DELTA APPAREL INC
10-12B/A, 2000-03-31
APPAREL, PIECE GOODS & NOTIONS
Previous: DH APPAREL CO INC, 10-12B/A, 2000-03-31
Next: 1 SOLUTION CORP, NT 10-K, 2000-03-31




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10/A
                                 Amendment No. 1

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


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


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


 3355 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 Six Months of Fiscal  Year 2000 versus
          First Six Months of Fiscal Year 1999 - Order Backlog"

ITEM 2. FINANCIAL INFORMATION.

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

ITEM 3. PROPERTIES.

     See  "Business of Delta Apparel -- Properties"

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

     See  "Security Ownership of Significant Beneficial Owners and Management"

ITEM 5. DIRECTORS AND OFFICERS.

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

ITEM 6. EXECUTIVE COMPENSATION.

     See  "Management of Delta Apparel -- Management Compensation"

ITEM 7. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

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

                                        2
<PAGE>


ITEM 8. LEGAL PROCEEDINGS.

     See  "Business of Delta Apparel -- Legal Proceedings"

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

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

ITEM 10. RECENT SALES OF UNREGISTERED SECURITIES.

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

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

     See  "Description of Delta Apparel Capital Stock"

ITEM 12. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     See  "Description of Delta Apparel Capital Stock -- Limitation on Liability
          of Directors" and "-- Indemnification of Directors"

ITEM 13. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

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

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

          Not applicable.

ITEM 15. FINANCIAL STATEMENTS AND EXHIBITS.

          (a)  Financial Statements

               See  Index to Financial Statements
                    Exhibit 99.2*

                                        3
<PAGE>

          (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. *

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

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

               4.1  See Exhibits 3.1, 3.2.1, 3.2.2 and 3.2.3.

               4.2  Specimen  certificate for common stock,  par value $0.01 per
                    share, of the Company will be sent in next filing.

               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.

                                        4
<PAGE>

               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.)

               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.

                                        5
<PAGE>

                                   SIGNATURES

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


                                     DELTA APPAREL, INC.

Date: March 28, 2000                 By: /s/ Herbert M. Mueller
      --------------                     --------------------------------
                                         Herbert M. Mueller
                                         Vice President, Chief Financial Officer
                                         and Treasurer


                                        6
<PAGE>

                                    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).

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.)


                                        7
<PAGE>



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.


                                        8
<PAGE>


                             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

                                        5
<PAGE>

by any of the Distribution Documents, in each case as amended or supplemented.

     "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,  as contributions to capital,  all net
debt  amounts  owed to it by  each of  Delta  Consolidated  Corporation  ("Delta
Consolidated"),  Delta Merchandising,  Inc. ("Delta  Merchandising"),  Duck Head
Apparel Company,  Inc. ("DHAC") and International  Apparel Marketing Corporation
("IAMC")   to  Delta   Consolidated,   Delta   Merchandising,   DHAC  and  IAMC,
respectively.

     (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 and Delta Woodside shall transfer, or cause to be transferred,  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, Delta
Woodside and Alchem.  Delta Apparel  Honduras,  S.A. shall redeem the portion of
its capital stock beneficially owned by Cargud, S.A.

     (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 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 (the

                                       10
<PAGE>

"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 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 and the Delta
Woodside Incentive Stock Award Plan) 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  and the  Distribution  Facility,
located in Winder,  GA, that 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 various  subsidiaries  of Delta  Woodside  (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 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 and the  Delta  Woodside
Incentive Stock Award Plan) to be transferred to a comparable  employee  benefit
plan of Duck Head.

     (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

                                       11
<PAGE>

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 sales  operation
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  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 equal to the fair market value of the  purchased  assets (less the assumed
liabilities).

     (p) DHAC and IAMC shall merge with and into  Alchem,  with Alchem to be 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,  as a  contribution  to
capital, the Distribution  Facility,  located in Winder, GA, that 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 purchase  price in the  Rainsford  Plant  Purchase and to
satisfy Delta Apparel's reasonably anticipated working capital needs.



                                       12
<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 thereto that are necessary or appropriate
to reflect the establishment of or amendments to any

                                       13
<PAGE>

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.


                                       14
<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

                                                        15
<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

                                       16
<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.

                                       17
<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

                                       18
<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

                                       19
<PAGE>

had or would have a Delta Woodside Material Adverse Effect.

     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

                                       20
<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

                                       21
<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

                                       22
<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

                                       23
<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

                                       24
<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,

                                       25
<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

                                       26
<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

                                       27
<PAGE>

Effective Time the following will be true and accurate:

     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.

                                       28
<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.

                                       29
<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.

                                       30
<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
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

                                       31
<PAGE>

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.


                                       32
<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;


                                       33
<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

                                       34
<PAGE>

Time of the  additional  condition,  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 the date that is 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.

     (b)  Notwithstanding  anything to the contrary herein,  if it is determined
that  compliance with paragraph (a) 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


                                       35
<PAGE>

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
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.

                                       36
<PAGE>

     (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
(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

                                       37
<PAGE>

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.

     (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

                                       38
<PAGE>

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.

     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

                                       39
<PAGE>

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
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.


                                       40
<PAGE>

     (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
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

                                       41
<PAGE>

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
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

                                       42
<PAGE>

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


                                   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

                                       43
<PAGE>

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.

     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

                                       44
<PAGE>

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.

     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

                                       45
<PAGE>


                                   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
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

                                       46
<PAGE>

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.

     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.


                                       47
<PAGE>

     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



                                   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

                                       48
<PAGE>

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
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

                                       49
<PAGE>

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.

     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

                                       50
<PAGE>

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:

          (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

                                       51
<PAGE>

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.

     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;

                                       52
<PAGE>


          (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
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.

                                       53
<PAGE>

     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
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.

                                       54
<PAGE>

     (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.

     (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.




                                       55
<PAGE>
                                   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 as otherwise provided in this Distribution  Agreement  (including without
limitation  Article  2)  or  any  of  the  other  Distribution  Documents,   all
intercompany receivable,  payable and loan balances existing as of the Effective
Time  between  any member of any Group and any member of any other Group will be
deemed  to have  been  paid in full by the  party  or  parties  owing  any  such
obligation on and as of the Effective Time.

     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.

     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:



                                       56
<PAGE>

     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

    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

                                       57
<PAGE>

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.

     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

                                       58
<PAGE>

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.

     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.

     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/
                                    ------------------------------------
                                    Title:


                                       59

<PAGE>



                                     DH APPAREL COMPANY, INC.

                                     By /s/
                                     ------------------------------------
                                     Title:

                                     DELTA APPAREL, INC.


                                     By /s/
                                     ------------------------------------
                                     Title:

                                       60
<PAGE>


                               DELTA APPAREL, INC.
                               BOARD OF DIRECTORS
                             RESOLUTIONS RESPECTING
                               AMENDMENT OF BYLAWS

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


     The Board of  Directors  (the  "Board") of Delta  Apparel,  Inc., a Georgia
corporation (the "Company"),  does hereby adopt the following resolutions of the
Board:

     WHEREAS,  the Board believes that it is in the best interest of the Company
and its  shareholders to amend the Company's bylaws (the "Bylaws") to provide an
orderly  method for the  submission  of  shareholder  proposals to the Company's
annual meeting of  shareholders  and an orderly method for the submission of any
proposals  to  special  meetings  of the  Company's  shareholders  so  that  the
Company's shareholders may make informed and  carefully-considered  decisions as
to whether to adopt or reject such proposals;

     NOW THEREFORE, the Board hereby adopts the following resolutions:

     RESOLVED,  that  Section 2.2 of the Bylaws is hereby  amended by adding the
following sentence to the end of such Section 2.2:

     Only such business shall be conducted at a special  shareholder  meeting as
     shall have been brought before such meeting  pursuant to the  Corporation's
     notice of meeting given in accordance with Section 2.3.

     RESOLVED,  that the  Bylaws are  hereby  amended  by adding  the  following
Section 2.14:

     2.14 Procedures for Submission of Shareholder Proposals at Annual Meeting.

     (a) At any annual meeting of the shareholders of the Corporation, only such
business shall be conducted as shall have been brought before the meeting (i) by
or at the direction of the board of directors or (ii) by any  shareholder of the
Corporation  entitled to vote for the  election of directors at such meeting who
complies with the procedures set forth in this Section 2.14.

     (b) For  business  properly  to be  brought  before an annual  meeting by a
shareholder,  the  shareholder  must have given timely notice  thereof in proper
written  form  to the  Secretary  of the  Corporation  and  such  business  must
otherwise be a proper matter for shareholder action.

          (1) To be timely, a shareholder's  notice must be personally delivered
     to or mailed,  postage  prepaid,  and received at the  principal  executive
     offices of the Corporation not later than 120 days prior to the

<PAGE>

     first  anniversary date of the immediately  preceding annual meeting or not
     later than 10 days  after  notice or public  disclosure  of the date of the
     annual meeting shall be given or made to stockholders, whichever date shall
     be earlier.

          (2) To be in  proper  written  form,  a  shareholder's  notice  to the
     Secretary  shall set forth in  writing as to each  matter  the  shareholder
     proposes to bring before the annual meeting:

               (i) a  description  of such item of  business,  the  reasons  for
          conducting  it at such  meeting  and,  in the event  that such item of
          business  shall  include a proposal  to amend  either the  Articles of
          Incorporation or these Bylaws, the text of the proposed amendment;

               (ii) the name and address of the shareholder  proposing such item
          of  business,  as they  appear  on the  Corporation's  books,  and the
          beneficial owner, if any, on whose behalf the proposal is made;

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

               (iv) any  material  interest of the  shareholder  in such item of
          business;

               (v) a description of all arrangements and understandings  between
          the shareholder and any other person or persons (naming such person or
          persons)  pursuant to which the  proposal is made by the  shareholder;
          and

               (vi) such other  information as the Corporation  shall reasonably
          request.

     (c) Notwithstanding  anything in these Bylaws to the contrary,  no business
shall be conducted at an annual meeting except in accordance with the procedures
set forth in this Section 2.14. The Chairman of an annual meeting shall,  if the
facts  warrant,  determine  and declare to the  meeting  that  business  was not
properly  brought  before the meeting in accordance  with the provisions of this
Section 2.14, and, if he should so determine, he shall so declare to the


<PAGE>

meeting, and any such business not properly brought before the meeting shall not
be transacted.

     (d)  Notwithstanding  the  foregoing  provisions  of this  Section  2.14, a
shareholder  shall also comply with all applicable  requirements of the Exchange
Act and the rules and  regulations  thereunder  with  respect to the matters set
forth in this Section 2.14.

     RESOLVED,  that the Company shall cause to performed all such acts as shall
be  necessary  or  advisable  in  order  to  accomplish  the  purposes  of these
resolutions.

     RESOLVED,  that the officers of the Company,  be, and they hereby are, each
authorized, empowered and directed, on behalf of and in the name of the Company,
to do and perform all such acts and things, and to execute,  deliver and/or file
all  such  instruments,   agreements  and  other  documents  (including  without
limitation any notices of the amendment of the Bylaws  provided  herein required
to be filed by  applicable  law or rules  with any  governmental  or  regulatory
agency  and  any  stock  market,   stock  exchange  or  other  self   regulatory
organization  on which the  Company's  securities  are listed or  proposed to be
listed) as they or such  officer may deem  necessary  or desirable to carry into
effect the purposes and intent of the foregoing resolutions,  and to perform all
acts necessary or advisable in order to perform the Company's obligations under,
and to consummate the transactions  contemplated by, any such executed document;
and the execution and/or filing of each such instrument,  agreement and document
shall constitute conclusive evidence of the Board's approval thereof.

     RESOLVED,  that each act consistent with the purposes of these  resolutions
performed  prior to the  execution  of these  resolutions  by any officer of the
Company is hereby ratified.

     RESOLVED,  that the Secretary or any Assistant  Secretary of the Company is
authorized to make such  corrective or minor  modifications  or additions to the
foregoing  resolutions as shall be deemed  necessary or appropriate,  so long as
the resolutions, as so modified or supplemented,  effect the intent and purposes
of these resolutions.

     RESOLVED,  that these  resolutions  supersede any prior resolutions of this
Board, if any, that are inconsistent with these resolutions.

Adopted January 20th, 2000.


<PAGE>



                               DELTA APPAREL, INC.
                               BOARD OF DIRECTORS
                             RESOLUTIONS RESPECTING
                               AMENDMENT OF BYLAWS

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


     The Board of  Directors  (the  "Board") of Delta  Apparel,  Inc., a Georgia
corporation (the "Company"),  does hereby adopt the following resolutions of the
Board:

     WHEREAS,  the Board believes that it is in the best interest of the Company
and its  shareholders  to amend the Company's  bylaws (the  "Bylaws") to provide
that the Company's Chairman of the Board or Chief Executive Officer,  as well as
the Company's  President or any Vice President,  may sign  certificates  for the
Company's stock;

     NOW THEREFORE, the Board hereby adopts the following resolutions:

     RESOLVED,  that  Section 7.2 of the Bylaws is hereby  amended by adding the
phrase "the Chairman of the Board, the Chief Executive Officer," to such Section
7.2 immediately before the phrase "the President or a Vice President."

     RESOLVED,  that the Company  shall cause to be  performed  all such acts as
shall be necessary or  advisable  in order to  accomplish  the purposes of these
resolutions.

     RESOLVED,  that the officers of the Company,  be, and they hereby are, each
authorized, empowered and directed, on behalf of and in the name of the Company,
to do and perform all such acts and things, and to execute,  deliver and/or file
all  such  instruments,   agreements  and  other  documents  (including  without
limitation any notices of the amendment of the Bylaws  provided  herein required
to be filed by  applicable  law or rules  with any  governmental  or  regulatory
agency  and  any  stock  market,   stock  exchange  or  other  self   regulatory
organization  on which the  Company's  securities  are listed or  proposed to be
listed) as they or such  officer may deem  necessary  or desirable to carry into
effect the purposes and intent of the foregoing resolutions,  and to perform all
acts necessary or advisable in order to perform the Company's obligations under,
and to consummate the transactions  contemplated by, any such executed document;
and the execution and/or filing of each such instrument,  agreement and document
shall constitute conclusive evidence of the Board's approval thereof.

     RESOLVED,  that each act consistent with the purposes of these  resolutions
performed  prior to the  execution  of these  resolutions  by any officer of the
Company is hereby ratified.

     RESOLVED,  that the Secretary or any Assistant  Secretary of the Company is
authorized to make such  corrective or minor  modifications  or additions to the
foregoing  resolutions as shall be deemed  necessary or appropriate,  so long as
the resolutions, as so modified or supplemented,  effect the intent and purposes
of these resolutions.

     RESOLVED,  that these  resolutions  supersede any prior resolutions of this
Board, if any, that are inconsistent with these resolutions.

Adopted February 17th, 2000.


<PAGE>






                               DELTA APPAREL, INC.



                                       and



                           FIRST UNION NATIONAL BANK,
                                 as Rights Agent






                          SHAREHOLDER RIGHTS AGREEMENT
                                January 27, 2000








                                        1
<PAGE>
<TABLE>
<CAPTION>
                                Table of Contents

<S>         <C>                                                                                    <C>

Section 1.  Certain Definitions....................................................................1
Section 2.  Appointment of Rights Agent............................................................5
Section 3.  Issue of Right Certificates............................................................5
Section 4.  Form of Right Certificates.............................................................7
Section 5.  Countersignature and Registration......................................................8
Section 6.  Transfer, Split Up, Combination and Exchange of Right Certificates;
            Mutilated, Destroyed, Lost or Stolen Right Certificates................................8
Section 7.  Exercise of Rights; Exercise Price; Final Expiration Date of Rights....................9
Section 8.  Cancellation and Destruction of Right Certificates....................................11
Section 9.  Reservation and Availability of Common Stock..........................................11
Section 10. Common Stock Record Date..............................................................12
Section 11. Adjustment of Exercise Price, Number and Kind of Shares or Number of Rights...........13
Section 12. Certificate of Adjusted Exercise Price or Number of Shares............................21
Section 13. Consolidation, Merger or Sale or Transfer of Assets or Earning Power..................21
Section 14. Fractional Rights and Fractional Shares...............................................24
Section 15. Rights of Action......................................................................25
Section 16. Agreement of Right Holders............................................................25
Section 17. Right Certificate Holder Not Deemed a Shareholder.....................................26
Section 18. Concerning the Rights Agent...........................................................26
Section 19. Merger or Consolidation or Change of Name of Rights Agent.............................27
Section 20. Duties of Rights Agent................................................................27
Section 21. Change of Rights Agent................................................................30
Section 22. Issuance of New Right Certificates....................................................30
Section 23. Redemption............................................................................31
Section 24. Exchange..............................................................................32
Section 25. Notice of Certain Events..............................................................34
Section 26. Notices...............................................................................34
Section 27. Supplements and Amendments............................................................35
Section 28. Successors............................................................................36
Section 29. Determinations and Actions by the Board of Directors..................................36
Section 30. Benefits of this Agreement............................................................36
Section 31. Severability..........................................................................36
Section 32. Governing Law.........................................................................37
Section 33. Counterparts..........................................................................37
Section 34. Descriptive Headings..................................................................37

Exhibit A -- Form of Right Certificate
Exhibit B -- Form of Summary of Rights

</TABLE>


                                        2
<PAGE>

                          SHAREHOLDER RIGHTS AGREEMENT


     Shareholder  Rights Agreement (as the same may from time to time be amended
or supplemented, this "Agreement"),  dated as of January 27, 2000, between Delta
Apparel,  Inc., a Georgia corporation (the "Company"),  and First Union National
Bank,  a national  bank,  (the  "Rights  Agent",  which term shall  include  any
successor Rights Agent hereunder).

                               W I T N E S S E T H

     WHEREAS,  on  January  20,  2000 the  Board  of  Directors  of the  Company
authorized  and declared a dividend  distribution  of one Right (as  hereinafter
defined) for each whole share of Common Stock, $0.01 par value per share, of the
Company (the "Common Stock")  outstanding as of the Close of Business on January
20, 2000 (the "Record  Date") and  authorized the issuance of one Right for each
whole  share of Common  Stock of the  Company  which is issued or which  becomes
outstanding  between the Record Date and the earliest of the Distribution  Date,
the Redemption Date and the Final Expiration Date (as such terms are hereinafter
defined), each Right initially representing the right to purchase one quarter of
a share of Common  Stock,  upon the terms and  conditions  set forth herein (the
"Rights");

     WHEREAS, First Union National Bank has agreed to serve as Rights Agent;

     NOW, THEREFORE,  in consideration of the premises and the mutual agreements
herein set forth, the parties hereby agree as follows:

     Section  1.  Certain  Definitions.  For  purposes  of this  Agreement,  the
following terms have the meanings indicated:

     (a)  "Acquiring  Person" shall mean any Person who or which,  together with
all Affiliates and Associates of such Person,  shall on any date  hereafter,  be
the  Beneficial  Owner  of 20% or  more  of the  shares  of  Common  Stock  then
outstanding,  but shall not include (i) the Company,  (ii) any Subsidiary of the
Company,  (iii)  any  employee  benefit  plan  of  the  Company  or  any  of its
Subsidiaries  or (iv) any entity or Person holding shares of Common Stock for or
pursuant  to the  terms of any  such  plan if such  entity  or  Person  is not a
beneficiary of or participant in such plan. The Persons described in clauses (i)
through (iv) above are referred to herein as "Exempt  Persons."  Notwithstanding
the foregoing,  no Person shall become an "Acquiring Person" as the result of an
acquisition  of Common  Stock by the Company  which,  by reducing  the number of
shares  outstanding,  increases the proportionate  number of shares beneficially
owned by such  Person  (together  with all  Affiliates  and  Associates  of such
Person)  to 20% or more of the Common  Stock of the  Company  then  outstanding;
provided,  however,  that if any  Person,  (together  with  all  Affiliates  and
Associates  of such  Person,  (other  than  Exempt  Persons)  shall  become  the
Beneficial  Owner  of 20% or  more  of the  Common  Stock  of the  Company  then
outstanding  by reason of share  purchases by the Company and shall,  after such
share purchases by the Company, become the Beneficial Owner of any


                                        1
<PAGE>

additional  shares of Common  Stock of the  Company,  then such Person  shall be
deemed to be an "Acquiring Person."

     (b)  "Adjustment  Event"  shall  mean any  Section  11(a)(ii)  Event or any
Section 13 Event.

     (c)  "Adjustment  Shares"  shall  have the  meaning  set  forth in  Section
11(a)(ii).

     (d) "Affiliate" and "Associate" shall have the respective meanings ascribed
to such  terms in Rule  12b-2 of the  General  Rules and  Regulations  under the
Exchange  Act, as in effect on the date of this  Agreement;  provided,  however,
that no Exempt Person shall be deemed an Affiliate or an Associate.

