, limited liability participation,  business trust,
unincorporated  association,  joint stock company, trust, joint venture or other
entity or any government or any agency, instrumentality or political subdivision
thereof.

     (e) This Pledge  Agreement,  the other  Financing  Agreements and any other
document  referred to herein or therein  shall be binding  upon  Pledgor and its
successors and assigns and inure to the benefit of and be enforceable by Pledgee
and its successors and assigns.


                                      - 8 -
<PAGE>

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

     (g)  Neither  this  Pledge  Agreement  nor any  provision  hereof  shall be
amended, modified, waived or discharged orally or by course of conduct, but only
by a written agreement signed by an authorized officer of Pledgee. Pledgee shall
not, by any act,  delay,  omission or otherwise  be deemed to have  expressly or
impliedly  waived any of its rights,  powers and/or  remedies unless such waiver
shall be in writing and signed by an  authorized  officer of  Pledgee.  Any such
waiver shall be enforceable only to the extent specifically set forth therein. A
waiver by Pledgee of any right,  power and/or  remedy on any one occasion  shall
not be  construed as a bar to or waiver of any such right,  power and/or  remedy
which Pledgee would  otherwise have on any future  occasion,  whether similar in
kind or otherwise.



                                      - 9 -
<PAGE>

     IN WITNESS  WHEREOF,  Pledgor has executed this Pledge  Agreement as of the
day and year first above written.

                                        DELTA APPAREL, INC.

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



                                     - 10 -

<PAGE>

                                    EXHIBIT A
                                       TO
                          PLEDGE AND SECURITY AGREEMENT
                          -----------------------------


   Issuer                          Certificate No.                       Shares
   ------                          ---------------                       ------

Delta Apparel Honduras, S.A.                                              1,622






                                     - 11 -



                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


     THIS AGREEMENT  ("Agreement"),  dated May 16, 2000, is by and between DELTA
APPAREL, INC., a Georgia corporation ("Debtor"), with its chief executive office
at 3355 Breckinridge  Boulevard,  Suite 100, Duluth,  Georgia 30096 and CONGRESS
FINANCIAL  CORPORATION  (Southern),  a Georgia  corporation  ("Secured  Party"),
having an office at 200 Galleria Parkway, Suite 1500, Atlanta, Georgia 30339.

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

     WHEREAS,  Debtor has  adopted,  used and is using,  and is the owner of the
entire right, title, and interest in and to the trademarks,  trade names, terms,
designs and applications  therefor described in Exhibit A hereto and made a part
hereof;

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

     WHEREAS,  in order to induce Secured Party to enter into the Loan Agreement
and the other  Financing  Agreements  and to make loans and advances and provide
other financial  accommodations to Debtor pursuant thereto, Debtor has agreed to
grant to Secured Party certain collateral security as set forth herein;

     NOW,  THEREFORE,  in  consideration  of the premises and for other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, Debtor hereby agrees as follows:

     1. GRANT OF SECURITY INTEREST
        --------------------------

     As  collateral  security  for  the  prompt   performance,   observance  and
indefeasible payment in full of all of the Obligations (as hereinafter defined),
Debtor hereby grants to Secured  Party a continuing  security  interest in and a
general lien upon the following  (being  collectively  referred to herein as the
"Collateral"):  (a) all of Debtor's now existing or  hereafter  acquired  right,
title, and interest in and to: (i) all of Debtor's trademarks, tradenames, trade
styles and service  marks and all  applications,  registrations  and  recordings
relating to the foregoing as may at any time be


                                      - 1 -
<PAGE>

filed in the United States Patent and Trademark  Office or in any similar office
or agency of the United  States,  any State thereof,  any political  subdivision
thereof or in any other country, including,  without limitation, the trademarks,
terms, designs and applications described in Exhibit A hereto, together with all
rights and privileges  arising under applicable law with respect to Debtor's use
of any trademarks, tradenames, trade styles and service marks, and all reissues,
extensions,  continuation  and  renewals  thereof  (all of the  foregoing  being
collectively  referred to herein as the  "Trademarks");  and (ii) all prints and
labels on which such  trademarks,  tradenames,  tradestyles  and  service  marks
appear, have appeared or will appear, and all designs and general intangibles of
a like  nature;  (b) the  goodwill  of the  business  symbolized  by each of the
Trademarks,  including, without limitation, all customer lists and other records
relating to the distribution of products or services bearing the Trademarks; (c)
all income,  fees,  royalties and other payments at any time due or payable with
respect thereto, including,  without limitation,  payments under all licenses at
any time entered into in  connection  therewith;  (d) the right to sue for past,
present and future infringements  thereof; (e) all rights corresponding  thereto
throughout  the  world;  and  (f)  any  and  all  other  proceeds  of any of the
foregoing,  including,  without  limitation,  damages and  payments or claims by
Debtor against third parties for past or future infringement of the Trademarks.

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

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

     3. REPRESENTATIONS, WARRANTIES AND COVENANTS
        -----------------------------------------

     Debtor hereby represents,  warrants and covenants with and to Secured Party
the following  (all of such  representations,  warranties  and  covenants  being
continuing so long as any of the Obligations are outstanding):

     (a) Debtor shall pay and perform all of the Obligations  according to their
terms.


                                      - 2 -
<PAGE>

     (b) All of the existing  Collateral  is valid and  subsisting in full force
and effect,  and Debtor owns the sole,  full and clear  title  thereto,  and the
right and power to grant the security interest granted hereunder.  Debtor shall,
at Debtor's  expense,  perform all acts and execute all  documents  necessary to
maintain the existence of the Collateral  consisting of registered Trademarks as
registered  trademarks and to maintain the existence of all of the Collateral as
valid and subsisting,  including,  without limitation, the filing of any renewal
affidavits and applications. The Collateral is not subject to any liens, claims,
mortgages,  assignments,  licenses,  security  interests or  encumbrances of any
nature  whatsoever,  except:  (i) the security  interests  granted hereunder and
pursuant to the Loan Agreement,  (ii) the security interests permitted under the
Loan Agreement, and (iii) the licenses permitted under Section 3(e) below.

     (c) Debtor  shall not assign,  sell,  mortgage,  lease,  transfer,  pledge,
hypothecate,  grant a  security  interest  in or lien upon,  encumber,  grant an
exclusive or  non-exclusive  license  relating to the  Collateral,  or otherwise
dispose of any of the Collateral, in each case without the prior written consent
of Secured Party, except as otherwise permitted herein or in the Loan Agreement.
Nothing in this Agreement shall be deemed a consent by Secured Party to any such
action, except as such action is expressly permitted hereunder.

     (d) Debtor  shall,  at  Debtor's  expense,  promptly  perform  all acts and
execute  all  documents  requested  at any time by  Secured  Party to  evidence,
perfect,  maintain,  record or enforce the security  interest in the  Collateral
granted  hereunder or to otherwise  further the  provisions  of this  Agreement.
Debtor hereby authorizes Secured Party to execute and file one or more financing
statements (or similar documents) with respect to the Collateral, signed only by
Secured  Party or as  otherwise  determined  by Secured  Party.  Debtor  further
authorizes  Secured Party to have this  Agreement or any other similar  security
agreement  filed with the  Commissioner  of Patents and  Trademarks or any other
appropriate federal, state or government office.

     (e) As of the date hereof, Debtor does not have any Trademarks  registered,
or subject to pending  applications,  in the United  States Patent and Trademark
Office or any similar office or agency in the United States,  any State thereof,
any  political  subdivision  thereof or in any other  country,  other than those
described  in Exhibit A hereto and has not granted  any  licenses  with  respect
thereto other than as set forth in Exhibit B hereto.

     (f) Debtor  shall,  concurrently  with the  execution  and delivery of this
Agreement,  execute and deliver to Secured Party five (5) originals of a Special
Power of Attorney in the form of Exhibit C annexed hereto for the implementation
of the  assignment,  sale or other  disposition  of the  Collateral  pursuant to
Secured  Party's  exercise of the rights and remedies  granted to Secured  Party
hereunder.

     (g)  Secured  Party may,  in its  discretion,  pay any amount or do any act
which Debtor fails to pay or do as required hereunder or as requested by Secured
Party to preserve, defend, protect, maintain, record or enforce the Obligations,
the Collateral,  or the security interest granted hereunder  including,  but not
limited to, all filing or  recording  fees,  court  costs,  collection  charges,
attorneys' fees and legal expenses.  Debtor shall be liable to Secured Party for
any such


                                      - 3 -
<PAGE>

payment,  which  payment  shall be deemed an advance by Secured Party to Debtor,
shall be payable on demand together with interest at the rate then applicable to
the  Obligations  set  forth  in the  Loan  Agreement  and  shall be part of the
Obligations secured hereby.

     (h)  Debtor  shall  not  file any  application  for the  registration  of a
Trademark  with the United  States  Patent and  Trademark  Office or any similar
office or agency in the United  States,  unless  Debtor has given  Secured Party
thirty (30) days prior written notice of such action. If, after the date hereof,
Debtor shall (i) obtain any registered trademark or tradename,  or apply for any
such  registration  in the United States  Patent and Trademark  Office or in any
similar office or agency in the United States, any State thereof,  any political
subdivision  thereof or in any other  country,  or (ii)  become the owner of any
trademark  registrations or applications for trademark  registration used in the
United  States or any State  thereof,  political  subdivision  thereof or in any
other  country,  the  provisions of Section 1 hereof shall  automatically  apply
thereto.  Upon the request of Secured Party,  Debtor shall promptly  execute and
deliver  to  Secured  Party any and all  assignments,  agreements,  instruments,
documents and such other papers as may be requested by Secured Party to evidence
the security interest in such Trademark in favor of Secured Party.

     (i) Debtor has not abandoned any of the  Trademarks  and Debtor will not do
any act, nor omit to do any act,  whereby the Trademarks  may become  abandoned,
invalidated,  unenforceable,  avoided, or avoidable. Debtor shall notify Secured
Party  immediately  if it  knows or has  reason  to know of any  reason  why any
application,  registration,  or  recording  with respect to the  Trademarks  may
become abandoned, canceled, invalidated, avoided, or avoidable.

     (j) Debtor shall render any assistance, as Secured Party shall determine is
necessary,  to Secured Party in any  proceeding  before the United States Patent
and  Trademark  Office,  any federal or state  court,  or any similar  office or
agency in the  United  States,  any State  thereof,  any  political  subdivision
thereof or in any other country,  to maintain such  application and registration
of the Trademarks as Debtor's  exclusive property and to protect Secured Party's
interest therein, including, without limitation,  filing of renewals, affidavits
of  use,  affidavits  of  incontestability  and  opposition,  interference,  and
cancellation proceedings.

     (k)  To the  best  of  Debtor's  knowledge,  no  material  infringement  or
unauthorized  use  presently is being made of any of the  Trademarks  that would
adversely affect in any material respect the fair market value of the Collateral
or the benefits of this Agreement granted to Secured Party,  including,  without
limitation,  the  validity,  priority or  perfection  of the  security  interest
granted herein or the remedies of Secured Party hereunder. Debtor shall promptly
notify Secured Party if Debtor (or any affiliate or subsidiary  thereof)  learns
of any use by any person of any term or design which  infringes on any Trademark
or is likely to cause  confusion  with any  Trademark.  If  requested by Secured
Party, Debtor, at Debtor's expense, shall join with Secured Party in such action
as Secured  Party,  in Secured  Party's  discretion,  may deem advisable for the
protection of Secured Party's interest in and to the Trademarks.

     (l) Debtor assumes all responsibility and liability arising from the use of
the  Trademarks and Debtor hereby  indemnifies  and holds Secured Party harmless
from and against any claim,


                                      - 4 -
<PAGE>

suit, loss,  damage, or expense  (including  attorneys' fees and legal expenses)
arising out of any alleged defect in any product manufactured, promoted, or sold
by Debtor (or any  affiliate  or  subsidiary  thereof)  in  connection  with any
Trademark or out of the manufacture, promotion, labelling, sale or advertisement
of any such product by Debtor (or any  affiliate  or  subsidiary  thereof).  The
foregoing   indemnity  shall  survive  the  payment  of  the  Obligations,   the
termination  of this  Agreement and the  termination  or non-renewal of the Loan
Agreement.

     (m) Debtor shall  promptly pay Secured  Party for any and all  expenditures
made by Secured Party  pursuant to the  provisions of this  Agreement or for the
defense,  protection or enforcement of the Obligations,  the Collateral,  or the
security interests granted hereunder,  including, but not limited to, all filing
or recording  fees,  court  costs,  collection  charges,  travel  expenses,  and
attorneys'  fees and legal  expenses.  Such  expenditures  shall be  payable  on
demand,  together with interest at the rate then  applicable to the  Obligations
set forth in the Loan  Agreements and shall be part of the  Obligations  secured
hereby.

     4. EVENTS OF DEFAULT
        -----------------

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

     5. RIGHTS AND REMEDIES
        -------------------

     At any time an Event of Default  exists or has occurred and is  continuing,
in addition to all other rights and remedies of Secured Party,  whether provided
under  this  Agreement,  the Loan  Agreement,  the other  Financing  Agreements,
applicable law or otherwise,  Secured Party shall have the following  rights and
remedies which may be exercised  without notice to, or consent by, Debtor except
as such notice or consent is expressly provided for hereunder:

     (a) Secured  Party may require  that  neither  Debtor nor any  affiliate or
subsidiary of Debtor make any use of the Trademarks or any marks similar thereto
for any purpose whatsoever. Secured Party may make use of any Trademarks for the
sale of goods,  completion  of  work-in-process  or  rendering  of  services  in
connection with enforcing any other security  interest  granted to Secured Party
by Debtor or any  subsidiary  or affiliate of Debtor or for such other reason as
Secured Party may determine.

     (b)  Secured  Party may grant such  license  or  licenses  relating  to the
Collateral for such term or terms, on such  conditions,  and in such manner,  as
Secured Party shall in its discretion deem appropriate. Such license or licenses
may be general,  special or  otherwise,  and may be granted on an  exclusive  or
non-exclusive  basis throughout all or any part of the United States of America,
its territories and possessions, and all foreign countries.

     (c) Secured Party may assign,  sell or otherwise  dispose of the Collateral
or any part thereof,  either with or without special  conditions or stipulations
except that if notice to Debtor of


                                      - 5 -
<PAGE>

intended  disposition  of  Collateral is required by law, the giving of five (5)
days prior written notice to Debtor of any proposed  disposition shall be deemed
reasonable  notice  thereof  and Debtor  waives any other  notice  with  respect
thereto.  Secured  Party shall have the power to buy the  Collateral or any part
thereof,  and Secured Party shall also have the power to execute  assurances and
perform  all other  acts  which  Secured  Party  may,  in its  discretion,  deem
appropriate or proper to complete such assignment,  sale, or disposition. In any
such event, Debtor shall be liable for any deficiency.

     (d) In addition to the  foregoing,  in order to implement  the  assignment,
sale,  or other  disposition  of any of the  Collateral  pursuant  to the  terms
hereof,  Secured  Party may at any time execute and deliver on behalf of Debtor,
pursuant to the authority granted in the Powers of Attorney described in Section
3(f) hereof,  one or more  instruments  of assignment of the  Trademarks (or any
application,  registration, or recording relating thereto), in form suitable for
filing, recording, or registration. Debtor agrees to pay Secured Party on demand
all costs incurred in any such transfer of the  Collateral,  including,  but not
limited to, any taxes,  fees, and  attorneys'  fees and legal  expenses.  Debtor
agrees that Secured Party has no obligation to preserve rights to the Trademarks
against any other parties.

     (e) Secured Party may first apply the proceeds  actually  received from any
such license,  assignment, sale or other disposition of any of the Collateral to
the costs and expenses thereof, including,  without limitation,  attorneys' fees
and all legal, travel and other expenses which may be incurred by Secured Party.
Thereafter,  Secured  Party  may  apply any  remaining  proceeds  to such of the
Obligations  as Secured  Party may in its  discretion  determine.  Debtor  shall
remain liable to Secured Party for any of the Obligations remaining unpaid after
the  application of such proceeds,  and Debtor shall pay Secured Party on demand
any such unpaid  amount,  together with interest at the rate then  applicable to
the Obligations set forth in the Loan Agreement.

     (f) Debtor shall supply to Secured  Party or to Secured  Party's  designee,
Debtor's  knowledge and expertise  relating to the  manufacture  and sale of the
products and services  bearing the  Trademarks  and Debtor's  customer lists and
other records relating to the Trademarks and the distribution thereof.

     (g) Nothing  contained herein shall be construed as requiring Secured Party
to take any such action at any time. All of Secured Party's rights and remedies,
whether  provided  under  this  Agreement,   the  other  Financing   Agreements,
applicable  law, or otherwise,  shall be cumulative and none is exclusive.  Such
rights  and   remedies   may  be  enforced   alternatively,   successively,   or
concurrently.

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

     (a) The validity,  interpretation and enforcement of this Agreement and the
other  Financing  Agreements  and any dispute  arising  out of the  relationship
between the parties hereto, whether in


                                      - 6 -
<PAGE>

contract,  tort, equity or otherwise,  shall be governed by the internal laws of
the State of Georgia (without giving effect to principles of conflicts of law).

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

     (c) Debtor  hereby waives  personal  service of any and all process upon it
and  consents  that all such  service of process may be made by  certified  mail
(return receipt requested)  directed to its address set forth herein and service
so made shall be deemed to be completed  five (5) days after the same shall have
been so deposited in the U.S. mails,  or, at Secured Party's option,  by service
upon Debtor in any other  manner  provided  under the rules of any such  courts.
Within  thirty (30) days after such  service,  Debtor  shall appear in answer to
such  process,  failing which Debtor shall be deemed in default and judgment may
be entered by Secured Party against Debtor for the amount of the claim and other
relief requested.

     (d) DEBTOR AND SECURED  PARTY EACH HEREBY WAIVES ANY RIGHT TO TRIAL BY JURY
OF ANY CLAIM, DEMAND, ACTION OR CAUSE OF ACTION (i) ARISING UNDER THIS AGREEMENT
OR ANY OF THE OTHER  FINANCING  AGREEMENTS OR (ii) IN ANY WAY CONNECTED  WITH OR
RELATED OR  INCIDENTAL TO THE DEALINGS OF DEBTOR AND SECURED PARTY IN RESPECT OF
THIS  AGREEMENT OR ANY OF THE OTHER  FINANCING  AGREEMENTS  OR THE  TRANSACTIONS
RELATED HERETO OR THERETO IN EACH CASE WHETHER NO EXISTING OR HEREAFTER ARISING,
AND WHETHER IN CONTRACT,  TORT,  EQUITY OR  OTHERWISE.  DEBTOR AND SECURED PARTY
EACH HEREBY AGREES AN CONSENTS THAT ANY SUCH CLAIM,  DEMAND,  ACTION OR CAUSE OF
ACTION SHALL BE DECIDED BY COURT TRIAL WITHOUT A JURY AND THAT DEBTOR OR SECURED
PARTY MAY FILE AN  ORIGINAL  COUNTERPART  OF A COPY OF THIS  AGREEMENT  WITH ANY
COURT AS WRITTEN  EVIDENCE  OF THE  CONSENT OF DEBTOR AND  SECURED  PARTY TO THE
WAIVER OF THEIR RIGHT TO TRIAL BY JURY.

     (e) Secured Party shall not have any liability to Debtor  (whether in tort,
contract, equity or otherwise) for losses suffered by Debtor in connection with,
arising  out of, or in any way  related  to the  transactions  or  relationships
contemplated by this Agreement, or any act, omission or event

                                      - 7 -
<PAGE>

occurring  in  connection  herewith,  unless  it is  determined  by a final  and
non-appealable  judgment or court order binding on Secured Party that the losses
were the result of acts or omissions  constituting  gross  negligence or willful
misconduct.  In any such  litigation,  Secured  Party  shall be  entitled to the
benefit of the rebuttable  presumption  that it acted in good faith and with the
exercise  of  ordinary  care  in the  performance  by it of the  terms  of  this
Agreement and the other Financing Agreements.

     7. MISCELLANEOUS
        -------------

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

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

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


     (b) All references to the plural herein shall also mean the singular and to
the singular  shall also mean the plural.  All  references to Debtor and Secured
Party pursuant to the  definitions set forth in the recitals  hereto,  or to any
other person herein, shall include their respective  successors and assigns. The
words "hereof,"  "herein,"  "hereunder,"  "this  Agreement" and words of similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not any particular  provision of this Agreement and as this Agreement now exists
or may hereafter be amended, modified, supplemented, extended, renewed, restated
or replaced.  An Event of Default shall exist or continue or be continuing until
such Event of Default is waived in  accordance  with Section  7(e)  hereof.  All
references  to the term "Person" or "person"  herein shall mean any  individual,
sole proprietorship,  partnership,  corporation (including,  without limitation,
any corporation which elects subchapter S status under the Internal Revenue Code
of 1986, as amended),  limited liability company, limited liability partnership,
business trust, unincorporated


                                      - 8 -
<PAGE>

association,  joint stock company,  trust,  joint venture or other entity or any
government or any agency or instrumentality or political subdivision thereof.

     (c) This Agreement,  the other Financing  Agreements and any other document
referred to herein or therein  shall be binding  upon Debtor and its  successors
and assigns and inure to the benefit of and be  enforceable by Secured Party and
its successors and assigns.

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

     (e) Neither  this  Agreement  nor any  provision  hereof  shall be amended,
modified,  waived or  discharged  orally or by course of conduct,  but only by a
written  agreement  signed by an authorized  officer of Secured  Party.  Secured
Party shall not, by any act,  delay,  omission  or  otherwise  be deemed to have
expressly or impliedly  waived any of its rights,  powers and/or remedies unless
such waiver shall be in writing and signed by an  authorized  officer of Secured
Party. Any such waiver shall be enforceable only to the extent  specifically set
forth  therein.  A waiver by Secured Party of any right,  power and/or remedy on
any one occasion shall not be construed as a bar to or waiver of any such right,
power  and/or  remedy which  Secured  Party would  otherwise  have on any future
occasion, whether similar in kind or otherwise.




                                      - 9 -
<PAGE>

     IN WITNESS  WHEREOF,  Debtor and Secured Party have executed this Agreement
as of the day and year first above written.

                                   DELTA APPAREL, INC.

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


                                   CONGRESS FINANCIAL CORPORATION
                                    (SOUTHERN)

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



                                     - 10 -
<PAGE>

STATE OF NEW YORK                           )
                                            )  ss.:
COUNTY OF NEW YORK                          )


     On this  16th day of May,  2000,  before  me  personally  came  Herbert  M.
Mueller,  to me known,  who being duly sworn, did depose and say, that he/she is
the Vice President & CFO of DELTA APPAREL,  INC., the  corporation  described in
and which executed the foregoing instrument; and that he/she signed his/her name
thereto by order of the Board of Directors of said corporation.


                                         /s/  Cathleen A. Pellegrino
                                         ------------------------------------
                                                Notary Public



STATE OF NEW YORK                           )
                                            )  ss.:
COUNTY OF NEW YORK                          )


     On this 16th day of May, 2000, before me personally came Daniel Cott, to me
known,  who, being duly sworn,  did depose and say, that he/she is the Executive
Vice President of CONGRESS  FINANCIAL  CORPORATION  (SOUTHERN),  the corporation
described in and which executed the foregoing instrument; and that he/she signed
his/her name thereto by order of the Board of Directors of said corporation.



                                          /s/ Cathleen A. Pellegrino
                                          --------------------------------------
                                                  Notary Public




                                     - 11 -
<PAGE>


                                   EXHIBIT A
                                       TO
                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------

<TABLE>
<CAPTION>

                  LIST OF TRADEMARKS AND TRADEMARK APPLICATIONS
                  ---------------------------------------------



                                      Registration                 Registration                 Expiration
          Trademark                       Number                        Date                        Date
          ---------                      ---------                     -------

<S>                            <C>                          <C>

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

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

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

</TABLE>

<TABLE>
<CAPTION>



               Trademark                          Application/Serial                       Application
              Application                               Number                                 Date
              -----------                               ------                                 ----
<S>                                      <C>                                   <C>

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

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

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

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

</TABLE>



<PAGE>

                                    EXHIBIT B
                                       TO
                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


                                LIST OF LICENSES
                                ----------------



<PAGE>

                                    EXHIBIT C
                                       TO
                          TRADEMARK SECURITY AGREEMENT
                          ----------------------------


                            SPECIAL POWER OF ATTORNEY
                            -------------------------


STATE OF NEW YORK          )
                           )  ss.:
COUNTY OF NEW YORK         )

     KNOW ALL MEN BY THESE PRESENTS, that DELTA APPAREL, INC. ("Debtor"), having
an office at 1020-A  Barrow  Industrial  Parkway  Winder,  Georgia  30680 hereby
appoints and constitutes,  severally,  CONGRESS FINANCIAL CORPORATION (SOUTHERN)
("Secured Party"), and each of its officers, its true and lawful attorney,  with
full power of  substitution  and with full power and  authority  to perform  the
following acts on behalf of Debtor:

     1. Execution and delivery of any and all agreements,  documents, instrument
of assignment,  or other papers which Secured Party,  in its  discretion,  deems
necessary  or  advisable  for the purpose of  assigning,  selling,  or otherwise
disposing of all right,  title,  and interest of Debtor in and to any trademarks
and all registrations,  recordings,  reissues, extensions, and renewals thereof,
or for the purpose of recording, registering and filing of, or accomplishing any
other formality with respect to the foregoing.

     2.   Execution  and  delivery  of  any  and  all   documents,   statements,
certificates  or other papers which  Secured  Party,  in its  discretion,  deems
necessary  or advisable to further the  purposes  described  in  Subparagraph  1
hereof.

     This Power of Attorney is made pursuant to a Trademark Security  Agreement,
dated of even date  herewith,  between  Debtor and Secured Party (the  "Security
Agreement")  and is subject to the terms and provisions  thereof.  This Power of
Attorney,   being   coupled  with  an  interest,   is   irrevocable   until  all
"Obligations",  as such term is defined in the Security  Agreement,  are paid in
full and the Security Agreement is terminated in writing by Secured Party.

Dated: May 16, 2000
                                     DELTA APPAREL, INC.

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

<PAGE>

STATE OF NEW YORK          )
                           )  ss.:
COUNTY OF NEW YORK         )


     On this 16th day of May 2000, before me personally came Herbert M. Mueller,
to me known,  who being duly sworn,  did depose and say, that he/she is the Vice
President and CFO of DELTA APPAREL, INC., the corporation described in and which
executed the foregoing  instrument;  and that he/she signed his/her name thereto
by order of the Board of Directors of said corporation.


                                            /s/  Cathleen A. Pellegrino
                                           ----------------------------------
                                                      Notary Public











                                      A- 1

<PAGE>

STATE OF NEW YORK                   )
                                    )  ss.:
COUNTY OF NEW YORK                  )


     On this 16th day of May 2000, before me personally came Herbert M. Mueller,
to me known,  who being duly sworn,  did depose and say, that he/she is the Vice
President & CFO of DELTA APPAREL,  INC., the corporation  described in and which
executed the foregoing  instrument;  and that he/she signed his/her name thereto
by order of the Board of Directors of said corporation.