     (e) A Person shall be deemed the "Beneficial Owner" of, and shall be deemed
to "beneficially own" any securities:

          (i)  which  such  Person  or  any  of  such  Person's   Affiliates  or
     Associates,   beneficially  own,  directly  or  indirectly  (as  determined
     pursuant  to Rule  13d-3 of the  General  Rules and  Regulations  under the
     Exchange Act, as in effect on the date of this  Agreement) or has the right
     to dispose of;

          (ii)  which  such  Person  or  any  of  such  Person's  Affiliates  or
     Associates,  directly or indirectly,  has (A) the right to acquire (whether
     such  right is  exercisable  immediately  or  after  the  passage  of time)
     pursuant to any agreement, arrangement or understanding,  upon the exercise
     of  conversion  rights,  exchange  rights,  rights (other than the Rights),
     warrants or options, or otherwise;  provided,  however, that a Person shall
     not be deemed  the  "Beneficial  Owner"  of, or to  "beneficially  own" (1)
     securities  tendered  pursuant to a tender or  exchange  offer made by such
     Person or any of such Person's Affiliates or Associates until such tendered
     securities are accepted for purchase or exchange;  (2) securities  issuable
     upon  exercise  of  Rights  at  any  time  prior  to the  occurrence  of an
     Adjustment  Event; or (3) securities  issuable upon exercise of Rights from
     and after the  occurrence  of an  Adjustment  Event,  if such  Rights  were
     acquired by such Person or such Person's  Affiliates or Associates prior to
     the Distribution Date or pursuant to Section 3(a) or Section 22 or pursuant
     to Section  11(a)(i) in connection  with an adjustment made with respect to
     any of the Rights heretofore specified in this clause (3); or (B) the right
     to vote pursuant to any agreement, arrangement or understanding (whether or
     not in writing);  provided,  however, that a Person shall not be deemed the
     "Beneficial  Owner" of, or to  "beneficially  own," any security under this
     clause (B) if the  agreement,  arrangement  or  understanding  to vote such
     security (1) arises  solely from a revocable  proxy given to such Person or
     any of such Person's Affiliates or Associates in response to a public proxy
     or consent  solicitation  made  pursuant to, and in  accordance  with,  the
     applicable rules and regulations promulgated under the Exchange Act, or (2)
     is made in connection  with, or is to otherwise  participate in, a proxy or
     consent  solicitation  made or to be made  pursuant  to, and in  accordance
     with, the applicable rules and regulations  promulgated  under the Exchange
     Act, in the case of either clause (1) or (2) of this proviso whether or not
     such agreement, arrangement or


                                        2
<PAGE>

     understanding  is also then reportable by such person on Schedule 13D under
     the Exchange Act (or any comparable or successor report); or

          (iii) which are  beneficially  owned,  directly or indirectly,  by any
     other Person (or any Affiliate or Associate thereof) with which such Person
     or any of  such  Person's  Affiliates  or  Associates  has  any  agreement,
     arrangement or understanding  (whether or not in writing),  for the purpose
     of acquiring,  holding,  voting  (except  pursuant to a revocable  proxy as
     described  in clause (B) of Section  1(e)(ii)  hereof) or  disposing of any
     securities of the Company; provided, however, that (1) no Person engaged in
     business as an  underwriter  of securities  shall be deemed the  Beneficial
     Owner of any securities acquired through such Person's  participation as an
     underwriter  or selling  group  member in good  faith in a firm  commitment
     underwriting  until  the  expiration  of 40  days  after  the  date of such
     acquisition;  (2) no Person who is a director  or an officer of the Company
     shall be deemed the Beneficial  Owner of any securities of the Company that
     are  beneficially  owned by any other  director  or officer of the  Company
     solely as a result of his or her  position  as  director  or officer of the
     Company; (3) any agreement, arrangement or understanding (whether or not in
     writing),  or any  communication  or discussion,  among two or more Persons
     with respect to any matter relating to the management, operation or conduct
     of the business of the Company,  including any  discussion or agreement on,
     or any  communication  with respect to, a position with respect to any such
     matter and the disclosure of such communication,  discussion,  agreement or
     position to other Persons (including shareholders of the Company) or to the
     Company shall not  constitute an agreement,  arrangement  or  understanding
     contemplated by Section 1(e)(ii)(B).

     (f) "Business Day" shall mean any day other than a Saturday,  Sunday,  or a
day on which  banking  institutions  in the State of Georgia are  authorized  or
obligated by law or executive order to close.

     (g) "Close of  Business"  on any given  date shall mean 5:00 P.M.,  Eastern
time, on such date; provided,  however,  that if such date is not a Business Day
it  shall  mean  5:00 P.M.,  Eastern  time, on the next succeeding Business Day.

     (h) "Common Stock" shall mean the Common Stock,  $0.01 par value per share,
of the  Company,  except that  "common  stock" when used with  reference  to any
Person other than the Company shall mean the capital stock (or equity  interest)
with the greatest voting power of such Person, or the equity securities or other
equity interest having power to control or direct the management, of such person
or,  if such  Person  is a  subsidiary  of  another  Person,  the  Person  which
ultimately  controls  such  first-mentioned  Person  and  which has  issued  and
outstanding such capital stock, equity securities or equity interests.

     (i) "Current  Per Share  Market  Price" shall have the meaning set forth in
Section 11(d).

     (j) "Current Value" shall have the meaning set forth in Section 11(a)(iii).



                                        3
<PAGE>

     (k)  "Disinterested  Director"  shall mean (i) any member of the  Company's
Board of Directors who is unaffiliated with an Acquiring Person, or an Affiliate
or  Associate  of any such  Person  and was a member of the  Company's  Board of
Directors  prior to the time  that an  Acquiring  Person  became  such,  and any
successor  of a  Disinterested  Director who is  unaffiliated  with an Acquiring
Person,  or any Affiliate or Associate of any such Person and is  recommended to
succeed a Disinterested  Director by a majority of the  Disinterested  Directors
then on the Company's Board of Directors.

     (l)  "Distribution  Date"  shall have the meaning  defined in Section  3(a)
hereof.

     (m)  "Equivalent  Common Stock" shall have the meaning set forth in Section
11(a)(iii) hereof.

     (n)  "Exchange  Act" shall mean the  Securities  Exchange  Act of 1934,  as
amended.

     (o)  "Exchange  Rate"  shall have the  meaning  set forth in Section  24(a)
hereof

     (p) "Exercise Price"  shall have the meaning set forth in Section 4 hereof.

     (q) "Final  Expiration  Date"  shall have the  meaning set forth in Section
7(a) hereof.

     (r) "Group" shall mean two or more Persons acting as a partnership, limited
partnership,  syndicate or other group for the purpose of acquiring,  holding or
disposing of the Common Stock.

     (s) "Person" shall mean any individual,  firm, corporation,  partnership or
other entity or Group,  and shall include any successor (by merger or otherwise)
thereof; provided,  however, that when two or more Persons act as a partnership,
limited  partnership,  syndicate  or other Group for the  purpose of  acquiring,
holding disposing of the Common Stock, such  partnership,  limited  partnership,
syndicate or other Group shall be deemed to be a single Person.

     (t)  "Principal  Party"  shall have the meaning set forth in Section  13(b)
hereof.

     (u) "Record Date" shall have the meaning set forth in the recital clause of
this Agreement.

     (v) "Redemption Date" shall have the meaning set forth in Section 7(a).

     (w) "Rights" shall have the meaning set forth in the recital clause of this
Agreement.

     (x) "Right Certificate" shall have the meaning set forth in Section 3(a).



                                        4
<PAGE>

     (y) "Section 11(a)(ii) Adjustment Date" shall have the meaning set forth in
Section 11(a)(iii) hereof.

     (z) "Section  11(a)(ii)  Event"  shall mean any event  described in Section
11(a)(ii)(A), (B), or (C) hereof.

     (aa) "Section 13 Event" shall mean any event  described in clauses (x), (y)
or (z) of Section 13(a) hereof.

     (bb)  "Share  Acquisition  Date"  shall mean the first date on which  there
shall be a public  announcement  by the Company or an  Acquiring  Person that an
Acquiring Person has become such.

     (cc)  "Spread"  shall  have the  meaning  set forth in  Section  11(a)(iii)
hereof.

     (dd)  "Subsidiary" of any Person shall mean any other  corporation or other
entity of which a majority of the voting equity  securities or voting  interests
is  owned,  directly  or  indirectly,  by such  Person,  or which  is  otherwise
controlled by such Person.

     (ee)  "Substitution  Period"  shall have the  meaning  set forth in Section
11(a)(iii) hereof.

     (ff) "Summary of Rights"  shall have the meaning set forth in Section 3(b).

     (gg)  "Trading  Day" shall have the meaning  set forth in Section  11(d)(i)
hereof.

     Section 2.  Appointment of Rights Agent.  The Company  hereby  appoints the
Rights Agent to act as agent for the Company and the holders of the Rights (who,
in accordance with Section 3 hereof,  shall prior to the Distribution  Date also
be the holders of the Common Stock) in accordance  with the terms and conditions
hereof,  and the Rights Agent hereby accepts such  appointment.  The Company may
from time to time  appoint  such  co-Rights  Agents as it may deem  necessary or
desirable,  upon ten (10) days' prior written  notice to the Rights  Agent.  The
Rights  Agent  shall have no duty to  supervise  and shall in no event be liable
for, the acts or omissions of any such co-Rights Agent. In the event the Company
appoints one or more co-Rights Agents, the respective duties of the Rights Agent
and any co-Rights Agents shall be as the Company shall determine.

     Section 3. Issue of Right Certificates

     (a) Until the earlier of (i) the Close of Business on the 10th calendar day
after  the  Share  Acquisition  Date,  (ii) the  Close of  Business  on the 10th
Business Day (or such later date as may be  determined by action of the Board of
Directors  of the  Company  prior to such  time as any  Person  shall  become an
Acquiring Person) after the date of (x) the commencement,  by any Person,  other
than an Exempt Person, of, or (y) the first public announcement of the intention
of any Person


                                        5
<PAGE>

(other than an Exempt  Person) to commence,  a tender or exchange offer if, upon
consummation  thereof,  such Person would be an Acquiring Person,  including any
such date which is after the date of this Agreement and prior to the issuance of
the  Rights  (the  earliest  of  such  dates  being  herein  referred  to as the
"Distribution Date"), the Rights will be evidenced (subject to the provisions of
Section 3(b) hereof) by  certificates  for the Common  Stock  registered  in the
names of the holders of the Common  Stock (which  certificates  for Common Stock
shall  be  deemed  also to be  certificates  for  Rights)  and  not by  separate
certificates,  and the Rights will be  transferable  only in connection with the
transfer of the underlying shares of Common Stock. The Board of Directors of the
Company may defer the date set forth in clause (ii) in the preceding sentence to
a specified  later date or to an unspecified  later date to be determined,  with
the concurrence of a majority of the Disinterested  Directors,  by action of the
Directors of the Company.  As soon as practicable after the Company has notified
the Rights Agent of the  occurrence of the  Distribution  Date, the Rights Agent
will send, by first-class,  insured, postage prepaid mail, to each record holder
of the Common Stock as of the Close of Business on the Distribution Date, at the
address  of  such  holder  shown  on the  records  of the  Company,  one or more
certificates, in substantially the form attached hereto as Exhibit A (the "Right
Certificates"),  evidencing  one Right for each  share of Common  Stock so held,
subject to adjustment as provided herein.  As of and after the Close of Business
on the  Distribution  Date,  the Rights will be  evidenced  solely by such Right
Certificates.

     (b) On the Record Date, or thereafter, the Company will send a notification
of the existence of the Rights,  by postage  prepaid mail, to each record holder
of the  Common  Stock as of the Close of  Business  on the Record  Date,  at the
address of such holder  shown on the  records of the  Company.  With  respect to
certificates  for the Common Stock  outstanding as of the Record Date, until the
Distribution  Date or the earlier of the Redemption Date or the Final Expiration
Date,  the Rights will be  evidenced by such  certificates  for the Common Stock
with or without a copy of the Summary of Rights in the form  attached  hereto as
Exhibit B (the "Summary of Rights") attached thereto, and the registered holders
of the Common  Stock  shall  also be the  registered  holders of the  associated
Rights.  Until the  Distribution  Date (or  earlier  redemption,  expiration  or
termination  of the  Rights),  the transfer of any of the  certificates  for the
Common Stock  outstanding on the Record Date, even without a copy of the Summary
of Rights  attached  thereto,  shall also  constitute the transfer of the Rights
associated with the Common Stock represented by such certificate.

     (c)  Certificates  for the Common Stock  issued after the Record Date,  but
prior to the earlier of the Distribution  Date, the Redemption Date or the Final
Expiration Date,  shall be deemed also to be certificates for Rights,  and shall
bear the following legend:

          This  certificate  also  evidences  and entitles the holder  hereof to
     certain Rights as set forth in a Shareholder Rights Agreement between Delta
     Apparel,  Inc. and First Union National Bank, as Rights Agent,  dated as of
     January 27, 2000 (the  "Rights  Agreement"),  the terms of which are hereby
     incorporated  herein  by  reference  and a copy of  which is on file at the
     principal offices of Delta Apparel,  Inc. Under certain  circumstances,  as
     set  forth in the  Rights  Agreement,  such  Rights  will be  evidenced  by
     separate  certificates and will no longer be evidenced by this certificate.
     Delta Apparel, Inc. will mail to the holder of this certificate


                                        6
<PAGE>

     a copy of the  Rights  Agreement,  as in  effect  on the  date of  mailing,
     without charge promptly after receipt of a written request therefor.  Under
     certain circumstances, Rights issued to Acquiring Persons or any Affiliates
     or  Associates  thereof  (as  defined  in the  Rights  Agreement)  and  any
     subsequent holder of such Rights may become null and void.

With respect to such  certificates  containing the foregoing  legend,  until the
Distribution  Date or the earlier of the Redemption Date or the Final Expiration
Date,  the  Rights   associated  with  the  Common  Stock  represented  by  such
certificates shall be evidenced by such certificates  alone, and the transfer of
any of such  certificates  shall  also  constitute  the  transfer  of the Rights
associated with the Common Stock represented by such certificates.  In the event
that the  Company  purchases  or acquires  any shares of Common  Stock after the
Record Date but prior to the Distribution  Date, any Rights associated with such
Common Stock shall be deemed cancelled and retired so that the Company shall not
be entitled to exercise  any Rights  associated  with the shares of Common Stock
which are no longer outstanding.

     Section 4. Form of Right Certificates.

     (a) The Right  Certificates  (and the forms of election to purchase  shares
and  of  assignment  to be  printed  on  the  reverse  thereof)  shall  each  be
substantially  in the form of  Exhibit  A  hereto  and may  have  such  marks of
identification  or  designation  and such  legends,  summaries  or  endorsements
printed thereon as the Company may deem  appropriate and as are not inconsistent
with the provisions of this Agreement,  or as may be required to comply with any
applicable  law,  rule or regulation or with any rule or regulation of any stock
exchange  on which the Rights may from time to time be listed,  or to conform to
usage.  Subject to the provisions of Section 11 and Section 22 hereof, the Right
Certificates, whenever distributed, shall be dated as of the Record Date, and on
their face shall  entitle the holders  thereof to Purchase such number of shares
of Common  Stock as shall be set forth  therein  at the price set forth  therein
(the  "Exercise  Price"),  but the number of such shares and the Exercise  Price
shall be subject to adjustment as provided herein.

     (b) Any Right  Certificate  issued  pursuant to Section  3(a) or Section 22
hereof that represents Rights  beneficially  owned by (i) an Acquiring Person or
any  Associate  or Affiliate of an  Acquiring  Person,  (ii) a transferee  of an
Acquiring  Person  (or of  any  such  Associate  or  Affiliate)  who  becomes  a
transferee  after the Acquiring Person becomes such, or (iii) a transferee of an
Acquiring  Person  (or of  any  such  Associate  or  Affiliate)  who  becomes  a
transferee prior to or concurrently  with the Acquiring Person becoming such and
receives  such  Rights  pursuant  to either (A) a transfer  (whether  or not for
consideration)  from the Acquiring Person (or of such Affiliate or Associate) to
holders of equity  interests in such  Acquiring  Person (or of such Affiliate or
Associate)  or to any Person with whom the Acquiring  Person has any  continuing
agreement, arrangement or understanding regarding the transferred Rights, or (B)
a transfer which the Board of Directors of the Company has determined is part of
a plan,  arrangement or  understanding  which has as a primary purpose or effect
the avoidance of Section 11 hereof, and any Right Certificate issued pursuant to
Section 6 or Section 11 upon  transfer,  exchange,  replacement or adjustment of
any other Right  Certificate  referred to in this  sentence,  shall  contain the
following legend:


                                        7
<PAGE>

     The Rights  represented by this Right  Certificate are or were beneficially
     owned by a Person who was or became an Acquiring  Person or an Affiliate or
     an  Associate  of an  Acquiring  Person (as such  terms are  defined in the
     Rights Agreement). This Right Certificate and the Rights represented hereby
     may become  null and void  under  certain  circumstances  as  specified  in
     Section 11 of the Rights Agreement.

The Company  shall give  notice to the Rights  Agent  promptly  after it becomes
aware of the existence and identity of any Acquiring  Person or any Associate or
Affiliate thereof.

     Section 5. Countersignature and Registration.

     (a) The Right  Certificates  shall be  executed on behalf of the Company by
its Chairman of the Board, its President or any Vice President,  either manually
or by facsimile signature,  and shall have affixed thereto the Company's seal or
a facsimile  thereof  which shall be attested by the  Secretary or any Assistant
Secretary of the Company,  either manually or by facsimile signature.  The Right
Certificates  shall be manually  countersigned by the Rights Agent and shall not
be valid for any  purpose  unless so  countersigned.  In case any officer of the
Company  who shall have signed any of the Right  Certificates  shall cease to be
such  officer of the Company  before  countersignature  by the Rights  Agent and
issuance and delivery by the Company, such Right Certificates, nevertheless, may
be  countersigned  by the Rights Agent,  and issued and delivered by the Company
with the same  force and  effect as though  the  Person  who  signed  such Right
Certificates  had not ceased to be such  officer of the  Company;  and any Right
Certificates  may be signed on behalf of the  Company by any Person  who, at the
actual  date of the  execution  of such  Right  Certificate,  shall  be a proper
officer of the Company to sign such Right  Certificate,  although at the date of
the  execution of this Rights Agreement any such Person was not such an officer.

     (b) Following the Distribution Date, the Rights Agent will keep or cause to
be kept, at one of its offices designated as the appropriate place for surrender
of Right  Certificates  upon exercise or transfer,  books for  registration  and
transfer of the Right Certificates  issued hereunder.  Such books shall show the
names and addresses of the  respective  holders of the Right  Certificates,  the
number of Rights evidenced on its face by each of the Right Certificates and the
date of each of the Right Certificates.

     Section  6.  Transfer,   Split  Up,   Combination  and  Exchange  of  Right
Certificates; Mutilated, Destroyed, Lost or Stolen Right Certificates.

     (a) Subject to the  provisions of Section 4(b),  Section 11, Section 14 and
Section 24 hereof,  at any time after the Close of Business on the  Distribution
Date,  and at,  or  prior  to,  the  Close of  Business  on the  earlier  of the
Redemption  Date  or  the  Final  Expiration  Date,  any  Right  Certificate  or
Certificates  may be  transferred,  split up,  combined or exchanged for another
Right Certificate or Certificates, entitling the registered holder to purchase a
like number of shares of Common Stock (or following an Adjustment  Event,  other
securities, cash or other assets as the case may be) as the Right Certificate or
Certificates  surrendered  then entitled such holder to purchase. Any registered


                                        8
<PAGE>

holder desiring to transfer, split up, combine or exchange any Right Certificate
shall make such  request in writing  delivered  to the Rights  Agent,  and shall
surrender the Right  Certificate or Certificates  to be  transferred,  split up,
combined  or  exchanged,  with  the  form of  assignment  and  certificate  duly
executed,  at the  office or offices of the  Rights  Agent  designated  for such
purpose. Neither the Rights Agent nor the Company shall be obligated to take any
action  whatsoever  with respect to the transfer of any such  surrendered  Right
Certificate  until the  registered  holder shall have  completed  and signed the
certificate  contained  in the form of  assignment  on the reverse  side of such
Right  Certificate  and shall have  provided  such  additional  evidence  of the
identity of the Beneficial Owner (or former  Beneficial  Owner) or Affiliates or
Associates thereof as the Company shall reasonably request. Thereupon the Rights
Agent  shall,  subject  to  Section  4(b),  Section  11 and  Section  14 hereof,
countersign  and deliver to the Person entitled  thereto a Right  Certificate or
Certificates,  as the case may be, as so  requested.  The  Company  may  require
payment of a sum sufficient to cover any tax or governmental  charge that may be
imposed in connection  with any transfer,  split up,  combination or exchange of
Right Certificates.

     (b) Upon receipt by the Company and the Rights Agent of evidence reasonably
satisfactory  to them of the loss,  theft,  destruction or mutilation of a Right
Certificate,  and,  in case of  loss,  theft or  destruction,  of  indemnity  or
security  satisfactory to them, and  reimbursement to the Company and the Rights
Agent of all reasonable expenses  incidental thereto,  and upon surrender to the
Rights Agent and cancellation of the Right Certificate if mutilated, the Company
will  execute  and deliver a new Right  Certificate  of like tenor to the Rights
Agent for  countersignature  and delivery to the registered owner in lieu of the
Right Certificate so lost, stolen, destroyed or mutilated.

     Section 7. Exercise of Rights;  Exercise  Price;  Final  Expiration Date of
Rights.

     (a) Subject to Section 11(a)(ii) hereof, the registered holder of any Right
Certificate  may  exercise  the Rights  evidenced  thereby  (except as otherwise
provided   herein,   including,   without   limitation,   the   restrictions  on
exercisability set forth in Section 9, Section 11(a)(iii) and Section 23(a)), in
whole or in part at any time after the  Distribution  Date upon surrender of the
Right Certificate, with the form of election to purchase and the certificate set
forth on the reverse side thereof  completed  and duly  executed,  to the Rights
Agent at the office or offices of the Rights Agent  designated for such purpose,
together  with payment of the aggregate  Exercise  Price for the total number of
shares of Common Stock (or other  securities,  cash or other assets, as the case
may be) as to which such surrendered  Rights are then exercised,  at or prior to
the  earlier  of (i) the Close of  Business  on  January  20,  2010 (the  "Final
Expiration Date"), (ii) the time at which the Rights are redeemed as provided in
Section 23 hereof  (the  "Redemption  Date") or (iii) the time which such Rights
are  exchanged as provided in Section 24.  Except as set forth in Section  11(a)
hereof and notwithstanding any other provision of this Agreement, any Person who
prior to the Distribution Date becomes a record holder of shares of Common Stock
may  exercise all of the rights of a  registered  holder of a Right  Certificate
with  respect  to the  Rights  associated  with such  shares of Common  Stock in
accordance  with the  provisions of this  Agreement,  as of the date such Person
becomes a record holder of shares of Common Stock.