                                             /s/  Cathleen A. Pellegrino
                                             ----------------------------------
                                                       Notary Public





                                      A- 2

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           9-MOS
<FISCAL-YEAR-END>                       JUL-01-2000
<PERIOD-START>                          JUL-04-1999
<PERIOD-END>                            APR-01-2000
<CASH>                                         116
<SECURITIES>                                     0
<RECEIVABLES>                                20256
<ALLOWANCES>                                 (2774)
<INVENTORY>                                  31217
<CURRENT-ASSETS>                             49847
<PP&E>                                       73316
<DEPRECIATION>                              (45538)
<TOTAL-ASSETS>                               77775
<CURRENT-LIABILITIES>                       113866
<BONDS>                                          0
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (67030)
<TOTAL-LIABILITY-AND-EQUITY>                 77775
<SALES>                                      77513
<TOTAL-REVENUES>                             77513
<CGS>                                       (65847)
<TOTAL-COSTS>                               (65847)
<OTHER-EXPENSES>                             (5721)
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                           (6431)
<INCOME-PRETAX>                               (486)
<INCOME-TAX>                                   (13)
<INCOME-CONTINUING>                           (473)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                  (473)
<EPS-BASIC>                                    .20
<EPS-DILUTED>                                  .20


</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 June
16, 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 June 16, 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 June 30, 2000.

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

     The American Stock Exchange has approved shares of Delta  Apparel's  common
stock for listing, subject to official notice of issuance.

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

     YOU SHOULD  CAREFULLY  REVIEW  THIS  ENTIRE  DOCUMENT.  IN  REVIEWING  THIS
DOCUMENT,  YOU SHOULD CAREFULLY  CONSIDER THE MATTERS  AFFECTING 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 14.

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

     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 June 1, 2000,  and Delta Apparel first mailed
this document to stockholders on June 5, 2000.


<PAGE>
<TABLE>

                                TABLE OF CONTENTS



                                                                                                           Page
<S>                                                                                                           <C>

QUESTIONS AND ANSWERS ABOUT THE DELTA APPAREL DISTRIBUTION.....................................................3

SUMMARY .......................................................................................................7

RISK FACTORS..................................................................................................14

THE DELTA APPAREL DISTRIBUTION................................................................................25

TRADING MARKET ...............................................................................................42

RELATIONSHIPS AMONG DELTA APPAREL, DELTA WOODSIDE AND DUCK HEAD ..............................................44

CAPITALIZATION ...............................................................................................54

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS.............................................................55

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
 AND RESULTS OF OPERATIONS....................................................................................61

BUSINESS OF DELTA APPAREL.....................................................................................69

MANAGEMENT OF DELTA APPAREL...................................................................................75

SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS AND
 MANAGEMENT...................................................................................................85

INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN THE
 DELTA APPAREL DISTRIBUTION...................................................................................91

DESCRIPTION OF DELTA APPAREL CAPITAL STOCK....................................................................97

2000 ANNUAL MEETING OF DELTA APPAREL STOCKHOLDERS............................................................107

FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE...............................................................107

INDEPENDENT AUDITORS.........................................................................................107

ADDITIONAL INFORMATION.......................................................................................108

INDEX TO COMBINED FINANCIAL STATEMENTS.......................................................................109

INDEPENDENT  AUDITORS' REPORT..............................................................................  F-1

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

UNAUDITED CONDENSED COMBINED FINANCIAL STATEMENTS FOR THE FIRST NINE MONTHS OF DELTA APPAREL'S 2000 FISCAL YEAR.  F-17
</TABLE>

                                       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)  currently
     conducted by its wholly-owned  subsidiaries,  Delta Apparel,  Inc. and Duck
     Head  Apparel  Company,  Inc.,  respectively,  from each other and from the
     textile  fabric  business  (which  this  document  refers to as Delta Mills
     Marketing Company) conducted by its wholly-owned  subsidiary,  Delta Mills,
     Inc.,  a  Delaware  corporation  (which  this  document  refers to as Delta
     Mills). It is accomplishing this as follows:

     -    Delta Woodside has created two new  wholly-owned  corporations,  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, have been transferred to Delta Apparel, and the Duck Head
          Apparel Company business, and associated assets and liabilities,  have
          been transferred to Duck Head.

     -    Delta Woodside will distribute  simultaneously 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 June 16, 2000.  (This document
          refers to this record date for the Delta Apparel  distribution  as the
          Delta Apparel  record date,  and to 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 June 16,
     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 June 16, 2000,  the Duck Head record date.  After
     the Delta Apparel  distribution  and the Duck Head  distribution,  you will
     also  continue to own the shares of Delta  Woodside  common  stock that you
     owned immediately  before the Delta Apparel  distribution and the Duck Head
     distribution.

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

A:   Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
     than not that  each of the  Delta  Apparel  distribution  and the Duck Head
     distribution  will qualify as tax-free under Section 355 of the US Internal
     Revenue  Code  of  1986,  as  amended   ("Code").   If  the  Delta  Apparel
     distribution  and the Duck Head  distribution  qualify as tax-free under US
     Internal  Revenue Code Section 355, your receipt of Delta Apparel shares in
     the  Delta  Apparel  distribution  and Duck  Head  shares  in the Duck Head
     distribution  will  be  tax-free  for  United  States  federal  income  tax
     purposes,  except that you will be taxed on any gain  attributable  to cash
     that you receive in lieu of a fractional share.

                                       3
<PAGE>

Q:   WHAT WILL 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,  First Union  National  Bank (which this  document  refers to as the
     distribution agent), will automatically send to you a stock certificate for
     the number of whole shares of Delta  Apparel  common stock to which you are
     entitled.  This stock  certificate  will be mailed to you on or around June
     30, 2000.

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

A:   If you hold  your  shares  of Delta  Woodside  common  stock  through  your
     stockbroker,  bank or other  nominee,  you are  probably  not a  registered
     stockholder  of record  and your  receipt  of 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 June 30,
     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.


                                       4
<PAGE>

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:   The American Stock Exchange has approved shares of Delta  Apparel's  common
     stock for listing, subject to official notice of issuance.

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 June 30,  2000.  Delta  Apparel  believes,  however,  that there is a
     possibility 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 June 30, 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 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.


                                       5
<PAGE>

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

A:   Delta Woodside  expects that its common stock will continue to trade on the
     New York  Stock  Exchange  on a regular  basis  through  the 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 June 14 and June 30, 2000) will be
     accompanied  by an attached "due bill"  representing  Delta Apparel  common
     stock to be  distributed  in the Delta Apparel  distribution  and Duck Head
     common stock to be distributed in the Duck Head  distribution.  If you sell
     any of your shares of Delta  Woodside  common stock prior to or during this
     period,  you will also be  selling  the  attached  due  bill,  and you will
     thereby lose the right to receive the Delta  Apparel  common stock and Duck
     Head common stock represented by the due bill.

     Delta  Woodside  does not expect that  "ex-distribution"  trading for Delta
     Woodside  common stock will develop  before the Delta Apparel  distribution
     date and the Duck Head distribution date.  "Ex-distribution"  trading means
     that you could  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.

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,  and after the
     Duck  Head  distribution  Delta  Woodside  will not own any of Duck  Head's
     common stock. Seven of Delta Apparel's initial directors will also be Delta
     Woodside  directors  after the Delta Apparel  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 have entered or
     will enter 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
     44-53.

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


                                       6
<PAGE>

                                     SUMMARY

     The following information and the material under the heading "Questions and
Answers About the Delta Apparel Distribution" are a brief summary of the matters
that this document  addresses.  This summary and the material  under the heading
"Questions and Answers About the Delta Apparel  Distribution" do 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. Except where the context otherwise indicates,  all
descriptions  in this  document  of Delta  Apparel's  business  assume  that the
transactions   contemplated  to  occur  prior  to  the   distribution  had  been
consummated.

DELTA APPAREL

     Delta Apparel is a Georgia corporation with its principal executive offices
located at 3355 Breckinridge Blvd., Suite 100, Duluth,  Georgia 30096 (telephone
number: 770-806-6800). Delta Apparel is a vertically integrated supplier of knit
apparel,  particularly T-shirts,  sportswear and fleece goods. Approximately 92%
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 April 1, 2000 had  approximately
2,100 employees.

THE DELTA APPAREL DISTRIBUTION

     The following information and the material under the heading "Questions and
Answers  About  the  Delta  Apparel  Distribution"  are 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  AND  DUCK  HEAD
     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;

                                       7
<PAGE>

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

          (c)  As a reason to accomplish the Duck Head  distribution,  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 June 16,
          2000.  Based on the number of shares of Delta  Woodside  common  stock
          outstanding as of May 19, 2000, the Delta Apparel  distribution  ratio
          of one Delta Apparel common share for every ten Delta Woodside  common
          shares and the number of Delta Woodside shares to be issued before the
          Delta Apparel  record date as described in "Interests of Directors and
          Executive  Officers in the Delta  Apparel  Distribution  - Payments in
          Connection   with   Delta   Apparel   Distribution   and   Duck   Head
          Distribution",  Delta Woodside will distribute approximately 2,400,000
          shares of Delta Apparel common stock to Delta  Woodside  stockholders.
          After  the  Delta  Apparel  distribution,   Delta  Apparel  will  have
          approximately 1,500 stockholders of record.

                                       8
<PAGE>

     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 June 16, 2000.

     DELTA APPAREL RECORD DATE

          June 16, 2000 (5:00 p.m., Eastern time).

     DELTA APPAREL DISTRIBUTION DATE

          June  30,  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

          Delta  Woodside  has  appointed  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.  The  American  Stock  Exchange  has  approved  shares of Delta
          Apparel's  common  stock for  listing,  subject to official  notice of
          issuance.  Delta Apparel  believes that there is a possibility  that a
          "when-issued"  trading  market will develop  before the Delta  Apparel
          distribution date.

     RISK FACTORS

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

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

          Delta  Apparel has entered into a  distribution  agreement  with Delta
          Woodside and Duck Head dated as of March 15, 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 44 to 48 of this document.


                                       9
<PAGE>

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-20 of this document, and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations",  which begins on page 61 of this document.  The combined  financial
statements of Delta  Apparel  include the  operations  and accounts of the Delta
Apparel Company division, which consisted 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 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 April 1, 2000 and
March 27,  1999 and for the nine  months  ended April 1, 2000 and March 27, 1999
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.


                                       10
<PAGE>


SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>

                                                   Fiscal Year Ended                                Nine Months Ended
                           -------------------------------------------------------------------  --------------------------

                            July 3,       June 27,     June 28,    June 29,        July 1,       April 1,      March 27,
                            --------      ---------    ---------   ---------       -------       ---------     ---------
                              1999          1998         1997        1996           1995           2000          1999
                              ----          ----         ----        ----           ----           ----          ----

STATEMENT OF OPERATIONS
DATA:                                                (In thousands)                                  (In thousands)

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

Net Sales               $     106,779       107,967      112,593     124,601         104,257         77,513       63,679

Cost of goods sold           (101,125)     (103,867)    (109,334)   (108,660)        (85,927)       (65,847)     (59,118)

Selling, general and
administrative expenses       (13,720)      (13,956)      (9,530)    (10,945)        (10,974)        (5,700)      (8,353)

Impairment charges             (1,415)       (7,459)       -          (2,393)         -              -             -

Other income (loss)              (221)         (505)        (132)        501              55            (21)        (193)
                           ------------  ------------ ------------ -----------   -------------  ------------- ------------

Operating income (loss)        (9,702)      (17,820)      (6,403)       3,104           7,411          5,945      (3,985)

Interest expense, net          (9,578)       (6,379)      (5,866)     (5,736)         (5,620)          6,431        6,870
                           ------------  ------------ ------------ -----------   -------------  ------------- ------------

Income (loss) before
taxes
                              (19,280)      (24,199)     (12,269)     (2,632)           1,791          (486)     (10,855)

Income tax expense
(benefit)                         (90)          108         (208)       (342)             976           (13)         (51)
                           ------------  ------------ ------------ -----------   -------------  ------------- ------------

Income (loss) before
cumulative change in
accounting principle          (19,190)      (24,307)     (12,061)     (2,290)             815          (473)     (10,804)

Cumulative effect of
change in accounting
principle                       -             -            -            (182)         -              -             -
                           ------------  ------------ ------------ -----------   -------------  ------------- ------------

Net income (loss)       $     (19,190)      (24,307)     (12,061)     (2,472)             815          (473)     (10,804)
                           ============  ============ ============ ===========   =============  ============= ============

BALANCE SHEET DATA (AT PERIOD END):

Working capital
(deficit)               $     (67,217)      (56,756)      10,333      13,357          14,093        (64,019)     (59,838)

Total assets                   84,357        99,950       90,704      95,299         106,491         77,775      100,767

Total long-term debt           30,517        30,756       63,186      60,818          61,057         30,417       30,577

Divisional deficit            (66,556)      (47,366)     (23,059)    (10,998)         (8,526)       (67,030)     (58,170)

</TABLE>

                                       11
<PAGE>

SUMMARY PRO FORMA FINANCIAL DATA

     The unaudited pro forma financial data set forth below are derived from the
unaudited pro forma  combined  financial  statements of Delta Apparel at and for
the nine month  period  ended  April 1, 2000 and for the year ended July 3, 1999
that are set forth under the heading  "Unaudited  Pro Forma  Combined  Financial
Statements"  and give effect to the  transactions  described  in that section of
this  document as if those  transactions  had  occurred,  in the case of the pro
forma balance  sheet,  on the date of that balance sheet and, in the case of the
pro forma  statements  of  operations,  at the beginning of the fiscal year that
ended July 3, 1999.

     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 nine
month  period  ended  April 1, 2000,  included  on pages  55-60 and F-1 to F-20,
respectively.







                                       12

<PAGE>
<TABLE>
<CAPTION>
                                                                                  FISCAL                 NINE MONTHS
                                                                                YEAR ENDED                  ENDED
                                                                               JULY 3, 1999             APRIL 1, 2000
                                                                           ---------------------     --------------------
                                                                        (dollars in thousands, except per share amounts)

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

Net sales                                                              $               106,779                       77,513
Cost of goods sold                                                                    (101,125)                     (65,847)
                                                                           ---------------------     ------------------------
                           Gross Profit                                                  5,654                       11,666

Selling, general and administrative expenses                                           (10,940)                      (5,549)
Intercompany management fees                                                            (1,135)                        (681)
Provision for bad debt                                                                  (1,645)                        (151)
Impairment charges                                                                      (1,415)                         ---
Other expenses                                                                            (221)                         (21)
                                                                           ---------------------     ------------------------
                           Operating income (loss)                                      (9,702)                       5,264

Interest (income) expense:
         Interest expense, net                                                          (2,703)                      (1,075)
         Intercompany interest expense                                                     ---                          ---
                                                                           ---------------------     ------------------------
                                                                                        (2,703)                      (1,075)
                                                                           ---------------------     ------------------------
                           Income (loss) before taxes                                  (12,405)                       4,189

Income tax expense (benefit)                                                               (95)                         698
                                                                           ---------------------     ------------------------

                  Net income (loss)                                    $               (12,310)                       3,491
                                                                           =====================     ========================

Basic and diluted net income (loss) per share                          $                 (5.13)                        1.45
                                                                           =====================     ========================

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

BALANCE SHEET DATA:
         Working capital                                                                          $                  32,002
         Total assets                                                                                                77,775
         Total long-term debt                                                                                        11,100
         Stockholders' equity                                                                                        48,308


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

(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  outstanding  on the record date.  The pro forma weighted
average shares outstanding do not include securities that would be anti-dilutive
for each of the periods presented.

</TABLE>


                                       13
<PAGE>
                                  RISK FACTORS


     In addition to all other information in this document,  you should read and
carefully  consider the following risk factors which may affect 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 UNITED
STATES  FEDERAL   INCOME  TAX  PURPOSES,   BE  TAXABLE  TO  THE  DELTA  WOODSIDE
STOCKHOLDERS.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  each  of the  Delta  Apparel  distribution  and the  Duck  Head
distribution  will  qualify as tax-free  for United  States  federal  income tax
purposes under Code Section 355. For this purpose,  the phrase "more likely than
not" means that, in KPMG LLP's  opinion,  if KPMG's  conclusion is challenged by
the IRS, based on all the facts and  circumstances,  there is a greater than 50%
chance of success that the  conclusions  of KPMG LLP's opinion will be sustained
on their own merit.

     If the Delta Apparel distribution and the Duck Head distribution qualify as
tax-free  under Code Section 355,  your receipt of Delta  Apparel  shares in the
Delta Apparel  distribution  and Duck Head shares in the Duck Head  distribution
will be tax-free for United States federal income tax purposes,  except that you
will be taxed on any gain  attributable  to cash that you  receive  in lieu of a
fractional share.

     The  opinion  of KPMG  LLP is not  binding  upon  the IRS,  any  other  tax
authority or any court.  No assurance can,  therefore,  be given that a position
contrary  to that  expressed  in the opinion of KPMG LLP will not be asserted by
the IRS or any other tax authority and ultimately sustained by a court of law.

     Delta  Woodside  has not sought a ruling from the IRS  regarding  the Delta
Apparel  distribution  or the Duck Head  distribution,  in part because  neither
distribution satisfies all the conditions imposed by the IRS for such a ruling.

     Accordingly, if the IRS and the courts disagree with the conclusion of KPMG
LLP, each Delta Woodside stockholder as of the record date for the 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 ITS LAST  SEVERAL FULL FISCAL YEARS AND THESE
LOSSES AND THIS USE OF CASH MAY RECUR.

     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 $5.9 million in the nine months ended April 1, 2000.

     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 $13.7 million in
the 1997 fiscal  year.  During the first nine  months of the 2000  fiscal  year,
Delta Apparel generated $8.8 million of cash from operations.

     Delta Apparel  believes that the primary  factors that have  contributed to
its recent positive operating results have been:

                                       14
<PAGE>

     -    Its use of its Honduras plants and sewing  contractors with facilities
          in the Caribbean  basin to satisfy its sewing needs.  Delta  Apparel's
          offshore sewing accounted for 88% of its sew production in fiscal year
          1999 compared to 42% in fiscal year 1996;

     -    Its effective  utilization of the new information  systems that it has
          implemented;

     -    Efficiencies   gained   from   the   modernization   of  its   textile
          manufacturing operation in Maiden, North Carolina;

     -    The increased  proportion of its sales to T-shirt screen  printers and
          sales to private  label  accounts  (from  56.5% in fiscal year 1998 to
          64.3% in the first nine months of fiscal year 2000); and

     -    The closing down by some of its competitors of manufacturing capacity.

     The benefits  that these factors have provided to Delta Apparel may decline
as its  competitors  make similar or other changes to their  operations.  Such a
change in competitive conditions,  coupled with the long-term trend of declining
prices for Delta Apparel's products,  may cause Delta Apparel to incur operating
losses or to use  significant  amounts  of cash in its  operations.  Significant
operating  losses or significant uses by Delta Apparel of cash in its operations
could cause  Delta  Apparel to be unable to pay its debts as they become due and
to default on its credit  facility,  which  would have an adverse  effect on the
value of the Delta Apparel shares.

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. This affiliation has historically benefitted
Delta Apparel because, until fiscal year 2000, Delta Mills Marketing Company was
a significant source of needed funds for Delta Apparel's business. Since the end
of fiscal 1999, Delta Mills Marketing Company has ceased being a source of funds
for Delta Apparel, in part because Delta Apparel's  operations generated cash in
the first nine months of fiscal 2000 and in part  because  Delta  Mills'  Senior
Note Indenture has not permitted dividends by Delta Mills to Delta Woodside.

     Prior to fiscal year 2000, when the 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 $41.7 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 nine months ended April 1, 2000, Delta Apparel generated $8.8 million
of cash from  operations and reduced the balance of the affiliated debt to Delta
Woodside  by $7.5  million.  Both the cash  generated  from  operations  and the
reduction in  affiliated  debt were after the effect of $6.4 million in interest
charges on debt owed to Delta Woodside.

     In addition,  lenders to Delta Apparel as a stand alone company will not be
able to take advantage of the  diversification of risk that might be provided by
lending  to a  business  that had more  than one  operation,  which  may in some
circumstances  adversely  affect Delta Apparel's  ability to obtain financing on
acceptable terms.

DELTA APPAREL'S  REVOLVING CREDIT FACILITY MAY NOT BE AVAILABLE OR SUFFICIENT TO
SATISFY DELTA APPAREL'S NEEDS FOR WORKING CAPITAL.

     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.  Approximately  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.

                                       15
<PAGE>


     Delta Apparel's  ability to borrow under its $25 million  revolving  credit
facility will be based upon, and thereby limited by, the amounts of its accounts
receivable and inventory.  Any material deterioration in Delta Apparel's results
of  operations  could,  therefore,  result  in a  reduction  in Delta  Apparel's
borrowing  base,  which could cause Delta  Apparel to lose its ability to borrow
additional  amounts under its revolving  credit facility or to issue  additional
letters  of  credit  to  suppliers.  In  such  a  circumstance,   the  borrowing
availability  under Delta  Apparel's  credit  facility may not be sufficient for
Delta Apparel's working capital 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 and the availability of alternative sources
of supply.

     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  PURCHASES  SIGNIFICANT  AMOUNTS OF COTTON IN ITS  BUSINESS.  AS A
RESULT,  EVEN SMALL INCREASES IN THE PRICE OF COTTON CAN SIGNIFICANTLY  INCREASE
DELTA APPAREL'S PRODUCT COSTS.

     Delta Apparel's principal raw material is cotton. In fiscal year 2000 Delta
Apparel  expects  to use  approximately  40  million  pounds  of  cotton  in its
manufacture of yarn.  Accordingly,  a one cent per pound increase in the average
price of cotton during that period would increase Delta Apparel's  product costs
by approximately $400,000.

     The recent  improvements in Delta Apparel's results of operations have been
due in part to the fact  that  cotton  prices  have  declined  over the last few
years.  Delta Apparel has contracts that fix the prices it pays for cotton for a
significant portion of its short-term requirements,  but these contracts provide
no price protection in the longer term. If cotton prices were to increase, Delta
Apparel  may not be able to  increase  the prices of its  products to offset the
corresponding increases in its product costs.

DELTA APPAREL'S ABILITY TO EXPAND PRODUCTION SIGNIFICANTLY IS LIMITED.

     Delta Apparel's ability to increase production is constrained  primarily by
the  capacity  of its  textile  manufacturing  operation.  The  ability of Delta
Apparel to acquire  fabric  from  outside  sources is  limited,  and  relatively
significant  expenditures would be required to expand the productive capacity of
its Maiden, North Carolina textile plant. See "Business of Delta Apparel."

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 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 experiencing significant
financial  difficulties.  These  difficulties may lead these competitors to sell
substantial  amounts  of goods at prices  against  which  Delta  Apparel  cannot
effectively compete.

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' inherent 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.  Moreover,  the  financial  difficulties  of other
companies in Delta Apparel's  industry are likely to have a depressive effect on
the market for the Delta Apparel shares. 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  2,400,000  shares of  common  stock.  Delta  Apparel
believes that  approximately  70.6% of this stock will be beneficially  owned by
persons who  beneficially  own more than 5% of the  outstanding  shares of Delta
Apparel  common stock and related  individuals,  and that of this  approximately
30.8% 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 AND ECONOMIC  UNCERTAINTY  IN HONDURAS  COULD  ADVERSELY  AFFECT DELTA
APPAREL.

     Delta  Apparel  has  two  company-operated  sewing  facilities  located  in
Honduras.  The Honduran labor market has recently tightened,  which has had some
adverse  effects on most  industries  located in Honduras.  In  addition,  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.  For example,  a growing  economy could lower  unemployment  which
could  increase  wage rates or make it difficult  to retain  employees or employ
enough people to meet demand. The government could also decide to add additional
holidays or change employment law increasing Delta Apparel's costs to produce.

                                       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 produced in one of the three countries in order to
benefit  from the  agreement.  NAFTA has phased out all trade  restrictions  and
tariffs among the three countries on apparel products  competitive with those of
Delta Apparel.  Because most of Delta Apparel's  internal  production of apparel
currently  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
provisions  of the tariff code that are commonly  referred to as Section 807 and
Section 807A.  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 adversely
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 in exchange for  reductions by the United States
in 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 incurred  legal costs in the past to establish and protect its
trademarks,  but this cost has not been  significant.  Delta  Apparel may in the
future be required to expend 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.


                                       18
<PAGE>

A LOSS OF KEY MANAGEMENT  PERSONNEL,  PARTICULARLY  ROBERT W.  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 W. 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
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 third and fourth 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 from third party  suppliers 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 April 1, 2000, on a pro forma basis, after giving effect to the Delta
Apparel  distribution,  Delta  Apparel's  total  indebtedness  would  have  been
approximately  $15.9  million,  and total  stockholders'  equity would have been
approximately  $48.3 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 25%. In addition,  at that
date and after giving  effect to the Delta Apparel  distribution,  approximately
$22.6  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:

                                       19
<PAGE>

     (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  or to take
          advantage of business  opportunities  and may make Delta  Apparel more
          vulnerable to changes in the industry and economic conditions; and

     (ii) 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  anticipated   capital   expenditures  and  to  service  its  debt
requirements  as  they  become  due  for  the  foreseeable  future.  Significant
assumptions underlie this belief, however,  including, among other matters, that
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 IMPOSES RESTRICTIONS THAT, IF BREACHED BY DELTA
APPAREL,  MAY PREVENT IT FROM BORROWING UNDER ITS REVOLVING  CREDIT FACILITY AND
RESULT IN THE EXERCISE OF REMEDIES BY THE CREDIT AGREEMENT LENDER.

     Delta Apparel's credit agreement  contains  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 also contains  customary  representations  and warranties,
funding conditions and events of default.

     A breach of one or more  covenants or any other event of default  under the
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 lender and in the inability
of Delta Apparel to borrow additional amounts under the credit agreement.

ENVIRONMENTAL RULES COULD ADVERSELY AFFECT DELTA APPAREL.

     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
limits 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,  payroll,  accounting,  internal  audit,  employee  benefits and
services,   stockholder  services,  insurance,   treasury,   purchasing,  cotton
procurement,  management  information  services,  and tax accounting.  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 DOES NOT 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 jointly and severally  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 and including
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 periods beginning before the Delta Apparel  distribution.
In addition,  Delta Woodside has the authority to decide all disputes that arise
under the tax sharing  agreement.  These arrangements may result in conflicts of
interest  among Delta  Apparel,  Delta  Woodside and Duck Head. In addition,  if
Delta  Woodside does not 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  38.6% 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 elections
of Delta Apparel's directors.

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

     Delta  Apparel  has  entered  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 by the Delta Apparel  board.  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.   These  include   provisions   requiring  advance   notification  of
stockholder  nominations for director and stockholder  proposals,  setting forth
additional  factors to be  considered  by the board of directors  in  evaluating
extraordinary  transactions,  prohibiting  cumulative voting,  limiting business
combinations with stockholders that have a significant  beneficial  ownership in
Delta  Apparel  shares,  and  prohibiting  stockholders  from  calling a special
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.

                                       21
<PAGE>
     Delta Apparel's  credit agreement also provides that a "change of control",
as  defined  in that  agreement,  would  be an  event of  default  and  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  acquirer  that is
interested  in  acquiring  Delta  Apparel  from  doing  so.  You can  find  more
information on these  provisions under the portions of this document found under
the heading "Description of Delta Apparel Capital Stock".

     Bettis C.  Rainsford,  a  director  and  significant  stockholder  of Delta
Woodside  and a director of Delta  Apparel and Duck Head,  filed with the SEC on
December  14,  1999 an  amendment  to his  Schedule  13D in which,  among  other
matters, he stated that he was filing the amendment to disclose the fact that he
is  considering  the  possibility  of making an offer to  purchase  those  Delta
Woodside  shares that he does not currently  own. The amendment  stated that the
terms  and  financing  for any such  offer had not yet been  established  by Mr.
Rainsford.   See  "Security  Ownership  of  Significant  Beneficial  Owners  and
Management".

     Since the filing of this  amendment to his Schedule 13D, Mr.  Rainsford has
made no proposal to Delta Woodside to acquire Delta Woodside shares.  If he were
to make any such proposal,  the Delta Woodside board would consider the terms of
the offer in light of the board's views as to the best  interests of the holders
of the Delta Woodside shares. If the board concluded that any such offer were in
the Delta  Woodside  stockholders'  best  interests,  it would redeem the rights
under the Delta  Woodside  shareholders'  rights  plan and permit  the  proposed
transaction to take place. If the board concluded that the offer were not in the
stockholders'  best  interests,  it would not redeem  the  rights,  which  would
effectively  prevent the proposed  transaction from taking place, unless a court
were to order a different result.