                                        9
<PAGE>

     (b) The Exercise  Price for each quarter share of Common Stock  pursuant to
the exercise of a Right shall initially be $20.00 (equivalent to $80.00 for each
share of  Common  Stock),  shall be  subject  to  adjustment  from  time to time
provided  in  Section 11 and  Section 13 hereof,  and shall be payable in lawful
money  of  the  United  States of America in accordance with Section 7(c) below.

     (c) Upon receipt of a Right Certificate  representing  exercisable  Rights,
with the form of  election  to  purchase  and the  certificate  set forth on the
reverse side thereof completed and duly executed,  accompanied by payment of the
Exercise  Price  for the  shares  (or,  following  an  Adjustment  Event,  other
securities,  cash or other  assets,  as the case may be) to be purchased  and an
amount equal to any applicable  transfer tax (as determined by the Rights Agent)
in  cash,  or by  certified  check or bank  draft  payable  to the  order of the
Company,  the Rights Agent shall,  subject to Section  20(k)  hereof,  thereupon
promptly  (i)(A)  requisition  from any  transfer  agent of the shares of Common
Stock (or make  available,  if the Rights Agent is the transfer agent  therefor)
certificates  for the number of shares of Common Stock to be  purchased  and the
Company hereby irrevocably authorizes its transfer agent to comply with all such
requests,  or (B) if the Company  shall have elected to deposit the total number
of shares of Common Stock issuable upon exercise of the Rights  hereunder with a
depositary  agent,  requisition from the depositary  agent  depositary  receipts
representing  such number of shares of Common Stock as are to be  purchased  (in
which case  certificates  for the  shares of Common  Stock  represented  by such
receipts shall be deposited by the transfer agent with the depositary agent) and
the Company will direct the depositary  agent to comply with such request,  (ii)
when appropriate, requisition from the Company the amount of cash, if any, to be
paid in lieu of issuance of  fractional  shares in  accordance  with  Section 14
hereof,  (iii)  promptly  after  receipt  of  such  certificates  or  depository
receipts,  cause the same to be delivered to or upon the order of the registered
holder of such  Right  Certificate,  registered  in such name or names as may be
designated  by such holder and (iv) when  appropriate,  after  receipt  promptly
deliver  such cash to or upon the order of the  registered  holder of such Right
Certificate.  In the  event  that  the  Company  is  obligated  to  issue  other
securities of the Company,  pay cash or distribute  other  property  pursuant to
Section 11(a) hereof,  the Company will make all arrangements  necessary so that
such other securities,  cash or other property are available for distribution by
the Rights Agent, if and when appropriate.

     (d) In case the registered  holder of any Right  Certificate shall exercise
less than all the Rights evidenced thereby,  a new Right Certificate  evidencing
Rights  equivalent to the Rights  remaining  unexercised  shall be issued by the
Rights Agent and delivered to the registered holder of such Right Certificate or
to  his duly authorized assigns, subject to the provisions of Section 14 hereof.

     (e) Notwithstanding anything in this Agreement to the contrary, neither the
Rights Agent nor the Company  shall be  obligated  to undertake  any action with
respect to a registered  holder of Rights upon the  occurrence  of any purported
exercise as set forth in this Section 7 unless such registered holder shall have
(i)  completed and signed the  certificate  contained in the form of election to
purchase set forth on the reverse side of the Right Certificate  surrendered for
such exercise, and


                                       10
<PAGE>

(ii) provided such additional  evidence of the identity of the Beneficial  Owner
(or former Beneficial Owner) or Affiliates or Associates  thereof as the Company
shall reasonably request.

     Section 8.  Cancellation and Destruction of Right  Certificates.  All Right
Certificates  surrendered  for the  purpose  of  exercise,  transfer,  split up,
combination  or  exchange  shall,  if  surrendered  to the Company or any of its
agents,  be delivered to the Rights Agent for cancellation or in cancelled form,
or, if surrendered  to the Rights Agent,  shall be cancelled by it, and no Right
Certificates  shall be issued in lieu thereof  except as expressly  permitted by
any of the provisions of this Agreement. The Company shall deliver to the Rights
Agent for cancellation and retirement,  and the Rights Agent shall so cancel and
retire,  any other  Right  Certificate  purchased  or  acquired  by the  Company
otherwise  than upon the exercise  thereof.  The Rights Agent shall  deliver all
cancelled Right Certificates to the Company, or shall, at the written request of
the Company,  destroy such cancelled Right Certificates,  and in such case shall
deliver a certificate of destruction thereof to the Company.

     Section 9. Reservation and Availability of Common Stock.

     (a) The Company  covenants and agrees that it will cause to be reserved and
kept available out of its  authorized and unissued  shares of Common Stock (and,
following the occurrence of an Adjustment Event,  other securities or out of its
authorized  and  issued  shares  held in its  treasury)  the number of shares of
Common Stock (and,  following  the  occurrence  of an  Adjustment  Event,  other
securities) that, as provided in this Agreement will be sufficient to permit the
exercise in full of all outstanding Rights;  provided, that such action need not
be taken with respect to shares of Common Stock (or other  securities)  issuable
upon  occurrence  of  an  Adjustment  Event  until the occurrence of such event.

     (b) If at the time the  Rights  become  exercisable,  the then  outstanding
shares  of Common  Stock  are  listed on any  national  or  regional  securities
exchange or are quoted on the National  Association of Securities Dealers,  Inc.
Automated  Quotation  System  ("NASDAQ")  or  any  successor  thereto  or  other
comparable  quotation  system,  the Company shall use its best efforts to cause,
from and after such time as the Rights become exercisable,  all shares of Common
Stock (and,  following the occurrence of an Adjustment Event,  other securities)
reserved for issuance  upon such  exercise to be quoted on such system or listed
on such exchange, as the case may be.

     (c) The  Company  shall  use  its  best  efforts  to (i)  file,  as soon as
practicable  following  the  earliest  date  after the  occurrence  of a Section
11(a)(ii)  Event as of which the  consideration  to be  delivered by the Company
upon  exercise  of the  Rights  has been  determined  in  accordance  with  this
Agreement, or as soon as required by law following the Distribution Date, as the
case may be, a  registration  statement  under the  Securities  Act of 1933,  as
amended  (the  "Securities  Act"),  with  respect to the  Common  Stock or other
securities  purchasable upon exercise of the Rights on an appropriate form, (ii)
cause such  registration  statement to become  effective as soon as  practicable
after  such  filing,  and (iii)  cause  such  registration  statement  to remain
effective  (with a prospectus  that at all times meets the  requirements  of the
Securities Act) until the earlier of (A) the date as of


                                       11
<PAGE>

which the Rights are no longer exercisable for such securities, and (B) the date
of the  expiration of the Rights.  The Company will also take such action as may
be appropriate  under, and which will ensure  compliance with, the securities or
blue sky laws of the various states in connection with the exercisability of the
Rights.  The Company may temporarily  suspend for a period of time not to exceed
ninety (90) days after the date set forth in clause (i) of the first sentence of
this Section 9(c), the exercisability of the Rights in order to prepare and file
such  registration  statement  and  permit  it to  become  effective.  Upon such
suspension,  the Company  shall  issue a public  announcement  stating  that the
exercisability of the Rights has been temporarily suspended, as well as a public
announcement   at  such  time  as  the   suspension  is  no  longer  in  effect.
Notwithstanding any such provision of this Agreement to the contrary, the Rights
shall not be exercisable in any jurisdiction unless the requisite  qualification
in such jurisdiction shall have been obtained.

     (d) The Company  covenants  and agrees that it will take all such action as
may be  reasonably  necessary  to ensure  that all shares of Common  Stock (and,
following the occurrence of an Adjustment  Event,  other  securities)  delivered
upon exercise of Rights shall, at the time of delivery of the  certificates  for
such shares  (subject  to payment of the  Exercise  Price),  be duly and validly
authorized and issued and fully paid and nonassessable.

     (e) The Company further covenants and agrees that, subject to Section 6, it
will pay when due and payable any and all federal and state  transfer  taxes and
charges which may be payable in respect of the issuance or delivery of the Right
Certificates  or of any  certificates  for  shares  of  Common  Stock  (or other
securities,  as the case may be) upon the exercise of Rights.  The Company shall
not,  however,  be  required  to pay any  transfer  tax which may be  payable in
respect of any  transfer  or delivery of Right  Certificates  to a Person  other
than,  or in respect of the issuance or delivery of  securities  in a name other
than that of, the registered holder of the Right Certificates  evidencing Rights
surrendered for exercise or to issue or deliver any  certificates for securities
in a name other than that of the  registered  holder  upon the  exercise  of any
Rights  until such tax shall  have been paid (any such tax being  payable by the
holder of such Right  Certificate at the time of surrender) or until it has been
established to the Company's satisfaction that no such tax is due.

     Section  10.  Common  Stock  Record  Date.  Each  Person in whose  name any
certificate for Common Stock is issued upon the exercise of Rights shall for all
purposes  be deemed to have  become the holder of record of the shares of Common
Stock represented thereby on, and such certificate shall be dated, the date upon
which the Right  Certificate  evidencing  such Rights was duly  surrendered  and
payment of the  Exercise  Price (and any  applicable  transfer  taxes) was made;
provided, however, that if the date of such surrender and payment is a date upon
which the Common  Stock  transfer  books of the Company are closed,  such person
shall be deemed to have  become  the record  holder of such  shares on, and such
certificate shall be dated, the next succeeding Business Day on which the Common
Stock transfer books of the Company are open. Prior to the exercise of the Right
evidenced  thereby,  the holder of a Right  Certificate shall not be entitled to
any rights of a shareholder  of the Company with respect to shares for which the
Rights shall be exercisable,  including,  without limitation, the right to vote,
to receive dividends or other distributions or to


                                       12

<PAGE>

exercise any preemptive  rights, and shall not be entitled to receive any notice
of any proceedings of the Company, except as provided herein.

     Section  11.  Adjustment  of Exercise  Price,  Number and Kind of Shares or
Number of Rights.  The Exercise Price,  the number and kind of shares covered by
each Right and the number of Rights  outstanding  are subject to adjustment from
time to time as provided in this Section 11.

     (a)(i) In the event the  Company  shall at any time  after the date of this
Agreement (A) declare a dividend on the Common Stock payable in shares of Common
Stock,  (B) subdivide the outstanding  Common Stock, (C) combine the outstanding
Common  Stock  into a smaller  number  of shares or (D) issue any  shares of its
capital  stock in a  reclassification  of the Common Stock  (including  any such
reclassification  in  connection  with a  consolidation  or  merger in which the
Company is the continuing or surviving  corporation),  then, except as otherwise
provided in this Section 11(a),  the Exercise Price in effect at the time of the
record date for such  dividend  or of the  effective  date of such  subdivision,
combination  or  reclassification,  and the  number and kind of shares of Common
Stock or capital  stock,  as the case may be,  issuable  on such date,  shall be
proportionately  adjusted so that the holder of any Right  exercised  after such
time shall be  entitled to receive  the  aggregate  number and kind of shares of
Common Stock or capital stock, as the case may be, which, if such Right had been
exercised immediately prior to such date and at a time when the Common Stock (or
other  capital  stock,  as the case may be)  transfer  books of the Company were
open,  such  holder  would have owned upon such  exercise  and been  entitled to
receive   by   virtue   of   such   dividend,   subdivision,    combination   or
reclassification; provided, however, that in no event shall the consideration to
be paid upon the exercise of one Right be less than the  aggregate  par value of
the shares of the Company issuable upon the exercise thereof. If an event occurs
which  would  require an  adjustment  under both  Section  11(a)(i)  and Section
11(a)(ii) hereof, the adjustment  provided for in this Section 11(a)(i) shall be
in addition to, and shall be made prior to, any adjustment  required pursuant to
Section 11(a)(ii) hereof.

     (ii) Subject to Section 24, in the event

     (A) any  Acquiring  Person or any  Associate or Affiliate of any  Acquiring
Person,  at any time after the date of this  Agreement,  directly or indirectly,
(1) shall merge into the Company or  otherwise  combine with the Company and the
Company  shall be the  continuing  or  surviving  corporation  of such merger or
combination and the Common Stock of the Company shall remain outstanding and not
changed into or exchanged  for stock or other  securities of any other Person or
the  Company  or  cash  or any  other  property,  (2)  shall,  in  one  or  more
transactions,  transfer  any assets to the Company in  exchange  (in whole or in
part)  for  shares  of  any  equity  security  of  the  Company  or  any  of its
Subsidiaries or for securities exercisable for or convertible into shares of any
equity security of the Company or any of its  Subsidiaries  or otherwise  obtain
from the Company,  with or without  consideration,  any additional shares of any
equity security of the Company or securities exercisable for or convertible into
shares of any equity security of the Company or any of its  Subsidiaries  (other
than as part of a pro rata  distribution  to all holders of Common  Stock),  (3)
shall sell, purchase, lease, exchange,  mortgage,  pledge, transfer or otherwise
dispose (in one or more


                                       13
<PAGE>

transactions),  to, from or with,  as the case may be, the Company or any of its
Subsidiaries,  assets on terms and conditions less favorable to the Company than
the  Company  would  be able  to  obtain  in  arm's-length  negotiation  with an
unaffiliated  third Person, (4) shall engage in any transaction with the Company
involving the sale, purchase,  lease, exchange,  mortgage,  pledge,  transfer or
other disposition (in one transaction or a series of  transactions),  other than
incidental to the lines of business  currently  engaged in as of the date hereof
by the Company and such Acquiring Person,  or Associate or Affiliate,  of assets
having an aggregate fair market value of more than $5,000,000, (5) shall receive
any  compensation  from the Company or any of the Company's  Subsidiaries  other
than  compensation  for full time  employment as a regular  employee at rates in
accordance  with the Company's (or its  Subsidiaries')  past  practices,  or (6)
shall receive the benefit,  directly or indirectly (except  proportionately as a
shareholder),  of any loans  other  than in the  ordinary  course of  business),
advances,  guarantees,  pledges or other financial assistance or any tax credits
or  other  tax  advantage provided by the Company or any of its Subsidiaries, or

     (B) any Person  (other than an Exempt  Person),  shall  become an Acquiring
Person, or

     (C) during such time as there is an  Acquiring  Person,  there shall be any
reclassification   of  securities   (including  any  reverse  stock  split),  or
recapitalization  of the Company,  or any merger or consolidation of the Company
with any of its Subsidiaries or any other  transaction or series of transactions
(whether or not with or into or otherwise  involving an Acquiring  Person) which
has the  effect,  directly  or  indirectly,  of  increasing  by more than 1% the
proportionate  share of the outstanding shares of any class of equity securities
of the Company or any of its Subsidiaries  which is directly or indirectly owned
by  any  Acquiring Person or any Associate or Affiliate of any Acquiring Person,

then, and in each such case,  proper provision shall be made so that each holder
of a Right,  except as provided in this paragraph (ii),  shall thereafter have a
right to receive, upon exercise of such Right at the then current Exercise Price
in accordance with the terms of this Agreement,  such number of shares of Common
Stock of the Company as shall equal the result  obtained by (x)  multiplying the
then current  Exercise  Price by the then number of one quarter shares of Common
Stock  for  which  a  Right  was  exercisable  immediately  prior  to the  first
occurrence of a Section  11(a)(ii)  Event and (y) dividing that product  (which,
following  such  first  occurrence,  shall  thereafter  be  referred  to as  the
"Exercise  Price" for each Right and for all purposes of this  Agreement) by 50%
of the Current Per Share Market Price of the Common Stock  (determined  pursuant
to Section  11(d)) on the date of the occurrence of any one of the events listed
above in this  Section  11(a)(ii)  (such  number of shares is herein  called the
"Adjustment  Shares");  provided,  however,  that if the transaction  that would
otherwise  give  rise  to  the  foregoing  adjustment  is  also  subject  to the
provisions  of Section 13 hereof,  then only the  provisions of Section 13 shall
apply and no adjustment  shall be made pursuant to this Section  11(a)(ii).  The
Company shall not enter into any  transaction of the kind listed in this Section
11(a)(ii)  if at the time of such  transaction  there are any rights,  warrants,
instruments or securities outstanding or any agreements or arrangements which as
a result of the consummation of such


                                       14
<PAGE>

transaction,  would  substantially  diminish or otherwise eliminate the benefits
intended to be afforded by the Rights.

     Notwithstanding  anything in this Agreement to the contrary, from and after
the first occurrence of a Section 11(a)(ii) Event, any Rights beneficially owned
by (i) an Acquiring Person or any Associate or Affiliate of an Acquiring Person,
(ii) a transferee of an Acquiring Person (or of any such Associate or Affiliate)
who becomes a transferee  after the  Acquiring  Person  becomes such, or (iii) a
transferee of an Acquiring  Person (or of any such  Associate or Affiliate)  who
becomes a transferee prior to or concurrently with the Acquiring Person becoming
such and receives such Rights pursuant to either (A) a transfer  (whether or not
for  consideration)  from the Acquiring Person to holders of equity interests in
such  Acquiring  Person or to any Person with whom the Acquiring  Person has any
continuing  agreement,  arrangement or  understanding  regarding the transferred
Rights,  or (B) a  transfer  which the Board of  Directors  of the  Company  has
determined  is part of a  plan,  arrangement  or  understanding  which  has as a
primary purpose or effect the avoidance of this Section 11(a), shall become null
and void without any further  action and no holder or  beneficial  owner of such
Rights shall have any rights  whatsoever  with  respect to such Rights,  whether
under any provision of this  Agreement or  otherwise.  The Company shall use all
reasonable  efforts to ensure  that the  provisions  of this  Section  11(a) and
Section 4(b) hereof are complied with, but shall have no liability to any holder
or beneficial owner of Right Certificates or any other Person as a result of its
failure to make any  determinations  with respect to an Acquiring  Person or any
Affiliates  and  Associates  thereof or any transferee of any of them hereunder.

     (iii) In the event  that the  number of  shares of Common  Stock  which are
authorized by the Company's  articles of  organization  but not  outstanding  or
reserved for issuance for purposes other than upon exercise of the Rights is not
sufficient  to permit  the  exercise  in full of the Rights in  accordance  with
Section 11(a)(ii),  the Company shall: (A) determine the excess of (1) the value
of the  Adjustment  Shares  issuable  upon the exercise of a Right (the "Current
Value") over (2) the Exercise Price (such excess is herein called the "Spread"),
and (B) with respect to each Right,  make adequate  provision to substitute  for
the Adjustment Shares,  upon payment of the applicable Exercise Price, (1) cash,
(2) a  reduction  in the  Exercise  Price,  (3)  Common  Stock or  other  equity
securities of the Company (including,  without  limitation,  shares, or units of
shares,  of preferred stock which the Board has deemed to have the same value as
shares of Common Stock (such  shares or units of shares of  preferred  stock are
herein called "Equivalent  Common Stock")),  (4) debt securities of the Company,
(5) other assets,  or (6) any combination of the foregoing,  having an aggregate
value equal to the Current Value, where such aggregate value has been determined
by the Board  based  upon the  advice of a  competent  investment  banking  firm
selected by the Board;  provided,  however,  if the Company  shall not have made
adequate  provision to deliver value  pursuant to clause (B) above within thirty
(30) days following the later of (x) the first occurrence of a Section 11(a)(ii)
Event and (y) the date on which the Company's  right of  redemption  pursuant to
Section 23(a) expires (the later of (x) and (y) being  referred to herein as the
"Section  11(a)(ii)  Adjustment  Date"),  then the Company shall be obligated to
deliver,  upon the  surrender  for  exercise  of a Right and  without  requiring
payment of the Exercise Price,  shares of Common Stock (to the extent available)
and then, if necessary, cash, which shares or cash have an aggregate value equal
to the Spread. If the Board shall


                                       15
<PAGE>

determine in good faith that it is likely that sufficient  additional  shares of
Common  Stock could be  authorized  for  issuance  upon  exercise in full of the
Rights, the thirty (30) day period set forth above may be extended to the extent
necessary,  but not more than  ninety  (90) days  after  the  Section  11(a)(ii)
Adjustment Date, in order that the Company may seek stockholder approval for the
authorization of such additional  shares (such thirty (30) day period, as it may
be extended, is herein called the "Substitution Period"). To the extent that the
Company  determines  that some  action  need be taken  pursuant  to the first or
second  sentence of this  Section  11(a)(iii),  the  Company (x) shall  provide,
subject to Section 11(a)(ii)  hereof,  that such action shall apply uniformly to
all outstanding  Rights,  and (y) may suspend the  exercisability  of the Rights
until  the  expiration  of  the   Substitution   Period  in  order  to  seek  an
authorization  of  additional  shares and/or to decide the  appropriate  form of
distribution  to be made  pursuant to such first  sentence and to determine  the
value thereof.  In the event of any such  suspension,  the Company shall issue a
public  announcement  stating  that the  exercisability  of the  Rights has been
temporarily  suspended,  as well as a public  announcement  at such  time as the
suspension is no longer in effect.  For the purpose of this Section  11(a)(iii),
the value of  Adjustment  Shares  shall be the Current Per Share Market Price of
the Common Stock on the Section 11(a)(ii)  Adjustment Date, and the per share or
per unit  value of any  Equivalent  Common  Stock  shall be  deemed to equal the
Current Per Share Market Price of the Common Stock on such date.