     In addition to the shareholder  rights plan, Delta  Woodside's  articles of
incorporation  and bylaws and the South  Carolina code contain  provisions  that
could delay or prevent a change in control of Delta  Woodside  in a  transaction
not approved by its board of directors.  These  include  provisions in the South
Carolina code  limiting  business  combinations  with  stockholders  that have a
significant  beneficial  ownership  in  Delta  Woodside  shares  unless  certain
conditions are met and  eliminating  the voting rights of Delta Woodside  shares
acquired  by holders  of 20% or more of the  outstanding  voting  power of Delta
Woodside  common  stock  unless  voting  power is approved  by Delta  Woodside's
stockholders  or limited  statutory  exceptions  are  satisfied,  and provisions
similar  to those of Delta  Apparel  prohibiting  stockholders  from  calling  a
special meeting,  setting forth additional factors to be considered by the board
of directors in evaluating  extraordinary  transactions,  and requiring  advance
notification of stockholder  nominations for director and stockholder proposals.
If the Delta  Woodside  board were to conclude  that any offer by Mr.  Rainsford
were  not  in the  stockholders'  best  interests,  it  would  rely  upon  these
provisions  to oppose Mr.  Rainsford's  attempts to gain  control of  additional
Delta Woodside shares.

     If Mr.  Rainsford  were to make any  proposal  to Delta  Apparel to acquire
Delta Apparel shares following the Delta Apparel distribution, the Delta Apparel
board would  consider the terms of the offer in light of the board's views as to
the best  interests  of the holders of the Delta  Apparel  shares.  If the board
concluded  that any such  offer  were in the Delta  Apparel  stockholders'  best
interests,  it would  redeem the rights  under the Delta  Apparel  shareholders'
rights plan and permit the  proposed  transaction  to take  place.  If the board
concluded  that the  offer  were not in the  Delta  Apparel  stockholders'  best
interests,  it would not redeem the rights,  which would effectively prevent the
proposed transaction from taking place, unless a court were to order a different
result.

     In addition to the shareholder  rights plan,  Delta  Apparel's  articles of
incorporation  and bylaws and the Georgia  code  contain  provisions  that could
delay or  prevent a change in  control of Delta  Apparel  in a  transaction  not
approved by its board of directors. These include provisions in the Georgia code
limiting  business  combinations  with  stockholders  that  have  a  significant
beneficial  ownership in Delta Apparel shares unless certain conditions are met,
and provisions prohibiting  stockholders from calling a special meeting, setting

                                       22
<PAGE>

forth  additional  factors  to be  considered  by the  Delta  Apparel  board  of
directors  in  evaluating  extraordinary  transactions,  and  requiring  advance
notification of stockholder  nominations for director and stockholder proposals.
If the Delta Apparel board were to conclude that any offer by Mr. Rainsford were
not in the stockholders' best interests,  it would rely upon these provisions to
oppose Mr.  Rainsford's  attempts to gain control of  additional  Delta  Apparel
shares.

     The antitakeover  provisions applicable to Delta Woodside and Delta Apparel
were not adopted as a result of Mr. Rainsford's amendment to his Schedule 13D or
the information contained in that amendment or in response to any other takeover
communication.

     The  antitakeover  provisions  that are  applicable to Delta Apparel do not
materially differ from the antitakeover  provisions that are applicable to Delta
Woodside.  The Delta  Woodside  shareholder  rights  plan does not  contain  the
provisions in the Delta Apparel  shareholder  rights plan,  described  under the
heading "Description of Delta Apparel Capital Stock - Rights Plan",  relating to
redemptions  and extensions of time  requiring the  concurrence of a majority of
Disinterested   Directors.   South   Carolina,   Delta   Woodside's   state   of
incorporation,  has a control share  acquisition  act that eliminates the voting
rights  of Delta  Woodside  shares  acquired  by  holders  of 20% or more of the
outstanding voting power of Delta Woodside's common stock unless voting power is
approved by Delta Woodside's  stockholders or limited  statutory  exceptions are
satisfied.  Georgia,  Delta  Apparel's state of  incorporation,  does not have a
comparable act. South Carolina also has a business  combinations  act analogous,
but not identical,  to that of Georgia described under the heading  "Description
of Delta Apparel Capital Stock - Other Provisions Respecting  Stockholder Rights
and Extraordinary  Transactions - Georgia Business Combinations  Statute." South
Carolina's  business  combinations  act may  apply  to Delta  Apparel  depending
primarily  upon whether it has, at the time of  determination,  more than 40% of
its assets in South Carolina.

IF A COURT  WERE TO  DETERMINE  THAT  DELTA  WOODSIDE  DID NOT  HAVE  THE  LEGAL
AUTHORITY TO MAKE THE DELTA APPAREL DISTRIBUTION AND THE DUCK HEAD DISTRIBUTION,
OR IF A COURT WERE TO DETERMINE THAT THE DELTA APPAREL DISTRIBUTION AND THE DUCK
HEAD  DISTRIBUTION  CONSTITUTED  A  FRAUDULENT  CONVEYANCE,  THE DELTA  WOODSIDE
STOCKHOLDERS  COULD BE LIABLE  FOR THE VALUE OF THE DELTA  APPAREL  SHARES  THEY
RECEIVE IN THE DELTA APPAREL  DISTRIBUTION AND THE DUCK HEAD SHARES THEY RECEIVE
IN THE DUCK HEAD DISTRIBUTION.

     Under South Carolina  corporate  law, a shareholder  may be held liable for
the  amount  of  any  "distribution"  that  the  shareholder   receives  from  a
corporation if the shareholder  knows that the distribution  violates  corporate
law.  The  Delta  Apparel  distribution  and  the  Duck  Head  distribution  are
"distributions" for South Carolina corporate law purposes.

     South Carolina corporate law generally  prohibits a corporation from making
a "distribution" if, after giving effect to the "distribution",  the corporation
would not be able to pay its  debts as they  become  due in the usual  course of
business  or the  corporation's  total  assets  would  be less  than  its  total
liabilities. Under South Carolina corporate law, a board of directors may base a
determination  that a distribution  is not prohibited  under this rule either on
financial   statements  prepared  on  the  basis  of  accounting  practices  and
principles  that are reasonable in the  circumstances  or on a fair valuation or
other method that is reasonable in the circumstances.

     Under general  fraudulent  conveyance  law, a creditor of a corporation can
typically  obtain a remedy against a shareholder of the corporation who receives
corporate  property if, among other matters,  the corporation does not receive a
reasonably  equivalent  value in exchange for the  transferred  property and the
corporation  was left with property that was  unreasonably  small in relation to
the corporation's business or was or thereby became insolvent.

     Applying  the tests  prescribed  by South  Carolina  corporate  law,  Delta
Woodside's  board of directors has  determined  that Delta  Woodside may legally
make the Delta Apparel distribution and the Duck Head distribution. In addition,
Delta  Woodside's  board has determined that Delta  Woodside's  assets remaining

                                       23
<PAGE>

after the Delta Apparel  distribution and the Duck Head distribution will not be
unreasonably  small in relation  to Delta  Woodside's  business,  and before and
after the distributions Delta Woodside will not be insolvent.

     A court might disagree with any of these determinations by Delta Woodside's
board, if they are challenged. In that event, any Delta Woodside shareholder who
receives  Delta Apparel shares in the Delta Apparel  distribution  and Duck Head
shares in the Duck Head  distribution  may be liable  for the value of the Delta
Apparel shares and Duck Head shares so received.

                                       24
<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  and  its
subsidiaries 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 Delta Woodside and 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 30096 (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  boys' 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,  and has taken  various  actions to enhance  stockholder
value.

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

                                       25
<PAGE>

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

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

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

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

     At a meeting on February 4, 1999,  the Delta  Woodside  board of  directors
approved  a plan to  effect  a  major  restructuring  of  Delta  Woodside.  This
restructuring   would  have   involved  the  spin-off  to  the  Delta   Woodside
stockholders  of each of Delta  Woodside's  two apparel  divisions,  leaving the
Delta Mills, Inc. subsidiary,  and its operating division, Delta Mills Marketing
Company,  in Delta Woodside.  Simultaneously  with the spin-off,  Delta Woodside
would have been sold to a third party buyer not yet identified. Under this plan,
the Delta Woodside  stockholders would have received,  for their shares of Delta
Woodside common stock,  shares of each of the new spun-off apparel companies and
cash for their post spin-off  Delta  Woodside  shares.  The plan would have been
subject to the approval of the Delta Woodside stockholders. If the plan had been
approved by the requisite  stockholder  vote, the Rainsford  plant in Edgefield,
South Carolina,  would have been sold by the Delta Mills, Inc. subsidiary to the
Delta Apparel Company division,  the 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
Securities") to advise the Delta Woodside board of directors with respect to the
previously  announced plan to sell the portion of Delta Woodside remaining after
the  distribution  to the Delta Woodside  stockholders of the shares of stock of
Delta Woodside's apparel businesses.  The announcement also stated that the Duck
Head Apparel Company division was no longer for sale.

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

                                       26
<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,  through its  wholly-owned  subsidiary,  Delta Mills,  Inc.,
          would have continued to own the Duck Head Apparel Company division and
          the  Delta  Apparel   Company   division.   This  internal   ownership
          restructuring  could,  however,  have  provided  Delta  Woodside  with
          substantial  cash,  because  Delta Mills,  Inc. then had a substantial
          cash position and its senior note indenture would have permitted it to
          use cash for this  purpose but not for the purpose of making  dividend
          payments  to its parent  company,  Delta  Woodside.  If this  purchase
          scenario had been  adopted,  Delta  Woodside  could have used the cash
          provided by Delta Mills,  Inc. in the purchase to make acquisitions of
          Delta  Woodside  common  stock  or  other  businesses,  or  for  other
          purposes.

     -    Under   the   spin-off/recapitalization   scenario,   Delta   Woodside
          stockholders  would have  received,  for their Delta  Woodside  common
          shares, shares of each of the new spun-off apparel companies, cash and
          stock in the remaining Delta Woodside.  Also, additional shares of the
          remaining  Delta  Woodside  (representing  more  than  20% of the then
          outstanding  shares of the remaining  Delta  Woodside) would have been
          sold to  members  of  management  of Delta  Mills  Marketing  Company.
          Consummation  of the  spin-off/recapitalization  transaction was to be
          conditioned  upon  receiving  a favorable  vote of the Delta  Woodside
          stockholders.

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

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

     On October 4, 1999, Delta Woodside announced that it planned to spin off to
the Delta  Woodside  stockholders  its two  apparel  businesses  (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

                                       27
<PAGE>
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.

     On December 13, 1999, Delta Woodside  announced that its board of directors
had adopted a shareholders  rights plan pursuant to which stock purchase  rights
have been distributed as a dividend to the Delta Woodside stockholders at a rate
of one right for each Delta  Woodside  share held of record as of  December  22,
1999.  Delta  Woodside  stated  that the rights  plan is designed to enhance the
Delta  Woodside  board's  ability to prevent any person  interested in acquiring
control of Delta Woodside from depriving  stockholders of the long-term value of
their investment and to protect  shareholders  against attempts to acquire Delta
Woodside by means of unfair or abusive takeover  tactics.  Delta Woodside stated
that its board had  adopted  the  rights  plan at that  time  because  the Delta
Woodside shares were trading at their lowest levels in Delta Woodside's history.

     At the same time,  Delta  Woodside  announced that its board had approved a
plan to purchase  from time to time up to an aggregate  of  5,000,000  shares of
Delta Woodside's  outstanding  stock at prices and at times at the discretion of
Delta  Woodside's  top  management.  The  announcement  stated  that this  stock
repurchase  plan replaces the 2,500,000  stock  purchase plan announced by Delta
Woodside in September 1998.

     On December 30, 1999,  Delta Woodside  announced that each of Duck Head and
Delta Apparel had filed a  registration  statement  with the SEC to register the
subsidiary's  stock under the  Securities  Exchange Act of 1934,  and that these
filings were pursuant to the previously announced plan of Delta Woodside to spin
off to its  stockholders  the Delta Apparel  Company  division and the Duck Head
Apparel  Company  division as two separate  publicly-owned  corporations.  Delta
Woodside also stated that, following completion of the spin-offs, Delta Woodside
intends to propose to its  stockholders  the  adoption  of a new Delta  Woodside
stock option plan and a new Delta Woodside  incentive  stock award plan pursuant
to which significant equity incentives could be granted to the new management of
Delta Woodside.

REASONS FOR THE DELTA APPAREL DISTRIBUTION

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

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

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

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

                                       28
<PAGE>

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

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

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

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

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

     (h)  A purchase by Delta Mills,  Inc. of the 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:

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

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

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

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

                                       29
<PAGE>

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

     The Delta Woodside board,  therefore,  concluded that the best interests of
Delta  Woodside  and its  stockholders  would be furthered  by  separating  into
distinct  public  companies  Delta  Woodside's  three  businesses  (Delta  Mills
Marketing  Company,  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)  As a reason to accomplish  the Duck Head  distribution,  eliminate the
          complaints  of certain  customers  of Delta  Mills  Marketing  Company
          (which,  as a supplier  to those  customers,  has access to certain of
          their competitive  information) that a competitor of theirs (Duck Head
          Apparel Company) is under common management with Delta Mills Marketing
          Company;

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

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

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

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

     In reaching its  conclusion to effect the Delta Apparel  distribution,  the
Board also took into account the following additional factors:

     -    The opinion  delivered to the Delta  Woodside  board by Houlihan Lokey
          Howard & Zukin Financial Advisors, Inc. that is described below;

                                       30
<PAGE>

     -    The  advice  provided  to  the  Delta  Woodside  board  by  Prudential
          Securities that is described below;

     -    The financial information and statements of Delta Apparel set forth in
          this  document  under  the  heading,  "Unaudited  Pro  Forma  Combined
          Financial Statements", and at pages F-1 to F-20;

     -    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.

     All members of the Delta  Woodside  board (other than Bettis C.  Rainsford)
voted in favor of  effectuating  the Delta Apparel  distribution,  the Duck Head
distribution and related  transactions.  See "Security  Ownership of Significant
Beneficial Owners and Management."

     This  discussion  of the  information  and factors  considered by the Delta
Woodside  board is not meant to be  exhaustive  but is  believed  to include the
material factors considered by the Delta Woodside board in authorizing the 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.

     Opinion of Houlihan Lokey
     -------------------------

     Delta  Woodside  engaged  Houlihan  Lokey to provide to the Delta  Woodside
board and the Delta Apparel board an opinion as to the solvency of Delta Apparel
as of the  time of the  Delta  Apparel  distribution.  Delta  Woodside  selected
Houlihan  Lokey based on Houlihan  Lokey's  extensive  experience  in  providing
solvency opinions.

     In consideration  of its services in connection with the opinion  described
below and a similar  opinion  with  respect to Duck Head and  related  services,
Houlihan  Lokey will be paid a fee of  $225,000  plus  reasonable  out-of-pocket
expenses.  No portion of this fee is  contingent  upon the  consummation  of the
Delta Apparel  distribution  or the Duck Head  distribution  or the  conclusions
reached in Houlihan Lokey's opinions.  Delta Woodside has also agreed to provide
indemnification  to Houlihan  Lokey and certain  other  parties  with respect to
certain  matters.  Houlihan  Lokey has had no other material  relationship  with
Delta Woodside or its subsidiaries during the past two years.

     The  preparation  of a  solvency  opinion is a complex  process  and is not
necessarily  susceptible  to  partial  analysis  or  summary  description.   The
following is a brief summary and general  description  of the solvency  analysis
and valuation  methodologies  utilized by Houlihan  Lokey.  Although the summary
sets forth all material  facts  respecting  the opinion of Houlihan  Lokey,  the
summary  does  not  purport  to be a  complete  statement  of the  analyses  and
procedures  applied,  the judgments made or the  conclusion  reached by Houlihan
Lokey or a complete  description of its presentation to the Delta Woodside board
or the Delta Apparel board.  Houlihan Lokey  believes,  and so advised the Delta
Woodside board and the Delta Apparel board, that its analyses must be considered
as a whole  and that  selecting  portions  of its  analyses  and of the  factors
considered by it, without considering all factors and analyses,  could create an
incomplete view of the process underlying its analyses and opinions.

                                       31
<PAGE>
     The Delta Apparel distribution and other related transactions  disclosed to
Houlihan   Lokey  are   referred  to   collectively   in  this  summary  as  the
"Transaction."  For purposes of its  opinion,  Houlihan  Lokey  assumed that the
third party  financing  described in  "Management's  Discussion  and Analysis of
Financial Condition and Results of Operations - Liquidity and Capital Resources"
has been entered into on or prior to the date of the Delta Apparel  distribution
and  that,   prior  to  the  Delta  Apparel   distribution,   the   intercompany
reorganization  described in "Relationships Among Delta Apparel,  Delta Woodside
and Duck Head - Distribution Agreement" has been completed.

     Delta  Woodside's  board of directors  has requested  that  Houlihan  Lokey
render its written  opinion to the Delta  Woodside  board and the Delta  Apparel
board as to whether,  assuming the Transaction has been consummated as proposed,
immediately  after  and  giving  effect to the  Transaction:  (a) on a pro forma
basis,  the fair value and present fair  saleable  value of Delta  Apparel would
exceed its stated liabilities and identified contingent  liabilities,  (b) Delta
Apparel should be able to pay its debts as they become absolute and mature;  (c)
the  capital  remaining  in Delta  Apparel  after the  Transaction  would not be
unreasonably  small for the  business  in which  Delta  Apparel is  engaged,  as
management  has  indicated it is now  conducted  and is proposed to be conducted
following the  consummation of the  Transaction;  and (d) the financial test for
distributions of the state of incorporation of Delta Apparel (i.e.  Georgia) has
been satisfied.

     Houlihan  Lokey's  opinion  does not address  Delta  Woodside's  underlying
business  decision  to  effect  the  Transaction.  Houlihan  Lokey  has not been
requested  to, and did not,  solicit  third  party  indications  of  interest in
acquiring all or part of Delta Apparel.

     In connection with the preparation of its opinion, Houlihan Lokey made such
reviews, analyses and inquiries as it deemed necessary and appropriate under the
circumstances. Among other things, Houlihan Lokey:

     (i)  reviewed Delta  Apparel's  annual  financial  statements for the 1997,
          1998 and 1999 fiscal years and  year-to-date  statements for the first
          nine  months of fiscal  year 2000,  which  Delta  Apparel's  and Delta
          Woodside's managements have identified as the most current information
          available;

     (ii) reviewed  the proposal  from the third party  lender to provide  Delta
          Apparel revolving credit and term loan facilities;

     (iii)spoke with certain members of the senior  management of Delta Woodside
          and Delta  Apparel to discuss  the  operations,  financial  condition,
          future  prospects and projected  operations  and  performance of Delta
          Apparel;

     (iv) toured the Edgefield,  SC  (Rainsford)  and Maiden,  NC  manufacturing
          facilities of Delta Apparel;

     (v)  reviewed budgets and forecasts prepared by Delta Apparel's  management
          with respect to the periods ended January 1, 2000 through  fiscal year
          2004;

     (vi) reviewed marketing and promotional material relating to Delta Apparel;

     (vii)reviewed the  preliminary  registration  statement  filed with the SEC
          for Delta Apparel;

     (viii) reviewed other publicly  available  financial data for Delta Apparel
          and certain  companies that Houlihan  Lokey deems  comparable to Delta
          Apparel; and

     (ix) conducted such other studies,  analyses and investigations as Houlihan
          Lokey has deemed appropriate.

                                       32
<PAGE>
     In assessing  the solvency of Delta  Apparel  immediately  after and giving
effect to the Transaction, Houlihan Lokey:

     (i)  analyzed  the fair  value and  present  fair  saleable  value of Delta
          Apparel's  assets relative to Delta Apparel's  stated  liabilities and
          identified contingent liabilities on a pro forma basis ("balance sheet
          test");

     (ii) assessed  Delta  Apparel's  ability  to pay its  debts as they  become
          absolute and mature ("cash flow test"); and

     (iii)assessed the capital  remaining in Delta Apparel after the Transaction
          so as not to be unreasonably small ("reasonable capital test").

Each of "fair value" and "present fair saleable  value" is defined as the amount
that may be realized if Delta Apparel's  aggregate assets  (including  goodwill)
are  sold  as  an  entirety  with  reasonable  promptness  in  an  arm's  length
transaction  under  present  conditions  for  the  sale of  comparable  business
enterprises, as such conditions can be reasonably evaluated.

     Balance Sheet Test

     The Balance Sheet Test determines whether or not the fair value and present
fair saleable value of Delta Apparel's assets exceeds its stated liabilities and
identified contingent  liabilities after giving effect to the Transaction.  This
test  requires  an  analysis  of the fair  market  value of Delta  Apparel  as a
going-concern.  As part of this analysis, Houlihan Lokey considered, among other
things,

     (i)  historical and projected  financial  performance  for Delta Apparel as
          prepared by Delta Apparel;

     (ii) the business environment in which Delta Apparel competes;

     (iii)performance of certain  publicly traded  companies  deemed by Houlihan
          Lokey to be  comparable  to Delta  Apparel,  in terms of,  among other
          things: lines of business, size, profitability, financial leverage and
          growth;

     (iv) capitalization   rates   ("multiples")  for  certain  publicly  traded
          companies  deemed by Houlihan Lokey to be comparable to Delta Apparel,
          including (a) Enterprise Value ("EV")/Revenue;  (b) EV/earnings before
          interest,  taxes,  depreciation  and  amortization  ("EBITDA") and (c)
          EV/earnings before interest and taxes ("EBIT");

     (v)  multiples  derived from  acquisitions of companies  deemed by Houlihan
          Lokey to be comparable to Delta Apparel;

     (vi) the Discounted Cash Flow Approach;

     (vii) the capital structure and debt obligations of Delta Apparel; and

     (viii) non-operating assets and identified contingent liabilities.

"Enterprise  Value" or "EV" is defined as total  market value of equity plus net
interest bearing debt.

     In  determining  the fair  value and  present  fair  saleable  value of the
aggregate assets of Delta Apparel,  the following  methodologies  were employed:
the Market Multiple Approach and the Discounted Cash Flow Approach.

                                       33
<PAGE>
     Market Multiple  Approach.  The application of the Market Multiple Approach
involves the  derivation of indication  of value through the  multiplication  of
relevant   performance   fundamentals  of  the  subject  entity  by  appropriate
multiples. Multiples were determined through an analysis of: (i) publicly traded
companies  that were  determined  by  Houlihan  Lokey to be  comparable  from an
investment standpoint to Delta Apparel ("Comparable Public Companies"); and (ii)
change of control  transactions  involving  companies  that were  determined  by
Houlihan  Lokey to be comparable to Delta Apparel from an investment  standpoint
("Comparable  Transactions").  Houlihan  Lokey  selected  four  publicly  traded
domestic  companies  that are  engaged in the  manufacturing  and  marketing  of
private label apparel (Garan, Inc., Gildan Activewear, Inc., Russell Corporation
and Tarrant  Apparel  Group) for comparison to Delta  Apparel.  Observed  market
pricing  multiples  of the  Comparable  Public  Companies  were as follows:  (I)
EV/Latest Twelve Month ("LTM") Revenue ranging from 0.46x to 1.56x with a median
of 0.77x;  (ii) EV/LTM EBIT ranging from 4.9x to 12.4x with a median of 8.0x and
(iii)  EV/LTM  EBITDA  ranging  from  4.1x to  10.7x  with a median  of 5.3x.  A
comparative  analysis between Delta Apparel and the Comparable  Public Companies
formed the basis for the selection of  appropriate  multiples for Delta Apparel.
The comparative analysis  incorporates both quantitative and qualitative factors
which relate to, among other  things,  the nature of the industry in which Delta
Apparel  and the  Comparable  Public  Companies  are  engaged  and the  relative
financial  performance of Delta Apparel and the Comparable Public Companies.  An
indicated Enterprise Value of $67.2 million was derived based on the application
of selected market  multiples to the relevant  fundamentals of Delta Apparel and
an adjustment for control through the application of a 25% control premium.  The
selected  control premium of 25% was based on change of control  transactions of
publicly-traded  apparel  companies and available market studies.  The indicated
Enterprise Value of $67.2 million  reflects implied  multiples for Delta Apparel
of 0.6x LTM  Revenues of $114  million,  17.6x LTM EBIT of $3.8 million and 5.0x
LTM EBITDA of $13.5 million.  The indicated  Enterprise  Value for Delta Apparel
based  on  the  Comparable   Public  Companies   analysis  exceeded  its  stated
liabilities and identified contingent liabilities by $54 million.

     For the Comparable  Transactions,  Houlihan Lokey analyzed apparel industry
merger  and  acquisition  transactions  between  1998 and 1999  where  financial
information was publicly disclosed. Market multiples were developed from sixteen
comparable  transactions,  of which seven were 1999  transactions and considered
most  relevant.  The 1999  transactions  included  Alba-Waldenisan/Tefron  Ltd.,
Synthetic  Industries/Investcorp,  Authentic Fitness/Warnaco Group, Inc. Concord
Fabrics,  Inc/Private Group, Segrets Inc./Liz Claiborne, St. Johns Knits/Private
Group and Koret of  California/Kellwood  Company. From the application of market
multiples, indications of value were developed through the capitalization of the
relevant  performance  fundamentals  of  Delta  Apparel.  Relevant  fundamentals
considered  were LTM  Revenues,  EBITDA and EBIT.  Within the seven most  recent
transactions,  observed  EV/Revenues  multiples  ranged from 0.4x to 1.7x with a
median  of 1.0x,  EV/EBITDA  ranged  from 6.2x to 8.5x with a median of 6.4x and
EV/EBIT ranged from 7.4x to 12.0x with a median of 8.7x. Based on the Comparable
Transactions  analysis,  an  Enterprise  Value of $59.5  million was derived for
Delta Apparel.  The indicated Enterprise Value of $59.5 million produced implied
multiples of 0.8x LTM Revenue,  7.3x LTM EBITDA and 9.6x LTM EBIT. The indicated
Enterprise Value for Delta Apparel based on the Comparable Transactions analysis
exceeded its stated liabilities and identified  contingent  liabilities by $46.2
million.

     Discounted Cash Flow Approach.  The Discounted Cash Flow Approach  involved
the development of Enterprise Value  indications from the appraisal of projected
cash flows to be  generated by Delta  Apparel,  which were based on fiscal years
2000 to 2004  financial  forecasts  prepared by the management of Delta Apparel.
The projected cash flows include interim cash flows over the forecast period and
a terminal year cash flow,  which  represents  the value of Delta Apparel beyond
the forecast  period.  The interim cash flows reflect the cash  available to all
capital  providers  (debt and equity)  after  accounting  for  required  capital
investments.  The terminal  year cash flow  reflects an estimate of the fair and
saleable  value of Delta  Apparel at the end of the  forecast  period,  June 30,
2004.  This estimation was developed from the application of the Market Multiple
Approach described above, wherein projected  fundamentals were capitalized based
on selected market multiples.  Indications of Enterprise Value were developed by
applying an  appropriate  discount rate or cost of capital to the projected cash
flows  and  terminal  value.  The  concluded  Enterprise  Value,  or  sum of the
projected  cash  flows and  terminal  value,  ranged  between  $119.8 and $130.0
million  depending on the  discount  rate and terminal  multiple  selected.  The
discount  rate  reflects  the  degree of risk  inherent  in the  assets of Delta

                                       34
<PAGE>
Apparel  and its  ability to produce  the  projected  cash  flows.  The range of
discount  rates and  terminal  multiples  considered  was 12% to 13% and 4.0x to
4.5x,  respectively.  The concluded range of Enterprise Values for Delta Apparel
based on the Discounted Cash Flow approach  exceeded its stated  liabilities and
identified contingent liabilities by $106.5 million to $116.8 million.

     Cash Flow Test

     The Cash Flow Test focuses on whether or not Delta  Apparel  should be able
to repay its debts as they  become  absolute  and  mature  (including  the debts
incurred in the  Transaction).  This test involves a two-step  analysis of Delta
Apparel's  fiscal  year 2000 to  fiscal  year 2004  financial  projections:  (i)
examines the financial  projections  relative to a variety of factors including:
historical  performance,  marketing plans and cost structure,  and (ii) analyzes
the sensitivity of the projections to changes in key operating variables.

     Delta Apparel has made changes to its  management  team,  restructured  its
operations,  reduced certain costs and implemented certain marketing plans. As a
result of the changes  implemented by Delta Apparel,  management's  forecast for
the business  represents an improvement  over Delta Apparel's  recent  financial
performance. Delta Apparel's financial performance for fiscal year 2000 reflects
in part the changes implemented by Delta Apparel's  management and represents an
improvement over financial results for fiscal year 1999.

     The sensitivity analysis of Delta Apparel's  projections involved testing a
number of underlying operating assumptions, including: revenue growth, operating
margins and capital investment requirements. Delta Apparel's ability to meet its
debt  obligations  was  analyzed  in the  context  of  varying  a number  of the
operating  assumptions.  Based on the  sensitivity  analysis  conducted on Delta
Apparel's financial forecast,  Delta Apparel demonstrated an ability to meet its
obligations as they came due under a range of financial forecast scenarios.

     Reasonable Capital Test

     The  Reasonable  Capital Test follows from the Balance  Sheet and Cash Flow
Tests.  The  determination  as to whether  the net assets  remaining  with Delta
Apparel  constitute  unreasonably  small capital involves an analysis of various
factors,  including (i) the degree of sensitivity  demonstrated in the cash flow
test; (ii) historical and expected volatility in revenues, cash flow and capital
expenditures;  (iii) the  adequacy  of  working  capital;  (iv)  historical  and
expected  volatility of going-concern  asset values;  (v) the maturity structure
and the ability to refinance  Delta Apparel's  obligations;  (vi) the magnitude,
timing and nature of identified contingent liabilities;  and (vii) the nature of
the business and the impact of financial leverage on its operations.

     Solvency

     Based upon the foregoing,  and in reliance thereon,  it is Houlihan Lokey's
opinion as of June 1, 2000 that,  assuming the Transaction has been  consummated
as proposed, immediately after and giving effect to the Transaction:

     (i)  on a pro forma basis,  the fair value and present fair saleable  value
          of  Delta  Apparel's   assets  would  exceed  Delta  Apparel's  stated
          liabilities and identified contingent liabilities;

     (ii) Delta Apparel should be able to pay its debts as they become  absolute
          and mature; and

     (iii)the capital  remaining in Delta  Apparel after the  Transaction  would
          not be  unreasonably  small for the business in which Delta Apparel is
          engaged,  as  management  has  indicated  it is now  conducted  and is
          proposed  to  be  conducted   following   the   consummation   of  the
          Transaction.


                                       35
<PAGE>

     Assumptions and Limiting Conditions

     Notwithstanding the use of the defined terms "fair value" and "present fair
saleable  value",  Houlihan  Lokey has not been engaged to identify  prospective
purchasers  or to ascertain  the actual prices at which and terms on which Delta
Apparel can  currently be sold,  and Houlihan  Lokey knows of no such efforts by
others.   Because  the  sale  of  any  business   enterprise  involves  numerous
assumptions and uncertainties, not all of which can be quantified or ascertained
prior to engaging in an actual  selling  effort,  Houlihan  Lokey  expresses  no
opinion  as to  whether  Delta  Apparel  would  actually  be sold for the amount
Houlihan Lokey believes to be its fair value and present fair saleable value.

     Houlihan   Lokey  has  relied  upon  and   assumed,   without   independent
verification,  that the financial forecasts and projections  provided to it have
been reasonably  prepared and reflect the best currently  available estimates of
the future financial results and condition of Delta Apparel,  and that there has
been no material adverse change in the assets, financial condition,  business or
prospects  of  Delta  Apparel  since  the  date  of the  most  recent  financial
statements made available to Houlihan Lokey.

     Houlihan Lokey has not independently verified the accuracy and completeness
of the  information  supplied to it with respect to Delta Apparel,  and does not
assume any  responsibility  with respect to it.  Houlihan Lokey has not made any
physical inspection or independent  appraisal of any of the properties or assets
of Delta Apparel.  Houlihan  Lokey's  opinion is necessarily  based on business,
economic,  market and other  conditions  as they exist and can be  evaluated  by
Houlihan Lokey at the date of its opinion.

     Houlihan Lokey's opinion is furnished for the benefit of the Delta Woodside
board and the Delta Apparel board and may not be relied upon by any other person
without  Houlihan  Lokey's prior written  consent.  Houlihan  Lokey's opinion is
delivered to each  recipient  subject to the  conditions,  scope of  engagement,
limitations  and  understandings  set forth in its opinion and Houlihan  Lokey's
engagement letter with Delta Woodside.

     Advice of Prudential Securities
     -------------------------------

     Delta  Woodside's  board  of  directors   received  financial  advice  from
Prudential  Securities  regarding the issues  surrounding  the separation of the
apparel and textile  fabric  businesses.  The points  described  above under the
heading  "The  Delta  Apparel  Distribution  -  Reasons  for the  Delta  Apparel
Distribution"  include the material factors discussed by Prudential  Securities.
Prudential Securities also advised the Delta Woodside board regarding the issues
surrounding various  alternatives to the Delta Apparel distribution and the Duck
Head  distribution,  including a sale of either or both of Delta Apparel or Duck
Head  and a  liquidation  of  either  or both of  Delta  Apparel  or Duck  Head.
Prudential Securities' financial advice was based on its analysis of the trading
prices and trading  multiples of approximately 11 textile and apparel  companies
which Prudential Securities believed provided relevant comparisons. In addition,
Prudential  Securities  reviewed  recent  acquisitions,  also  deemed to provide
relevant  comparisons,  in the  textile and apparel  industries,  including  the
prices paid and  multiples  of  financial  performance  that those  acquisitions
implied.  Prudential Securities' advice regarding Delta Woodside's  alternatives
with regard to Delta Apparel was also based on its review and  understanding  of
prevailing textile and apparel market conditions, as well as its review of Delta
Apparel's historical market performance.

     Prudential  Securities  was not  requested  to, and did not,  undertake the
types of analyses  customary to deliver a financial  opinion and did not deliver
any such opinion.

     Pursuant to an engagement  letter,  Prudential  Securities has been paid by
Delta Woodside an advisory fee of $500,000 for its services.  Delta Woodside has
agreed to indemnify Prudential Securities for certain liabilities relating to or
arising from Prudential  Securities'  engagement by Delta  Woodside.  Prudential
Securities  has also performed  various  investment  banking  services for Delta
Woodside in the past, and has received customary fees for those services.

                                       36
<PAGE>

     Prudential  Securities is a nationally  recognized  investment banking firm
and, as a customary  part of its  investment  banking  activities,  is regularly
engaged in the valuation of businesses and their  securities in connection  with
mergers and acquisitions,  negotiated  underwritings,  private  placements,  and
valuations for corporate and other purposes.  Delta Woodside selected Prudential
Securities  because of its  expertise,  reputation  and  familiarity  with Delta
Woodside.  In the ordinary  course of business,  Prudential  Securities  and its
affiliates may actively trade or hold the securities and other  instruments  and
obligations  of Delta  Woodside  for their own account  and for the  accounts of
customers and, accordingly, may at any time hold long or short positions in such
securities, instruments or obligations.

DESCRIPTION OF THE 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
June 30, 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 June 16, 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 one-for-ten  Delta
Apparel  distribution ratio, the number of shares of Delta Woodside common stock
outstanding on May 19, 2000 and the number of Delta Woodside shares to be issued
before the Delta Apparel record date as described in "Interests of Directors and
Executive  Officers in the Delta Apparel  Distribution  - Payments in Connection
with Delta Apparel Distribution and Duck Head Distribution", Delta Woodside will
distribute  approximately  2,400,000  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 June 30, 2000.

     If a holder of Delta Woodside common stock owns a number of shares of Delta
Woodside common stock that is not a whole multiple of ten and therefore would be
entitled to receive a fraction of a whole share of 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 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.

                                       37
<PAGE>
MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The  following  is  a  summary  of  the  material  US  federal  income  tax
consequences  generally  applicable to a Delta Woodside  stockholder who is a US
Holder.  The term "US Holder" means a beneficial  owner of Delta Woodside shares
that is (i) a citizen or  resident  of the United  States,  (ii) a  corporation,
partnership  (other  than  certain  partnerships  as  may  be  provided  in  the
applicable provisions of the US Treasury  Regulations),  or other entity created
or  organized  in or under the laws of the  United  States  or of any  political
subdivision  thereof,  (iii) an  estate  the  income of which is  subject  to US
federal income taxation regardless of its source, (iv) a trust if (a) a US court
is able to exercise primary supervision over the trust's  administration and (b)
one or  more US  persons  have  the  authority  to  control  all of the  trust's
substantial decisions, or (v) otherwise subject to US federal income taxation on
a net income basis in respect of the Delta Woodside shares.

     The following  description is for general purposes only and is based on the
US Internal Revenue Code of 1986, as amended from time to time (the "Code"),  US
Treasury  Regulations and judicial and administrative  interpretations  thereof,
all as in effect on the date of this  document  and all of which are  subject to
change,  possibly  retroactively.  The tax  treatment  of a US  Holder  may vary
depending upon the holder's particular situation. For instance, certain holders,
including,  but not limited to, insurance companies,  tax-exempt  organizations,
financial institutions,  persons subject to the alternative minimum tax, dealers
in securities or  currencies,  persons that have a "functional  currency"  other
than the US dollar or as part of a "hedging" or "conversion"  transaction for US
federal  income tax  purposes  and persons  owning,  directly or  indirectly,  5
percent or more of the Delta Woodside shares may be subject to special rules not
discussed  below.  The  following  summary is limited to investors  who hold the
Delta Woodside shares as "capital  assets" within the meaning of Section 1221 of
the Code.  The  discussion  below does not  address the effect of any other laws
(including  other federal,  state,  local or foreign tax laws) on a US Holder of
Delta Woodside  shares.  As such, the summary does not discuss US federal estate
and gift tax considerations or US state and local tax considerations.

     Delta Woodside has structured the Delta Apparel  distribution  and the Duck
Head  distribution  to  qualify as  tax-free  spin offs for  federal  income tax
purposes  under Code Section 355. Code Section 355 treats a spin-off as tax free
if the conditions of that statute are satisfied.

     Delta Woodside has not sought a ruling from the US Internal Revenue Service
("IRS") regarding the Delta Apparel  distribution or the Duck Head distribution,
in part because neither distribution satisfies all the conditions imposed by the
IRS for such a ruling. The fact that Delta Woodside is not eligible to receive a
private  letter  ruling from the IRS on the issue does not,  however,  in and of
itself,  mean that the distributions do not qualify as tax-free  spin-offs under
Code  Section  355.  Whether the Delta  Apparel  distribution  and the Duck Head
distribution qualify under Code Section 355 as tax-free spin-offs will depend on
whether the criteria in Code Section 355 and the relevant rules and  regulations
of the IRS are satisfied.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  each  of the  Delta  Apparel  distribution  and the  Duck  Head
distribution qualifies as tax-free under Code Section 355.

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

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

1.   The US Holders of Delta  Woodside  stock who receive Delta  Apparel  common
     stock and Duck Head common stock in those  distributions will not recognize
     gain upon  either of the  distributions,  except as  described  immediately
     below with respect to fractional shares.

                                       38
<PAGE>
2.   Cash, if any,  received by a US Holder of Delta Woodside stock 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 US
     Holder will recognize gain or loss to the extent of the difference  between
     his, her or its tax basis in that fractional  share and the amount received
     for that fractional share, and, provided that fractional share is held as a
     capital asset, the gain or loss will be capital gain or loss.

3.   Each US Holder of Delta  Woodside  stock will be required to apportion his,
     her or its tax basis in the US Holder's Delta  Woodside  shares between the
     Delta Woodside  shares  retained and the Delta Apparel shares and Duck Head
     shares  received,  with this  apportionment to be made in proportion to the
     shares'  relative  fair  market  values for  federal  income  tax  purposes
     immediately after the distributions.

4.   The holding  period for the Delta  Apparel  shares and the Duck Head shares
     received  by a US  Holder in the  distributions  will be the same as the US
     Holder's holding period for the Delta Woodside shares with respect to which
     the 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 deferred  intercompany  gains,  but
that this gain will be offset by Delta Woodside's net operating losses.

     US Treasury  Regulations  Section 1.355-5 requires that each US Holder that
receives  Delta Apparel shares in the Delta Apparel  distribution  and Duck Head
shares in the Duck Head  distribution  attach a statement  to his, her or its US
federal income tax return for the taxable year in which the distributions occur,
showing the applicability of Code Section 355 to the Delta Apparel  distribution
and the Duck Head distribution. US Holders should consult their own tax advisors
regarding these disclosure requirements.

     As noted  above,  Delta  Woodside  has not  sought  a  ruling  from the IRS
regarding the Delta Apparel distribution or the Duck Head distribution. The fact
that no ruling has been sought should not be construed as an indication that the
IRS would necessarily reach a different  conclusion  regarding the Delta Apparel
distribution  or the Duck Head  distribution  than the conclusion set out in the
opinion of KPMG LLP. The opinion of KPMG LLP referred to in this  description is
not binding upon the IRS, any other tax authority or any court, and no assurance
can be given that a position  contrary to those expressed in the opinion of KPMG
LLP will be not asserted by a tax authority and ultimately  sustained by a court
of law.

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

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

1.   Each Delta  Woodside  stockholder  will  recognize  dividend  income to the
     extent of the lesser of (a) the value of the 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.   The fair  market  value for federal  income tax  purposes of the Delta
          Apparel shares and the Duck Head shares received by the Delta Woodside
          stockholders in the distributions 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.

                                       39
<PAGE>
     b.   Delta Woodside's  accumulated earnings and profits through fiscal year
          1999 were approximately $15.4 million  (approximately  $0.64 per Delta
          Woodside share). The amount, if any, of Delta Woodside's  earnings and
          profits for fiscal year 2000 cannot be determined at this time.

2.   Any value of the 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.

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.

     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.

     KPMG LLP is an internationally  recognized  accounting,  tax and consulting
firm and, as a  customary  part of its tax  practice,  is  regularly  engaged to
provide   opinions  on  the  federal  income  tax  consequences  of  merger  and
acquisition  transactions.  Delta  Woodside  selected  KPMG LLP  because  of its
expertise and its familiarity with Delta Woodside,  Delta Apparel and Duck Head.
KPMG LLP acts as the  independent  auditor of the financial  statements of Delta
Woodside, Delta Apparel and Duck Head and as their respective tax advisors. KPMG
LLP has also provided various  consulting  services to Delta Woodside.  KPMG LLP
receives and has received customary fees for those services.

     Pursuant to an engagement letter, Delta Woodside has agreed to pay KPMG LLP
a fee of $250,000 in connection with the preparation and delivery of its opinion
on the  federal  income  tax  consequences  of the Delta  Apparel  and Duck Head
distributions.  Delta  Woodside  has agreed to  indemnify  KPMG LLP for  certain
liabilities relating to KPMG LLP's engagement by Delta Woodside.

                                       40
<PAGE>
     In  connection  with the opinion of KPMG LLP  respecting  the U.S.  federal
income tax  consequences  of the Delta  Apparel  distribution  and the Duck Head
distribution,  each of E. Erwin Maddrey,  II, Buck A. Mickel, Micco Corporation,
Minor H. Mickel,  Minor M. Shaw and Charles C. Mickel will represent to KPMG LLP
that such  greater  than 5%  beneficial  owner of Delta  Woodside  shares has no
binding commitment to sell,  exchange,  transfer by gift or otherwise dispose of
any Delta  Woodside  shares,  Delta Apparel shares or Duck Head shares after the
Delta Apparel and Duck Head distributions,  that such shareholder has no present
plan or intention to sell,  exchange,  transfer by gift or otherwise  dispose of
any Delta Woodside shares,  Delta Apparel shares or Duck Head shares except when
paired with a  proportionate  disposition  of shares in all three  companies and
that such  shareholder has no present plan or intention to acquire  (directly or
indirectly)  during the period ending 2 years from the date of the Delta Apparel
distribution  and the Duck Head  distribution  additional Delta Woodside shares,
Delta Apparel shares or Duck Head shares that, when added to such  shareholder's
existing  stockholding,  would  represent  a 50% or  greater  interest  in Delta
Woodside,  Delta Apparel or Duck Head.  See "Security  Ownership of  Significant
Beneficial Owner and Management."

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

     As of July 3, 1999,  Delta Woodside has net operating loss carry  forwards,
for US consolidated  federal income tax purposes,  of approximately $68 million.
KPMG LLP has  provided its opinion that it is more likely than not that (a) Duck
Head will retain as its attribute its allocable  share of the Delta  Woodside US
consolidated  federal  income tax net operating  loss carry  forward;  (b) Delta
Apparel will retain as its attribute its allocable  share of the Delta  Woodside
US consolidated federal income tax net operating loss carry forward; and (c) the
Delta  Woodside  US  consolidated  federal  income tax group will  retain as its
attribute the balance of the Delta  Woodside net operating loss not allocable to
Duck Head and Delta Apparel.  Delta Woodside has estimated Duck Head's and Delta
Apparel's  allocable  shares  of the US  consolidated  federal  income  tax  net
operating  loss carry  forward as of July 3, 1999 at $3 million  and $9 million,
respectively.  Delta Woodside believes that these loss carryforwards will expire
at various dates in fiscal year 2011 through 2019.

     Prior to the 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,  however, 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.

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.
Delta Woodside will charge  directly to equity as a dividend the historical cost
carrying amount of the net assets of Delta Apparel.


                                       41
<PAGE>

                                 TRADING MARKET

     As of the Delta Apparel record date, all of the outstanding shares of Delta
Apparel  will be  owned  by  Delta  Woodside.  As of that  date,  there  will be
approximately  2,500 record holders of the common stock of Delta Woodside.  As a
result of the Delta  Apparel  distribution  ratio of one Delta Apparel share for
ten Delta  Woodside  shares,  Delta  Apparel  anticipates  that,  upon the Delta
Apparel distribution,  there will be approximately 1,500 record holders of Delta
Apparel shares.

     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 for the Delta Apparel shares will develop or be sustained in the
future.  The American  Stock  Exchange has  approved  shares of Delta  Apparel's
common stock for listing,  subject to official notice of issuance. Delta Apparel
believes that there is a possibility  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 (if
"when-issued" trading develops) 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,  analyst  coverage of and interest in 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.
Generally, Delta Apparel affiliates may sell their Delta Apparel shares received
in the Delta Apparel distribution only under an effective registration statement
under the Securities Act of 1933 or pursuant to Rule 144, which contains  volume
and manner of sale limitations on such sales.

     At the time of the Delta Apparel distribution,  the only outstanding equity
securities of Delta  Apparel will be the  approximately  2,400,000  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 incentive 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 or awards granted
under the  incentive  stock  award  plan will be  registered  on a  Registration
Statement  on Form S-8  under  the  Securities  Act of 1933  and will  therefore
generally be freely transferable under the securities laws, except by affiliates
as described  above.  See "Interests of Directors and Executive  Officers in the
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  equity  securities


                                       42
<PAGE>
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.

                                       43
<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 respective  subsidiaries after the Delta Apparel distribution and the Duck
Head  distribution and is expected to provide for the orderly  separation of the
three companies. The following description of the distribution agreement and the
tax sharing agreement  summarizes the material terms of those agreements.  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 March 15, 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 each other and 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
and  the  Duck  Head   distribution   with  respect  to,  among  other   things,
indemnification arrangements and employee benefit arrangements.

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

     Pursuant to the distribution agreement,  Delta Woodside,  Delta Apparel and
Duck Head have caused the following to be effected:

     (a)  Delta  Woodside  and  its   subsidiaries   (other  than  Delta  Mills)
          contributed, as contributions to capital, all net debt amounts owed to
          any of them by the  corporations  that  conducted  the  Delta  Apparel
          Company  division's   business  and  the  Duck  Head  Apparel  Company
          division's business,  with the exceptions of (i) the intercompany debt
          that was  attributable  to the portion of the amounts  borrowed  since
          January  1,  2000  for use by the  Delta  Apparel  Company  division's
          business or the Duck Head Apparel  Company  division's  business  from
          Delta  Woodside's  credit  agreement  lender  that were repaid to that
          lender or to Delta Woodside with borrowings  under Delta Apparel's and
          Duck Head's new credit  facilities  (which  repayments  cancelled such
          intercompany debt) and (ii) any amounts owed by Delta Apparel to Delta
          Mills for yarn sold by Delta  Mills to Delta  Apparel,  which  amounts
          shall be paid in the ordinary course of business.  These  intercompany
          contributions  of debt did not,  however,  affect any obligation  that
          Delta  Woodside,  Delta  Apparel  or Duck  Head  may  have  under  the
          distribution  agreement  or  the  tax  sharing  agreement.   Prior  to
          completion  of the  intercompany  reorganization,  the  Delta  Apparel
          Company  division's  assets were owned by several of Delta  Woodside's
          wholly-owned   subsidiaries,   and  the  Duck  Head  Apparel   Company
          division's  assets  were owned by Delta  Woodside  and  several of its
          wholly-owned subsidiaries.

     (b)  All the assets used in the  operations  of the Delta  Apparel  Company
          division's  business were transferred to Delta Apparel or a subsidiary
          of Delta  Apparel to the extent not already  owned by Delta Apparel or
          its  subsidiaries.  This transfer  included the sale by Delta Mills to
          Delta Apparel of the Rainsford plant, located in Edgefield,  SC, which
          is described below under the subheading "Other Relationships".

                                       44
<PAGE>


     (c)  Delta  Apparel  assumed all of the  liabilities  of the Delta  Apparel
          Company  division  of  Delta  Woodside,  and  caused  all  holders  of
          indebtedness  for borrowed  money that were part of the assumed  Delta
          Apparel  liabilities  and all  lessors of leases that were part of the
          assumed  Delta  Apparel  liabilities  to agree  to look  only to Delta
          Apparel  or  a  subsidiary  of  Delta  Apparel  for  payment  of  that
          indebtedness  or lease (except  where Delta  Woodside or Duck Head, as
          applicable, consented to not being released from the obligations).

     (d)  All the assets used in the operations of the Duck Head Apparel Company
          division's  business were  transferred to Duck Head or a subsidiary of
          Duck  Head  to the  extent  not  already  owned  by  Duck  Head or its
          subsidiaries.

     (e)  Duck Head  assumed  all of the  liabilities  of the Duck Head  Apparel
          Company  division  of  Delta  Woodside,  and  caused  all  holders  of
          indebtedness  for  borrowed  money that were part of the assumed  Duck
          Head  liabilities  and all  lessors  of  leases  that were part of the
          assumed Duck Head  liabilities to agree to look only to Duck Head or a
          subsidiary  of Duck Head for  payment  of that  indebtedness  or lease
          (except  where  Delta  Woodside  or  Delta  Apparel,   as  applicable,
          consented to not being released from the obligations).

     (f)  Delta Woodside caused all holders of  indebtedness  for borrowed money
          and all  lessors  of  leases  that  were not  part of the  liabilities
          assumed by Delta  Apparel or the  liabilities  assumed by Duck Head to
          agree to look only to Delta  Woodside  or a  remaining  subsidiary  of
          Delta Woodside for payment of that indebtedness or lease (except where
          Delta  Apparel or Duck Head,  as  applicable,  consented  to not being
          released from the obligations).

     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  has  caused the  employees  of the Delta  Apparel  Company
division to become  employees of Delta  Apparel,  Delta  Apparel has assumed the
accrued  employee  benefits of these employees and Delta Woodside will cause the
account  balance of each of these  employees in any and all of Delta  Woodside's
employee  benefit plans (other than the Delta  Woodside  stock option plan,  the
Delta  Woodside  incentive  stock  award plan and the Delta  Woodside  long term
incentive plan, if any) to be transferred to a comparable  employee benefit plan
of Delta Apparel.


                                       45
<PAGE>
     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 April 1, 2000, these amounts aggregated approximately $2.8 million.

     Other than any obligations  described in or arising under the  distribution
agreement or the tax sharing  agreement,  each of Delta Woodside,  Delta Apparel
and Duck Head has  represented  to each  other that it is not aware of any other
intercompany receivable,  payable or loan balance that will exist as of the time
of the Delta Apparel  distribution and the Duck Head distribution between any of
them.

     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,  Duck  Head and  Delta  Apparel  proportionately  in
accordance with the respective  benefits  received by Delta Woodside,  Duck Head
and Delta Apparel as determined in good faith by the parties;  provided that the
holders  of the Delta  Woodside  shares  shall pay their own  expenses,  if any,
incurred in  connection  with the Delta Apparel  distribution  and the Duck Head
distribution.

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,  for each
          taxable  period that ends prior to or 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 any
          increase  in those state  taxes,  and shall be entitled to receive the
          benefit of any refund of or saving in those state taxes,  with respect

                                       46
<PAGE>
          to that corporation (or any predecessor by merger of that corporation)
          or that  results from any tax  proceeding  with respect to any returns
          relating to those state taxes of that  corporation (or any predecessor
          by merger of that  corporation).

     -    With respect to federal employment taxes:

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

          (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 Duck Head distribution, by any member of
               the Delta Woodside federal income tax consolidated  group for any
               period  ending  prior  to  or  on  the  date  of  the  Duck  Head
               distribution  or by any member of the Duck Head tax group for any
               period after that date to all individuals who are past or present
               employees of the business of Duck Head.

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

     -    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 group that relate to any taxable  period after the Delta
          Apparel distribution and the Duck Head 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.

                                       47
<PAGE>

     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 and
other tax proceedings.  In addition, the tax sharing agreement provides that all
disagreements and disputes relating to the agreement are to be resolved by Delta
Woodside.  These  arrangements  may result in conflicts of interest  among Delta
Apparel,  Delta Woodside and Duck Head  concerning such matters as whether a tax
relates to the business of Delta  Woodside,  Delta  Apparel or Duck Head.  Delta
Woodside might determine that a tax was a liability of Delta Apparel even though
Delta Apparel disagreed with that determination.

     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.

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).

     Principal Stockholders
     ----------------------

     The  Delta  Apparel  shares  will  be  distributed  in  the  Delta  Apparel
distribution,  and the Duck Head  shares  will be  distributed  in the Duck Head
distribution, to the Delta Woodside stockholders proportionately among the Delta
Woodside   shares.   Therefore,   immediately   following   the  Delta   Apparel
distribution,   Delta  Woodside's  principal   stockholders  will  be  the  same
individuals  and  entities  as  Delta   Apparel's  and  Duck  Head's   principal
stockholders,  and those  principal  stockholders  will have the same respective
percentages of outstanding beneficial ownership in each of Delta Woodside, Delta
Apparel and Duck Head (assuming no  acquisitions  or  dispositions  of shares by
those stockholders between the record date for the Delta Apparel distribution or
the Duck Head  distribution  and the  completion  of either  distribution).  See
"Security Ownership of Significant Beneficial Owners and Management".