     (b) If the  Company  shall  fix a record  date for the  issuance  of rights
(other than the  Rights),  options or  warrants  to all holders of Common  Stock
entitling them (for a period  expiring within 45 calendar days after such record
date) to subscribe for or purchase  Common Stock or  Equivalent  Common Stock or
securities  convertible into Common Stock or Equivalent  Common Stock at a price
per share of Common Stock or per share of  Equivalent  Common Stock (or having a
conversion  price per share,  if a security  convertible  into  Common  Stock or
Equivalent  Common  Stock)  less than the  Current  Per Share  Market  Price (as
determined  pursuant to Section 11(d) hereof) of the Common Stock on such record
date,  the  Exercise  Price to be in effect  after  such  record  date  shall be
determined by multiplying the Exercise Price in effect immediately prior to such
record date by a fraction,  the numerator of which shall be the number of shares
of Common Stock  outstanding  on such record date,  plus the number of shares of
Common Stock which the aggregate offering price of the total number of shares of
Common Stock or Equivalent Common Stock to be offered (and the aggregate initial
conversion price of the convertible  securities so to be offered) would purchase
at such Current Per Share Market Price and the denominator of which shall be the
number of shares of Common  Stock  outstanding  on such  record  date,  plus the
number of  additional  shares of Common Stock or  Equivalent  Common Stock to be
offered for  subscription or purchase (or into which the convertible  securities
so to be offered are initially convertible); provided, however, that in no event
shall the  consideration  to be paid upon the exercise of one Right be less than
the aggregate par value of the shares of the Company  issuable upon the exercise
thereof.  In case such subscription price may be paid in a consideration part or
all of which shall be in a form other than cash, the value of such consideration
shall be the Current Per Share Market Price  thereof  determined  in  accordance
with  Section  11(d)  hereof.  Shares of Common  Stock  owned by or held for the
account of the Company  shall not be deemed  outstanding  for the purpose of any
such computation.  Such adjustments  shall be made successively  whenever such a
record date is fixed; and in the event that such rights or


                                       16
<PAGE>

warrants  are not so issued,  the  Exercise  Price  shall be  adjusted to be the
Exercise  Price  which  would then be in effect if such record date had not been
fixed.

     (c) If the Company shall fix a record date for the making of a distribution
to all  holders  of  Common  Stock  (including  any  such  distribution  made in
connection with a consolidation or merger in which the Company is the continuing
corporation) of evidences of  indebtedness,  cash (other than a regular periodic
cash dividend out of the earnings or retained  earnings of the Company),  assets
(other than a dividend  payable in Common  Stock,  but  including  any  dividend
payable in stock other than Common  Stock) or  options,  subscription  rights or
warrants  (excluding those referred to in Section 11(b)),  the Exercise Price to
be in effect  after such  record date shall be  determined  by  multiplying  the
Exercise  Price in effect  immediately  prior to such record date by a fraction,
the  numerator  of  which  shall be the  Current  Per  Share  Market  Price  (as
determined  pursuant  to Section  11(d)  hereof) of Common  Stock on such record
date, less the Current Per Share Market Price (as determined pursuant to Section
11(d) hereof) of the portion of the cash, assets or evidences of indebtedness so
to be distributed or of such options, subscription rights or warrants applicable
to one share of Common Stock and the  denominator  of which shall be the Current
Per Share Market Price (as determined  pursuant to Section 11(d) hereof) per one
share  of  Common  Stock;  provided,   however,  that  in  no  event  shall  the
consideration  to be paid  upon  the  exercise  of one  Right  be less  than the
aggregate  par value of the shares of the  Company  issuable  upon the  exercise
thereof. Such adjustments shall be made successively whenever such a record date
is fixed;  and in the event that such  distribution is not so made, the Exercise
Price shall again be adjusted to be the Exercise  Price which would be in effect
if such record date had not been fixed.

     (d) For the purpose of this Agreement, the "Current Per Share Market Price"
of any share of Common  Stock or any other stock or any Right or other  security
or  any  other  property  shall be determined as provided in this Section 11(d).

          (i)  In  the  case  of  a  publicly-traded  stock  or  other  security
     (hereinafter in this Section 11(d)(i) a "Security"),  the Current Per Share
     Market  Price on any date  shall be deemed to be the  average  of the daily
     closing  prices per share of such Security for the thirty (30)  consecutive
     Trading Days (as such term is  hereinafter  defined)  immediately  prior to
     such date;  provided,  however,  that for the purpose of computations  made
     pursuant to Section  11(a)(iii)  hereof, the Current Per Share Market Price
     on any date shall be deemed to be the average of the daily  closing  prices
     per  share of such  Security  for the ten  (10)  consecutive  Trading  Days
     immediately  following such date; and provided  further,  that in the event
     that the  Current Per Share  Market  Price of any  Security  is  determined
     during a period  following the  announcement by the issuer of such Security
     of (x) a dividend or  distribution  on such  Security  payable in shares of
     such Security or securities convertible into shares of such Security (other
     than the Rights) or (y) any subdivision, combination or reclassification of
     such  Security,  and prior to the  expiration of the requisite  thirty (30)
     Trading Day or ten (10) Trading Day period,  as set forth above,  after the
     ex-dividend date for such dividend or distribution,  or the record date for
     such subdivision,  combination or reclassification,  then, and in each such
     case, the Current Per Share Market Price shall be properly adjusted to take
     into account ex-dividend  trading.  The closing price for each day shall be
     the last sale price, regular way, or, in


                                       17
<PAGE>

     case no such sale takes  place on such day,  the average of the closing bid
     and asked prices,  regular way, in either case as reported in the principal
     consolidated transaction reporting system with respect to securities listed
     or admitted to trading on the New York Stock Exchange or, if the Securities
     are not listed or  admitted to trading on the New York Stock  Exchange,  as
     reported in the principal  consolidated  transaction  reporting system with
     respect to securities listed on the principal national  securities exchange
     on which such Security is listed or admitted to trading;  or, if not listed
     or admitted to trading on any national securities exchange, the last quoted
     price (or,  if not so quoted,  the  average of the last quoted high bid and
     low asked prices) in the over-the-counter  market, as reported by NASDAQ or
     such other  system  then in use;  or, if, on any such date no bids for such
     Security  are quoted by any such  organization,  the average of the closing
     bid and asked prices as furnished by a  professional  market maker making a
     market in such Security  selected by the Board of Directors of the Company.
     If on any such  date no market  maker is making a market in such  Security,
     the Current Per Share Market  Price of such  Security on such date shall be
     determined  reasonably  and with good faith to the holders of the Rights by
     the Board of Directors of the  Company,  including,  if at the time of such
     determination there is an Acquiring Person, a majority of the Disinterested
     Directors then in office, or if there are no Disinterested  Directors, by a
     competent investment banking firm selected by the Board of Directors, which
     determination shall be described in a statement filed with the Rights Agent
     and shall be binding on the Rights Agent and the holders of the Rights. The
     term  "Trading  Day"  shall  mean a day on  which  the  principal  national
     securities exchange on which such Security is listed or admitted to trading
     is open for the  transaction of business or, if such Security is not listed
     or admitted to trading on any national securities exchange, a Business Day.

          (ii) If a Security  is not  publicly  held or not so listed or traded,
     "Current  Per Share  Market  Price"  shall mean the fair value per share of
     stock or per other unit of such  Security,  determined  reasonably and with
     utmost good faith to the holders of the Rights by the Board of Directors of
     the Company,  including,  if at the time of such determination  there is an
     Acquiring Person, a majority of the Disinterested Directors then in office,
     or if there  are no  Disinterested  Directors,  by a  competent  investment
     banking firm selected by the Board of Directors,  which determination shall
     be  described  in a  statement  filed  with the  Rights  Agent and shall be
     binding on the Rights Agent and the holders of the Rights.

          (iii) In the case of property other than  securities,  the Current Per
     Share Market Price thereof shall be determined  reasonably  and with utmost
     good  faith to the  holders  of  Rights by the  Board of  Directors  of the
     Company,  including,  if at the  time of  such  determination  there  is an
     Acquiring Person, a majority of the Disinterested Directors then in office,
     or if there  are no  Disinterested  Directors,  by a  competent  investment
     banking firm selected by the Board of Directors,  which determination shall
     be  described  in a  statement  filed  with the  Rights  Agent and shall be
     binding upon the Rights Agent and the holders of the Rights.

     (e) Anything herein to the contrary  notwithstanding,  no adjustment in the
Exercise  Price  shall be  required  unless  such  adjustment  would  require an
increase or decrease of at least l% in the Exercise  Price;  provided,  however,
that any adjustments which by reason of this Section 11(e)


                                       18
<PAGE>

are not  required to be made shall be carried  forward and taken into account in
any subsequent adjustment.  All calculations under this Section 11 shall be made
to the nearest cent or to the nearest ten-thousandth of a share, as the case may
be.  Notwithstanding  the first sentence of this Section  11(e),  any adjustment
required  by this  Section  shall be made no later than the earlier of (i) three
(3) years from the date of the  transaction  which  mandates such  adjustment or
(ii) the Final Expiration Date.

     (f) If as a result of an adjustment  made pursuant to Section  11(a)(ii) or
Section 13(a) hereof, the holder of any Right thereafter  exercised shall become
entitled  to receive  any  shares of capital  stock  other  than  Common  Stock,
thereafter  the number of such other shares so  receivable  upon exercise of any
Right and the Exercise Price thereof shall be subject to adjustment from time to
time in a  manner  and on terms  as  nearly  equivalent  as  practicable  to the
provisions  with respect to the Common Stock  contained in Section 11(a) through
(c), (e), (g) through (k), and (m), inclusive, and the provisions of Sections 7,
9, 10, 13 and 14 hereof  with  respect to the Common  Stock  shall apply on like
terms to any such other shares.

     (g)  All  Rights  originally  issued  by  the  Company  subsequent  to  any
adjustment  made to the Exercise  Price  hereunder  shall  evidence the right to
purchase,  at the adjusted  Exercise  Price,  the number of shares (or fractions
thereof) of Common Stock  purchasable  from time to time hereunder upon exercise
of the Rights, all subject to further adjustment as provided herein.

     (h) Unless the Company  shall have  exercised  its  election as provided in
Section  11(i),  upon each  adjustment of the Exercise  Price as a result of the
calculations made in Section 11(b) and (c), each Right  outstanding  immediately
prior to the making of such adjustment  shall  thereafter  evidence the right to
purchase,  at the adjusted Exercise Price, that number of shares of Common Stock
(calculated to the nearest one  ten-thousandth)  obtained by (i) multiplying (x)
the number of shares covered by a Right  immediately prior to this adjustment by
(y) the Exercise  Price in effect  immediately  prior to such  adjustment of the
Exercise Price,  and (ii) dividing the product so obtained by the Exercise Price
in effect immediately after such adjustment of the Exercise Price.

     (i) The  Company  may elect on or after the date of any  adjustment  of the
Exercise  Price  to  adjust  the  number  of  Rights,  in  substitution  for any
adjustment in the number of shares of Common Stock purchasable upon the exercise
of a Right. Each of the Rights outstanding after the adjustment in the number of
Rights shall be exercisable for the number of shares of Common Stock for which a
Right was exercisable  immediately prior to such adjustment.  Each Right held of
record prior to such adjustment of the number of Rights shall become that number
of Rights  (calculated to the nearest one  ten-thousandth)  obtained by dividing
the Exercise  Price in effect  immediately  prior to  adjustment of the Exercise
Price by the  Exercise  Price in  effect  immediately  after  adjustment  of the
Exercise Price. The Company shall make a public  announcement of its election to
adjust the number of Rights, indicating the record date for the adjustment, and,
if known at the time, the amount of the adjustment to be made.  This record date
may be the date on which the Exercise  Price is adjusted or any day  thereafter,
but, if the Right Certificates have been issued, shall be at least ten (10) days
later than the date of the public announcement.  If Right Certificates have been
issued,


                                       19
<PAGE>

upon each adjustment of the number of Rights pursuant to this Section 11(i), the
Company shall, as promptly as practicable, cause to be distributed to holders of
record of Right Certificates on such record date Right Certificates  evidencing,
subject to Section 14 hereof,  the additional Rights to which such holders shall
be entitled  as a result of such  adjustment,  or at the option of the  Company,
shall cause to be  distributed  to such  holders of record in  substitution  and
replacement for the Right Certificates held by such holders prior to the date of
adjustment,  and upon surrender thereof,  if required by the Company,  new Right
Certificates  evidencing  all the Rights to which such holders shall be entitled
after such adjustment.  Right Certificates so to be distributed shall be issued,
executed and  countersigned  in the manner provided for herein (and may bear, at
the option of the Company,  the adjusted Exercise Price) and shall be registered
in the names of the holders of record of Right  Certificates  on the record date
specified in the public announcement.

     (j)  Irrespective  of any adjustment or change in the Exercise Price or the
number of shares of Common Stock  issuable upon the exercise of the Rights,  the
Right Certificates theretofore and thereafter issued may continue to express the
Exercise  Price per share and the number of shares  which were  expressed in the
initial Right Certificates issued hereunder.

     (k) Before  taking any action that would cause an  adjustment  reducing the
Exercise  Price  below the then par  value,  if any,  of the number of shares of
Common Stock  issuable upon  exercise of the Rights,  the Company shall take any
corporate action which may, in the opinion of its counsel, be necessary in order
that the Company may  validly  and  legally  issue fully paid and  nonassessable
shares of Common Stock at such adjusted Exercise Price.

     (l) In any case in which this Section 11 shall  require that an  adjustment
in the  Exercise  Price be made  effective  as of a record  date for a specified
event,  the Company may elect to defer  until the  occurrence  of such event the
issuing to the holder of any Right  exercised  after such record date the number
of shares of Common Stock and other  capital stock or securities of the Company,
if any,  issuable  upon such  exercise  over and  above the  number of shares of
Common Stock and other  capital  stock or  securities  of the  Company,  if any,
issuable upon such  exercise on the basis of the Exercise  Price in effect prior
to such adjustment;  provided,  however,  that the Company shall deliver to such
holder a due bill or other appropriate instrument evidencing such holder's right
to receive such  additional  shares upon the  occurrence of the event  requiring
such adjustment.

     (m)  Notwithstanding  anything  in this  Section  11 to the  contrary,  the
Company  shall be entitled to make such  reductions  in the Exercise  Price,  in
addition to those adjustments  expressly  required by this Section 11, as and to
the extent that it in its sole  discretion  shall  determine  to be advisable in
order that any consolidation or subdivision of the Common Stock, issuance wholly
for cash of any shares of Common Stock at less than the Current Per Share Market
Price, issuance wholly for cash of shares of Common Stock or securities which by
their terms are  convertible  into or  exchangeable  for shares of Common Stock,
stock  dividends  or  issuance  of  rights,  options  or  warrants  referred  to
hereinabove in this Section 11,  hereafter made by the Company to holders of its
Common Stock, shall not be taxable to such shareholders.



                                       20
<PAGE>

     (n) The Company  covenants  and agrees that it shall not, at any time after
the Distribution  Date, (i) consolidate  with, (ii) merge with or into, or (iii)
sell or  transfer  (or  permit  any  Subsidiary  to sell  or  transfer),  in one
transaction  or a series  of  related  transactions,  assets  or  earning  power
aggregating  50% or more of the assets or earning  power of the  Company and its
Subsidiaries taken as a whole, to any other Person or Persons if (x) at the time
of or immediately after such consolidation, merger or sale there are any rights,
warrants or other  instruments  outstanding  or  agreements or  arrangements  in
effect which would  substantially  diminish or otherwise  eliminate the benefits
intended to be afforded by the Rights, or (y) prior to,  simultaneously  with or
immediately  after  such  consolidation,  merger or sale the  shareholders  of a
Person who  constitutes,  or would  constitute,  the  "Principal  Party" for the
purposes of Section  13(a) hereof shall have received a  distribution  of Rights
previously owned by such Person or any of its Affiliates and Associates.

     (o) The Company  covenants and agrees that after the  Distribution  Date it
will not,  except as  permitted  by Section  23 or  Section 24 hereof,  take (or
permit any Subsidiary to take) any action if at the time such action is taken it
is  reasonably  foreseeable  that such  action  will  substantially  diminish or
otherwise eliminate the benefits intended to be afforded by the Rights.

     Section 12.  Certificate  of Adjusted  Exercise  Price or Number of Shares.
Whenever an  adjustment is made as provided in Section 11 and Section 13 hereof,
the  Company  shall  (a)  promptly  prepare a  certificate  setting  forth  such
adjustment and a brief  statement of the facts  accounting for such  adjustment,
(b)  promptly  file with the Rights Agent and with each  transfer  agent for the
Common Stock a copy of such  certificate and (c) mail a brief summary thereof to
each holder of a Right  Certificate  in accordance  with Section 25 hereof.  The
Rights Agent shall be fully protected in relying on any such  certificate and on
any  adjustment  contained  therein and shall not be deemed to have knowledge of
any  such  adjustment  unless and until it shall have received such certificate.

     Section 13. Consolidation,  Merger or Sale or Transfer of Assets or Earning
Power.

     (a) In the event that, on or after the Share Acquisition Date,  directly or
indirectly,  (x) the Company shall consolidate with, or merge with and into, any
other Person (other than a Subsidiary  of the Company in a transaction  which is
not  prohibited  by Section  11(o)  hereof),  and the  Company  shall not be the
continuing  or surviving  corporation  of such  consolidation  or merger (y) any
Person  (other than a Subsidiary  of the Company in a  transaction  which is not
prohibited by Section 11(o) hereof) shall consolidate with the Company, or merge
with and into the Company and the Company  shall be the  continuing or surviving
corporation of such merger and, in connection  with such merger,  all or part of
the shares of Common Stock shall be changed into or exchanged for stock or other
securities of any other Person or cash or any other property, or (z) the Company
shall sell,  mortgage or otherwise  transfer (or one or more of its Subsidiaries
shall sell, mortgage or otherwise  transfer),  in one transaction or a series of
related  transactions,  assets or earning power  aggregating  50% or more of the
assets or earning power of the Company and its  Subsidiaries  (taken as a whole)
to any other Person or Persons  (other than the Company or any Subsidiary of the
Company in one or more  transactions  each of which is not prohibited by Section
11(o) hereof)



                                       21
<PAGE>

then, and in each such case,  proper  provision  shall be made so that: (i) each
holder of a Right, except as provided otherwise herein,  shall have the right to
receive,  upon the  exercise  thereof  at the  then  current  Exercise  Price in
accordance with the terms of this Agreement,  such number of validly  authorized
and issued, fully paid and nonassessable shares of freely tradeable Common Stock
of the Principal Party (as hereinafter defined in Section 13(b)), free and clear
of rights of call or first refusal, liens, encumbrances or other adverse claims,
as shall be equal to the result  obtained by (1)  multiplying  the then  current
Exercise  Price by the number of one quarter  shares of Common Stock for which a
Right is exercisable  immediately  prior to the first occurrence of a Section 13
Event  (or,  if a  Section  11(a)(ii)  Event  has  occurred  prior to the  first
occurrence of a Section 13 Event,  multiplying  the number of one quarter shares
of Common Stock for which a Right was exercisable immediately prior to the first
occurrence  of a  Section  11(a)(ii)  Event  by the  Exercise  Price  in  effect
immediately  prior to such first  occurrence)  and dividing that product (which,
following the first  occurrence  of a Section 13 Event,  shall be referred to as
the "Exercise  Price" for each Right and for all purposes of this  Agreement) by
(2) 50% of the Current Per Share  Market Price  (determined  pursuant to Section
11(d)  hereof)  of the  Common  Stock  of such  Principal  Party  on the date of
consummation  of  such  consolidation,  merger,  sale  or  transfer;  (ii)  such
Principal Party shall  thereafter be liable for, and shall assume,  by virtue of
such consolidation,  merger, sale or transfer, all the obligations and duties of
the  Company  pursuant  to  this  Agreement;  (iii)  the  term  "Company"  shall
thereafter be deemed to refer to such  Principal  Party,  it being  specifically
intended that the  provisions of Section 11 hereof shall apply to such Principal
Party; and (iv) such Principal Party shall take such steps  (including,  but not
limited to, the reservation of a sufficient number of shares of its Common Stock
to permit  exercise of all  outstanding  Rights in accordance  with this Section
13(a)) in connection  with such  consummation as may be necessary to assure that
the provisions  hereof shall  thereafter be applicable,  as nearly as reasonably
may be, in relation to its shares of Common Stock  thereafter  deliverable  upon
the exercise of the Rights.  The Company shall not enter into any transaction of
the kind set forth in this subsection if at the time of the consummation of such
transaction  there are any options,  warrants,  rights,  conversion  or exchange
provisions or securities outstanding or any agreements or arrangements in effect
which, as a result of the consummation of such  transaction,  would eliminate or
substantially  diminish the benefits intended to be afforded by the Rights.  If,
in the case of a  transaction  of the kind  described in clause (z) of the first
sentence  of this  subsection,  the Person or Persons to whom  assets or earning
power are sold or otherwise  transferred  are  individuals,  then the  preceding
sentences  of this  subsection  shall be  inapplicable,  and the  Company  shall
require as a condition to such sale or transfer  that such Person or Persons pay
to each holder of a Rights  Certificate,  upon its surrender to the Rights Agent
and in exchange therefor (without requiring payment by such holder), cash in the
amount  determined by multiplying the then current  Exercise Price by the number
of one quarter shares of Common Stock for which a Right is then exercisable.

     (b) "Principal Party" shall mean

          (i) in the case of any  transaction  described in clause (x) or (y) of
     the first sentence of Section  13(a),  the Person that is the issuer of any
     securities into which shares of



                                       22
<PAGE>

     Common Stock of the Company are converted in such merger or  consolidation,
     and if no securities  are so issued,  the Person that is the other party to
     the merger or consolidation; and

          (ii) in the case of any  transaction  described  in clause  (z) of the
     first sentence of Section 13(a), the Person that is the party receiving the
     greatest  portion of the assets or earning  power  transferred  pursuant to
     such transaction or transactions;

provided, however, that in any such case, (x) if the Common Stock of such Person
is not at such time and has not been  continuously  over the preceding  12-month
period  registered  under  Section 12 of the Exchange  Act, and such Person is a
direct or indirect Subsidiary of another Person the Common Stock of which is and
has been so registered,  "Principal Party" shall refer to such other Person; and
(y) in case such Person is a Subsidiary,  directly or  indirectly,  or more than
one  Person,  the  Common  Stocks  of two or more of which  are and have been so
registered,  "Principal  Party"  shall refer to whichever of such Persons is the
issuer of the Common Stock having the greatest  aggregate market value of shares
outstanding.

     (c) The Company shall not consummate any such  consolidation,  merger, sale
or transfer unless prior thereto (x) the Principal Party shall have a sufficient
number of  authorized  shares of its Common  Stock which have not been issued or
reserved for issuance to permit the exercise in full of the Rights in accordance
with this  Section  13, and (y) the Company  and each  Principal  Party and each
other Person who may become a Principal Party as a result of such consolidation,
merger, sale or transfer shall have executed and delivered to the Rights Agent a
supplemental  agreement  providing  for the terms set forth in Section 13(a) and
(b) and further  providing  that, as soon as  practicable  after the date of any
consolidation,  merger,  sale or transfer of assets  mentioned in Section 13(a),
the Principal Party at its own expense will

          (i) prepare and file a registration statement under the Securities Act
     with respect to the Rights and the securities  purchasable upon exercise of
     the  Rights on an  appropriate  form,  use its best  efforts  to cause such
     registration  statement to become  effective as soon as  practicable  after
     such filing and use its best efforts to cause such  registration  statement
     to  remain  effective  (with a  prospectus  that  at all  times  meets  the
     requirements of the Securities Act) until the Final Expiration Date;

          (ii) use its best  efforts to qualify or  register  the Rights and the
     securities  purchasable upon exercise of the Rights under the blue sky laws
     of such jurisdictions as may be necessary or appropriate;

          (iii) use its best  efforts to list (or  continue  the listing of) the
     Rights and the  securities  purchasable  upon  exercise  of the Rights on a
     national  securities  exchange or to meet the eligibility  requirements for
     quotation on NASDAQ; and



                                       23
<PAGE>

          (iv) deliver to holders of the Rights historical  financial statements
     for the  Principal  Party and each of its  Affiliates  which  comply in all
     material  respects with the  requirements for registration on Form 10 under
     the Exchange Act.

The provisions of this Section 13 shall similarly apply to successive mergers or
consolidations or sales or other transfers.  If any Section 13 Event shall occur
at any time after the occurrence of a Section  11(a)(ii) Event, the Rights which
have not theretofore been exercised shall thereafter  become  exercisable in the
manner described in Section 13(a).

     Section 14. Fractional Rights and Fractional Shares.

     (a) The Company shall not be required to issue  fractions of Rights,  or to
distribute Right Certificates which evidence  fractional Rights. In lieu of such
fractional  Rights,  there may be paid to the  registered  holders  of the Right
Certificates  with regard to which such  fractional  Rights  would  otherwise be
issuable,  an amount in cash equal to the same  fraction of the  current  market
value of a whole Right.  For purposes of this Section 14(a),  the current market
value of a whole Right shall be the closing  price per Right for the Trading Day
immediately  prior to such  date on which  fractional  Rights  would  have  been
otherwise issuable. The closing price for any Trading Day shall be the last sale
price,  regular  way,  or, in case no such sale takes place on such Trading Day,
the average of the closing bid and asked prices,  regular way, in either case as
reported in the principal consolidated transaction reporting system with respect
to securities  listed or admitted to trading on the New York Stock  Exchange or,
if the  Rights  are not  listed or  admitted  to  trading  on the New York Stock
Exchange, as reported in the principal consolidated transaction reporting system
with respect to securities listed on the principal national  securities exchange
on which the Rights  are listed or  admitted  to  trading;  or, if not listed or
admitted to trading on any national securities  exchange,  the last quoted price
(or,  if not so quoted,  the  average of the last  quoted high bid and low asked
prices) in the  over-the-counter  market,  as  reported  by NASDAQ or such other
system then in use;  or, if, on any such  Trading Day no bids for the Rights are
quoted by any such organization, the average of the closing bid and asked prices
as  furnished  by a  professional  market  maker  making a market in the  Rights
selected by the Board of Directors of the Company. If on any such date no market
maker is making a market in the Rights the current market value of the Rights on
such Trading Day shall be  determined  reasonably  and with utmost good faith to
the  holders  of the  Rights by the Board of  Directors  of the  Company,  whose
determination  shall be described in a statement filed with the Rights Agent and
shall be binding on the Rights Agent.

     (b) The  Company  shall not be  required  to issue  fractions  of shares of
Common Stock upon  exercise of the Rights or to  distribute  certificates  which
evidence  fractional  shares of Common Stock.  In lieu of  fractional  shares of
Common  Stock,  the  Company  may  pay  to  the  registered   holders  of  Right
Certificates  at the time such Rights are exercised as herein provided an amount
in cash equal to the same  fraction  of the  current  market  value per share of
Common Stock.  For purposes of this Section 14(b),  the current market value per
share of Common  Stock  shall be the  closing  price  per share of Common  Stock
determined  pursuant to Section  11(d)  hereof for the  Trading Day  immediately
prior to the date of such exercise.


                                       24
<PAGE>

     (c) The holder of a Right by the acceptance of the Rights  expressly waives
his right to  receive  any  fractional  Rights  or any  fractional  shares  upon
exercise of a Right, except as permitted by this Section 14.

     Section  15.  Rights of  Action.  All  rights of action in  respect of this
Agreement,  other than rights of action  vested in the Rights Agent  pursuant to
Section 18 hereof, are vested in the respective  registered holders of the Right
Certificates (and prior to the Distribution  Date, the registered holders of the
Common Stock);  and any registered holder of any Right Certificate (or, prior to
the Distribution  Date, of the Common Stock),  without the consent of the Rights
Agent  or of the  holder  of any  other  Right  Certificate  (or,  prior  to the
Distribution Date, of the Common Stock),  may, in his own behalf and for his own
benefit,  enforce, and may institute and maintain any suit, action or proceeding
against  the Company to enforce,  or  otherwise  act in respect of, his right to
exercise the Right evidenced by such Right Certificate in the manner provided in
such Right Certificate and in this Agreement.  Without limiting the foregoing or
any remedies available to the holders of Rights, it is specifically acknowledged
that the  holders  of Rights  would not have an  adequate  remedy at law for any
breach of this  Agreement and shall be entitled to specific  performance  of the
obligations  hereunder  and  injunctive  relief  against  actual  or  threatened
violations of the obligations hereunder of any Person subject to this Agreement.
Holders  of  Rights  shall be  entitled  to  recover  the  reasonable  costs and
expenses,  including  attorneys' fees, incurred by them in any action to enforce
the provisions of this Agreement.

     Section  16.  Agreement  of Right  Holders.  Every  holder  of a Right,  by
accepting  the same,  consents  and agrees  with the Company and with the Rights
Agent and with every other holder of a Right that:

     (a) prior to the  Distribution  Date, each Right will be transferable  only
simultaneously and together with the transfer of shares of Common Stock;

     (b) after the  Distribution  Date, the Right  Certificates are transferable
only on the registry  books of the Rights Agent if  surrendered at the office or
offices of the Rights  Agent  designated  for such  purpose,  duly  endorsed  or
accompanied by a proper instrument of transfer;

     (c) subject to Sections 6 and 11, the Company and the Rights Agent may deem
and  treat  the  person  in whose  name a Right  Certificate  (or,  prior to the
Distribution Date, the associated Common Stock certificate) is registered as the
absolute owner thereof and of the Rights evidenced thereby  (notwithstanding any
notations of ownership or writing on the Right  Certificates  or the  associated
Common  Stock  certificate  made by anyone  other than the Company or the Rights
Agent) for all purposes whatsoever, and neither the Company nor the Rights Agent
shall be affected by any notice to the contrary; and

     (d) notwithstanding anything in this Agreement to the contrary, neither the
Company nor the Rights  Agent shall have any  liability to any holder of a Right
or other Person as the result of its inability to perform any of its obligations
under this Agreement by reason of any preliminary or


                                       25
<PAGE>

permanent  injunction  or other  order,  decree or  ruling  issued by a court of
competent jurisdiction or by a governmental, regulatory or administrative agency
or commission,  or any statute,  rule, regulation or executive order promulgated
or enacted by any governmental  authority  prohibiting or otherwise  restraining
performance of such obligations;  provided,  however,  that the Company must use
its reasonable  best efforts to have any such order,  decree or ruling lifted or
otherwise overturned as soon as possible.

     Section 17. Right Certificate  Holder Not Deemed a Shareholder.  No holder,
as such, of any Right Certificate  shall be entitled to vote,  receive dividends
or be deemed for any  purpose  the  holder of the shares of Common  Stock or any
other  securities  of the  Company  which  may at any  time be  issuable  on the
exercise of the Rights represented  thereby, nor shall anything contained herein
or in any Right  Certificate be construed to confer upon the holder of any Right
Certificate,  as such,  any of the rights of a shareholder of the Company or any
right to vote for the  election of  directors  or upon any matter  submitted  to
shareholders  at any  meeting  thereof,  or to give or  withhold  consent to any
corporate  action,  or to receive notice of meetings or other actions  affecting
shareholders  (except as provided in Section 25 hereof), or to receive dividends
or subscription  rights,  or otherwise,  until the Right or Rights  evidenced by
such  Right  Certificate  shall  have  been  exercised  in  accordance  with the
provisions hereof.

     Section 18. Concerning the Rights Agent.

     (a) The Company agrees to pay to the Rights Agent  reasonable  compensation
for all services  rendered by it hereunder  and, from time to time, on demand of
the Rights Agent, its reasonable expenses and counsel fees and disbursements and
other  disbursements  incurred  in the  administration  and  execution  of  this
Agreement and the exercise and performance of its duties hereunder.  The Company
also agrees to indemnify the Rights Agent and its directors, officers, employees
and agents for, and to hold each of them harmless  against any loss,  liability,
or  expense,  incurred  without  gross  negligence,  recklessness,  bad faith or
willful misconduct on the part of the Rights Agent, for anything done or omitted
by the  Rights  Agent or such other  indemnified  party in  connection  with the
acceptance and administration of this Agreement or the performance of the Rights
Agent's duties hereunder,  including the costs and expenses of defending against
any claim of liability arising therefrom, directly or indirectly.

     (b) The Rights Agent shall be protected and shall incur no liability for or
in respect of any action taken, suffered or omitted by it in connection with its
administration of this Agreement or the performance of the Rights Agent's duties
hereunder in reliance upon any Right Certificate or certificate for Common Stock
or other securities of the Company,  instrument of assignment or transfer, power
of  attorney,  endorsement,   affidavit,  letter,  notice,  direction,  consent,
certificate,  statement, or other paper or document believed by it to be genuine
and to be signed,  executed and, where necessary,  verified or acknowledged,  by
the proper  Person or Persons,  or in reliance upon the advice of counsel as set
forth in Section 20.



                                       26
<PAGE>

     (c) The indemnity  provided in this Section 18 shall survive the expiration
of the Rights and the termination of the Agreement.

     Section 19. Merger or Consolidation or Change of Name of Rights Agent.

     (a) Any  corporation  into which the Rights Agent or any  successor  Rights
Agent may be merged or with  which it may be  consolidated,  or any  corporation
resulting  from any merger or  consolidation  to which the  Rights  Agent or any
successor  Rights Agent shall be a party, or any  corporation  succeeding to the
corporate  trust or  shareholder  services  business of the Rights  Agent or any
successor  Rights  Agent,  shall be the successor to the Rights Agent under this
Agreement without the execution or filing of any paper or any further act on the
part of any of the  parties  hereto,  provided  that such  corporation  would be
eligible for  appointment  as a successor  Rights Agent under the  provisions of
Section 21 hereof. In case at the time such successor Rights Agent shall succeed
to the agency created by this  Agreement,  any of the Right  Certificates  shall
have been  countersigned but not delivered,  any such successor Rights Agent may
adopt the  countersignature  of the  predecessor  Rights  Agent and deliver such
Right  Certificates so countersigned;  and in case at that time any of the Right
Certificates shall not have been  countersigned,  any successor Rights Agent may
countersign such Right Certificates  either in the name of the predecessor or in
the name of the  successor  Rights  Agent;  and in all  such  cases  such  Right
Certificates shall have the full force provided in the Right Certificates and in
this Agreement.

     (b) In case at any time the name of the Rights  Agent  shall be changed and
at such time any of the Right Certificates shall have been countersigned but not
delivered,  the Rights Agent may adopt the countersignature under its prior name
and deliver Right Certificates so countersigned; and in case at that time any of
the Right Certificates shall not have been  countersigned,  the Rights Agent may
countersign such Right  Certificates  either in its prior name or in its changed
name;  and in all such cases such Right  Certificates  shall have the full force
provided in the Right Certificates and in this Agreement.

     Section 20. Duties of Rights Agent.  The Rights Agent undertakes the duties
and  obligations  imposed  by  this  Agreement  upon  the  following  terms  and
conditions,  by all of which the Company and the holders of Right  Certificates,
by their acceptance thereof, shall be bound:

     (a) The Rights Agent may consult with legal counsel selected by it (who may
be legal  counsel for the  Company),  and the advice or opinion of such  counsel
shall be full and complete  authorization  and protection to the Rights Agent as
to any action taken or omitted by it in good faith and in  accordance  with such
advice or opinion.

     (b)  Whenever in the  performance  of its duties under this  Agreement  the
Rights  Agent  shall  deem it  necessary  or  desirable  that any fact or matter
(including,  without  limitation,  the identity of any Acquiring  Person and the
determination of Current Per Share Market Price) be proved or established by the
Company prior to taking or suffering any action  hereunder,  such fact or matter
(unless other evidence in respect thereof be herein specifically prescribed) may
be deemed to be


                                       27
<PAGE>

conclusively  proved  and  established  by a  certificate  signed  by  any  duly
authorized  officer of the Company and delivered to the Rights  Agent;  and such
certificate  shall be full and  complete  authorization  and  protection  to the
Rights  Agent as to any action  taken or omitted by it in good faith in reliance
upon such certificate.

     (c) The  Rights  Agent  shall be  liable  hereunder  only for its own gross
negligence, recklessness, bad faith or willful misconduct.

     (d) The  Rights  Agent  shall not be liable  for or by reason of any of the
statements  of fact or  recitals  contained  in this  Agreement  or in the Right
Certificates (except its countersignature  thereof) or be required to verify the
same, but all such  statements and recitals are and shall be deemed to have been
made by the Company only.

     (e) The Rights  Agent shall not be under any  responsibility  in respect of
the validity of this Agreement or the execution and delivery  hereof (except the
due  execution  hereof by the Rights  Agent) or in respect  of the  validity  or
execution of any Right Certificate (except its  countersignature  thereof);  nor
shall it be  responsible  for any  breach  by the  Company  of any  covenant  or
condition contained in this Agreement or in any Right Certificate;  nor shall it
be responsible for any change in the exercisability of the Rights (including the
Rights  becoming  void  pursuant  to Section  11(a)  hereof)  or any  adjustment
required  under  the  provisions  of  Sections  3, 11,  13,  23 or 24  hereof or
responsible  for the  manner,  method or amount  of any such  adjustment  or the
ascertaining  of the existence of facts that would  require any such  adjustment
(except with respect to the exercise of Rights  evidenced by Right  Certificates
after  receipt of a  certificate  describing  any such  adjustment  furnished in
accordance  with  Section  12  hereof),  nor  shall  it be  responsible  for any
determination  by the Board of Directors of the Company of current  market value
of the Rights or Common Stock  pursuant to the  provisions of Section 14 hereof;
nor  shall it by any act  hereunder  be  deemed  to make any  representation  or
warranty as to the authorization or reservation of any shares of Common Stock to
be issued  pursuant to this Agreement or any Right  Certificate or as to whether
any shares of Common  Stock  will,  when so issued,  be validly  authorized  and
issued,  fully paid and  nonassessable;  nor shall it be under any obligation to
institute  any  action,  suit or legal  proceeding  or to take any other  action
likely to involve  expense  unless the Company or one or more of the  registered
holders of the Rights  Certificates shall furnish the Rights Agent with security
and  indemnity  to its  satisfaction  for any  costs and  expenses  which may be
incurred; nor shall it be liable for any failure to perform any duties except as
specifically set forth herein and no implied  covenants or obligations  shall be
read into this Agreement against the Rights Agent,  whose duties and obligations
shall be determined solely by the express provisions hereof.

     (f) The Company  agrees that it will inform the Rights Agent  promptly upon
the Company's  determination  that a Person has become an Acquiring Person,  and
the Rights Agent will not be  responsible  for making such  determination  or be
deemed  to have  knowledge  thereof  prior to such  notice by the  Company.  The
Company agrees that it will perform,  execute,  acknowledge and deliver or cause
to be performed, executed, acknowledged and delivered all such further and other


                                       28
<PAGE>

acts,  instruments  and  assurances as may  reasonably be required by the Rights
Agent for the carrying out or performing  by the Rights Agent of the  provisions
of this Agreement.

     (g)  The  Rights  Agent  is  hereby   authorized  and  directed  to  accept
instructions  with  respect  to the  performance  of its  duties  hereunder  and
certificates delivered pursuant to any provision hereof from any duly authorized
officer of the  Company,  and is  authorized  to apply to any such  officer  for
advice or instructions in connection with its duties, and it shall not be liable
for any action  taken or suffered to be taken by it in good faith in  accordance
with  instructions of any such officer or for any delay in acting while awaiting
instructions.  Any application by the Rights Agent for written instructions from
the  Company  may, at the option of the Rights  Agent,  set forth in writing any
action  proposed to be taken or omitted by the Rights Agent under this Agreement
and the date on and/or after which such action  shall be taken or such  omission
shall be  effective.  The Rights  Agent shall not be liable for any action taken
by, or omission of, the Rights Agent in accordance  with a proposal  included in
such application on or after the date specified in such application  (which date
shall not be less than five  Business  Days  after the date any  officer  of the
Company actually receives such  application,  unless any such officer shall have
consented in writing to an earlier date) unless, prior to taking any such action
(or the effective date in the case of an omission),  the Rights Agent shall have
received  written  instructions in response to such  application  specifying the
action to be taken or omitted.

     (h) The Rights Agent and any shareholder,  director, officer or employee of
the Rights Agent may buy, sell or deal in any of the Rights or other  securities
of the Company or become pecuniarily  interested in any transaction in which the
Company  may be  interested,  or  contract  with or lend money to the Company or
otherwise  act as fully and freely as though it were not the Rights  Agent under
this  Agreement.  Nothing  herein shall preclude the Rights Agent from acting in
any other capacity for the Company or for any other legal entity.

     (i) The Rights  Agent may execute and  exercise any of the rights or powers
vested in it or perform  any of its duties  hereunder  either  directly or by or
through its attorneys or agents, and the Rights Agent shall not be answerable or
accountable for any act, default,  neglect or misconduct of any such attorney or
agent or for any loss to the  Company  resulting  from  any such  act,  default,
neglect or  misconduct,  provided the Rights Agent was not grossly  negligent in
the selection or continued employment of such agent.

     (j) If, with  respect to any Right  Certificate  surrendered  to the Rights
Agent  for  exercise  or  transfer,  the  certificate  attached  to the  form of
assignment  or form of election to purchase,  as the case may be, has either not
been completed or indicates an affirmative  response to clause (1) or clause (2)
thereof, the Rights Agent shall not take any further action with respect to such
requested exercise or transfer without first consulting with the Company.

     (k) Anything in this  Agreement to the  contrary  not  withstanding,  in no
event shall the Rights  Agent be liable for special,  indirect or  consequential
loss or  damage  of any  kind  whatsoever  (including  but not  limited  to lost
profits).


                                       29
<PAGE>

     (l) No provision in this Agreement shall require the Rights Agent to expend
or risk  its own  funds  or  otherwise  incur  any  financial  liability  in the
performance  of any of its duties  hereunder or in the exercise of its rights if
there shall be reasonable  grounds for believing that repayment of such funds or
adequate  indemnification  against  such  risk or  liability  is not  reasonably
assured to it.