     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 nine  months of fiscal  year
2000:


                                       48
<PAGE>
<TABLE>
<CAPTION>

                            (in thousands of dollars)

                                                     Fiscal year                        First nine months
                                                     -----------                               of
                                    1997             1998              1999             Fiscal year 2000
                                    ----             ----              ----             ----------------

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

Sold to Duck Head                     403              156              481                   28

Purchased from Duck Head              653              132                -                    -

Purchased from Delta Mills(1)      26,456           17,683                -                    -

- ----------------------------------------
</TABLE>

(1)  For purposes of this table,  yarn produced by the Rainsford  plant and used
     by Delta  Apparel,  prior to the transfer from Delta Mills to Delta Apparel
     in April 1998 of operational  control of the Rainsford plant, is treated as
     sold by Delta Mills to Delta  Apparel,  and yarn  produced by the Rainsford
     plant and used by Delta  Apparel,  after that  transfer,  is not treated as
     sold by Delta Mills to Delta Apparel.

     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 will not be material.

     Purchase of Rainsford Plant
     ---------------------------

     The Rainsford plant in Edgefield, South Carolina, manufactures yarn for use
in knitting operations.  In April 1998, control of the operations and management
of the Rainsford plant was transferred from Delta Mills to Delta Apparel,  which
converted  the  assets  to  produce  yarn  products  for use in Delta  Apparel's
products.

     Pursuant to the distribution  agreement,  Delta Mills sold to Delta Apparel
the Rainsford  plant and related  inventory  effective as of May 6, 2000.  Delta
Mills and Delta Apparel agreed that the purchase price for these assets would be
the assets' book value as of the effective  date of the sale. The purchase price
for the real property, furniture, fixtures and equipment was approximately $12.0
million and the purchase  price for the  inventory and other  tangible  personal
property was approximately $1.4 million. This purchase price was paid in cash in
the amount of approximately $12.5 million and by the assumption by Delta Apparel
of  certain  liabilities  aggregating  approximately  $0.9  million  as  of  the
effective date of the sale.  Delta Apparel paid the cash portion of the purchase
price with borrowings under its credit facility. In connection with the closing,
Delta Apparel agreed to assume any  environmental  liability that may arise with
respect to the  Rainsford  plant  regardless  of the time period with respect to
which that liability arises.

     Until the effective date of the transfer of title from Delta Mills to Delta
Apparel of the Rainsford  plant,  all yarn  produced by the Rainsford  plant for
use in the Delta Apparel business was sold by Delta Mills to Delta Apparel.  The

                                       49
<PAGE>
amounts owed by Delta Apparel to Delta Mills from these sales,  which aggregated
$2.8 million at April 1, 2000, will be paid in the ordinary course of business.

     The terms of the 9 5/8%  Senior  Notes of Delta Mills  required  that Delta
Mills  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 the sale by Delta Mills to Delta Apparel of the Rainsford plant.
Delta Mills engaged The Robinson-Humphrey Company, LLC to provide this opinion.

     THE  OPINION  PROVIDED  BY  ROBINSON-HUMPHREY  RESPECTING  THE  SALE OF THE
RAINSFORD  PLANT  ADDRESSED THE FAIRNESS  FROM A FINANCIAL  POINT OF VIEW OF THE
SALE TO THE  HOLDERS OF THE SENIOR  NOTES OF DELTA  MILLS.  THE  OPINION DID NOT
ADDRESS THE FAIRNESS FROM A FINANCIAL POINT OF VIEW OF THE SALE TO DELTA APPAREL
OR DELTA APPAREL'S CREDITORS OR STOCKHOLDERS.

     The following summarizes  Robinson-Humphreys' analyses and the opinion that
Robinson-Humphreys  provided to the  indenture  trustee for the Senior  Notes of
Delta Mills with respect to the Rainsford plant sale.

     Material and Information Considered by Robinson-Humphrey

     In arriving at its opinion, Robinson-Humphrey:

     -    Reviewed a draft of the sale agreement  respecting the Rainsford plant
          sale;

     -    Reviewed certain internal financial statements and other financial and
          operating data concerning the Rainsford plant;

     -    Conducted  discussions  with members of Delta Mills' and the Rainsford
          plant's   managements   concerning  the  Rainsford  plant's  business,
          operations, present condition and prospects;

     -    Compared the results of operations and present financial  condition of
          the Rainsford plant with those of certain  publicly  traded  companies
          that  Robinson-Humphrey   deemed  to  be  reasonably  similar  to  the
          Rainsford plant;

     -    Reviewed the financial  terms,  to the extent publicly  available,  of
          certain   comparable   merger  and   acquisition   transactions   that
          Robinson-Humphrey deemed relevant;

     -    Performed  certain  financial  analyses  with respect to the Rainsford
          plant's projected future operating performance; and

     -    Reviewed such other  financial  statistics  and analyses and performed
          such other  investigations and took into account such other matters as
          Robinson-Humphrey deemed appropriate.

     Robinson-Humphrey   relied  upon  the  accuracy  and  completeness  of  the
financial and other information provided to it by Delta Mills in arriving at its
opinion  without  independent  verification.   With  respect  to  the  financial
forecasts   of  the   Rainsford   plant  for  the  years  2000   through   2004,
Robinson-Humphrey  assumed that the assumptions provided by management have been
reasonably  prepared  and reflect the best  currently  available  estimates  and
judgment   of  Delta   Mills'   management.   In   arriving   at  its   opinion,
Robinson-Humphrey conducted only a limited physical inspection of the properties
and  facilities  of the  Rainsford  plant,  and did not make  appraisals  of the
Rainsford  plant  or  any  of  its  assets.   Robinson-Humphrey's   opinion  was
necessarily based upon market, economic and other conditions as they existed on,
and could be evaluated as of, the date of its letter.

     In   connection   with   the   preparation   of   its   fairness   opinion,
Robinson-Humphrey  performed  certain  financial and comparative  analyses,  the
material  portions of which are summarized  below. The following is a summary of

                                       50
<PAGE>
the material factors  considered and principal  financial  analyses performed by
Robinson-Humphrey  to  arrive  at its  opinion,  but  does not  purport  to be a
complete  description  of the factors  considered  or the analyses  performed by
Robinson-Humphrey  in arriving at its  opinion.  The  preparation  of a fairness
opinion involves various  determinations as to the most appropriate and relevant
methods  of  financial  analysis  and the  application  of those  methods to the
particular  circumstances,  and,  therefore,  such  an  opinion  is not  readily
susceptible   to  partial   analysis  or  summary   description.   In  addition,
Robinson-Humphrey believes that its analyses must be considered as an integrated
whole, and that selecting portions of the analyses and the factors considered by
it,  without  considering  all of the  analyses  and  factors,  could  create  a
misleading  or an  incomplete  view of the process  underlying  its analyses set
forth  in its  opinion.  In  performing  its  analyses,  Robinson-Humphrey  made
numerous  assumptions with respect to industry and economic conditions and other
matters,  many of which are beyond the control of Delta Mills or  management  of
the  Rainsford  plant.  Any  estimates   contained  in  such  analyses  are  not
necessarily  indicative of actual past or future results or values, which may be
significantly more or less favorable than as set forth in the opinion. Estimates
of values of companies do not purport to be appraisals or necessarily to reflect
the price at which those  companies may actually be sold, and such estimates are
inherently  subject to uncertainty.  No public company  utilized as a comparison
was identical to the Rainsford plant, and no merger and acquisition  transaction
involved assets identical to the sale of the Rainsford plant. An analysis of the
results of such  comparisons is not  mathematical;  rather,  it involves complex
considerations and judgments  concerning  differences in financial and operating
characteristics  of the comparable  companies and transactions and other factors
that could affect the values of companies and  transactions to which the sale of
the Rainsford plant was being compared.

     Analysis of Selected Comparable Public Companies

     Robinson-Humphrey   reviewed  and  compared  selected  publicly   available
financial data, market information and trading multiples for diversified textile
companies   that   Robinson-Humphrey   deemed   comparable   to   Delta   Mills.
Robinson-Humphrey   also  reviewed  and  compared  selected  publicly  available
financial data, market information and trading multiples for diversified textile
companies   with   revenues   and  firm  values  less  than  $1.0  billion  that
Robinson-Humphrey deemed comparable to Delta Mills.

     For the comparable companies in each category,  Robinson-Humphrey compared,
among other things,  firm value as a multiple of latest  twelve  months  ("LTM")
revenues,  firm value as a multiple  of LTM  earnings  before  interest,  taxes,
depreciation  and  amortization  ("EBITDA"),  firm  value as a  multiple  of LTM
earnings before interest and taxes ("EBIT"), equity value per share ("Price") as
a multiple of LTM earnings  per share  ("EPS") and equity value as a multiple of
book value for the  comparable  companies.  All multiples  were based on closing
stock prices as of May 11, 2000. Revenues,  EBITDA, EBIT, EPS and book value for
the  comparable  companies  were  based  on  historical  financial   information
available in public filings of the comparable companies.

     Analysis of Selected Merger & Acquisition Transactions

     Robinson-Humphrey  reviewed the  financial  terms,  to the extent  publicly
available,  of  28  proposed,   pending  or  completed  merger  and  acquisition
transactions  in the  textile  industry  since  1995  involving  companies  that
Robinson-Humphrey deemed to be comparable based on operating  characteristics of
the Rainsford plant.  Robinson-Humphrey  calculated various financial  multiples
based  on  certain  publicly  available  information  for  each of the  compared
transactions  and compared  them to  corresponding  financial  multiples for the
purchase price in the proposed sale of the Rainsford plant.

     With respect to each category of compared  transactions,  Robinson-Humphrey
compared,  among other things,  firm value as a multiple of LTM  revenues,  firm
value as a multiple of LTM EBIT,  firm value as a multiple  of LTM  EBITDA,  and
equity  value as a multiple of LTM net income and book value for the  comparable
merger and acquisition transactions.


                                       51
<PAGE>

     Discounted Cash Flow Analysis

     Robinson-Humphrey performed a discounted cash flow analysis using financial
projections  for 2000 through 2004 to estimate the net present  equity value for
the Rainsford  plant.  Robinson-Humphrey  derived  ranges of net present  equity
value for the Rainsford  plant on a stand-alone  basis which were based upon the
discounted  cash flows of the Rainsford  plant from 2000 to 2004 plus a terminal
value calculated using a range of multiples of the Rainsford  plant's  projected
year 2004 EBITDA.  Robinson-Humphrey  applied discount rates ranging from 16% to
20% and multiples of 2004 EBITDA ranging from 3.0x to 5.0x.

     Equipment Appraisal Value

     Robinson-Humphrey  examined a third party  appraisal of the Rainsford plant
that was provided to Delta Mills in July 1999.  The  appraisal had been obtained
to arrive at a conclusion of orderly  liquidation  value and forced  liquidation
value for the Rainsford plant's assets effective the date of inspection.

     Fairness Opinion to Holders of Delta Mills' Senior Notes

     Based on these  analyses,  Robinson-Humphrey  delivered its written opinion
that, as of the date of its opinion,  the sale of the Rainsford  plant was fair,
from a financial  point of view,  to the  holders of Delta  Mills' 9 5/8% Senior
Notes due 2007.

     Robinson-Humphrey   based  its  analyses  on  assumptions  that  it  deemed
reasonable,  including  assumptions  concerning  general  business  and economic
conditions and  industry-specific  factors. The preparation of fairness opinions
does not involve mathematical weighing of the results of the individual analyses
performed,   but  requires   Robinson-Humphrey   to  exercise  its  professional
judgement,  based on its experience and expertise, in considering a wide variety
of   analyses   taken  as  a  whole.   Each  of  the   analyses   conducted   by
Robinson-Humphrey was carried out in order to provide a different perspective on
the  transaction  and  to  add  to  the  total  mix  of  information  available.
Robinson-Humphrey  did  not  form a  conclusion  as to  whether  any  individual
analysis, considered in isolation,  supported or failed to support an opinion as
to fairness.  Rather, in reaching its conclusion,  Robinson-Humphrey  considered
the results of the  analyses in light of each other and  ultimately  reached its
conclusion based on the results of all analyses taken as a whole.

     Information Concerning Robinson-Humphrey

     Robinson-Humphrey is a nationally  recognized  investment banking firm and,
as a customary part of its investment banking  activities,  is regularly engaged
in the valuation of businesses and their  securities in connection  with mergers
and acquisitions,  negotiated underwritings,  private placements, and valuations
for corporate and other purposes. Delta Mills selected Robinson-Humphrey because
of its expertise,  reputation in the textile industry and familiarity with Delta
Mills and the Rainsford plant,  and because of Delta Woodside's  experience with
Robinson-Humphrey's  assistance  in the proposed  sale by Delta  Woodside of the
Duck Head Apparel Company division during part of 1998 and 1999. In the ordinary
course of business,  Robinson-Humphrey  and its affiliates may actively trade or
hold the securities and other  instruments and obligations of Delta Woodside for
their own account and for the accounts of customers and, accordingly, may at any
time  hold  long  or  short  positions  in  such   securities,   instruments  or
obligations.

     Pursuant   to  an   engagement   letter,   Delta   Mills   agreed   to  pay
Robinson-Humphrey  a fee of  $100,000 in  connection  with the  preparation  and
delivery  of  its  fairness  opinion.   Delta  Mills  has  agreed  to  indemnify
Robinson-Humphrey  for  certain  liabilities  related  to,  arising out of or in
connection with Robinson-Humphrey's engagement by Delta Mills. Robinson-Humphrey
has also performed various investment banking services for Delta Woodside in the
past, and has received customary fees for those services.


                                       52
<PAGE>

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

     Delta Woodside has provided various services to the operating  divisions of
its subsidiaries, including the Delta Mills Marketing Company, Duck Head Apparel
Company and Delta Apparel Company  divisions.  These services include  financial
planning, SEC reporting, payroll, accounting,  internal audit, employee benefits
and services,  stockholder services,  insurance,  treasury,  purchasing,  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.  During the first nine  months of fiscal  year 2000,  Delta
Woodside charged the Delta Apparel Company division $0 for these services.

     Other
     -----

     For further  information on transactions  with affiliates by Delta Apparel,
see Notes 2 and 8 to the Combined  Financial  Statements  of Delta Apparel under
"Index to Combined 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.

                                       53
<PAGE>

                                 CAPITALIZATION

     The following table sets forth at April 1, 2000: (1) the  capitalization of
Delta  Apparel,  and (2) the pro forma  capitalization  of Delta Apparel to give
effect to the  transactions  described under the portions of this document found
under the headings "The Delta Apparel  Distribution"  and  "Relationships  Among
Delta  Apparel,  Delta  Woodside and Duck Head -  Distribution  Agreement".  You
should read this table in  conjunction  with the  information  located under the
heading "Combined  Financial  Statements" and the condensed  combined  financial
statements  of Delta  Apparel and related  notes as of April 1, 2000 and for the
nine  months  ended  April 1, 2000,  included  on pages  55-60 and F-17 to F-20,
respectively, of this document.

<TABLE>
<CAPTION>

                                                                                    AS OF APRIL 1, 2000
                                                                       -----------------------------------------------
                                                                                 ACTUAL                 PROFORMA
                                                                            ------------------     -------------------

                                                                                     (Dollars in thousands)
<S>                                                                      <C>                          <C>

Long-term debt, including current maturities

         Revolver loan                                                         $             ---                   3,100
         Five year term loan                                                                 ---                  10,000
         Due to parent and affiliates                                                    131,964                   2,815
                                                                               ------------------     -------------------

Total long-term debt (including current maturities)                                      131,964                  15,915
Less current maturities                                                                 (101,547)                 (4,815)
                                                                               ------------------     -------------------
Total long-term debt (excluding current maturities)                                       30,417                  11,100

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; 2,400,000 shares issued and
           outstanding on a pro forma basis                                                  ---                      24
         Additional paid-in capital                                                          ---                  48,284
         Divisional deficit                                                              (67,030)                    ---
                                                                               ------------------     -------------------
         Total stockholders' equity (deficit)                                            (67,030)                 48,308
                                                                               ------------------     -------------------

                           Total capitalization                             $            (36,613)                 59,408
                                                                               ==================     ===================

</TABLE>

                                       54
<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-20.

     The  unaudited pro forma  combined  balance sheet has been prepared to give
effect to the following transactions as if they occurred on April 1, 2000:

     -    The contribution to equity or repayment of the intercompany  debt owed
          by Delta Apparel to Delta  Woodside and its  subsidiaries  (other than
          accounts  payable for yarn  purchases) and the  distribution  of Delta
          Apparel common stock to the existing Delta Woodside stockholders; and

     -    The incurrence of new financing.

     The unaudited  pro forma  combined  statements  of operations  for the year
ended July 3, 1999 and for the nine  months  ended  April 1, 2000 give effect to
the  following  transactions  as if they had  occurred at the  beginning  of the
fiscal year ended July 3, 1999:

     -    The decreased  interest  expense  attributable to the  contribution to
          equity or repayment of the intercompany debt and borrowings  utilizing
          outside financing;

     -    The  incurrence  by  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.





                                       55
<PAGE>
<TABLE>
<CAPTION>

                              DELTA APPAREL COMPANY
                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                  APRIL 1, 2000


                                                                                      PRO FORMA              PRO FORMA AS
                                                                       HISTORICAL    ADJUSTMENTS                ADJUSTED
                                                                       ----------    -----------             -------------





                                                                               (IN THOUSANDS, EXCEPT FOR SHARE DATA)

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

ASSETS
Current Assets:
         Cash                                                       $          116                                       116
         Accounts and other receivables                                     17,482                                    17,482
         Inventories                                                        31,217                                    31,217
         Prepaid expenses and other current assets                           1,032                                     1,032
                                                                       ------------                           ---------------
                  Total current assets                                      49,847                                    49,847

Property, plant and equipment, net                                          27,778                                    27,778
Other assets                                                                   150                                       150
                                                                       ------------                           ---------------
                                                                            77,775                                    77,775
                                                                       ============                           ===============

LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)
Current liabilities:
         Current installments of long-term debt                     $         ----           2,000  (2)                2,000
         Accounts payable and accrued liabilities                           12,051                                    12,051
         Due to related parties                                            101,547         (98,732) (1)                2,815
         Income taxes payable                                                  268             711  (3)                  979
                                                                       ------------    ------------           ---------------
                  Total current liabilities                                113,866         (96,021)                   17,845

Due to related parties                                                      30,417         (30,417) (1)                   --
Long-term debt                                                                  --          11,100  (2)               11,100
Other long-term liabilities                                                    522                                       522
                                                                       ------------    ------------           ---------------
                  Total liabilities                                        144,805        (115,338)                   29,467

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; 2,400,000 shares issued and outstanding
             on a pro forma basis                                               --              24  (1)                   24
         Additional paid-in capital                                             --          48,284  (1)               48,284
         Divisional deficit                                                (67,030)         67,030  (1)                   --
                                                                       ------------    ------------           ---------------
                  Total stockholders'/divisional equity (deficit)          (67,030)        115,338                    48,308
                                                                       ------------    ------------           ---------------
                                                                    $       77,775              --                    77,775
                                                                       ============    ============           ===============




</TABLE>



See notes to unaudited pro forma combined financial statements.

                                       56
<PAGE>

NOTES TO UNAUDITED PRO FORMA COMBINED BALANCE SHEET

APRIL 1, 2000

(in thousands of dollars, unless otherwise noted)

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

1)   To reflect the contribution to equity or repayment of net intercompany debt
     owed by Delta Apparel to Delta Woodside and subsidiaries  totaling $129,149
     less $2,815 for yarn  purchases  and the  distribution  of 2,400,000  Delta
     Apparel common shares to Delta Woodside's existing stockholders.

2)   To  reflect  the  replacement  of the  intercompany  debt with new  outside
     financing  totaling  $13,100,  the  proceeds  of which  are used to pay the
     purchase price of the Rainsford plant and associated  inventory  (which for
     purposes of these pro forma  financial  statements  is deemed to be the net
     book value of those assets as of April 1, 2000).

3)   To reflect estimated tax liability.


                                       57
<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
                                                                   ----------              -----------              -----------
                                                                            (IN THOUSANDS, EXCEPT FOR SHARE DATA)

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

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)                                         (1,135)
Provision for bad debt                                                    (1,645)                                         (1,645)
Impairment charges                                                        (1,415)                                         (1,415)
Other expenses                                                              (221)                                           (221)
                                                               -------------------    --------------           -------------------
         Operating loss                                                   (9,702)                                         (9,702)

Interest income (expense):
         Interest expense, net                                              (121)           (2,582)    (1)                (2,703)
         Intercompany interest expense                                    (9,457)            9,457     (1)                 ---
                                                               -------------------    --------------           -------------------
                                                                          (9,578)            6,875                        (2,703)
                                                               -------------------    --------------           -------------------

                  Loss before income taxes                               (19,280)            6,875                       (12,405)

Income tax (benefit)                                                         (90)               (5)    (3)                   (95)
                                                               -------------------    --------------           -------------------

                  Net loss                                 $             (19,190)            6,880                       (12,310)
                                                               ===================    ==============           ===================

Basic and diluted net loss per share                                                                        $              (5.13)
                                                                                                               ===================

Weighted average shares outstanding used in basic
and diluted per share calculation (4)                                                                                  2,400,000
                                                                                                               ===================













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

                                       58
<PAGE>
<TABLE>
<CAPTION>

                              DELTA APPAREL COMPANY
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                     FOR THE NINE MONTHS ENDED APRIL 1, 2000


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

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

Net sales                                            $         77,513                                 77,513
Cost of goods sold                                            (65,847)                               (65,847)
                                                        --------------                        ---------------
                  Gross profit                                 11,666                                 11,666

Selling, general and administrative expenses                   (5,549)                                (5,549)
Intercompany management fees                                       --            (681) (2)              (681)
Provision for bad debts                                          (151)                                  (151)
Other expenses                                                    (21)                                   (21)
                                                        --------------    ------------        ---------------
                  Operating income                              5,945            (681)                 5,264

Interest income (expense):
         Interest expense, net                                    (27)         (1,048) (1)            (1,075)
         Intercompany interest expense                         (6,404)          6,404  (1)                --
                                                        --------------    ------------        ---------------
                                                               (6,431)          5,356                 (1,075)
                                                        --------------    ------------        ---------------

                  Income (loss) before income
                     taxes                                       (486)          4,675                  4,189

Income taxes (benefit)                                            (13)            711    (3)             698
                                                        --------------    ------------        ---------------

                  Net income (loss)                  $           (473)          3,964                  3,491
                                                        ==============    ============        ===============

Basic and diluted net income per share                                                     $            1.45
                                                                                              ===============

Weighted average shares outstanding used in basic
and diluted per share calculation (4)                                                              2,400,000
                                                                                              ===============














See notes to unaudited pro forma combined financial statements.


</TABLE>
                                       59
<PAGE>

NOTES TO UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS

FOR THE FISCAL YEAR ENDED JULY 3, 1999 AND THE NINE MONTHS ENDED APRIL 1, 2000

(in thousands of dollars, unless otherwise noted)

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

1)   To reflect interest expense on new borrowings from the new credit agreement
     lender  of  $10,000  under a term  loan  and  amounts  outstanding  under a
     revolver loan (including working capital borrowings to replace intercompany
     borrowings for working capital needs)at an assumed interest rate (including
     the  amortization of lender fees) of 9.5%. Also, to reflect the elimination
     of  intercompany  interest  expense for the nine months ended April 1, 2000
     and the  fiscal  year  ended  July 3,  1999  totaling  $6,404  and  $9,457,
     respectively,  on the  intercompany  debt  owed by Delta  Apparel  to Delta
     Woodside  and  subsidiaries.  If  the  interest  rate  on  Delta  Apparel's
     outstanding new borrowings  were increased by 1/8 percent,  Delta Apparel's
     pro forma interest expense would have been  approximately $33 higher in the
     fiscal  year  ended July 3, 1999 and  approximately  $15 higher in the nine
     months ended April 1, 2000.

2)   To reflect  intercompany  management  fees for the nine month  period ended
     April 1, 2000 of $681,  related to payroll  and  purchasing  administrative
     expenses,  director fees,  SEC reporting  expenses,  software  expenses and
     audit  fees.  The amount was  adjusted  based  upon the  historical  amount
     charged by Delta Woodside for the year ended July 3, 1999.

3)   To reflect estimated tax liability.

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


                                       60
<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 fiscal 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.  During the
same period,  most  competitors  of Delta  Apparel also moved sewing  operations
off-shore  and selling  prices for T-shirts  started a decline   that  continued
through the first six  months of fiscal year  2000.   For  example,  the average
sale price of a dozen of Delta Apparel's basic T-shirt dropped approximately 33%
from fiscal year 1996 to the third  quarter of fiscal  year 2000.  Sales  prices
have dropped in response to lower sewing costs and a general decline in the cost
of raw materials, particularly cotton. Recently, sales prices have stopped their
decline, and Delta Apparel believes that the rate of price declines is likely to
slow  generally  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 business  conditions,
to take an  impairment  charge of $7.3 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 and
continue  to  improve  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 two years,  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 past and ongoing  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  continued  improvements  in Delta
Apparel's information  technology and 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
utilization of its manufacturing facilities. Delta Apparel did not fully utilize
its facilities  during fiscal 1999.  Delta Apparel believes that it will operate

                                       61
<PAGE>
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 NINE MONTHS OF FISCAL  YEAR 2000  VERSUS  FIRST NINE MONTHS OF FISCAL YEAR
1999

     Net Sales.  Net sales for the nine month  period  ended  April 1, 2000 were
$77.5  million as compared to net sales of $63.7 million for the prior year nine
month period. This increase was due to significantly higher unit volume (up 38%,
accounting  for $24.3  million)  at lower  average  selling  prices  (down  12%,
accounting for $(10.5) million).

     Gross Margin. Gross profit and gross profit margin for the first nine month
period of fiscal  year 2000 were  $11.7  million  and  15.0%,  respectively,  as
compared to $4.6  million and 7.2%,  respectively,  in the prior year nine month
period.  The improvement is partially due to a $2.4 million  adjustment to fixed
assets  resulting  from a physical  inventory  completed in the third quarter of
fiscal 1999. In addition,  the lower average  selling prices were largely offset
by lower  costs of raw  materials  and  lower  manufacturing  costs,  driven  by
improved  manufacturing  efficiencies  and higher  capacity  utilization  in the
fiscal year 2000 nine month period.

     Selling  General and  Administrative  Expenses.  For the nine month  period
ended April 1, 2000,  selling,  general and  administrative  expenses  were $5.7
million,  or 7.4% of sales,  a decrease of $2.7 million from the prior year nine
month  period of $8.4  million,  or 13.2% of sales.  This  decrease was due to a
number of factors, including lower corporate overhead, reduced bad debt expense,
lower commission expense,  and a reduction in distribution  expense.  This lower
level of selling, general and administrative spending is expected to continue in
the future.

     Operating  Income.  For the nine month period ended April 1, 2000 operating
income was $5.9 million or 7.7% of sales. The $9.9 million  improvement from the
operating  loss of $4.0  million for the prior year nine month period was due to
the factors described above.

     Net Interest  Expense.  For the nine month period ended April 1, 2000,  net
interest  expense was $6.4  million,  as  compared to $6.9  million for the nine
month  period  ended  March 27,  1999.  The  decrease  in  interest  expense was
primarily a result of a 9% decrease in the average principal balance outstanding
on affiliated debt.

     Taxes.  The  effective  tax benefit rate was 2.7% for the nine months ended
April 1, 2000 as  compared  to the  effective  tax  benefit of 0.5% for the nine
months ended March 27, 1999.  Although both periods reflected a pretax loss, the
current  period's  benefit is larger due to the release of  valuation  allowance
previously set up against net operating losses.

     Net Loss.  The net loss for the nine month  period  ended  April 1, 2000 of
$0.5 million was $10.3  million lower than the net loss of $10.8 million for the
prior year period. This decrease was due to the factors described above.