     Section  21.  Change of Rights  Agent.  The Rights  Agent or any  successor
Rights Agent may resign and be discharged  from its duties under this  agreement
upon  thirty (30) days'  notice in writing  mailed to the  Company,  and to each
transfer  agent of the Common Stock by registered or certified  mail, and to the
holders of the Right  Certificates  by first-class  mail. The Company may remove
the Rights  Agent or any  successor  Rights  Agent (with or without  cause) upon
thirty (30) days'  notice in writing,  mailed to the Rights  Agent or  successor
Rights Agent, as the case may be, and to each transfer agent of the Common Stock
by registered or certified mail, and to the holders of the Right Certificates by
first-class  mail.  If the  Rights  Agent  shall  resign or be  removed or shall
otherwise become  incapable of acting,  the Company shall appoint a successor to
the Rights Agent.  If the Company shall fail to make such  appointment  within a
period  of 30 days  after  giving  notice of such  removal  or after it has been
notified  in writing of such  resignation  or  incapacity  by the  resigning  or
incapacitated  Rights Agent or by the holder of a Right  Certificate (who shall,
with such notice,  submit his Right  Certificate for inspection by the Company),
then  the  incumbent  Rights  Agent  or  the  registered  holder  of  any  Right
Certificate may apply to any court of competent jurisdiction for the appointment
of a new Rights Agent.  Any successor  Rights  Agent,  whether  appointed by the
Company  or by  such a  court,  shall  be (a) a  corporation  or  trust  company
organized and doing business under the laws of the United States or of the State
of State of Georgia (or of any other state of the United  States so long as such
corporation  is authorized to do business as a banking  institution in the State
of Georgia),  in good standing,  which is authorized under such laws to exercise
shareholder  services or corporate trust powers and is subject to supervision or
examination  by federal or state  authority or (b) an Affiliate of a corporation
described  in clause (a) of this  sentence.  After  appointment,  the  successor
Rights  Agent  shall  be  vested  with  the  same  powers,  rights,  duties  and
responsibilities  as if it had been  originally  named as Rights  Agent  without
further act or deed; but the predecessor Rights Agent shall deliver and transfer
to the successor Rights Agent any property at the time held by it hereunder, and
execute and deliver any further assurance, conveyance, act or deed necessary for
the purpose.  Not later than the  effective  date of any such  appointment,  the
Company shall file notice thereof in writing with the  predecessor  Rights Agent
and each transfer agent of the Common Stock and mail a notice thereof in writing
to the registered holders of the Right Certificates.  Failure to give any notice
provided  for in this  Section 21,  however,  or any defect  therein,  shall not
affect the  legality  or validity  of the  resignation  or removal of the Rights
Agent  or  the  appointment  of  the successor Rights Agent, as the case may be.

     Section 22. Issuance of New Right Certificates.  Notwithstanding any of the
provisions of this Agreement or of the Rights to the contrary,  the Company may,
at its option,  issue new Right  Certificates  evidencing Rights in such form as
may be approved by its Board of Directors to reflect any adjustment or change in
the  Exercise  Price and the number or kind or class of shares of stock or other
securities  or  property  purchasable  under  the  Right  Certificates  made  in
accordance with the


                                       30
<PAGE>

provisions of this  Agreement.  In addition,  in connection with the issuance or
sale of shares of Common Stock following the Distribution  Date and prior to the
redemption or expiration of the Rights,  the Company (a) shall,  with respect to
shares of  Common  Stock so issued or sold  pursuant  to the  exercise  of stock
options  or under  any  employee  plan or  arrangement,  or upon  the  exercise,
conversion or exchange of securities  hereafter  issued by the Company,  and (b)
may, in any other  case,  if deemed  necessary  or  appropriate  by the Board of
Directors of the Company, issue Right Certificates  representing the appropriate
number of Rights in connection  with such issuance or sale;  provided,  however,
that (i) no such Right  Certificate  shall be issued if, and to the extent that,
the  Company  shall be advised  by counsel  that such  issuance  would  create a
significant  risk of  material  adverse tax  consequences  to the Company or the
person to whom such Right  Certificate  would be issued,  and (ii) no such Right
Certificate shall be issued if, and to the extent that, appropriate  adjustments
shall otherwise have been made in lieu of the issuance thereof.

     Section 23. Redemption.

     (a) The Board of Directors  of the Company may, at its option,  at any time
prior to the earlier of (x) the Close of Business on the tenth day following the
Share  Acquisition  Date (or, if the Share  Acquisition Date shall have occurred
prior to the Record Date,  the Close of Business on the tenth day  following the
Record Date), or (y) the Final Expiration Date, redeem all but not less than all
of the then outstanding Rights at a redemption price of $.001 per Right, as such
amount may be appropriately  adjusted,  as determined by the Board of Directors,
to reflect any  transaction  of the kind described in clauses (A) through (D) of
Section  11(a)(i)  occurring after the date hereof (such  redemption price being
hereinafter referred to as the "Redemption Price");  provided,  however, that if
the Board of Directors of the Company  shall  authorize  the  redemption  of the
Rights in the  circumstances  set forth in clause (i) or (ii) below,  then there
must be Disinterested  Directors in office and such authorization  shall require
the  concurrence  of a  majority  of  such  Disinterested  Directors:  (i)  such
authorization  occurs on or after the date a Person becomes an Acquiring  Person
or (ii) such  authorization  occurs on or after the date of a change  (resulting
from one or more proxy or consent  solicitations) in a majority of the directors
in  office at the  commencement  of such  solicitation  if any  Person  who is a
participant in such  solicitation  has stated (or, if upon the  commencement  of
such  solicitation  a majority  of the Board of  Directors  of the  Company  has
determined  in  good  faith)  that  such  Person  (or any of its  Affiliates  or
Associates)  intends to take,  or may  consider  taking,  any action which would
result in such  person  becoming  an  Acquiring  Person or which would cause the
occurrence of an Adjustment Event. In considering  whether to redeem the Rights,
the Board of  Directors  of the  Company may  consider  the best  long-term  and
short-term interests of the Company, including,  without limitation, the effects
of the redemption of the Rights upon  employees,  suppliers and customers of the
Company or any  Subsidiary  of the Company and  communities  in which offices or
other establishments of the Company or any Subsidiary of the Company are located
and all other pertinent  factors,  including without  limitation the factors set
forth in the Company's  Articles of  Incorporation as amended from time to time.
The  redemption of the Rights by the Board of Directors may be effective at such
time,  on such basis and with such  conditions as such Board of Directors in its
sole discretion may establish.  In addition to the right of redemption  reserved
in the  first  sentence  of this  subsection  (a),  if there  are  Disinterested
Directors then in office, such Board


                                       31
<PAGE>

of  Directors  may  redeem,   with  the   concurrence  of  a  majority  of  such
Disinterested  Directors,  all,  but not less than all, of the then  outstanding
Rights at the Redemption Price after the occurrence of a Share Acquisition Date,
but prior to the occurrence of any  transaction of the kind described in Section
11(a)(ii)(A) or (C) or Section 13(a), if either (i) a Person who is an Acquiring
Person shall have  transferred  or  otherwise  disposed of a number of shares of
Common  Stock in one  transaction  or series of  transactions,  not  directly or
indirectly  involving the Company or any of its  Subsidiaries  and which did not
result in the  occurrence of any  transaction  of the kind  described in Section
11(a)(ii)(A) or (C) or Section 13(a), as shall result in such Person  thereafter
being a  Beneficial  Owner of 10% or less of the  outstanding  shares  of Common
Stock of the Company,  and after such transfer or other disposition there are no
other Acquiring Persons,  or (ii) in connection with any transaction of the kind
described in Section  11(a)(ii)(A)  or Section 13(a) in which all holders of the
Common  Stock of the Company are treated the same and which shall not involve an
Acquiring Person,  an Affiliate or Associate of an Acquiring  Person,  any other
Person in which such Acquiring  Person,  Affiliate or Associate has any interest
or  any  other  Person  acting,  directly  or  indirectly,  on  behalf  of or in
association with such Acquiring Person, Affiliate or Associate.  Notwithstanding
any other provision of this Agreement, the Rights shall not be exercisable after
the first occurrence of an event specified in Section  11(a)(ii) until such time
as the Company's right of redemption hereunder has expired.

     (b)  Immediately  upon the action of the Board of  Directors of the Company
ordering  the  redemption  of the Rights,  and  without  any further  action and
without any notice, the right to exercise the Rights will terminate and the only
right  thereafter  of the holders of Rights  shall be to receive the  Redemption
Price  for  each  Right so held.  Promptly  after  the  action  of the  Board of
Directors  ordering the redemption of the Rights,  the Company shall give notice
of such  redemption to the Rights Agent and the holders of the then  outstanding
Rights by mailing  such  notice to the Rights  Agent and to all such  holders at
their last  addresses as they appear upon the registry books of the Rights Agent
or, prior to the Distribution  Date, on the registry books of the Transfer Agent
for the Common Stock.  Any notice which is mailed in the manner herein  provided
shall be deemed given,  whether or not the holder receives the notice. Each such
notice  of  redemption  will  state  the  method  by which  the  payment  of the
Redemption Price will be made.  Neither the Company nor any of its Affiliates or
Associates  may  redeem,  acquire or purchase of value any Rights at any time in
any manner  other than that  specifically  set forth in this  Section  23, or in
connection  with the  purchase,  acquisition  or  redemption of shares of Common
Stock prior to the Distribution Date.

     (c) The  Company  may,  at its option,  pay the  Redemption  Price in cash,
shares of Common  Stock  (based on the  Current  Per Share  Market  Price of the
Common Stock as of the time of  redemption)  or any other form of  consideration
deemed appropriate by the Board.

     Section 24. Exchange.

     (a) The Board of Directors  of the Company may, at its option,  at any time
after any Person shall have become an Acquiring Person, exchange all or any part
of the then  outstanding and exercisable  Rights (which shall not include Rights
which have become void pursuant to the


                                       32
<PAGE>

provisions of Section  11(a)(ii)) for Common Stock of the Company at an exchange
rate of one quarter share of Common Stock per Right,  appropriately  adjusted to
reflect any  transaction  specified  in clauses (A) through (D),  inclusive,  of
Section  11(a)(i)  occurring  after the date hereof  (such  exchange  rate being
hereinafter called the "Exchange Rate");  provided,  however,  that the Board of
Directors  shall not be  empowered  to effect such an exchange at any time after
any Person  (other than an Exempt  Person),  together  with all  Affiliates  and
Associates of such Person, shall have become the Beneficial Owner of 50% or more
of the Common Stock of the Company then outstanding.

     (b)  Immediately  after any action by the Board of Directors of the Company
directing the exchange of any Rights  pursuant to subsection (a) of this Section
24,  notice of which  shall be filed  with the Rights  Agent,  and  without  any
further  action and without any notice,  the right to exercise such Rights shall
terminate and each registered holder of such Rights shall thereafter be entitled
to  receive  only the number of shares of Common  Stock  which  shall  equal the
number of Rights held by such registered holder multiplied by the Exchange Rate.
The Company shall give prompt public notice of any exchange directed pursuant to
such subsection (a); provided,  however, that the failure to give, or any defect
in, any such notice  shall not affect the validity of such  exchange.  Within 10
days after  action by such Board of  Directors  directing  the  exchange of such
Rights, the Company shall mail a notice of exchange to all registered holders of
such Rights at their last  addresses  appearing  upon the registry  books of the
Rights Agent or, prior to the  Distribution  Date, on the registry  books of the
transfer  agent for the Common  Stock.  Any notice which is mailed in the manner
herein provided shall be deemed given, whether or not received by the registered
holder to whom sent; provided,  however, that the failure to give, or any defect
in, any such notice  shall not affect the  validity of any such  exchange.  Each
such  notice  shall state the method by which the  exchange of Common  Stock for
Rights will be effected and, in the event of any partial exchange, the number of
Rights which will be exchanged.  Any partial exchange shall be effected pro rata
among the registered  holders of the Rights based upon the number of Rights held
(excluding  Rights which have become void pursuant to the  provisions of Section
11(a)(ii)); and in such case, a new Rights Certificate evidencing the Rights not
being exchanged shall be prepared and executed by the Company and  countersigned
and  delivered  by the  Rights  Agent to the  registered  holder of such  Rights
subject to the provisions of Section 14.

     (c) In the event that there  shall be an  insufficient  number of shares of
Common Stock  authorized  but unissued or issued and held in the treasury of the
Company to permit an exchange of Rights  directed by the Board of  Directors  of
the  Company,  the  Company  shall take all such action as may be  necessary  to
authorize  additional  shares of Common Stock for issuance upon such exchange of
the Rights.  In any such  exchange,  the Company may, at its option,  substitute
Equivalent  Common  Stock  for  some  or  all  of  the  Common  Stock  otherwise
exchangeable for the Rights.

     (d) The Company shall not be required to issue fractional  shares of Common
Stock in  exchange  for  Rights or to  distribute  certificates  which  evidence
fractional shares of Common Stock. In lieu of fractional shares of Common Stock,
the Company  shall pay to the  registered  holders of the Rights with respect to
which such fractional Common Stock would otherwise be issuable an amount in cash
equal to the same fraction of the Current Per Share Market Value of Common Stock
(as


                                       33
<PAGE>

determined as provided in Section 11(d)) for the Trading Day  immediately  prior
to the date of such exchange.

     Section 25. Notice of Certain Events

     (a) In case the Company shall propose,  at any time after the  Distribution
Date,  (i) to pay any  dividend  payable in stock of any class to the holders of
Common  Stock or to make any other  distribution  to the holders of Common Stock
(other  than a regular  periodic  cash  dividend  out of  earnings  or  retained
earnings of the Company), or (ii) to offer to the holders of Common Stock rights
or warrants to  subscribe  for or to purchase  any  additional  shares of Common
Stock or  shares  of  stock of any  class or any  other  securities,  rights  or
options, or (iii) to effect any reclassification of its Common Stock (other than
a  reclassification  involving only the  subdivision  of  outstanding  shares of
Common Stock), or (iv) to effect any consolidation or merger into or with, or to
effect any sale,  non-ordinary  course  mortgage or other transfer (or to permit
one or more of its Subsidiaries to effect any sale, non-ordinary course mortgage
or other transfer),  in one transaction or a series of related transactions,  of
50% or more of the assets or earning  power of the Company and its  Subsidiaries
(taken as a whole) to, any other person  (other than a Subsidiary of the Company
in one or more  transactions  each of which is not  prohibited  by Section 11(o)
hereof),  or (v) to effect  the  liquidation,  dissolution  or winding up of the
Company,  then,  in each such case,  the Company  shall give to each holder of a
Right  Certificate,  in  accordance  with  Section 26  hereof,  a notice of such
proposed  action,  which shall  specify the record date for the purposes of such
stock dividend,  distribution  of rights or warrants,  or the date on which such
reclassification,    consolidation,   merger,   sale,   transfer,   liquidation,
dissolution,  or  winding  up is to take  place  and the  date of  participation
therein by the holders of the shares of Common Stock,  if any such date is to be
fixed,  and such notice shall be so given,  in the case of any action covered by
clause (i) or (ii)  above,  at least ten (10) days prior to the record  date for
determining  holders of the shares of Common  Stock for purposes of such action,
and in the case of any such  other  action,  at least ten (10) days prior to the
date of the taking of such proposed action or the date of participation  therein
by  the  holders  of the shares of Common Stock, whichever shall be the earlier.

     (b) In case any Section  11(a)(ii)  Event shall  occur,  then,  in any such
case,  the  Company  shall  as  soon  as  practicable  thereafter  give  to each
registered holder of a Right Certificate,  in accordance with Section 26 hereof,
a notice of the occurrence of such event,  which shall specify the event and the
consequences  of  the event to holders of Rights under Section 11(a)(ii) hereof.

     Section 26. Notices.  Notices or demands authorized by this Agreement to be
given or made by the Rights Agent or by the holder of any Right  Certificate  to
or on the Company  shall be  sufficiently  given or made if sent by  first-class
mail, postage prepaid, addressed (until another address is filed in writing with
the Rights Agent) as follows:

                           Delta Apparel, Inc.
                           3355 Breckenridge Boulevard, Suite 100
                           Duluth, Georgia 30096
                           Attn:  Secretary

                                       34
<PAGE>



Subject to the provisions of Section 21, any notice or demand authorized by this
Agreement  to be given or made by the  Company  or by the  holder  of any  Right
Certificate  to or on the Rights  Agent shall be  sufficiently  given or made if
sent by first-class mail,  postage prepaid,  addressed (until another address is
filed in writing with the Company) as follows:

                           First Union National Bank
                           1525 West W.T. Harris Boulevard, 3C3
                           Charlotte, North Carolina 28288-1153
                           Attention: Shareholder Services Group

Notices  or  demands  authorized  by this  Agreement  to be given or made by the
company or the Rights Agent to the holder of any Right Certificate (or, prior to
the Distribution Date, to the holder of any certificate  representing  shares of
Common Stock) shall be sufficiently  given or made if sent by first- class mail,
postage prepaid, addressed to such holder at the address of such holder as shown
on the registry books of the Company.

     Section 27. Supplements and Amendments. Prior to the Distribution Date, the
Company and the Rights Agent shall, if so directed by the Company, supplement or
amend any  provision  of this  Agreement  without the approval of any holders of
certificates  representing  Common Stock. From and after the Distribution  Date,
the Company and the Rights Agent shall, if the Company so directs, supplement or
amend this Agreement without the approval of any holder of Right Certificates in
order (i) to cure any  ambiguity,  (ii) to correct or  supplement  any provision
contained  herein  which  may  be  defective  or  inconsistent  with  any  other
provisions  herein,  (iii) to shorten or lengthen  any time period  hereunder or
(iv) to change or supplement  the  provisions  hereunder in any manner which the
Company may deem necessary or desirable and which shall not adversely affect, as
determined solely by the Company,  the interests of the holders of the Rights or
the Right  Certificates  (other  than an  Acquiring  Person or an  Affiliate  or
Associate of an Acquiring Person);  provided,  however,  that this Agreement may
not be supplemented or amended  pursuant to clause (iii) of this sentence (A) to
lengthen any time period unless (1) approved by a majority of the  Disinterested
Directors  then in  office  and (2)  such  lengthening  is for  the  purpose  of
protecting,  enhancing  or  clarifying  the rights of,  and/or the  benefits to,
registered holders of the Rights, or (B) to lengthen any time period relating to
when  the  Rights  may be  redeemed  if at such  time  the  Rights  are not then
redeemable. Upon the delivery of such certificate from an appropriate officer of
the Company  which  states  that the  proposed  supplement  or  amendment  is in
compliance  with the terms of this  Section 27, the Rights  Agent shall  execute
such  supplement  or  amendment.  Notwithstanding  anything  contained  in  this
Agreement to the contrary,  no supplement or amendment shall be made on or after
the Distribution  Date which changes the Redemption  Price, the Final Expiration
Date, the Exercise Price or the number of shares (or portions thereof) of Common
Stock for which a Right is  exercisable,  and no  supplement  or amendment  that
changes the rights and duties of the Rights Agent under this Agreement  shall be
effective  without the consent of the Rights  Agent.  Prior to the  Distribution
Date,


                                       35
<PAGE>

the  interests  of the  holders of Rights  shall be deemed  coincident  with the
interests of the holders of Common Stock.

     Section 28. Successors.  All the covenants and provisions of this Agreement
by or for the benefit of the Company or the Rights Agent shall bind and inure to
the benefit of their respective successors and assigns hereunder.

     Section 29.  Determinations and Actions by the Board of Directors.  For all
purposes of this  Agreement,  any  calculation of the number of shares of Common
Stock outstanding at any particular time,  including for purposes of determining
the particular  percentage of such  outstanding  shares of Common Stock of which
any Person is the Beneficial  Owner,  shall be made in accordance  with the last
sentence of Rule  13d-3(d)(1)(i)  of the General Rules and Regulations under the
Exchange  Act as in effect on the date  hereof.  The Board of  Directors  of the
Company  (with,  where  specifically  provided  for  herein,  the  approval of a
majority of the  Disinterested  Directors)  shall have the  exclusive  power and
authority to  administer  this  Agreement  and to exercise all rights and powers
specifically granted to the Board (with, where specifically provided for herein,
the approval of a majority of the Disinterested Directors) or to the Company, or
as may be  necessary  or  advisable  in the  administration  of this  Agreement,
including  without  limitation,  the  right  and  power  to  (i)  interpret  the
provisions of this Agreement and (ii) make all  determinations  deemed necessary
or advisable for the administration of this Agreement (including a determination
to redeem or not redeem the Rights or to amend the Agreement). All such actions,
calculations,  interpretations  and determinations  (including,  for purposes of
clause (y) below, all omissions with respect to the foregoing) which are done or
made by the Board of Directors (or, where specifically provided for herein, by a
majority  of the  Disinterested  Directors)  in good  faith  shall (x) be final,
conclusive  and binding on the  Company,  the Rights  Agent,  the holders of the
Rights and all other  parties,  and (y) not  subject  any member of the Board of
Directors or any of the Disinterested  Directors to any liability to the holders
of the Rights or to any other person.

     Section 30. Benefits of this Agreement.  Nothing in this Agreement shall be
construed  to give to any  Person or  corporation  other than the  Company,  the
Rights Agent and the registered holders of the Right Certificates (and, prior to
the  Distribution  Date,  registered  holders of the Common  Stock) any legal or
equitable right, remedy or claim under this Agreement;  but this Agreement shall
be for the sole and exclusive  benefit of the Company,  the Rights Agent and the
registered  holders of the Right  Certificates  (and,  prior to the Distribution
Date, registered holders of the Common Stock).

     Section 31. Severability.  If any term, provision,  covenant or restriction
of this  Agreement  is  held  by a court  of  competent  jurisdiction  or  other
authority  to be invalid,  void or  unenforceable,  the  remainder of the terms,
provisions,  covenants and  restrictions  of this Agreement shall remain in full
force and  effect  and shall in no way be  affected,  impaired  or  invalidated;
provided,  however,  that  notwithstanding  anything  in this  Agreement  to the
contrary, if any such term,  provision,  covenant or restriction is held by such
court  or  authority  to be  invalid,  void or  unenforceable  and the  Board of
Directors of the Company (including, if at the time of such determination, there
is an Acquiring


                                       36
<PAGE>

Person, a majority of the Disinterested  Directors then in office) determines in
its good faith  judgment that  severing the invalid  language from the Agreement
would  adversely  affect the  purpose or effect of the  Agreement,  the right of
redemption  set forth in Section  23 hereof  shall be  reinstated  and shall not
expire until the Close of Business on the tenth day  following  the date of such
determination by the Board of Directors.

     Section  32.  Governing  Law.  This  Agreement,  each  Right and each Right
Certificate  issued  hereunder  shall be deemed to be a contract  made under the
laws of the State of  Georgia  and for all  purposes  shall be  governed  by and
construed in accordance  with the laws of such State  applicable to contracts to
be made and to be performed entirely within Georgia.

     Section 33.  Counterparts.  This Agreement may be executed in any number of
counterparts and each of such  counterparts  shall for all purposes be deemed to
be an original,  and all such counterparts shall together constitute but one and
the same instrument.

     Section  34.  Descriptive  Headings.  Descriptive  headings  of the several
Sections of this  Agreement  are  inserted  for  convenience  only and shall not
control  or  affect the meaning or construction of any of the provisions hereof.

                          SIGNATURES ON FOLLOWING PAGE



                                       37
<PAGE>

     IN WITNESS WHEREOF,  the parties hereto have caused this Shareholder Rights
Agreement  to be duly  executed  and  their  respective  corporate  seals  to be
hereunto  affixed  and attested, all as of the day and year first above written.


ATTEST:                               DELTA APPAREL, INC.


By:     s/ Herbert M. Mueller         By:     s/ Robert W. Humphreys
- ---     ---------------------         ---     ----------------------
Name:   Herbert M. Mueller            Name:   Robert W. Humphreys
Title:  V. P., CFO                    Title:  President & CEO


ATTEST:                               FIRST UNION NATIONAL BANK


By:    s/ Johnnie H. Coble               By:     s/ Partrick J. Edwards
- ---    -------------------               ---     ----------------------
Name:  Johnnie H. Coble                  Name:   Patrick J. Edwards
Title: Corporate Trust Officer           Title:  Vice President



                                       38
<PAGE>

                                                                       Exhibit A
                           [Form of Right Certificate]

Certificate No. R-______________                               __________ Rights


NOT  EXERCISABLE  AFTER  JANUARY 20, 2010 OR EARLIER IF NOTICE OF  REDEMPTION IS
GIVEN.  THE RIGHTS ARE SUBJECT TO REDEMPTION,  AT THE OPTION OF THE COMPANY,  AT
$.001 PER RIGHT ON THE TERMS SET FORTH IN THE RIGHTS  AGREEMENT.  [UNDER CERTAIN
CIRCUMSTANCES,  RIGHTS  BENEFICIALLY OWNED BY AN ACQUIRING PERSON (AS SUCH TERMS
ARE DEFINED IN THE RIGHTS  AGREEMENT) AND ANY  SUBSEQUENT  HOLDER OF SUCH RIGHTS
MAY BECOME NULL AND VOID.] [THE RIGHTS  REPRESENTED BY THIS  CERTIFICATE  ARE OR
WERE BENEFICIALLY  OWNED BY A PERSON WHO WAS OR BECAME AN ACQUIRING PERSON OR AN
AFFILIATE OR ASSOCIATE OF AN ACQUIRING  PERSON (AS SUCH TERMS ARE DEFINED IN THE
RIGHTS AGREEMENT).  THIS RIGHT CERTIFICATE AND THE RIGHTS REPRESENTED HEREBY MAY
BECOME VOID UNDER  CERTAIN  CIRCUMSTANCES  AS SPECIFIED IN SECTION  11(a) OF THE
RIGHTS AGREEMENT.]


                                RIGHT CERTIFICATE
                               DELTA APPAREL, INC.


     This certifies that ________________________, or registered assigns, is the
registered owner of the number of Rights set forth above, each of which entitles
the owner  thereof,  subject  to the terms,  provisions  and  conditions  of the
Shareholder  Rights  Agreement  dated  as  of  January  27,  2000  (the  "Rights
Agreement")  between  Delta  Apparel,  Inc.  (the  "Company"),  and First  Union
National  Bank (the "Rights  Agent"),  to purchase  from the Company at any time
after the  Distribution  Date (as such term is defined in the Rights  Agreement)
and prior to the Close of Business on January 20, 2010, at the office or offices
of the Rights Agent  designated  for such purpose,  or its  successors as Rights
Agent,  one  quarter of a fully paid and  nonassessable  share of common  stock,
$0.01 par value per share (the "Common Stock"),  of the Company,  at an exercise
price of $20.00 per quarter share (the  "Exercise  Price")  equivalent to $80.00
for each share),  upon presentation and surrender of this Right Certificate with
the Form of Election to Purchase and the related Certificate duly executed.  The
number of Rights  evidenced by this Right  Certificate (and the number of shares
which may be purchased  upon exercise  thereof) set forth above and the Exercise
Price per share  set  forth  above,  are the  number  and  Exercise  Price as of
_________________, based on the Common Stock as constituted at such date.

     Upon the occurrence of a Section  11(a)(ii)  Event (as such term is defined
in the Rights Agreement),  if the Rights evidenced by this Right Certificate are
beneficially  owned by (i) an  Acquiring  Person or an Affiliate or Associate of
any such Person (as such terms are defined in the


                                        1
<PAGE>

Rights Agreement),  (ii) a transferee of any such Acquiring Person, Affiliate or
Associate,  or  (iii)  under  certain  circumstances  specified  in  the  Rights
Agreement,  a  transferee  of a Person  who,  after  such  transfer,  became  an
Acquiring  Person,  or an Affiliate or  Associate of an Acquiring  Person,  such
Right shall become null and void and no holder  hereof shall have any right with
respect to such Rights from and after the  occurrence of such Section  11(a)(ii)
Event.

     As provided in the Rights  Agreement,  the Exercise Price and the number of
shares of Common  Stock or other  securities  which  may be  purchased  upon the
exercise  of the Rights  evidenced  by this  Right  Certificate  are  subject to
modification and adjustment upon the happening of certain events.

     This Right  Certificate  is subject  to all of the  terms,  provisions  and
conditions of the Rights Agreement,  which terms,  provisions and conditions are
hereby  incorporated  herein by  reference  and made a part  hereof and to which
Rights Agreement  reference is hereby made for a full description of the rights,
limitations  of rights,  obligations,  duties and  immunities  hereunder  of the
Rights  Agent,  the  Company and the  holders of the Right  Certificates,  which
limitations of rights include the temporary  suspension of the exercisability of
such Rights under the specific  circumstances set forth in the Rights Agreement.
Copies of the  Rights  Agreement  are on file at the  principal  offices  of the
Company and the Rights Agent and are also available upon written  request to the
Company or the Rights Agent.

     This Right  Certificate,  with or without  other Right  Certificates,  upon
surrender  at the  office or offices of the  Rights  Agent  designated  for such
purpose,  may be exchanged for another Right Certificate or Certificates of like
tenor  and date  evidencing  Rights  entitling  the  holder to  purchase  a like
aggregate  number of shares of Common Stock as the Rights evidenced by the Right
Certificate  or  Certificates  surrendered  shall have  entitled  such holder to
purchase. If this Right Certificate shall be exercised in part, the holder shall
be entitled to receive  upon  surrender  hereof  another  Right  Certificate  or
Certificates for the number of whole Rights not exercised.

     Subject to the provisions of the Rights Agreement,  the Rights evidenced by
this Certificate may be redeemed by the Board of Directors of the Company at its
option at a redemption  price of $.001 per Right (payable in cash,  Common Stock
or other consideration deemed appropriate by the Board of Directors),  or may be
exchanged, in whole or in part, for Common Stock.

     No  fractional  shares of Common  Stock will be issued upon the exercise of
any Right or Rights evidenced hereby, but in lieu thereof a cash payment will be
made, as provided in the Rights Agreement.

     No holder,  as such, of this Right Certificate shall be entitled to vote or
receive  dividends  or be deemed for any  purpose the holder of shares of Common
Stock or any other  securities  of the Company which may at any time be issuable
on the exercise hereof,  nor shall anything contained in the Rights Agreement or
herein be construed to confer upon the holder hereof, as such, any of the rights
of a  stockholder  of the  Company  or any  right  to vote for the  election  of
directors or upon any matter  submitted to stockholders at any meeting  thereof,
or to give or withhold consent to any


                                        2
<PAGE>

corporate  action,  or to receive notice of meetings or other actions  affecting
stockholders  (except  as  provided  in the  Rights  Agreement),  or to  receive
dividends  or  subscription  rights,  or  otherwise,  until  the Right or Rights
evidenced by this Right Certificate shall have been exercised as provided in the
Rights Agreement.

     This Right  Certificate  shall not be valid or  obligatory  for any purpose
until it shall have been countersigned by the Rights Agent.

     WITNESS the facsimile  signature of the proper  officers of the Company and
its corporate seal.

Dated as of ____________, 20__.

ATTEST:                                          DELTA APPAREL, INC.


By:________________________                       By:________________________
   Secretary                                               President




Countersigned:

FIRST UNION NATIONAL BANK
as Rights Agent

By: ____________________________

Title: ___________________________


                                        3
<PAGE>

                   [Form of Reverse Side of Right Certificate]


                               FORM OF ASSIGNMENT
                (To be executed by the registered holder if such
               holder desires to transfer the Right Certificate.)

FOR  VALUE  RECEIVED  ____________________________  hereby  sells,  assigns  and
transfers  unto  ______________________________________________________  (please
print name and address of transferee) this Right Certificate,  together with all
right, title and interest therein,  and does hereby  irrevocably  constitute and
appoint   ________________________   Attorney,  to  transfer  the  within  Right
Certificate  on the  books  of the  within-named  Company,  with  full  power of
substitution.

Dated: _________________ 20___                  ______________________________
                                                          Signature

Signature Guaranteed:____________________


                                   CERTIFICATE

The undersigned hereby certifies by checking the appropriate boxes that:

     (1) the Rights evidenced by this Right  Certificate __ are __ are not being
transferred by or on behalf of a Person who is or was an Acquiring  Person or an
Affiliate  or  Associate  of any such  Person (as such terms are  defined in the
Rights Agreement);

     (2) after due inquiry and to the best  knowledge  of the  undersigned,  the
undersigned  __ did  __ did  not  directly  or  indirectly  acquire  the  Rights
evidenced  by this  Right  Certificate  from any Person who is, was or became an
Acquiring Person or an Affiliate or Associate of any such Person.

Dated: ____________, 20___                        ______________________________
                                                          Signature


                                     NOTICE

     The signature to the foregoing  Assignment and Certificate  must correspond
to the  name as  written  upon  the  face of this  Right  Certificate  in  every
particular, without alteration or enlargement or any change whatsoever.



                                        4
<PAGE>

                          FORM OF ELECTION TO PURCHASE

                (To be executed if holder desires to exercise the
                  Rights represented by the Right Certificate.)

To: Delta Apparel, Inc.:

     The undersigned hereby irrevocably elects to exercise  ____________  Rights
represented  by this Right  Certificate  to purchase  the shares of Common Stock
issuable  upon the  exercise  of the  Rights (or such  other  securities  of the
Company or of any other  person  which may be issuable  upon the exercise of the
Rights) and requests that certificates for such shares be issued in the name of:

______________________________________________________________________________
                         (Please print name and address)

___________________________________
(Please insert social security or other identifying number)

     If such  number of Rights  shall not be all the  Rights  evidenced  by this
Right Certificate,  a new Right Certificate for the balance of such Rights shall
be registered in the name of and delivered to:

______________________________________________________________________________
                         (Please print name and address)

___________________________________
(Please insert social security or other identifying number)

Dated: ____________, 20___

                                           ____________________________________
                                                     Signature


Signature Guaranteed:______________________


                                        5
<PAGE>

                                                                       Exhibit B


                               DELTA APPAREL, INC.
                   SUMMARY OF RIGHTS TO PURCHASE COMMON STOCK


     On January 20, 2000,  the Board of Directors of Delta  Apparel,  Inc.  (the
"Company")  declared a dividend  distribution of one Common Stock Purchase Right
for each  outstanding  share of Common Stock of the Company to  stockholders  of
record at the close of business on January 20,  2000.  Each Right  entitles  the
registered  holder to purchase  from the  Company  one  quarter  share of Common
Stock, $0.01 par value per share (the "Common Stock"),  at a cash exercise price
of $20.00 per quarter share, subject to adjustment. The description and terms of
the Rights are set forth in a Shareholder  Rights Agreement  between the Company
and First Union National Bank, as Rights Agent.

     Initially,  the Rights  will not be  exercisable,  will be  attached to all
outstanding  shares of Common Stock, and no separate Right  Certificates will be
distributed.  The Rights will separate from the 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  (an  "Acquiring
Person")  (other than an Exempt Person as defined in the Agreement) has acquired
beneficial  ownership of 20% or more of the  outstanding  shares of Common Stock
(the date of said  announcement  being  referred  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 Common Stock.

     Until the  Distribution  Date (or earlier  redemption  or expiration of the
Rights),  (a) the Rights will be evidenced by the Common Stock  certificates and
will be  transferred  only with such Common Stock  certificates,  (b) new Common
Stock  certificates  issued  after  January  20,  2000 will  contain a  notation
incorporating  the  Shareholder  Rights  Agreement  by  reference,  and  (c) the
surrender for transfer of any certificates for Common Stock will also constitute
the transfer of the Rights  associated with the Common Stock represented by such
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 by the
Company as described below.

     As soon as practicable after the Distribution Date, Right Certificates will
be mailed to holders of record of Common  Stock as of the close of  business  on
the Distribution Date and,  thereafter,  the separate Right  Certificates  alone
will  represent  the  Rights.  Except as  otherwise  determined  by the Board of
Directors,  only shares of Common Stock issued  prior to the  Distribution  Date
will be issued with Rights.



                                        1
<PAGE>

     In the event that (i) a Person acquires beneficial ownership of 20% or more
of the Company's Common Stock, (ii) the Company is the surviving  corporation in
a merger with an Acquiring  Person or any Affiliate or Associate of an Acquiring
Person and the Common  Stock is not  changed or  exchanged,  (iii) an  Acquiring
Person engages in one of a number of self-dealing  transactions specified in the
Shareholder  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 thereof at the then current exercise price,  that
number of shares of Common Stock (or in certain  circumstances,  cash, property,
or other  securities  of the  Company)  having a market  value of two times such
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 shall become null and void.

     In the event that, at any time  following the Share  Acquisition  Date, (i)
the Company is acquired in a merger or other business combination transaction or
(ii) 50% or more of the Company's  assets or earning power is sold,  each holder
of a Right shall  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.

     At any time after any person becomes an Acquiring  Person and prior to such
the time such Person,  together with its Affiliates and Associates,  becomes the
Beneficial  Owner of 50% or more of the outstanding  Common Stock,  the Board of
Directors of the Company 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
Common  Stock per  Right,  subject  to  adjustment  as  provided  in the  Rights
Agreement.

     The  exercise  price  payable,  and the number of shares of 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 Common
Stock,  (ii) if all holders of the Common  Stock are granted  certain  rights or
warrants to subscribe  for Common Stock or  securities  convertible  into Common
Stock at less than the current  market price of the Common Stock,  or (iii) upon
the  distribution to all holders of the Common Stock of evidence 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 Common Stock will be issued upon exercise of a
Right and, in lieu  thereof,  a payment , in cash will be made based on the fair
market  value of the Common  Stock on the last trading date prior to the date of
exercise.

     The Rights may be redeemed in whole,  but not in part,  at a price of $.001
per  Right  (payable  in  cash,  Common  Stock  or  other  consideration  deemed
appropriate  by the Board of  Directors)  by the Board of  Directors at any time
prior to the close of business on the tenth day after the Share


                                        2

<PAGE>

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 in office and such redemption
is approved by a majority of such Disinterested Directors.  After the redemption
period has expired, the Company's right of redemption may be reinstated upon the
approval of the Board of Directors if an Acquiring Person reduces his beneficial
ownership  to  10%  or  less  of the  outstanding  shares  of  Common  Stock  in
transaction or series of transactions not involving the Company and there are no
other Acquiring  Persons.  Immediately upon the action of the Board of Directors
ordering  redemption of the Rights, the Rights will terminate and thereafter the
only  right  of  the  holders of Rights will be to receive the redemption price.

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

     Any of the  provisions of the Rights  Agreement may be amended by the Board
of  Directors  of  the  Company  prior  to  the  Distribution  Date.  After  the
Distribution  Date,  the  provisions of the Rights  Agreement,  other than those
relating to the principal  economic  terms of the Rights,  may be amended by the
Board 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.

     While the distribution of the Rights will not be taxable to stockholders or
to the Company,  stockholders may, depending upon the  circumstances,  recognize
taxable income in the event that the Rights become  exercisable for Common Stock
(or other  consideration)  of the  Company or for common  stock of an  acquiring
company as set forth above.

     A copy of the Shareholder Rights Agreement is available free of charge from
the  Company.  This  summary  description  of the Rights  does not purport to be
complete and is qualified in its entirety by reference to the Shareholder Rights
Agreement.


                                        3
<PAGE>



                              TAX SHARING AGREEMENT

                           dated as of ________, 2000

                                      among

                         DELTA WOODSIDE INDUSTRIES, INC.

                               DELTA APPAREL, INC.

                                       and

                         DUCK HEAD APPAREL COMPANY, INC.




                                        1
<PAGE>



                              TAX SHARING AGREEMENT

     TAX  SHARING  AGREEMENT  dated as of  _______,  2000 among  DELTA  WOODSIDE
INDUSTRIES,  INC., a South Carolina  corporation  (together with its successors,
"Delta Woodside"), DELTA APPAREL, INC., a Georgia corporation (together with its
successors,  "Delta  Apparel"),  and DUCK HEAD APPAREL COMPANY,  INC., a Georgia
corporation (together with its successors, "Duck Head").

                                    RECITALS

     WHEREAS, pursuant to the Tax laws of various jurisdictions, certain members
of the Delta Woodside Tax Group,  certain members of the Delta Apparel Tax Group
and certain members of the Duck Head Tax Group, as defined below,  have filed or
will file certain Tax returns on an affiliated,  consolidated, combined, unitary
or other group basis  (including  as  permitted  by Section 1501 of the Internal
Revenue Code of 1986, as amended (the "Code")) (each such group, a "Consolidated
Group");

     WHEREAS, the Board of Directors of Delta Woodside has determined that it is
in the best interests of Delta Woodside and its  stockholders  to distribute all
of the  outstanding  shares of the common stock of Delta  Apparel and all of the
outstanding shares of the common stock of Duck Head to the holders of the common
stock of Delta Woodside on a pro rata basis (the "Distribution"); and

     WHEREAS,  the  parties  have set forth in this  Agreement  the  rights  and
obligations  of Delta  Woodside and the other members of the Delta  Woodside Tax
Group,  Delta Apparel and the other members of the Delta Apparel Tax Group,  and
Duck Head and the other  members of the Duck Head Tax Group with  respect to the
handling  and  allocation  of  certain  federal,  state,  local and other  Taxes
incurred  in Taxable  periods  beginning  prior to the  Distribution  Date,  and
various other Tax matters;

     NOW, THEREFORE, the parties hereto agree as follows:

                                    ARTICLE 1

                                   DEFINITIONS

     SECTION 1.01. Definitions.
                   -----------

     (a) As used herein, the following terms have the following meanings:

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

                                        2
<PAGE>


     "Delta Apparel Tax Group" means, at any time,  Delta Apparel and any direct
or  indirect  corporate  subsidiaries  (including  predecessors  and  successors
thereto) of Delta Apparel that would be eligible,  assuming,  where  applicable,
that Delta  Apparel is not a member of a group that includes  Delta  Woodside or
Duck Head, to join with Delta Apparel, (i) with respect to Federal Taxes, in the
filing of a consolidated  Federal Tax return,  (ii) with respect to State Taxes,
in the filing of an  affiliated,  consolidated,  combined  or unitary  State Tax
return or (iii) with respect to other Taxes, in the filing of a Tax return as an
affiliated, consolidated, combined or unitary group.

     "Delta  Woodside  Consolidated  Group" means Delta Woodside and each direct
and  indirect  corporate  subsidiary  (including   predecessors  and  successors
thereto)  that is  eligible  to join with  Delta  Woodside  (i) with  respect to
Federal  Taxes,  in the filing of a consolidated  Federal Tax return,  (ii) with
respect to State Taxes, in the filing of an affiliated,  consolidated,  combined
or unitary State Tax return, or (iii) with respect to other Taxes, in the filing
of  a  Tax  return  as  an  affiliated, consolidated, combined or unitary group.

     "Delta  Woodside  Tax Group"  means,  at any time,  Delta  Woodside and any
direct or indirect corporate subsidiaries (including predecessors and successors
thereto) of Delta Woodside that would be eligible,  assuming,  where  applicable
that Delta  Woodside is not a member of a group that  includes  Delta Apparel or
Duck Head, to join with Delta  Woodside,  (i) with respect to Federal Taxes,  in
the filing of a  consolidated  Federal  Tax return,  (ii) with  respect to State
Taxes, in the filing of an affiliated,  consolidated,  combined or unitary State
Tax return or (iii) with respect to other  Taxes,  in the filing of a Tax return
as an affiliated, consolidated, combined or unitary group.

     "Designated  Delta Apparel  Affiliate" means Delta Apparel or the member of
the  Delta  Apparel Tax Group that has been designated as such by Delta Apparel.

     "Designated  Duck Head Affiliate" means Duck Head or the member of the Duck
Head Tax Group that has been designated as such by Duck Head.

     "Distribution Agreement" means the Distribution Agreement dated as of March
15, 2000 among Delta Woodside, Delta Apparel and Duck Head.

     "Distribution  Date" means the Business Day on which the Distribution shall
be effected.

     "Duck  Head Tax  Group"  means,  at any time,  Duck Head and any  direct or
indirect corporate subsidiaries  (including predecessors and successors thereto)
of Duck Head that would be eligible,  assuming, where applicable, that Duck Head
is not a member of a group that includes  Delta  Woodside or Delta  Apparel,  to
join with Duck  Head,  (i) with  respect to  Federal  Taxes,  in the filing of a
consolidated Federal Tax return, (ii) with respect to State Taxes, in the filing
of an

                                        3
<PAGE>

affiliated,  consolidated,  combined  or unitary  State Tax return or (iii) with
respect  to  other  Taxes,  in the  filing  of a Tax  return  as an  affiliated,
consolidated, combined or unitary group.