     Inventories.  Inventories  at Delta  Apparel  at April 1, 2000  were  $31.2
million as  compared  to $46.0  million on March 27,  1999.  This  reduction  in
inventory  was due to lower  units  on hand,  better  management  of in  process
inventory, and the lower manufacturing cost of goods described above.

     Capital  Expenditures.  Capital expenditures were $1.3 million for the nine
month  period ended April 1, 2000 as compared to $2.5 for the prior year period.
This  decrease  was  due  to  a  reduction  in  spending  for  domestic  textile
modernization.

     Order  Backlog.  Delta  Apparel's  order backlog at April 1, 2000 was $18.3
million,  a $12.4 million  decrease from the $30.7 million at March 27, 1999. In
the third quarter of fiscal 1999, as a result of excessive inventory quantities,
Delta  Apparel  began  offering  special  pricing  as  part of  Delta  Apparel's
inventory  reduction  plan.  This caused the March 27, 1999 order  backlog to be

                                       62
<PAGE>

unusually high and to increase  significantly over the December 26, 1998 backlog
amount.  Due to the lower  inventory  levels during  fiscal 2000,  these special
pricing allowances were not given, thereby causing the order backlog at April 1,
2000 to be  significantly  less than at March 27, 1999.  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  (down 11%,  accounting  for $(5.7)
million) partially offset by increased unit sales (up 12%,  accounting for $11.7
million) as compared to fiscal year 1998. Part of the average lower sales prices
resulted from reserves that were  established   for sales promotion programs  to
distributors ($0.5 million),  an increase in the reserve for general returns and
allowances that resulted from a higher rate of returns and allowances during the
fiscal year ($0.3  million),   and a higher number of unresolved  chargebacks at
the end of the fiscal year ($0.3 million).

     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. The decrease in selling,  general and administrative expenses was
driven by a reduction of $1.3 million in administrative  cost offset by bad debt
expense of $1.6 million which was $1.0 million  higher than the amount in fiscal
1998. The lower administrative cost resulted from headcount and cost reductions.
The higher bad debt cost  resulted from reserves  established  of  approximately
$1.0 million for two  customer  bankruptcies.  In addition,  the reserve for bad
debt   also  increased  in  the  fiscal  year  due to a  higher  level  of  aged
receivables.

     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 $7.3
million that was recorded to write off the excess of cost over assigned value of
net assets  acquired as described  below under the subheading  "Fiscal year 1998
versus fiscal year 1997." The fiscal 1999 operating loss included a $1.4 million
impairment  charge  to  adjust  the  carrying  value of  certain  plant  assets,
primarily  with  respect to the  Washington,  Georgia  sewing  facility  and the
Knoxville,  Tennessee  distribution  center.  The Washington,  Georgia  facility
incurs  significantly  higher  operating  cost as compared to  off-shore  sewing
operations.  The  distribution  center is a multistory  building,  which creates
distribution  inefficiencies.  Both  assets  had book  values in excess of their
respective market values. In the impairment charge, Delta Apparel recognized the
inability for the facilities to generate cash flow that would warrant the excess
book value.  Both of these  facilities  were  written  down to their  respective
estimated fair values.

     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.  Pursuant to the distribution
agreement, the affiliated debt has recently been contributed to equity or repaid
and  replaced  with  significantly   lower  levels  of  third  party  debt.  See
"Capitalization"; "Unaudited Pro Forma Combined Financial Statements".

                                       63
<PAGE>

     Taxes.  The  effective tax rate for the year ended July 3, 1999 was 0.5% as
compared  to a (0.4)%  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 $19.2 million,  as
compared to $24.3  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, as well as the  implementation  of the Enterprise Wide
Resource Planning system.

FISCAL YEAR 1998 VERSUS FISCAL YEAR 1997

     Net Sales.  Net sales for fiscal year 1998 were $108 million,  a decline of
4.4% from net sales of $113  million in fiscal  year 1997.  The decline in sales
was due almost entirely to lower unit prices (down 4.2%).

     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 off-shore 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. As part of the close for fiscal year 1997, due to the loss
of NIKE (Delta  Apparel's  largest  customer),  which had  contributed  to Delta
Apparel  suffering  significant  operating  loss,  an  impairment  analysis  was
performed that compared the net book value of Delta  Apparel's long lived assets
to projected  undiscounted  cash flows.  The projected  undiscounted  cash flows
exceeded  the net book  value of the long lived  assets,  so no  impairment  was
deemed to exist at that  time.  During the third  quarter  of fiscal  year 1998.
Accordingly, a charge of $7.3 million was taken to write-off this excess of cost
over  assigned  value of net assets  acquired.  The  Rainsford  plant was deemed
acquired  by Delta  Apparel in April 1998 at its written  down cost.  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.

                                       64
<PAGE>
     Taxes.  The  effective tax rate for the year ended June 27, 1998 was (0.4)%
as  compared  to a 1.7%  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  expense  recognized  due  to  higher  permanent   non-deductible
differences.

     Net Loss. Net loss for the year ended June 27, 1998, was $24.3 million,  as
compared to $12.1 million for the year ended June 28, 1997.  The  difference 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 lower finished goods and work in process inventory resulting from a
production  cutback  during fiscal year 1998 in order to maintain a lower amount
of working capital.

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

     Delta  Apparel's  operating  activities  resulted  in $8.8  million of cash
provided in the first nine months of fiscal 2000 as compared to $11.6 million of
net cash used in the first nine months 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 $13.7  million in fiscal  year 1997.  The cash
provided  in the first nine months of fiscal  year 2000 was  primarily  due to a
reduction in accounts receivable and an increase in accounts payable and accrued
expenses  and was after the  charge of $6.4  million  of  interest  due to Delta
Woodside on  affiliated  debt in the first nine months of fiscal year 2000.  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

     Pursuant to the  distribution  agreement,  all net debt amounts (other than
certain  accounts  payable)  owed to Delta  Woodside  by the  corporations  that
previously had conducted the Delta Apparel Company  division's  business and the
Duck Head Apparel Company  division's  business have been contributed to capital
or repaid. As a result of this action,  Delta Apparel no longer owes 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 has
entered into the following financing arrangements:

                                       65
<PAGE>

     -    Delta  Apparel  has  entered  into a credit  agreement  with a lending
          institution,  under which the lender has provided Delta Apparel with a
          $10  million  term  loan and a 3-year  $25  million  revolving  credit
          facility.  All loans under the credit  agreement will bear interest at
          rates based on an adjusted  LIBOR rate plus an applicable  margin or a
          banks prime rate plus an applicable margin. Delta Apparel has granted
          the  lender  a  first  mortgage  lien  on  or  security   interest  in
          substantially all of its assets. Delta Apparel will have the option to
          increase  the  revolving  credit  facility  from  $25  million  to $30
          million, provided that no event of default exists under the facility.

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

     -    Principal of the term loan will be repaid in monthly  installments  of
          principal  based  on a 60  month  amortization,  with  payment  of all
          outstanding  principal and interest required upon earlier  termination
          of the credit facility.

     -    Under the revolving credit  facility,  Delta Apparel is 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  and intercompany  debt repayments had occurred and these new debt
facilities  were in place as of April 1,  2000  (for  purposes  of the pro forma
balance sheet) or the beginning of the 1999 fiscal year (for purposes of the pro
forma income  statements).  Using the same assumptions as are in these pro forma
income  statements,  if the 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 $0.1 million (as compared to $6.8
million  actual use of cash from  operations).  The lower use of cash would have
been  mainly due to $6.9  million  less  interest  expense on the  institutional
lender debt as compared to the actual interest charged on the affiliated debt.

     Using the same  assumptions as are in the pro forma income  statements,  if
the Delta Apparel  distribution  had taken place at the beginning of fiscal year
1999,  cash  provided by  operating  activities  during the first nine months of
fiscal year 2000 would have been approximately $12.8 million.  This $4.0 million
increase in cash  provided by operations  would have been due to lower  interest
payments on the  institutional  lender  debt as compared to the actual  interest
charged on the affiliated debt.

     In  connection  with the Delta  Apparel  distribution,  Delta  Apparel  has
purchased  from Delta Mills the Rainsford  plant,  located in  Edgefield,  South
Carolina,  and related inventory.  Delta Mills and Delta Apparel agreed that the
purchase  price for  these  assets  would be the  assets'  book  value as of the
effective date of the sale. The purchase price for the real property, furniture,
fixtures and equipment was  approximately  $12.0 million and the purchase  price
for the inventory and other tangible personal  property was  approximately  $1.4
million.  This  purchase  price was paid in cash in the amount of  approximately
$12.5  million and by the  assumption  by Delta  Apparel of certain  liabilities
aggregating  approximately  $0.9 million as of the  effective  date of the sale.
Delta Apparel paid the cash portion of the purchase price with borrowings  under
its credit facility.

     Typically, Delta Apparel's peak borrowing needs are in the third and fourth
fiscal  quarters.  When Delta Apparel entered into its new credit  facility,  it
owed amounts to the lender on Delta  Woodside's  existing  credit facility or to
Delta Woodside for certain  borrowings  made to fund Delta Apparel's needs after
January 1, 2000. These borrowings were refinanced by proceeds of Delta Apparel's
new credit facility.

                                       66
<PAGE>
     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.
Approximately  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 debt payment  requirements,  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 and to issue
letters of credit to suppliers  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
April 1, 2000, 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 $1.4 million on the value of the contracts.

     Interest Rate Sensitivity.  Delta Apparel's credit agreement  provides that
the interest  rate on  outstanding  amounts owed shall bear interest at variable
rates.  An interest rate increase would have a negative  impact on 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  $111,000  higher in the nine months ended April 1, 2000. The
actual  increase in interest  expense  resulting from a change in interest rates
would depend on the magnitude of the increase in rates and the average principal
balance outstanding.

YEAR 2000 COMPLIANCE

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

     To date,  Delta  Apparel  has  spent  approximately  $401,000  on Year 2000
compliance  issues,  including  the  purchase of hardware  and the cost of third
party consultants. Based on Delta Apparel management's current assessment, Delta
Apparel does not anticipate  incurring any material  additional costs associated
with the Year 2000 issue.

     Delta Apparel has not suffered any material  adverse  effect as a result of
the Year 2000 problem.

                                       67
<PAGE>

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 permits the payment of
cash  dividends  in an  amount up to 25% of  cumulative  net  income  (excluding
extraordinary  or unusual  non-cash  items),  provided  that no event of default
exists or would  result  from that  payment  and after the payment at least $6.0
million remains  available under the revolving credit facility.  Delta Apparel's
credit agreement also permits 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.





                                       68
<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 30096 (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 92% of Delta
Apparel's fiscal year 1999 sales were of T-shirts.  Delta Apparel specializes in
selling  to the  decorated  knit  apparel  marketplace  products  such as  blank
T-shirts,  golf shirts and fleece sweatshirts.  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 4 to 10  percentage  points 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.  In order to expand its textile
production  capacity,  Delta Apparel is establishing an arrangement with a third
party textile  manufacturer  under which the  manufacturer  will supply  textile
fabrics to Delta Apparel.  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 three years, Delta Apparel has

                                       69
<PAGE>

opened  its two  Honduras  plants and closed  five  sewing  plants in the United
States.  At 1999,  1998 and 1997 fiscal year ends,  Delta  Apparel's  long-lived
assets in  Honduras  comprised  6.6%,  4.9% and  11.8%,  respectively,  of Delta
Apparel's  total net property,  plant and equipment.  Delta Apparel is currently
planning to establish a leased  sewing  facility in Mexico which could  commence
production by the end of calendar year 2000.

     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 $.616 in the first nine months of fiscal year 2000. 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 and has fixed
the price for approximately 100% of its expected cotton  requirements for fiscal
year 2000. For fiscal year 2001, Delta Apparel had, at April 1, 2000, contracted
to purchase  approximately  73% and fixed the price on approximately  39% of its
expected cotton  requirements.  The percentage of its cotton  requirements  that
Delta  Apparel  fixes each year  varies  depending  upon its  forecast of future
cotton prices.  Current cotton market prices are at relatively low levels. Delta
Apparel  believes  that recent  cotton  prices have  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.  Since the middle of fiscal year
1999, polyester prices have been increasing.

     No customer  accounted  for more than 10% of Delta  Apparel's  sales in the
first  nine  months of fiscal  year 2000 or in fiscal  year 1999 or fiscal  year
1998.  Approximately 25% of Delta Apparel's fiscal year 1997 sales were to NIKE,
Inc. As a  consequence  of the loss of this account  (which  resulted from Delta
Apparel's  inability  at that time to  service a private  label  program of that
magnitude),  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.

     -    Shift the product mix to better  margin  items,  such as youth  style,
          long sleeve and heather T-shirts.

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

                                       70
<PAGE>
     -    Use its Honduran facilities to manufacture most of its product, taking
          advantage of the favorable wage differential offered by that country.

     -    Establish a Mexican  sewing plant to take  advantage of the  favorable
          wage differential  offered by that country and the benefits offered by
          NAFTA.

     -    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.

     -    Have a balanced mix of customers.

     -    Improve its management of inventory and accounts receivable.

     -    Increase production capacity to the extent economically feasible.

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

     -    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  offer their  product on  consignment
(whereby the  customer is not billed until the customer  resells the product) or
with  extended  payment  terms  (90 to 180  days) 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.

                                       71
<PAGE>
     Approximately  three-quarters  of the United  States  market  sales of knit
apparel  are made by three  major  knit  apparel  manufacturers  which 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 T-shirts for wholesalers
and  screen  printers,  which is up from 4% in 1996 and  makes it a second  tier
supplier  to the  market.  In  fiscal  year  1999,  approximately  92% of  Delta
Apparel's  sales were of T-shirts,  5% of Delta  Apparel's  sales were of fleece
sweatshirts and 3% of Delta Apparel's sales were of other products.

     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  largely 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.

     Employees
     ---------

     At April 1, 2000, Delta Apparel had  approximately  2,100 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's   Maiden,   North  Carolina  textile  plant  has  received
complaints from downstream owners about the color of its effluent discharge into
a river's  tributary.  Although  Delta  Apparel's  current NPDES  permit,  which
expires in July 2000,  does not regulate the color of effluent,  some additional
regulatory  control  of color is likely to occur in the  future.  Delta  Apparel
believes that it can reduce the color of its effluent  discharge at an estimated
cost of approximately $200,000 to $300,000 per year.

     As a result of environmental  rules relating to waste water discharge,  any
significant  increase in production capacity of the Maiden, North Carolina plant
would require significant  expenditures for environmental studies and, depending
on the results of those studies,  possible  significant other expenditures.  The
plant holds a permit to  discharge  1 million  gallons  per day,  and  currently
discharges approximately 950,000 gallons per day.

     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.

     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.

                                       72
<PAGE>

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

     In April 1994,  a product  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.,  a Tennessee  corporation  (which  conducted  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., a defendant in the case. 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 in the  distribution  agreement 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.

     All other pending  litigation to which Delta Apparel is a party is ordinary
routine product liability  litigation or contract breach litigation  incident to
its business  that does not depart from the normal kind of such  actions.  Delta
Apparel believes that none of these actions, if adversely decided,  would have a
material  adverse  effect on its results of  operations  or financial  condition
taken as a whole.

PROPERTIES

     The following  table  provides a description of 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)
Honduras Plan, San Pedro Sula,
 Honduras                                               sew         30,000                    Leased (3)
- ------------------------------------
(1)  The lease of the Duluth, Georgia offices expires in August 2000.
(2)  In  connection  with  the  Delta  Apparel  distribution,  Delta  Mills  has
     transferred   title  to  the  Rainsford   plant  to  Delta   Apparel.   See
     "Relationships  Among Delta  Apparel,  Delta Woodside and Duck Head - Other
     Relationships".
(3)  The lease of each of these Honduras plants expires in November 2000.  Delta
     Apparel has an option to extend each lease for an additional 5 years.
</TABLE>

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

                                       73
<PAGE>

     Substantially  all of Delta Apparel's  assets are subject to liens in favor
of Delta Apparel's 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.


                                       74
<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>


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 (43)        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 (59)       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)
</TABLE>

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

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

                                       75
<PAGE>
consummation of the Delta Apparel  distribution and the Duck Head  distribution,
Mr. Garrett will become President and Chief Executive Officer of Delta Woodside.
Mr. Garrett also serves as a director of Delta Woodside and Duck Head.

     (3) C. C. Guy served as Chairman of the Board of Old Delta  Woodside or its
predecessors  from the  founding of Old Delta  Woodside's  predecessors  in 1984
until  November  1989.  Since before the  November  15, 1989 merger  (which this
document  refers  to as  the  "RSI  Merger")  of Old  Delta  Woodside  into  RSI
Corporation,  a South  Carolina  corporation  which  changed  its  name to Delta
Woodside Industries,  Inc. and is now Delta Woodside,  he has been a director of
RSI  Holdings,  Inc.,  and from before the RSI Merger until January 1995 he also
served as President of RSI  Holdings,  Inc. RSI  Holdings,  Inc.  until 1992 was
engaged in the sale of outdoor  power  equipment,  until 1994 was engaged in the
sale of turf care  products,  until  January  2000 was  engaged in the  consumer
finance business and currently has ceased business  operations but is evaluating
other business opportunities. Prior to November 15, 1989, RSI Holdings, Inc. was
a subsidiary of RSI Corporation. Mr. Guy served from October 1979 until November
1989 as President, Treasurer and a director of RSI Corporation. Prior to the RSI
Merger,  RSI Corporation owned  approximately  40% of the outstanding  shares of
common stock of Old Delta Woodside and, among other matters,  was engaged in the
office  supply  business,  as well as the  businesses  of selling  outdoor power
equipment  and turf care  products.  Mr. Guy also  serves as a director of Delta
Woodside and 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  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  and the Duck Head  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 also serves as a director of Delta Woodside and Duck Head.

     (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

                                       76
<PAGE>
positions  with Delta  Woodside from the RSI Merger until  October 1, 1999.  Mr.
Rainsford served as Treasurer of Old Delta Woodside or its predecessors or Delta
Woodside from 1984 to 1986,  from August 1988 to November 1988 and from November
1990  to  October  1,  1999.  He  is  President  of  The  Rainsford  Development
Corporation  which is engaged  in general  business  development  activities  in
Edgefield,  South  Carolina.  Mr.  Rainsford  also serves as a director of Delta
Woodside,  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.

     The  Delta  Apparel  board  is  considering  the  establishment  of a board
governance committee of the Delta Apparel board.

EXECUTIVE OFFICERS

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

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

Robert W. Humphreys (43)           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  Company  division in
April 1998.  Prior to joining the Delta Apparel  Company  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  Company  division in July 1998.  She served as
Director of Human Resources for the Delta Apparel Company 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.

MANAGEMENT COMPENSATION

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

     The following  table sets forth  information for the fiscal year ended July
3,  1999  respecting  the  compensation  from  Delta  Woodside  or  any  of  its
subsidiaries  that was earned by Delta Apparel's current Chief Executive Officer
and by the other  current  executive  officer of Delta Apparel who earned salary

                                       77
<PAGE>
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").  Except as  described  in the notes to the table  with  respect to
Robert W. Humphreys,  each individual listed in the table worked exclusively for
the Delta Apparel  Company  division  during fiscal year 1999 to the extent that
individual  was employed  during that period by any member of the Delta Woodside
group of corporations.
<TABLE>
<CAPTION>

                                            SUMMARY COMPENSATION TABLE

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

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

Herbert M. Mueller               1999    140,000     23,080         3,880             0          372 (f)(h)
   Vice President
   Delta Apparel
   division
- -------------------------------
</TABLE>

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

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

     (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) This was Mr.  Humphreys'  principal  position with Delta Apparel during
fiscal 1999. Mr. Humphreys  became the President and chief executive  officer of
Delta  Apparel in April 1999.  The  compensation  information  provided  for Mr.
Humphreys  includes  all  compensation  earned by him in fiscal 1999 in whatever
capacity from Delta  Woodside and its  subsidiaries.  For a  description  of the
compensation that Delta Woodside has agreed to pay Mr. Humphreys for his service
as President  and chief  executive  officer of Delta  Apparel,  see the material
under the sub-heading below,  "Robert W. Humphreys Employment  Contract".  Delta
Apparel  will  assume  Delta  Woodside's  obligations  under this  agreement  in
connection with the Delta Apparel distribution.

                                       78
<PAGE>
     (f) 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.

     (g) 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
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 Company division.

     (h) Represents the Delta Woodside  contribution  allocated to Mr. Mueller's
account in the Delta Woodside 401(k) Plan.

     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.

                       AGGREGATED OPTION EXERCISES IN LAST
                      FISCAL YEAR AND FY-END OPTION VALUES


<TABLE>
<CAPTION>


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

                                                     Exercisable     Unexercisable     Exercisable     Unexercisable
                                                     -----------     -------------     -----------     -------------

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

Robert W. Humphreys         3,000        17,784         22,875              5,625         78,807             14,414

Herbert M. Mueller            800         8,622          1,500              4,500          8,906             26,719
- -------------------------------------
</TABLE>

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


                                       79
<PAGE>

     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
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,  $250
for  each  telephonic  board  and  committee   meeting  in  which  the  director
participates and $500 for each board meeting attended in addition to 4 quarterly
board  meetings.  Each director will also be reimbursed  for  reasonable  travel
expenses in attending each meeting.

     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.  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 will be paid a bonus of at least
$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 minimum 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 at least the Named Executives, the compensation grants committee)

                                       80
<PAGE>
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 at least the Named
Executives,  the  compensation  grants  committee) of the Delta Apparel board of
directors will administer the Delta Apparel option plan.

     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 an
incentive stock option and the market value of the shares of common stock at the
date of exercise, however, constitutes a tax preference item for the participant
in the year of  exercise  for  alternative  minimum  tax  purposes.  Among other
requirements,  the stock acquired by the  participant  must be held for at least
two years after the option is granted and for at least one year after the option
is exercised  for the option to qualify as an  incentive  stock  option.  If the
participant satisfies these holding period requirements, the participant will be
taxed  only  upon  any  gain  realized  upon   disposition  of  the  stock.  The
participant's  gain will be equal to the  difference  between the sales price of
the stock and the  exercise  price.  If an  incentive  stock option is exercised
after the death of the  employee by the estate of the  decedent,  or by a person
who acquired the right to exercise  the option by bequest or  inheritance  or by
reason of the death of the  decedent,  none of the holding  period  requirements
apply.

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

                                       81
<PAGE>

     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 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 an  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 February 14, 2010,  and no options will be granted under the plan
thereafter,  but  termination  will not affect any option granted under the plan
before the termination date.

     As described in "Interests of Directors and Executive Officers in the 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.

                                       82
<PAGE>

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

     Under the Delta  Apparel  incentive  stock  award  plan,  the  compensation
committee (or, in the case of at least 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
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 Delta Apparel  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.

                                       83
<PAGE>

     The  portion of any Delta  Apparel  incentive  stock award that vests or is
paid  based on a  participant  being an  employee  at  specified  dates will not
satisfy the  requirements of Section 162(m) of the Internal  Revenue Code. 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 or is
paid 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  aggregate  compensation  that
counts against the Section 162(m) cap in excess of $1 million in any fiscal year
in which compensation paid pursuant to the plan becomes taxable.

     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  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 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.

                                       84
<PAGE>

               SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS
                                 AND MANAGEMENT


     Based on the beneficial  ownership of Delta  Woodside  shares as of May 19,
2000,  the  following  table sets forth what the  beneficial  ownership of Delta
Apparel's  common  stock  would  be  immediately  following  the  Delta  Apparel
distribution  by (i) any  person  that  would  beneficially  own 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 sole  voting and  investment  power with  respect to all
shares of common stock of Delta Apparel shown as beneficially  owned by them. On
May 19, 2000,  23,307,645 Delta Woodside shares were outstanding,  corresponding
to 2,330,764  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".


                                                  Shares
                                                  Beneficially
Beneficial Owner                                  Owned           Percentage
- ----------------                                  ------------    ----------

Reich & Tang Asset Management L. P. (1)           300,700              12.9%
600 Fifth Avenue
New York, New York  10020

Franklin Resources, Inc. (2)                      224,000               9.6%
Franklin Advisory Services, LLC
Charles B. Johnson
Rupert H. Johnson, Jr.
777 Mariners Island Boulevard
San Mateo, California  94404

Dimensional Fund Advisors Inc. (3)                193,822               8.3%
1299 Ocean Avenue, 11th Floor
Santa Monica, California  90401

E. Erwin Maddrey, II (4)(20)                      347,592              14.8%
233 North Main Street
Suite 200
Greenville, SC  29601

Bettis C. Rainsford (5)(20)                       334,218              14.3%
108-1/2 Courthouse Square
Post Office Box 388
Edgefield, SC  29824

Buck A. Mickel (6) (7)(20)                        158,742               6.8%
Post Office Box 6721
Greenville, SC  29606


                                       85
<PAGE>
Micco Corporation (7)                             124,063               5.3%
Post Office Box 795
Greenville, SC  29602

Minor H. Mickel (7)(8)(20)                        157,804               6.8%
415 Crescent Avenue
Greenville, SC  29605

Minor M. Shaw (7) (9)                             152,008               6.5%
Post Office Box 795
Greenville, SC  29602

Charles C. Mickel (7) (10)                        149,694               6.4%
Post Office Box 6721
Greenville, SC  29606

William F. Garrett (11)(20)                       27,171                1.2%

C. C. Guy (12)(20)                                3,848                 (19)

Robert W. Humphreys (13)(20)                      8,996                 (19)

Dr. James F. Kane (14)(20)                        4,055                 (19)

Dr. Max Lennon (15)(20)                           2,881                 (19)

Herbert M. Mueller (16)                             845                 (19)

Marjorie F. Rupp (17)                               711                 (19)

All current directors and executive officers
as a group (10 Persons) (18)(20)                889,059                38.1%


     (1) This  information  is based on an amendment  dated February 14, 2000 to
Schedule 13G that was filed with the Securities and Exchange Commission by Reich
& Tang Asset  Management L. P. (which this document refers to as "Reich & Tang")
with respect to Delta  Woodside's  common  stock and on  telephone  confirmation
received on May 15, 2000. In the  amendment,  Reich & Tang reported  that,  with
respect to Delta Woodside's  common stock, it had shared voting power and shared
dispositive  power  with  respect  to all of the  shares  shown.  The  amendment
reported that the shares of Delta Woodside's common stock were held on behalf of
certain  accounts for which Reich & Tang  provides  investment  advice and as to
which  Reich & Tang has full  voting  and  dispositive  power  for as long as it
retains management of the assets.  According to the amendment,  each account has
the right to receive and the power to direct the receipt of dividends  from,  or
the proceeds from the sale of, the Delta Woodside shares. The amendment reported
that none of such  accounts has an interest  with respect to more than 5% of the
outstanding shares of Delta Woodside's common stock.

     (2) This  information  is based on an amendment  dated  January 19, 2000 to
Schedule  13G that was filed with the  Securities  and  Exchange  Commission  by
Franklin  Resources,  Inc. (which this document refers to as "FRI") with respect
to Delta  Woodside's  common stock.  In the amendment,  FRI reported that,  with
respect to Delta  Woodside's  common stock,  the shares shown in the table above
were  beneficially  owned by one or more  investment  companies or other managed

                                       86
<PAGE>
accounts that are advised by one or more direct and indirect investment advisory
subsidiaries of FRI. The amendment reported that the advisory contracts grant to
the applicable investment advisory  subsidiary(ies) all investment and/or voting
power  over  the  securities  owned  by  their  investment   advisory   clients.
Accordingly,  such  subsidiary(ies)  may be deemed to be the beneficial owner of
the shares shown in the table.  The  amendment  reported that Charles B. Johnson
and Rupert H. Johnson,  Jr. (whom this document  refers to as the "FRI Principal
Shareholders")  (each of whom has the same business  address as FRI) each own in
excess of 10% of the outstanding common stock and are the principal shareholders
of FRI and may be  deemed to be the  beneficial  owners  of  securities  held by
persons and entities advised by FRI  subsidiaries.  The amendment  reported that
one of the investment  advisory  subsidiaries,  Franklin Advisory Services,  LLC
(whose  address is One  Parker  Plaza,  Sixteenth  Floor,  Fort Lee,  New Jersey
07024),  has sole voting and dispositive power with respect to all of the shares
shown.  FRI,  the  FRI  Principal   Shareholders  and  the  investment  advisory
subsidiaries  disclaim  any  economic  interest or  beneficial  ownership in the
shares  shown in the table above and are of the view that they are not acting as
a "group" for purposes of the Securities  Exchange Act of 1934, as amended.  The
amendment  reported that Franklin  Balance  Sheet  Investment  Fund, a series of
Franklin  Value  Investors  Trust,  a company  registered  under the  Investment
Company Act of 1940,  has an interest in more than 5% of the class of securities
reported in the amendment.

     (3) This  information  is based  on an  amendment  to  Schedule  13G  dated
February  4, 2000 and a  Schedule  13F filed on May 4, 2000 that were filed with
the Securities and Exchange  Commission by Dimensional Fund Advisors Inc. (which
this  document  refers to as  "Dimensional")  with  respect to Delta  Woodside's
common  stock.  Dimensional  reported  that it had sole  voting  power  and sole
dispositive power with respect to all of the shares shown. The amendment reports
that Dimensional  furnishes  investment advice to four investment  companies and
serves as  investment  manager  to certain  other  commingled  group  trusts and
separate accounts,  that all of the shares of Delta Woodside's common stock were
owned by such  investment  companies,  trusts or  accounts,  that in its role as
investment  adviser or manager  Dimensional  possesses voting and/or  investment
power  over the Delta  Woodside  shares  reported,  that  Dimensional  disclaims
beneficial   ownership  of  such  securities  and  that,  to  the  knowledge  of
Dimensional, no such investment company, trust or account client owned more than
5% of the outstanding shares of Delta Woodside's common stock.

     (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 a director  of 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

                                       87
<PAGE>
Delta Apparel  Company.  The amendment stated that Mr. Rainsford has significant
concerns regarding the tax ramifications to Delta Woodside's shareholders of the
recently announced spin-offs as well as significant concerns regarding the value
and liquidity of the spun-off  shares after the spin-off.  The amendment  stated
that Mr. Rainsford  strongly objected to the adoption on December 9, 1999 by the
Delta  Woodside  board  of  directors  of new  Bylaws  containing  anti-takeover
provisions and an  anti-takeover  Shareholder  Rights Plan. The amendment stated
that, in his capacity as an officer,  director and  significant  shareholder  of
Delta  Woodside,   Mr.  Rainsford  has  discussed  and  proposed  a  variety  of
alternatives as to how best to restructure Delta Woodside.  The amendment stated
that,  if certain  alternatives  proposed  by Mr.  Rainsford  were  pursued  and
consummated,  such a transaction  could result in a substantial  change in Delta
Woodside's  corporate  organization and operations,  including  particularly the
possible sale of the Duck Head Apparel  Company and/or the Delta Apparel Company
divisions.  The  amendment  stated that Mr.  Rainsford  may modify or change his
intentions  based upon  developments in Delta Woodside's  business,  discussions
with  Delta  Woodside,  actions  of  management  or a change  in market or other
conditions  or other  factors.  The  amendment  stated that Mr.  Rainsford  will
continually  consider  modifications  of his position,  or may take other steps,
change his intentions,  or trade in Delta Woodside's  securities at any time, or
from time to time.

     (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  324,604  shares  of Delta
Woodside's common stock (32,460 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  324,604 Delta Woodside shares (32,460 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).

                                       88
<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 Anne
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 it is likely that this  amendment  will
become  effective  within the next 60 days.  Consequently,  all of Mr. Garrett's
outstanding  options are included in the table. See, "Interests of Directors and
Executive Officers in the 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, all of which are currently exercisable.

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

     (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  623 Delta Woodside shares (62 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

                                       89
<PAGE>
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 it is likely that this amendment will 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 it is likely that this amendment will 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) held for the directors and executive officers on May 19, 2000 by
the Delta Woodside  401(k) Plan.  Each  participant in the Delta Woodside 401(k)
Plan has the right to direct the  manner in which the  trustee of the Plan votes
the shares held by the Delta  Woodside  401(k) Plan that are  allocated  to that
participant's  account.  Except for shares as to which such a direction is made,
the shares held by the Delta Woodside  401(k) Plan are not voted.  Also includes
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 it is likely that such amendments
will  become  effective  within  the  next 60  days.  Consequently,  all of such
persons'  outstanding  options are  included in the table.  See,  "Interests  of
Directors and  Executive  Officers in the Delta  Apparel  Distribution  -- Early
Exercisability of Delta Woodside Stock Options."

     (19) Less than one percent.

     (20) Includes the Delta Apparel shares  attributable  to the Delta Woodside
shares that the Delta Woodside board of directors  anticipates paying to certain
directors  and key  executives  prior to the record  date for the Delta  Apparel
distribution  and the Duck Head  distribution,  as described under "Interests of
Directors and Executive Officers in the Delta Apparel Distribution - Payments in
Connection  with Delta Apparel  Distribution  and Duck Head  Distribution."  The
other notes above to the table do not include these Delta Apparel  shares or the
Delta Woodside shares to which they relate.


                                       90
<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 of the Delta Apparel board of directors
anticipates that, on one or more dates during the first six months following the
Delta  Apparel  distribution,  grants under the Delta  Apparel stock option plan
covering an aggregate of approximately 162,500 Delta Apparel shares will be made
and awards  under the Delta  Apparel  incentive  stock  award plan  covering  an
aggregate of approximately  59,200 Delta Apparel shares will be made,  including
the following  anticipated  option and award grants to the  following  executive
officers of Delta Apparel:
<TABLE>
<CAPTION>

         Name and position                       Shares Covered by Options(1)     Shares Covered by
                                                                                         Awards(2)
         -----------------                       ----------------------------     -------------------
<S>                                                          <C>                     <C>

Robert W. Humphreys                                          62,500                  20,000
 President and Chief Executive Officer

Herbert M. Mueller                                           14,000                   6,000
 Vice President, Chief Financial Officer
 and Treasurer

Marjorie F. Rupp                                              8,000                   4,000
 Vice President and Secretary
- -------------------------------------
</TABLE>

(1)  The  compensation  grants committee of the Delta Apparel board of directors
     anticipates  that the stock  options  will be  granted on one or more dates
     during the six month period.  The exercise price for any option will be the
     stock's closing market value at the date of grant. The compensation  grants
     committee anticipates that the options will vest over a four year period.

(2)  The  compensation  grants committee of the Delta Apparel board of directors
     anticipates  that 20% of each  award will vest at the end of each of fiscal
     year 2000 (or, in the case of Mr. Humphreys,  August 1, 2000),  fiscal year
     2001 and fiscal year 2002 and up to the  remaining 40% will vest at the end
     of fiscal year 2002 to the extent that certain  performance  criteria based
     on cumulative earnings before interest and taxes are met.

     For a  description  of the Delta  Apparel  stock  option plan and the Delta
Apparel  incentive stock award plan and the anticipated  treatment under Section
162(m) of the Internal  Revenue Code of grants of options and awards under these
plans, see "Management of Delta Apparel - Management Compensation."

                                       91
<PAGE>
PAYMENTS  IN  CONNECTION   WITH  DELTA  APPAREL   DISTRIBUTION   AND  DUCK  HEAD
DISTRIBUTION

     In 1997,  the  Delta  Woodside  board of  directors  adopted  and the Delta
Woodside  stockholders  approved the Delta  Woodside long term  incentive  plan.
Under that plan,  award grants could be made to key executives and  non-employee
directors  of Delta  Woodside  that,  depending  on the  attainment  of  certain
performance  measurement  goals over a three-year  period,  could translate into
stock options for Delta  Woodside  shares being granted to  participants  in the
plan.  In  connection  with the exercise of any option  granted  under the plan,
Delta  Woodside  would pay cash to the  participant  to offset the income  taxes
attributable to the option  exercise and to such cash payment,  using an assumed
38% income tax rate.

     No award grants complying with all the terms of the plan were made.  Around
the time of adoption of the plan,  however,  Delta  Woodside  did  identify  the
individuals who would be plan participants,  determined  performance targets for
these  individuals and communicated  these actions to the affected  individuals.
These   communications  also  informed  the  participants  that  new  three-year
performance goals would be established annually.

     To  take  account  of  the  communications  previously  made  to  the  plan
participants,  the fact that all three-year  performance periods contemplated by
the plan would expire  following  the record date of the Delta  Apparel and Duck
Head distributions and the efforts of the key executives and directors on behalf
of Delta Woodside leading up to the Delta Apparel distribution and the Duck Head
distribution,  Delta  Woodside's board (based on resolutions of its compensation
grants and  compensation  committees) has decided that, once the record date for
the Delta Apparel  distribution  and the Duck Head  distribution is established,
Delta Woodside  shares shall be issued and cash shall be paid prior to the Delta
Apparel  and Duck  Head  record  date to  those  individuals  who were  intended
participants  in the  plan.  These  actions,  which  have been  reflected  in an
amendment to the long term incentive plan, provide that (a) Delta Woodside would
issue Delta Woodside shares and make cash payments to the individuals identified
for  participation  in the plan,  (b) as a  condition  to receipt of those Delta
Woodside shares and that cash, those individuals would surrender any rights they
may have under the plan and (c) no  further  awards,  options or Delta  Woodside
shares would be granted or issued under the plan.

     The number of Delta Woodside shares to be issued and the cash amounts to be
paid  have  been  determined  by  Delta  Woodside's   compensation   grants  and
compensation  committees and the Delta Woodside board. In determining the number
of Delta Woodside  shares to be issued to each  participant,  the Delta Woodside
compensation grants committee, compensation committee and board used the closing
sale  price of the Delta  Woodside  common  stock on March 15,  2000  ($1.50 per
share).

     The table below sets forth the Delta  Woodside  shares that will thereby be
issued  and the  cash  that  will  thereby  be paid to the  individuals  who are
directors or  executive  officers of Delta  Apparel.  The Delta  Woodside  board
anticipates  that these Delta Woodside  shares will be issued and this cash will
be paid prior to the record date for the Delta Apparel distribution and the Duck
Head distribution.


Name                               Delta Woodside Shares(#)            Cash ($)
- ----                               ------------------------            --------

William F. Garrett                            126,480                   116,280

C.C. Guy                                       13,485                    12,398

Robert W. Humphreys                            48,360                    44,460

Dr. James F. Kane                              13,485                    12,398

Dr. Max Lennon                                 13,330                    12,255

                                       92
<PAGE>

E. Erwin Maddrey, II                          206,667                   190,000

Buck A. Mickel                                 13,072                    12,018

Bettis C. Rainsford                           148,800                   136,800

Shares  will also be issued  and cash will also be paid to Minor H.  Mickel,  as
personal representative of the estate of Buck Mickel (father of Buck A. Mickel).
Buck  Mickel was a member of the Delta  Woodside  board of  directors  until his
death  in  1998,  and who  participated  in the  early  stages  of that  board's
strategic planning.

     E. Erwin Maddrey,  II is a participant in Delta Woodside's  severance plan.
Upon the termination of Mr. Maddrey's services as an officer with Delta Woodside
(which  is  anticipated  to  occur on or about  the  time of the  Delta  Apparel
distribution  and the  Duck  Head  distribution),  Delta  Woodside  will pay Mr.
Maddrey  $147,115 of severance in accordance with the normal  provisions of this
plan.

     On or about the time of the Delta  Apparel  distribution  and the Duck Head
distribution,  William F. Garrett will become the President and Chief  Executive
Officer of Delta Woodside. In recognition of Mr. Garrett's past service to Delta
Woodside and in order to provide him with an additional incentive to remain with
Delta  Woodside,  the Delta  Woodside board has authorized the payment to him of
$100,000 in  connection  with the Delta Apparel  distribution  and the Duck Head
distribution  and  the  payment  to him of six  additional  annual  payments  of
$150,000  each,  with the first of these  annual  payments to be made in October
2000. Mr. Garrett will forfeit any of these payments remaining to be made in the
event  that  he  voluntarily  leaves  employment  with  Delta  Woodside  or such
employment  is  terminated by Delta  Woodside for cause.  Any remaining  amounts
payable  to him  under the  arrangement  will be paid to him in the event of his
death or  disability  or in the  event  there is a change  of  control  of Delta
Woodside and he does not remain with Delta  Woodside.  See also the  information
below under the subheading "Early  Exercisability  and Other Amendments of Delta
Woodside Stock Options and Amendments to Deferred Compensation Plan".

     Jane H. Greer is the Vice President and Secretary of Delta Woodside.  On or
about the time of the Delta Apparel distribution and the Duck Head distribution,
Ms.  Greer will resign from her officer  positions  with Delta  Woodside and its
subsidiaries.  In connection with this resignation,  Delta Woodside will pay Ms.
Greer  $53,846 of severance in  accordance  with the normal  provisions of Delta
Woodside's  severance plan and $400,000 of severance pursuant to the terms of an
employment  agreement.  Pursuant to amendments to Delta  Woodside's stock option
plan and her stock  options,  all of Ms. Greer's  outstanding  stock options for
Delta Woodside  shares  (covering an aggregate of 22,500 Delta Woodside  shares)
will remain exercisable until their stated expiration dates  notwithstanding the
termination of Ms. Greer's employment with Delta Woodside.

     David R. Palmer is the Controller of Delta  Woodside.  On or about the time
of the Delta Apparel  distribution  and the Duck Head  distribution,  Mr. Palmer
will resign from his officer positions with Delta Woodside and its subsidiaries.
In connection with this resignation,  Delta Woodside will pay Mr. Palmer $61,250
of  severance  pursuant  to the terms of an  employment  agreement.  Pursuant to
amendments to Delta Woodside's  stock option plan and his stock options,  all of
Mr. Palmer's  unexercisable stock options for Delta Woodside shares (covering an
aggregate of 1,250 Delta  Woodside  shares) will become  exercisable  in full no
later than 5 business  days prior to the record  date for the Delta  Apparel and
Duck Head distributions,  and all of Mr. Palmer's  outstanding stock options for
Delta Woodside  shares  (covering an aggregate of 5,000 Delta  Woodside  shares)
will remain exercisable until their stated expiration dates  notwithstanding the
termination of Mr. Palmer's employment with Delta Woodside.

     Brenda L. Jones is the Assistant  Secretary of Delta Woodside.  On or about
the time of the Delta Apparel  distribution and the Duck Head distribution,  Ms.
Jones  will  resign  from her  officer  positions  with Delta  Woodside  and its
subsidiaries.  In connection with this resignation,  Delta Woodside will pay Ms.
Jones  $37,019 of severance in  accordance  with the normal  provisions of Delta

                                       93
<PAGE>
Woodside's  severance  plan and $37,019  pursuant to the terms of an  employment
agreement.  Pursuant to amendments to Delta Woodside's stock option plan and her
stock options,  all of Ms. Jones' unexercisable stock options for Delta Woodside
shares  (covering  an  aggregate  of 375  Delta  Woodside  shares)  will  become
exercisable  in full no later than 5 business  days prior to the record date for
the Delta Apparel and Duck Head distributions, and all of Ms. Jones' outstanding
stock options for Delta  Woodside  shares  (covering an aggregate of 1,375 Delta
Woodside  shares) will remain  exercisable  until their stated  expiration dates
notwithstanding the termination of Ms. Jones' employment with Delta Woodside.

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

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

     (i) all unexercisable portions of the holder's Delta Woodside stock options
     become immediately exercisable in full on a date that is no later than five
     (5) business days prior to the Delta Apparel  record date and the Duck Head
     record  date,  which will permit the holder to exercise  all or part of the
     holder's Delta Woodside stock option prior to the Delta Apparel record date
     and the Duck Head 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 option that remains  unexercised  as of the
     Delta  Apparel  record  date and the Duck  Head  record  date  will  remain
     exercisable  for only Delta  Woodside  shares,  and for the same  number of
     Delta Woodside shares at the same exercise  price,  after the 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).

     Delta Woodside  anticipates that all holders of outstanding  Delta Woodside
stock options will probably enter into the proposed amendment.

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

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


William F. Garrett                      37,500

Herbert M. Mueller                       4,500

Marjorie F. Rupp                         3,000

     Also, in connection with the Delta Apparel distribution, Delta Woodside has
added a provision to the Delta Woodside stock option plan that provides that, so
long as a Delta Apparel  employee who holds Delta Woodside stock options remains
an employee of Delta Apparel or any of its  subsidiaries,  those Delta  Woodside
stock options will remain  outstanding  until the end of their stated term. This
amendment will apply to all Delta  Woodside stock options  currently held by Mr.

                                       94
<PAGE>
Humphreys  (under which he can acquire an  aggregate  of 22,500  Delta  Woodside
shares),  Mr.  Mueller  (under  which he can acquire an aggregate of 6,000 Delta
Woodside shares) and Ms. Rupp (under which she can acquire an aggregate of 4,000
Delta Woodside shares).

     In  connection  with the Delta  Apparel and Duck Head  distributions,  each
participant in Delta Woodside's deferred compensation plan will be provided with
the  opportunity  to  receive  all  or  part  of  his  or  her  vested  deferred
compensation  account in cash in exchange for  consenting to an amendment to the
deferred compensation plan. Under the plan amendment,  only the corporation that
employs the participant,  and not any other member of Delta  Woodside's  current
group of corporations,  will be responsible in the future for the  participant's
deferred compensation. Delta Woodside anticipates that each director and officer
of Delta Apparel will consent to the proposed plan  amendment and will choose to
continue  to defer his or her vested  deferred  compensation  account  under the
amended plan.

LEASE TERMINATIONS

     Delta  Woodside has leased its principal  corporate  office space and space
for its benefits  department,  purchasing  department  and financial  accounting
department from a corporation (233 North Main,  Inc.),  one-half of the stock of
which is owned by each of E.  Erwin  Maddrey,  II (a  director  and  significant
stockholder  of 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 the Duck Head  distribution)  and a director and
significant stockholder of Delta Woodside) and Jane H. Greer (Vice President and
Secretary of Delta  Woodside  (from which  officer  positions she will resign in
connection with the Delta Apparel distribution and the Duck Head distribution)).
Mr.  Maddrey and Ms. Greer are also the directors and executive  officers of 233
North Main,  Inc.  The lease of this space was executed  effective  September 1,
1998,  covers  approximately  9,662  square  feet at a rental rate of $13.50 per
square foot per year (plus certain other expenses) and had an expiration date of
August 2003. In connection with the Delta Apparel distribution and the Duck Head
distribution,  233 North Main,  Inc.  and Delta  Woodside  have agreed that this
lease will  terminate on the Delta  Apparel and Duck Head  distribution  date in
exchange for the payment by Delta Woodside to 233 North Main,  Inc. of $135,268.
Following the Delta Apparel and Duck Head distribution  date, Delta Woodside may
continue  to use the space on an as needed  month-to-month  basis at the  rental
rate of $14.00 per square foot per year (plus certain other expenses).

     Delta  Woodside has leased office space in Edgefield,  South  Carolina from
The Rainsford Development  Corporation,  a corporation wholly owned by Bettis C.
Rainsford (a director and  significant  stockholder 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
position she will resign in connection with the Delta Apparel  distribution  and
the  Duck  Head   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 and
Duck Head distribution date in exchange for the payment by Delta Woodside to The
Rainsford Development Corporation of $33,299.08.

LEASE OF STORE IN EDGEFIELD, SOUTH CAROLINA

     Duck Head leases a building in  Edgefield,  South  Carolina  from Bettis C.
Rainsford (a director and  significant  stockholder 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 were paid
to Mr. Rainsford during fiscal 1997, 1998 and 1999, respectively.

TRANSFERS OF LIFE INSURANCE POLICIES

     In February 1991, each of E. Erwin Maddrey,  II (a director and significant
stockholder  of 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 the Duck Head  distribution)  and a director

                                       95
<PAGE>
and  significant  stockholder  of Delta  Woodside)  and Bettis C.  Rainsford  (a
director  and  significant  stockholder  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,  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 a date on or about the date the Delta  Apparel
distribution  and the Duck Head  distribution  occur,  that  individual's  First
Refusal Agreement will terminate and, if the individual desires,  Delta Woodside
will transfer to the individual  the $10 million life insurance  policies on his
life the proceeds of which are payable to the  beneficiary or  beneficiaries  he
selects.  After this transfer,  the recipient individual will be responsible for
payment the premiums on these life insurance policies. Delta Woodside will allow
the remaining $30 million of life insurance payable to Delta Woodside to lapse.

EMPLOYEE BENEFIT SERVICES

     On or about  the date of the  Delta  Apparel  distribution,  Delta  Apparel
anticipates  engaging  Carolina  Benefits  Services,  Inc.  to  provide  payroll
processing and 401(k) plan administration  services for Delta Apparel.  Carolina
Benefits  Services,  Inc.  is owned by E.  Erwin  Maddrey,  II (a  director  and
significant  stockholder  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 the Duck Head  distribution)
and a director and significant  stockholder of Delta Woodside) and Jane H. Greer
(Vice  President and Secretary of Delta Woodside  (from which officer  positions
she will resign in connection with the Delta Apparel  distribution  and the Duck
Head distribution)). Ms. Greer is also an executive officer of Carolina Benefits
Services, Inc.

     For the  services  to be  provided by  Carolina  Benefits  Services,  Delta
Apparel  anticipates paying fees based on the numbers of employees,  401(k) plan
participants and plan  transactions and other items.  Delta Apparel  anticipates
that on an annual basis these fees will be  approximately  $84,000.  The initial
term of the  engagement  will be one  year.  Delta  Apparel  elected  to  engage
Carolina Benefits  Services to provide these services after receiving  proposals
from other providers of similar services and determining that Carolina  Benefits
Services' proposal was Delta Apparel's least costly alternative.

     Carolina  Benefits  Services  expects that it will provide  similar payroll
processing and 401(k) plan administration  services to Duck Head and 401(k) plan
administration  services to Delta Woodside after the Delta Apparel  distribution
and the Duck Head distribution.

                                       96
<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 $20.00 per quarter  share  (equivalent  to
$80.00 per whole share), subject to adjustment. The description and terms of the
Rights are set forth in a  Shareholder  Rights  Agreement  (which this  document
refers to as the  rights  agreement)  between  Delta  Apparel  and  First  Union
National Bank, as rights agent.  Until the Distribution Date (described  below),
the  number of Rights  outstanding  from time to time is equal to the  number of
shares of the Delta Apparel common stock outstanding.

     A copy of the  rights  agreement  has been  included  as an  exhibit to the
Registration Statement on Form 10 of which this Information Statement is a part.
You can  access  the  Registration  Statement  on the  Securities  and  Exchange
Commission's  web site at  www.sec.gov  by searching  the Edgar  Archives on the
SEC's web site.  You can also get a copy free of charge by calling or writing to
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.

                                       97
<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 January  20,  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 Delta Apparel 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
reclassification  of, the Delta Apparel common stock, (ii) if all holders of the

                                      98
<PAGE>

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 Delta Apparel board of directors) by the Delta Apparel
board of  directors  at any time prior to the close of business on the tenth day
after the Share  Acquisition  Date or the final  expiration  date of the  Rights
(whichever is earlier);  provided that, under certain circumstances,  the Rights
may not be redeemed unless there are Disinterested  Directors (as defined in the
rights  agreement) in office and the redemption is approved by a majority of the
Disinterested  Directors.   After  the  redemption  period  has  expired,  Delta
Apparel's  right of redemption may be reinstated  upon the approval of the Delta
Apparel  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 Delta Apparel
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 for federal
income tax  purposes 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) or for common stock of an acquiring company as described above or
in the event the Rights are redeemed by Delta Apparel.

     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
Delta Apparel board of directors to cure any ambiguity, defect or inconsistency,
to make changes that do not adversely  affect the interests of holders of Rights
(excluding the interests of any Acquiring Person), or to shorten or lengthen any
time period under the rights agreement.  Amendments  adjusting time periods may,
under certain circumstances, require the approval of a majority of Disinterested
Directors,  or otherwise be limited.

                                       99
<PAGE>
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  Delta  Apparel  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.

     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

                                      100
<PAGE>
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.

     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 by the following deadlines:

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

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

     A    stockholder's nomination for director must include:

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

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

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

     -    other information that must be disclosed in proxy solicitations;

     -    the  written  consent of each  nominee to serve as a director of 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 contain
a provision  that limits the personal  liability  of  directors  "to the fullest
extent permitted" by the Official Code of Georgia.

                                      101
<PAGE>

     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
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 Delta  Apparel  shall  indemnify its
directors and officers (and each person who at its request  served as an officer
or director of another  entity) to the fullest extent  permitted by Georgia law.
This  right  to  indemnification  also  includes  the  right to be paid by Delta
Apparel the expenses  incurred in connection with a proceeding in advance of its
final disposition to the fullest extent authorized by Georgia law.

     Delta Apparel's bylaws provide that it may purchase and maintain  insurance
on behalf of any person who is or was one of its directors,  officers, employees
or agents,  or is or was  serving  at 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 and advancement of expenses provisions  described above
are set  forth  in  Delta  Apparel's  bylaws  as a  contractual  right  of Delta
Apparel's directors and officers.

     Annual Meeting of Stockholders

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

     Special Meetings of Stockholders

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

     -    the chairman of 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 or by unanimous  written  consent.  The fact
that holders of Delta Apparel voting stock are unable to call a special  meeting
or to take action without a meeting except by unanimous written consent may make
it more difficult for  stockholders  to take action  opposed by Delta  Apparel's
board of directors.

                                      102
<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;

     -    any material interest of the stockholder in the item of business;

     -    a  description  of all  arrangements  and  understandings  between the
          stockholder  and any  other  person or  persons  (with the name of the
          persons)  pursuant to which the  proposal is made by the  stockholder;
          and

     -    such other information as Delta Apparel may reasonably request.

     Depending on the  circumstances,  these timing and notice  requirements may
preclude  or deter some  stockholders  from  bringing  matters  before an annual
meeting.

     Preemptive Rights

     In general,  preemptive rights allow  stockholders whose dividend rights or
voting  rights  would be  adversely  affected  by the  issuance  of new stock to
purchase, on terms and conditions set by the board of directors, that proportion
of the new issue that would  preserve the relative  dividend or voting rights of
those  stockholders.  As permitted by Georgia law, 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.

                                      103
<PAGE>
     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
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 Georgia corporation from
engaging in a "business  combination"  with an  "interested  stockholder"  for a
period of five  years  after the date the  stockholder  becomes  an  "interested
stockholder", unless:

     -    before that date the board of directors of that  corporation  approves
          either the "business  combination" or the transaction that resulted in
          the stockholder becoming an "interested stockholder";

     -    in the  transaction  that  resulted  in the  stockholder  becoming  an
          "interested stockholder",  the "interested stockholder" owned at least
          90% of the voting  stock of the  corporation  outstanding  at the time
          that the transaction commenced, excluding, for purposes of determining
          the number of shares outstanding, shares owned by any of the following
          persons  (which this document  refers to as the persons  excluded from
          the voting calculation):

          -    persons who are  directors  or  officers,  their  affiliates  and
               associates;

          -    subsidiaries of the corporation; and

          -    employee stock plans that do not provide employees with the right
               to  determine  confidentially  the  extent to which  shares  held
               subject  to the plan will be  tendered  in a tender  or  exchange
               offer; or

     -    after becoming an "interested stockholder", the stockholder:

                                      104
<PAGE>

          -    acquired   additional   shares   resulting  in  the   "interested
               stockholder"  being the  beneficial  owner of at least 90% of the
               outstanding  voting  stock  of the  corporation,  excluding,  for
               purposes of determining the number of shares outstanding,  shares
               owned by the persons excluded from the voting calculation; and

          -    the  business  combination  was  approved at an annual or special
               meeting of  stockholders  by the  holders  of a  majority  of the
               voting  stock  entitled  to  vote,  excluding  the  voting  stock
               beneficially  owned  by  the  "interested  stockholder"  and  the
               persons excluded from the voting calculation.

     A "business combination" includes:

     -    a merger,  consolidation  or share exchange of the  corporation or any
          subsidiary  with any  interested  stockholder  or an  affiliate of any
          interested stockholder;

     -    a sale,  lease,  transfer  or  other  disposition  (other  than in the
          ordinary course of business) in one or a series of transactions to any
          interested  stockholder  or an affiliate or associate of an interested
          stockholder   of  any  assets  of  the   corporation  or  any  of  its
          subsidiaries  with  an  aggregate  book  value  of 10% or  more of the
          corporation's net assets;

     -    an issuance or transfer by the corporation or its  subsidiaries to any
          interested   stockholder  or  its  affiliates  or  associates  in  one
          transaction or a series of  transactions  of equity  securities of the
          corporation  that have an aggregate  market value of 5% or more of the
          total market value of the  outstanding  common and preferred  stock of
          the  corporation  (except  pursuant to the exercise of rights  granted
          proportionately   to  other   stockholders   and  for  convertible  or
          exercisable  rights  outstanding  prior  to the time  that the  person
          became an interested stockholder);

     -    the  adoption  of  any  plan  or  proposal  for  the   liquidation  or
          dissolution of the corporation;

     -    any  reclassification  of securities or merger or consolidation of the
          corporation or its  subsidiaries  that has the effect of increasing by
          5% or more  the  proportionate  amount  of  equity  securities  of the
          corporation or its subsidiaries  beneficially  owned by the interested
          stockholder or its affiliates; and

     -    any other transaction  (other than in the ordinary course of business)
          resulting in a  disproportionate  financial benefit to the "interested
          stockholder" or its affiliates or associates.

     Under  this  statute,   an  "interested   stockholder"   is  a  person  who
beneficially owns 10% or more of the corporation's  outstanding  voting stock or
is an affiliate of the corporation  and within the two prior years  beneficially
owned 10% or more of the corporation's then outstanding stock.

     The  restrictions  imposed by this section will not apply to a  corporation
unless its bylaws  specifically  provide for coverage under the statute.  In its
bylaws 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 require 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.

                                      105
<PAGE>

     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.

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  was  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. As part of
the intercompany reorganization described in "Relationships Among Delta Apparel,
Delta Woodside and Duck Head - Distribution  Agreement",  Delta Apparel's parent
corporation merged into its immediate parent  corporation,  which in turn merged
into Delta Woodside. Prior to the Delta Apparel distribution, 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 Delta  Apparel
shares of common stock.




                                      106

<PAGE>


                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 July 31, 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
by the date that is ten days after  notice or public  disclosure  of the date of
the meeting is made or given to stockholders. After that date, the proposal will
not be considered timely. Stockholders submitting proposals for inclusion in the
proxy  statement and form of proxy must comply with the Securities  Exchange Act
of 1934 and all  stockholders  submitting  proposals or nominations for director
must  comply  with  the  bylaw   requirements   described   under  the  headings
"Description  of Delta Apparel  Capital Stock -  Nominations  of Directors"  and
"Description of Delta Apparel Capital Stock - Stockholder Proposals.".


                 FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE


     This document, particularly the material under the headings "Risk Factors",
"The Delta Apparel  Distribution - Reasons for the Delta Apparel  Distribution",
"Trading Market",  "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.


                              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.
KPMG LLP also serves as tax advisors to Delta Apparel.


                                      107
<PAGE>

                             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.

     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.

                                      108
<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
April 1, 2000 (unaudited)                                         F-18

Condensed Combined Statements of  Operations and
Accumulated Divisional Deficit for the Nine Months
Ended April 1, 2000 and March 27, 1999 (unaudited)                F-19

Condensed Combined Statements of Cash Flows for the
Nine Months ended April 1, 2000 and
March 27, 1999 (unaudited)                                        F-20

Notes to Unaudited Condensed Combined Financial
Statements (unaudited)                                            F-21

                                      109
<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.  In  connection  with our audits of the  combined  financial
statements,  we also have  audited the  schedule  of  valuation  and  qualifying
accounts  for each of the years in the three  year  period  ended  July 3, 1999.
These combined  financial  statements and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these combined financial  statements and financial statement schedule
based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the combined  financial  statements  referred to above  present
fairly,  in all  material  respects,  the  financial  position of Delta  Apparel
Company as of July 3, 1999 and June 27, 1998,  and the results of its operations
and its cash flows for each of the years in the three-year  period ended July 3,
1999, in conformity with generally accepted accounting  principles.  Also in our
opinion,  the related financial statement schedule,  when considered in relation
to the basic combined financial statements taken as a whole, presents fairly, in
all material respects, the information set forth therein.


Atlanta, Georgia                                            KPMG LLP
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                                          872        316
     Income taxes receivable                                                             90          -
                                                                                   ---------  ---------

Total current assets                                                                 52,697     59,186

Property, plant and equipment, net (note 4)                                          31,441     40,507
Other assets                                                                            219        257
                                                                                   ---------  ---------

                                                                                   $ 84,357     99,950
                                                                                   =========  =========

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)                                                109,046     99,835
     Income taxes payable                                                                 -        108
                                                                                   ---------  ---------

Total current liabilities                                                           119,914    115,942

Long-term debt (note 6)                                                                 100        339
Due to related parties (note 8)                                                      30,417     30,417
Other liabilities                                                                       482        618
                                                                                    --------  ---------

Total liabilities                                                                   150,913    147,316

Divisional deficit                                                                  (66,556)   (47,366)

Commitments and contingencies (notes 9, 10 and 12)
                                                                                   ----------  --------
                                                                                   $ 84,357     99,950
                                                                                   ==========  ========
</TABLE>

See accompanying notes to combined financial statements.



                                       F2
<PAGE>
<TABLE>
<CAPTION>
                                            DELTA APPAREL COMPANY
                                           (as described in Note 1)

                    Combined Statements of Operations and Accumulated Divisional Deficit

                               (Amounts in thousands, except per share amounts)

                                                                         Year ended
                                                               --------------------------------
                                                                 JULY 3,   JUNE 27,   JUNE 28,
                                                                  1999        1998       1997
                                                                ---------  ---------  ---------
<S>                                                             <C>        <C>        <C>
Net sales                                                     $ 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 expense (benefit) (note 7)                                (90)       108       (208)
                                                                ---------  ---------  ---------

                     Net loss                                    (19,190)   (24,307)   (12,061)


Accumulated divisional deficit, beginning of year                (47,366)   (23,059)   (10,998)
                                                                ---------  ---------  ---------


Accumulated divisional deficit, end of year                     $(66,556)   (47,366)   (23,059)
                                                                =========  =========  =========


Unaudited pro forma net loss per share
        (note 2):

Basic and diluted                                                $ (8.00)
                                                                =========
Basic and diluted weighted-average common shares outstanding
                                                                2,400,000
                                                                =========
See accompanying notes to combined financial statements.
</TABLE>


                                       F3
<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                                      $   (19,190)   (24,307)   (12,061)
        Adjustments to reconcile net loss to net cash
          used in operating activities:
            Depreciation                                    9,208      4,312      3,672
            Amortization                                        6        155        250
            Impairment charges                              1,415      7,459          -
            Provision for allowances on accounts            3,725        745     (1,487)
            receivable
            Loss (gain) on sale of property and equipment     347         29        (22)
            Changes in operating assets and liabilities:
                Accounts receivable                        (2,702)    (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)   (13,741)
                                                         ---------  ---------  ----------

Investing activities:
        Purchases of property, plant, and equipment         (3,593)    (3,658)   (2,340)
        Proceeds from sale of property, plant, and
            quipment                                         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    16,220
                                                         ---------  ---------  ----------

        Net cash provided by financing activities            8,972     16,035    15,980

        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>


                                       F4
<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  (first-in,  first-out) or
          market.   Estimated  losses  on  inventories  represent  reserves  for
          obsolescence,  excess  quantities,  and  irregulars  and  slow  moving
          inventory.  The  Company  estimates  the  losses  on the  basis of its
          assessment of the inventory's net realizable  value based upon current
          market conditions and historical experience.


                                       F5
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

          The   Company   adopted  the  first-in,  first-out  (FIFO)  method  of
          determining  the  cost  of  inventories.  The  Company  had previously
          recorded such inventories using the  last-in, first-out (LIFO) method.
          The Company has experience a significant decline  in  prices and level
          of   finished   goods  recently,  and  a  significant portion  of  the
          manufacturing  component  has moved to lower cost off-shore facilities
          as  such,  the  FIFO  method  is considered preferable because it more
          closely  matches  current  costs  with  current revenues in periods of
          price-level  decreases.  LIFO  inventories  made  up  94%  and  93% of
          inventories  at  July 3, 1999 and  June  27,  1998, respectively.  All
          periods  presented  have  been  restated  to  reflect  the retroactive
          application  of  this  accounting principle as provided by the special
          exemption  for  an  initial  public  distribution  in  APB Opinion 20,
          "Accounting Changes".  The accounting change increased the net loss by
          $707,  $3,316  and  $327  in fiscal 1999, 1998 and 1997, respectively.

     (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.

     (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, which triggered an impairment review of
          its long-lived assets. Based on the Company's business plan for fiscal
          2000, the trend in the apparel  industry to move production  off-shore
          and the age and  condition of the Company's  distribution  facility in
          the United  States the Company  determined  that  certain of its plant
          assets were  impaired.  The Company  calculated  the present  value of
          expected  cash  flows of  certain  plant  assets  consisting  of land,
          buildings,  machinery  and  equipment to be held and used to determine
          the fair value of the assets.  Accordingly,  in the fourth  quarter of
          fiscal  1999,  the  Company  recorded  an impairment charge of $1,415.

     (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 cash flows.  In 1998, the Company  continued to incur operating
          losses,  the T-shirt  apparel  industry  continued  to see declines in
          margins due to offshore  competition  and the Company lost its largest
          customer in the fourth  quarter of fiscal  1997.  Concurrent  with the
          Company's  annual planning  process,  the Company  determined that the
          future  undiscounted  cash flows were below the carrying  value of the
          goodwill.  Accordingly,  during the third  quarter of fiscal  1998 the
          Company  wrote off the  goodwill of $7,240 as a deduction  from pretax
          income.  The estimated fair value was based on anticipated future cash


                                       F6
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

          flows discounted at a rate commensurate with the risk involved.

     (g)  REVENUE RECOGNITION

          Sales  of goods  are  recognized  upon  shipment  of the  goods to the
          customer. The Company estimates allowances for merchandise returns and
          markdowns based on historical credits issued as a percentage of sales.

     (h)  RELATED PARTY TRANSACTIONS.

          The Company  participates  in a cash management  system  maintained by
          DWI.  Under this  system,  excess cash is  forwarded  to DWI each day,
          reducing the due to parent,  and cash requirements are funded daily by
          DWI, increasing the due to parent. Interest is charged on loan payable
          to  DWI  balances  based  on  the   weighted-average   cost  of  DWI's
          borrowings.  In addition,  the Company incurs management fees from DWI
          for  various  corporate  services  including   management,   treasury,
          computer,  benefits,  payroll, auditing,  accounting and tax services.
          For these  services,  DWI charges  actual cost based on relative usage
          and other factors which,  in the opinion of  management,  represents a
          reasonable and appropriate method of allocation.

     (i)  INCOME TAXES

          Income taxes are accounted  for under the asset and liability  method.
          Deferred tax assets and  liabilities are recognized for the future tax
          consequences   attributable  to  differences   between  the  financial
          statement  carrying  amounts of existing  assets and  liabilities  and
          their   respective  tax  bases  and  operating  loss  and  tax  credit
          carryforwards.  Deferred tax assets and liabilities are measured using
          enacted tax rates  expected to apply to taxable income in the years in
          which those  temporary  differences  are  expected to be  recovered or
          settled. The effect on deferred tax assets and liabilities of a change
          in tax rates is  recognized  in income in the period that includes the
          enactment date.

          The Company's  operations are included in the consolidated Federal tax
          return of DWI. Under the  consolidated  tax sharing  arrangement,  the
          Company's  tax  receivable  or payable is calculated as if the Company
          separately  filed a Federal tax return.  Any tax  settlement due to or
          from the Parent is settled  when the Parent  receives or pays taxes to
          the government.

     (j)  ADVERTISING COSTS

          Advertising costs are expensed as incurred. Advertising costs amounted
          to $1,300, $852 and $453, in fiscal 1999, 1998 and 1997, respectively.

     (k)  COMPUTATION OF UNAUDITED PRO FORMA NET LOSS PER SHARE

          The Company has presented the unaudited  historical pro forma net loss
          per share pursuant to SFAS 128,  Earnings per Share.  Pursuant to SFAS
          128,  unvested  stock is excluded  from basic  earnings  per share and
          included in diluted  earnings  per share if  dilutive.  The  unaudited
          historical  pro forma net loss per share is calculated by dividing the
          historical net loss by the unaudited pro forma weighted-average common


                                       F7
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

          shares outstanding.  The unaudited pro forma  weighted-average  common
          shares outstanding was determined assuming a distribution of one share
          of Delta  Apparel  common  stock  for  every  ten  shares of DWI stock
          outstanding  on the record date.  The  weighted-average  shares do not
          include  securities that would be antidilutive for each of the periods
          presented.

     (l)  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 Company's  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.

     (m)  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.

     (n)  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 131,  Disclosures about Segments of
          an Enterprise with Related Information. SFAS 131 establishes standards
          for the way  public  business  enterprises  report  information  about
          operating  segments in annual financial  statements and requires those
          enterprises to report selected information about operating segments in
          interim  financial  reports  issued  to  stockholders.   SFAS  131  is
          effective for financial  statements for fiscal years  beginning  after
          December 31, 1997.  The Company does not believe it has any reportable
          segments.

          In June 1998,  the FASB issued  SFAS 133,  Accounting  for  Derivative
          Instruments and Hedging Activities which was subsequently  deferred by
          SFAS 137. SFAS 133 establishes  accounting and reporting standards for


                                       F8
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


          derivative  instruments,  including derivative instruments embedded in
          other contracts, and for hedging activities. SFAS 133 is effective for
          all fiscal  years  beginning  after June 15,  2000.  The Company  will
          determine the applicability of SFAS 133 and apply it if necessary.


                                       F9
<PAGE>
<TABLE>
<CAPTION>
                              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
                                       ---------     --------
<S>                                    <C>           <C>

Raw materials                          $   2,731        4,588
Work in process                            7,768        9,073
Finished goods                            16,535       18,628
                                       ---------     --------

                                       $  27,034       32,289
                                       =========     ========
</TABLE>

(4)     PROPERTY,  PLANT  AND  EQUIPMENT

Property,  plant  and  equipment  consist  of  the  following:

<TABLE>
<CAPTION>
                                                     ESTIMATED    JULY 3,   JUNE 27,
                                                    USEFUL LIFE    1999       1998
                                                    -----------  ---------  ---------
<S>                                                 <C>          <C>        <C>
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
    and amortization                                              (43,793)   (47,424)
                                                                 ---------  ---------

                                                                 $ 31,441     40,507
                                                                 =========  =========
</TABLE>


                                      F10
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)
<TABLE>
<CAPTION>
(5)      ACCRUED EXPENSES

Accrued expenses consist of the following:

                                                  JULY 3,    JUNE 27,
                                                   1999       1998
                                                 ---------  ---------
<S>                                              <C>        <C>
     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
                                                 =========  =========
</TABLE>

(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
ate (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
                                                       =========


                                      F11
<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                                         -           -      (572)
                                            ---------   --------   --------
   State                                         ---         ---       (93)
                                            =========  ==========  ========
     Total deferred                              ---         ---      (665)
                                             --------   --------   --------
   Income tax expense (benefit)                  (90)        108      (208)
                                            =========  ==========  ========

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:

                                                      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                         (59)        70       237
Valuation allowance adjustments               6,112      5,217     4,326
Nondeductible amortization and
   other permanent differences                  127      2,538        --
Other                                           478        753      (477)
                                            --------  ---------  --------

Income tax expense(benefit)                     (90)       108      (208)
                                            ========  =========  ========
</TABLE>


                                      F12
<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                    $ 15,208    13,775
   Investment tax credit                                   617       617
   Currently nondeductible accruals                      2,841     1,494
   Other                                                   203        --
                                                      ---------  --------
     Gross deferred tax assets                          18,869    15,886

 Less valuation allowance                              (15,068)   (8,956)
                                                      ---------  --------
     Net deferred tax assets                             3,801     6,930
                                                      ---------  --------
 Deferred tax liabilities:
   Depreciation                                         (3,801)   (6,224)
   Other                                                    --      (706)
                                                      ---------  --------
     Deferred tax liabilities                           (3,801)   (6,930)
                                                      ---------  --------

     Net deferred tax liability                       $    ---       ---
                                                      =========  ========
</TABLE>

     The valuation allowance for deferred tax assets as of July 3, 1999 and June
     27, 1998 was $15,068 and $8,956, respectively.  The net change in the total
     valuation  allowance for the years ended July 3, 1999 and June 27, 1998 was
     an  increase  of  $6,112  and  $5,217,   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 $30 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  $26 million  calculated under the corporate
     tax sharing  arrangement.  These carryforwards  expire at various intervals
     through 2019. If the Company leaves its current  consolidated  group, these
     carryovers may not be available for future use.


                                      F13
<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.    139,525    130,370
     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         --

                                                                     --------  ---------
                                                                      139,463    130,252
                                                                     ========  =========
</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.

     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.


                                      F14
<PAGE>
                              DELTA APPAREL COMPANY
                            (as described in Note 1)

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(9)  LEASES

     The  Company  has  several  noncancellable  operating  leases  relating  to
     buildings, office equipment, machinery and equipment, and computer systems.

     Future minimum lease payments under  noncancellable  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.


                                      F15
<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.


                                      F16
<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 26        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 income (loss)           667          (1,290)         (3,362)        (5,717)
      Net loss                       (1,520)         (3,496)         (5,788)        (8,386)
</TABLE>

<TABLE>
<CAPTION>
                                         1998 QUARTER ENDED
                       -----------------------------------------------------------
                        SEPTEMBER 28     DECEMBER 26       MARCH 29      JUNE 28
                       --------------  ---------------  --------------  ----------
<S>                    <C>             <C>              <C>             <C>
      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                (4,004)         (3,325)         (7,541)        (9,437)
</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.


                                      F17
<PAGE>
<TABLE>
<CAPTION>
                             DELTA APPAREL COMPANY

                        Condensed Combined Balance Sheet
                             (Amounts in thousands)
                                  (unaudited)


                                                                           APRIL 1, 2000
                                                                          ----------------
                              ASSETS
<S>                                                                    <C>

Current Assets:
         Cash                                                          $              116
         Accounts and other receivables, net                                       17,482
         Inventories                                                               31,217
         Prepaid expenses and other current assets                                  1,032
                                                                          ----------------
                           Total current assets                                    49,847

Property, plant and equipment, net                                                 27,778
Other assets                                                                          150
                                                                          ----------------
                                                                     $             77,775
                                                                          ================

                LIABILITIES AND DIVISIONAL DEFICIT
Current Liabilities:
         Current installments on long-term debt                      $                  -
         Accounts payable and accrued liabilities                                  12,051
         Due to affiliates                                                        101,547
         Income taxes payable                                                         268
                                                                          ----------------
                           Total current liabilities                              113,866

Long-term debt                                                                     30,417
Other long-term liabilities                                                           522
                                                                          ----------------
                           Total liabilities                                      144,805

Divisional deficit                                                                (67,030)
                                                                          ----------------
                                                                     $             77,775
                                                                          ================










See accompanying notes to condensed combined financial statements.



</TABLE>

                                      F-17
<PAGE>
<TABLE>
<CAPTION>

                             DELTA APPAREL COMPANY

 Condensed Combined Statements of Operations and Accumulated Divisional Deficit
                (Amounts in thousands, except per share amounts)
                                  (unaudited)

                                                                            FOR THE NINE MONTHS ENDED
                                                                            -------------------------
                                                                          APRIL 1,              MARCH 27,
                                                                           2000                   1999
                                                                     -------------------    ----------------

<S>                                                                <C>                                <C>

Net sales                                                          $             77,513               63,679
Cost of goods sold                                                               65,847               59,118
                                                                     -------------------    -----------------
                  Gross profit                                                   11,666                4,561

Selling, general and administrative expenses                                      5,700                8,353
Other expenses                                                                       21                  193
                                                                     -------------------    -----------------
                  Operating income (loss)                                          5,945               (3,985)
                                                                     -------------------    -----------------

Interest expense, net                                                             6,431                6,870
                                                                     -------------------    -----------------

                  Loss before taxes                                                (486)             (10,855)

Income tax benefit                                                                  (13)                 (51)
                                                                     -------------------    -----------------

                  Net loss                                                         (473)             (10,804)

Accumulated divisional deficit, beginning of period                             (66,556)             (47,366)
                                                                     -------------------    -----------------

Accumulated divisional deficit, end of period                      $            (67,030)             (58,170)
                                                                     ===================    =================


Pro forma net loss per share (note 4)
 Basic and diluted                                               $                  .20
                                                                      ==================

Basic and diluted weighted-average
     common shares outstanding                                                2,400,000
                                                                      ==================







See accompanying notes to condensed combined financial statements.

</TABLE>

                                      F-18
<PAGE>
<TABLE>
<CAPTION>


                             DELTA APPAREL COMPANY

                   Condensed Combined Statement of Cash Flows
                             (Amounts in thousands)
                                  (unaudited)


                                                                                             FOR THE NINE MONTHS ENDED
                                                                                        -----------------------------------------
                                                                                         APRIL 1, 2000         MARCH 27, 1999
                                                                                        -----------------    --------------------
<S>                                                                                 <C>                                 <C>

Operating activities:
         Net loss                                                                   $              (473)                (10,803)
         Adjustments to reconcile net loss to net cash provided by (used
         in) operating activities:
              Depreciation                                                                        4,922                   7,562
              Loss (gain) on sale of property and equipment                                           1                     467
              Other                                                                                  40                      27
              Changes in operating assets and liabilities
                           Accounts receivable                                                     6,817                   9,705
                           Inventories                                                            (4,183)                (13,739)
                           Prepaid expenses and other current assets                                (160)                    (39)
                           Other noncurrent assets                                                    69                      (7)
                           Deferred taxes
                           Accounts payable and accrued expenses                                   1,422                  (4,632)
                           Income taxes payable                                                      358                    (102)
                                                                                        -----------------    --------------------
                           Net cash provided by (used in) operating activities                     8,813                 (11,560)
                                                                                        -----------------    --------------------

Investing activities:
         Purchases of property, plant and equipment                                               (1,261)                 (2,470)
                                                                                        -----------------    --------------------
                  Net cash used in investing activities                                           (1,261)                 (2,470)
                                                                                        -----------------    --------------------

Financing activities:
         Principal payment on long-term debt                                                        (339)                   (180)
         Change in due to related parties, net                                                    (7,499)                 14,184
                                                                                        -----------------    --------------------
                  Net cash provided by (used in) financing activities                             (7,838)                 14,004
                                                                                        -----------------    --------------------

         Decrease in cash                                                                           (286)                    (26)

         Cash at beginning of period                                                                 402                     101
                                                                                        -----------------    --------------------

         Cash at end of period                                                      $                116                      74
                                                                                        =================    ====================

Supplemental cash flow information:
         Cash paid during the period for interest                                   $                 27                      27
                                                                                        =================    ====================

See accompanying notes to condensed combined financial statements.

</TABLE>
                                      F-19
<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 nine
months  ended  April 1, 2000 and  March  27,  1999,  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 April 1, 2000,  and the results of its  operations and its cash flows for the
nine months  ended April 1, 2000 and March 27, 1999,  respectively.  The results
for the nine months ended April 1, 2000 are not  necessarily  indicative  of the
expected results for the full year or any future period. The unaudited condensed
combined financial statements included herein should be read in conjunction with
the combined financial statements and notes thereto included in this filing.

NOTE 2 - INVENTORIES

Inventories  are stated at the lower of cost  (first-in,  first-out)  or market.
Estimated  losses on inventories  represent  reserves for  obsolescence,  excess
quantities,  and irregulars and slow moving inventory. The Company estimates the
losses on the basis of its assessment of the  inventory's  net realizable  value
based upon current market conditions and historical experience.

Inventories consist of the following:

                                    April 1,
                                     2000
                                  -----------

Raw materials                     $   2,847
Work in process                       9,430
Finished goods                       18,940
                                     ------
                                  $  31,217
                                     ======


NOTE 3 - COTTON PROCUREMENTS

Delta Apparel has entered into  agreements,  and has fixed  prices,  to purchase
cotton  for use in its  manufacturing  operations.  At  April  1,  2000  minimum
payments  under these  contracts with  non-cancelable  contract terms were $12.9
million.

NOTE 4 -COMPUTATION OF PRO FORMA NET LOSS PER SHARE

The Company has presented the unaudited  historical pro forma net loss per share
pursuant to SFAS 128,  Earnings per Share.  Pursuant to SFAS 128, unvested stock
is excluded from basic  earnings per share and included in diluted  earnings per
share if  dilutive.  The  unaudited  historical  pro forma net loss per share is
calculated  by  dividing  the  historical  net loss by the  unaudited  pro forma
weighted-average   common   shares   outstanding.   The   unaudited   pro  forma
weighted-average   common  shares   outstanding   was   determined   assuming  a
distribution  of one share of Delta Apparel common stock for every ten shares of
DWI stock  outstanding  on the record date. The  weighted-average  shares do not
include securities that would be antidilutive for each of the periods presented.

                                      F-20



<TABLE>
<CAPTION>

                                   SCHEDULE II

                        Valuation and qualifying accounts
                        ---------------------------------


ALLOWANCE FOR DOUBTFUL ACCTS:



                             BEG                EXPENSE           CHARGED TO OTHER       CREDITS ISSUED             END
                            -----               -------           ----------------       --------------             ---
<S>                     <C>                   <C>                 <C>                    <C>                     <C>

Nine Month, 2000        3,199,000               151,000                                  (1,183,000)             2,167,000
1999                      776,000             2,795,000                                    (372,000)             3,199,000
1998                      443,000               685,000                                    (352,000)               776,000
1997                    1,499,000                41,000                                  (1,097,000)               443,000



RETURNS AND ALLOWANCES
                            BEG                 EXPENSE           CHARGED TO OTHER       CREDITS ISSUED              END
                            ---                 -------           ----------------       --------------              ---
Nine Month, 2000        1,855,000               841,000                                  (2,089,000)               607,000
1999                      553,000             2,059,000                                    (757,000)             1,855,000
1998                      141,000               195,000               483,000              (266,000)               553,000
1997                      572,000              (329,000)                                   (102,000)               141,000





TOTAL
                            BEG                 EXPENSE           CHARGED TO OTHER       CREDITS ISSUED               END
                            ---                 -------           ----------------       --------------               ---
Nine Month, 2000        5,054,000               992,000                                  (3,272,000)             2,774,000
1999                    1,329,000             4,854,000                                  (1,129,000)             5,054,000
1998                      584,000               880,000               483,000              (618,000)             1,329,000
1997                    2,071,000             (288,000)                                  (1,199,000)               584,000


</TABLE>


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