     "Effective Realization" (and the correlative terms,  "Effectively Realized"
and "Effectively  Realizes") means, with respect to a tax saving, tax benefit or
tax attribute, the earliest to occur of (i) the receipt by a member of the Delta
Woodside Tax Group,  a member of the Delta  Apparel Tax Group or a member of the
Duck Head Tax Group of cash from a Taxing Authority  reflecting such tax saving,
tax benefit or tax  attribute,  (ii) the  application  of such tax  saving,  tax
benefit or tax  attribute to reduce (A) the Tax  liability on a Return of any of
such corporations or of any affiliated,  consolidated, combined or unitary group
of which any of such  corporations is a member, or (B) any other outstanding Tax
liability  of any of  such  corporations  or of  such  group,  or  (iii) a Final
Determination of the entitlement of any of such corporations or of such group to
such tax saving, tax benefit or tax attribute.

     "Federal Employment Tax" means the Federal Insurance Contributions Act, the
Federal  Unemployment  Tax Act and any other  federal  tax that  applies or that
shall apply to a  corporation  in  connection  with the payment or  provision of
salaries,  or  the  provision  of benefits and other remuneration, to employees.

     "Federal Tax" means any tax imposed under Subtitle A of the Code.

     "Final  Determination"  means (i) with  respect  to  Federal  Taxes,  (A) a
"determination" as defined in Section 1313(a) of the Code, or (B) the acceptance
by or on behalf of the IRS of Form 870-AD (or any  successor  form thereto) as a
final resolution of Tax liability for any Taxable period,  except as to items in
respect  of which the right of the  taxpayer  to file a claim for  refund or the
right of the IRS to assert a further  deficiency  has been  reserved;  (ii) with
respect to Taxes other than Federal Taxes, any final  determination of liability
in  respect  of a Tax that,  under  applicable  law,  is not  subject to further
appeal, review or modification, through Tax Proceedings or otherwise (including,
without  limitation,  the expiration of a statute of limitations or a period for
the filing of claims for  refunds,  amended  returns  or  appeals  from  adverse
determinations);  or (iii)  the  payment  of Tax by the  corporation  among  the
members of the Delta  Woodside Tax Group,  the members of the Delta  Apparel Tax
Group and the members of the Duck Head Tax Group that is responsible for payment
of such  Tax  under  applicable  law  with  respect  to any  item  that has been
disallowed  or adjusted by a Taxing  Authority  and as to which Delta  Woodside,
Delta  Apparel or Duck Head (as  applicable)  has made a  determination  that no
recoupment shall be sought.

     "Fiscal 2000 Pre-Distribution Period" means the taxable period from July 4,
1999 through the Distribution Date.

     "Grossed Up Tax Amount" means an additional amount (taking into account any
taxation of such additional  amount)  necessary to reflect the  hypothetical Tax
consequences  of the  receipt or accrual of any  payment,  using the highest Tax
rate (or rates, in the case of an item that affects

                                        4
<PAGE>

more than one Tax)  applicable to the recipient of such payment for the relevant
Taxable period,  reflecting for example,  the effect of any deductions available
for  interest  paid  or  accrued  and for appropriate Taxes such as State Taxes.

     "Intercompany  Interest  Rate" means the rate,  from time to time,  that is
equal to the London  Interbank  Offered  Rate for dollar  deposits,  plus 2% per
annum.

     "Intercompany  Reorganization" shall have the meaning ascribed to that term
in the Distribution Agreement.

     "IRS" means the Internal Revenue Service.

     "Post-Distribution  Period" means any taxable  period (or portion  thereof)
beginning after the close of business on the Distribution Date.

     "Pre-Distribution  Period"  means any taxable  period (or portion  thereof)
ending on or before the close of business on the Distribution Date.

     "Return"  means  any  Tax  return,  statement,  report,  form  or  election
(including,  without  limitation,  estimated Tax returns and reports,  extension
requests and forms,  and information  returns and reports)  required to be filed
with  any  Taxing  Authority,  in  each case as amended and as finally adjusted.

     "State Taxes" mean any income,  franchise or similar tax payable to a state
or local taxing jurisdiction of the United States.

     "Tax" (and the correlative  term,  "Taxable") means (i) any Federal Tax, or
any net income,  alternative or add-on  minimum,  gross income,  gross receipts,
sales, use, ad valorem,  value added,  transfer,  franchise,  profits,  license,
withholding (as payor or recipient),  payroll,  employment,  excise,  severance,
stamp, capital stock, occupation,  property, real property gains, environmental,
windfall,  premium,  custom,  duty or other tax,  governmental fee or other like
assessment or charge of any kind whatsoever,  together with any interest thereon
and  any  penalty,  addition  to tax or  additional  amount  thereto;  (ii)  any
liability of a corporation  for the payment of any amounts of the type described
in clause (i) for any taxable period resulting from such  corporation's  being a
part of a Consolidated Group pursuant to the application of Treasury Regulations
Section 1.1502-6 (or a successor  thereto) or any similar  provision  applicable
under state, local or foreign law; or (iii) any liability for the payment of any
amounts described in clause (i) as a result of any express or implied obligation
to indemnify any other person.

     "Tax Asset" means any net operating loss, net capital loss,  investment tax
credit,  foreign tax credit,  charitable  deduction,  or any other loss, credit,
deduction  or tax  attribute  that  could  reduce  any tax  (including,  without
limitation,   deductions,   credits,  alternative  minimum  net  operating  loss
carryforwards  related to alternative minimum taxes or additions to the basis of
property).
                                        5
<PAGE>

     "Tax Packages", with respect to a corporation, mean one or more packages of
information, relating to such corporation, that are reasonably necessary for the
purpose of preparing  the Return of any  Consolidated  Group that  includes such
corporation.

     "Tax  Proceeding"  means any Tax  audit,  dispute  or  proceeding  (whether
administrative or judicial). Without limiting the generality of the foregoing, a
reference to a Tax  Proceeding  relating to any taxable year shall include a Tax
Proceeding  relating to multiple  taxable  years that include such taxable year,
notwithstanding  that other  included  taxable  years may be Post-  Distribution
Periods.

     "Taxing Authority" means any governmental  authority (whether United States
or  non-  United  States,  and  including,   without   limitation,   any  state,
municipality,  political subdivision or governmental agency) responsible for the
imposition of any Tax.

     (b) Each of the  following  terms is defined  in the  Section or portion of
this Agreement set forth opposite such term:

         Term                                                 Section
         Code                                                 Recitals
         Consolidated Group                                   Recitals
         Delta Apparel                                        Recitals
         Delta Woodside                                       Recitals
         Distribution                                         Recitals
         Duck Head                                            Recitals
         Indemnitee                                           7.04
         Indemnitor                                           7.04
         Tax Benefit                                          7.07

     (c) Each of the  following  terms has the  definition  for that term in the
Distribution  Agreement:  "Delta  Apparel  Business",  "Delta  Apparel  Employee
Group",  "Delta Woodside Business",  "Delta Woodside Employee Group", "Duck Head
Business" and "Duck Head Employee Group".

     (d) Any term used in this  Agreement  that is not defined in this Agreement
shall, to the extent the context  requires,  have the meaning  assigned to it in
the Code or in comparable provisions of applicable Tax law.




                                        6
<PAGE>

                                    ARTICLE 2

                      ADMINISTRATIVE AND COMPLIANCE MATTERS

     SECTION 2.01. Sole Tax Sharing Agreement.
                   --------------------------

     (a) Except for Sections 14.4(b) and 15.12 of the Distribution Agreement and
except for any agreement  described in paragraph (b) below, any and all existing
Tax sharing agreements or arrangements,  written or unwritten, among two or more
of any member of the Delta  Woodside Tax Group,  any member of the Delta Apparel
Tax Group and any member of the Duck Head Tax Group  shall be or shall have been
terminated as of the Distribution Date. On and after the Distribution Date, none
of the members of the Delta Woodside Tax Group, the members of the Delta Apparel
Tax Group and the  members  of the Duck Head Tax Group  shall have any rights or
liabilities  (including,  without  limitation,  any rights and liabilities  that
accrued prior to the  Distribution  Date) under such  terminated  agreements and
arrangements.

     (b) This Agreement  shall not address the obligations or  arrangements,  if
any,  solely (i) among  members  of the Delta  Woodside  Tax  Group,  (ii) among
members of the Delta Apparel Tax Group,  or (iii) among members of the Duck Head
Tax Group. Without limiting the generality of the foregoing, that certain Income
Tax Sharing Agreement, dated as of August 1, 1997, by and between Delta Woodside
and Delta  Mills,  Inc.  remains in full force and effect  notwithstanding  this
Agreement.

     SECTION 2.02. Designation of Agent.
                   --------------------

     (a) Each member of the Delta  Apparel Tax Group and each member of the Duck
Head Tax Group hereby  irrevocably  authorizes and designates  Delta Woodside as
its agent, attorney- in-fact,  coordinator and administrator for the purposes of
taking any and all  actions  with  respect  to Taxes for which such  member is a
member of the Delta Woodside  Consolidated  Group in connection with any taxable
period  that  includes  a  Pre-Distribution   Period.  In  connection  with  any
Pre-Distribution Period, Delta Woodside shall have the same authority under this
Section 2.02(a),  with respect to the Taxes described in the preceding sentence,
to act on behalf of each  member of the Delta  Apparel Tax Group and each member
of the Duck Head Tax Group as would such member,  were such member acting on its
own behalf, and as would the parent of the Consolidated Group that includes such
member,  were  such  parent  acting on behalf  of such  member.  Delta  Woodside
covenants  to the Delta  Apparel  Tax Group and the Duck Head Tax Group  that it
shall be responsible to see that matters handled pursuant to its exercise of its
authority  under this  Section  2.02(a)  shall be handled  promptly  and, to the
knowledge of Delta Woodside, appropriately.

     (b) Without  limiting the  generality of Section  2.02(a),  Delta  Woodside
shall  have the  authority,  with  respect  to the  Taxes  and  taxable  periods
described in Section 2.02(a), to take any and all actions necessary,  helpful or
incidental to, or otherwise in connection with, (i) the

                                        7
<PAGE>

preparation  or filing of any Return or claim for refund  (even where an item or
Tax Asset  giving  rise to an  amended  Return or claim for  refund  arises in a
Post-Distribution Period), (ii) the conduct, management,  prosecution,  defense,
contest,  compromise or settlement of (A) any adjustment or deficiency proposed,
asserted or  assessed  as a result of any audit of any Return,  or (B) any other
Tax  Proceeding,  (iii) the  determination  of the taxable  periods  (including,
without  limitation,  taxable periods that include a  Post-Distribution  Period)
that  a   settlement   of  a  Tax   Proceeding   may  impact  and  other  timing
considerations,  (iv) the  determination  as to  whether  any  refunds  shall be
received  by  way  of  refund  or  credited  against  tax  liability,   (v)  the
determination  as to  the  treatment  of  Tax  Assets  that  are  allowed  under
applicable law to be carried back or carried forward,  (vi) the determination as
to whether any, and what, Tax elections shall be made,  (vii) the  determination
as to whether any, and what,  extensions shall be requested,  (viii) the receipt
of confidential  information  from, or the provision of such information to, any
Taxing Authority, (ix) the making of payments to, or collection of refunds from,
any Taxing  Authority,  and (x) the  performance of any and all actions that are
described to be undertaken by Delta  Woodside  under this  Agreement or that are
necessary, helpful or incidental to the implementation of the provisions of this
Agreement.

     (c)  Notwithstanding  anything  in  Section  10.07 to the  contrary,  Delta
Woodside may, in its sole and absolute discretion, delegate at any time all or a
portion of its  authority,  rights or  obligations  under this  Agreement to any
corporation(s)  or any  person(s).  Such  delegation  may be  revoked  by  Delta
Woodside in its sole and absolute discretion.

     SECTION 2.03. Preparation of Returns.
                   ----------------------

     (a) Delta Woodside shall prepare and file the Returns  (including,  without
limitation,  the consolidated  Federal Tax Returns and State Tax Returns) of the
Delta  Woodside  Consolidated  Group  for all  taxable  periods  that  include a
Pre-Distribution  Period with the assistance of the members of the Delta Apparel
Tax Group and the members of the Duck Head Tax Group. In preparing such Returns,
Delta  Woodside shall not  discriminate  among the members of the Delta Woodside
Consolidated  Group.  Without  limiting the  generality of Section  2.02,  Delta
Woodside  shall have the right to  determine  the  manner in which such  Returns
shall be prepared and filed, including,  without limitation, the manner in which
any  item  of income, gain, loss, deduction or credit shall be reported thereon.

     (b) The Returns of the Delta  Woodside  Consolidated  Group for the taxable
year ended July 1, 2000 shall  reflect the inclusion of the members of the Delta
Apparel Tax Group and the Duck Head Tax Group in the Delta Woodside Consolidated
Group for the Fiscal 2000 Pre- Distribution Period.

     SECTION 2.04. Procedure for Collection of Information.
                   ---------------------------------------

     (a) No more than 60 days after the Distribution  Date, the Designated Delta
Apparel  Affiliate shall prepare and deliver to Delta Woodside Tax Packages with
respect to the members

                                        8
<PAGE>

of the Delta Apparel Tax Group for the Fiscal 2000  Pre-Distribution  Period and
the Designated  Duck Head Affiliate  shall prepare and deliver to Delta Woodside
Tax  Packages  with  respect  to the  members of the Duck Head Tax Group for the
Fiscal 2000 Pre-Distribution Period.

     (b) At the  request  of  the  Designated  Delta  Apparel  Affiliate  or the
Designated Duck Head Affiliate,  Delta Woodside shall forward thereto, within 60
days of such request or such  lengthier  period of time as Delta  Woodside shall
determine to be appropriate,  such information  regarding Federal Tax and credit
allocations as is necessary for the preparation of Tax Packages related to State
Taxes with respect to the members of the Delta  Apparel Tax Group or the members
of the Duck Head Tax Group, respectively.

     SECTION 2.05. Allocation.
                   ----------

     (a) With respect to any Pre-Distribution Period, Delta Woodside may, at its
option,  elect,  and the Delta  Apparel Tax Group shall join it in electing  (if
necessary),  to  ratably  allocate  items  of the  Delta  Apparel  Tax  Group in
accordance with relevant  provisions of Treasury  Regulations Section 1.1502-76.
If Delta Woodside exercises its option to make such election, the members of the
Delta Apparel Tax Group shall provide to Delta  Woodside such  statements as are
required under the regulations and other appropriate assistance.

     (b) With respect to any Pre-Distribution Period, Delta Woodside may, at its
option,  elect,  and the Duck  Head Tax  Group  shall  join it in  electing  (if
necessary),  to ratably  allocate items of the Duck Head Tax Group in accordance
with relevant  provisions of Treasury  Regulations  Section 1.1502-76.  If Delta
Woodside  exercises  its option to make such  election,  the members of the Duck
Head Tax Group shall provide to Delta  Woodside such  statements as are required
under the regulations and other appropriate assistance.

     SECTION 2.06. Certain Other Returns.
                   ---------------------

     (a) The members of the Delta Apparel Tax Group shall be solely  responsible
for the preparation and filing of (i) their respective  separate state and local
Returns, (ii) Returns filed on behalf of an affiliated,  consolidated,  combined
or unitary  group that  includes  neither any member of the Delta  Woodside  Tax
Group nor any  member  of the Duck Head Tax  Group,  and (iii)  Returns  for all
taxable periods that begin after the Distribution Date.

     (b) The members of the Duck Head Tax Group shall be solely  responsible for
the  preparation  and filing of (i) their  respective  separate  state and local
Returns, (ii) Returns filed on behalf of an affiliated,  consolidated,  combined
or unitary  group that  includes  neither any member of the Delta  Woodside  Tax
Group nor any member of the Delta  Apparel Tax Group,  and (iii) Returns for all
taxable periods that begin after the Distribution Date.




                                        9
<PAGE>

                                    ARTICLE 3

                                   TAX SHARING

     SECTION 3.01. Tax Sharing Principles With Respect to Federal Taxes for Each
                   -------------------------------------------------------------
Pre- Distribution Period. With respect to Federal Taxes:
- ------------------------

     (a) For each taxable year during the  Pre-Distribution  Period prior to the
Fiscal 2000  Pre-Distribution  Period,  Delta Woodside shall be responsible  for
paying any  increase  in Federal  Taxes,  and shall be  entitled  to receive the
benefit of any refund of or saving in Federal  Taxes,  that results from any Tax
Proceeding  with respect to any Returns  relating to Federal  Taxes of the Delta
Woodside Consolidated Group.

     (b) For the Fiscal 2000  Pre-Distribution  Period,  Delta Woodside shall be
responsible for paying any Federal Taxes, and shall be entitled to any refund of
or saving in Federal  Taxes,  with  respect to the Delta  Woodside  Consolidated
Group.

     SECTION  3.02.  Tax Sharing  Principles  With Respect to State Taxes.  With
                     ----------------------------------------------------
respect to State Taxes,  for each  taxable  period  during the  Pre-Distribution
Period,  each  corporation that is a member of the Delta Woodside Tax Group, the
Delta  Apparel  Tax Group or the Duck Head Tax Group  shall be  responsible  for
paying any State Taxes,  and any increase in States Taxes, and shall be entitled
to receive the benefit of any refund of or saving in State  Taxes,  with respect
to that  corporation (or any predecessor by merger of that  corporation) or that
results from any Tax  Proceeding  with respect to any Returns  relating to State
Taxes  of  that  corporation (or any predecessor by merger of that corporation).

     SECTION 3.03.  Tax Sharing  Principles  With Respect to Federal  Employment
                    ------------------------------------------------------------
Tax.
- ---

     (a) Delta Woodside shall be responsible  for the Federal  Employment  Taxes
payable with respect to the compensation  paid,  whether before, on or after the
Distribution  Date, by any member of the Delta Woodside  Consolidated  Group for
any Pre-Distribution Period or by any member of the Delta Woodside Tax Group for
any period after the Distribution Date to all individuals who are members of the
Delta Woodside Employee Group.

     (b) Delta Apparel shall be  responsible  for the Federal  Employment  Taxes
payable with respect to the compensation  paid,  whether before, on or after the
Distribution  Date, by any member of the Delta Woodside  Consolidated  Group for
any Pre-Distribution  Period or by any member of the Delta Apparel Tax Group for
any period after the Distribution Date to all individuals who are members of the
Delta Apparel Employee Group.

     (c) Duck Head shall be responsible for the Federal Employment Taxes payable
with  respect  to  the  compensation  paid,  whether  before,  on or  after  the
Distribution  Date, by any member of the Delta Woodside  Consolidated  Group for
any Pre-Distribution Period or by any

                                       10
<PAGE>

member of the Duck Head Tax Group for any period after the Distribution  Date to
all individuals who are members of the Duck Head Employee Group.

     SECTION  3.04.  Tax Sharing  Principles  With Respect to Other Taxes.  With
                     ----------------------------------------------------
respect to any Taxes,  other than Federal  Employment  Taxes,  Federal Taxes and
State Taxes:

     (a) Delta Woodside shall be responsible  for any such Taxes,  regardless of
the time period or  circumstance  with  respect to which such Taxes are payable,
arising from or attributable to the Delta Woodside Business;

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

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

     SECTION 3.05. Post-Distribution Periods. 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  Post-Distribution
Period.  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  Post-Distribution  Period. 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
Post-Distribution Period.




                                    ARTICLE 4

                      CERTAIN REPRESENTATIONS AND COVENANTS

     SECTION  4.01.  Delta Apparel Tax Group  Covenants.  Delta Apparel and each
                     ----------------------------------
other member of the Delta Apparel Tax Group covenant to each member of the Delta
Woodside Tax Group and each member of the Duck Head Tax Group that,  on or after
the  Distribution  Date, Delta Apparel shall not, nor shall it permit any member
of the Delta Apparel Tax Group to, make or change any tax  election,  change any
accounting method,  amend any Return,  take any tax position on any Return, take
any action,  omit to take any action or enter into any transaction  that results
in an  increased  tax  liability  or  reduction  of any Tax  Asset of the  Delta
Woodside  Tax  Group  or of  the  Duck  Head  Tax  Group  with  respect  to  any
Pre-Distribution  Period.  The Delta  Apparel  Tax Group  agrees  that the Delta
Woodside Tax Group and the Duck Head Tax Group shall have no  liability  for any
Tax resulting from any action referred to in the

                                       11
<PAGE>

preceding  sentence and agrees to hold harmless the Delta Woodside Tax Group and
the Duck Head Tax Group from any such Tax.

     SECTION  4.02.  Duck Head Tax  Group  Covenants.  Duck Head and each  other
                     -------------------------------
member of the Duck Head Tax Group  covenant to each member of the Delta Woodside
Tax Group and each member of the Delta  Apparel Tax Group that,  on or after the
Distribution  Date,  Duck Head shall not,  nor shall it permit any member of the
Duck Head Tax Group to, make or change any tax election,  change any  accounting
method,  amend any Return, take any tax position on any Return, take any action,
omit to take  any  action  or enter  into any  transaction  that  results  in an
increased tax liability or reduction of any Tax Asset of the Delta  Woodside Tax
Group or of the Delta  Apparel  Tax Group with  respect to any  Pre-Distribution
Period. The Duck Head Tax Group agrees that the Delta Woodside Tax Group and the
Delta Apparel Tax Group shall have no liability  for any Tax resulting  from any
action  referred to in the  preceding  sentence and agrees to hold  harmless the
Delta Woodside Tax Group and the Delta Apparel Tax Group from any such Tax.


                                    ARTICLE 5

                                    PAYMENTS

     SECTION 5.01. Procedure for Making Payments.  All payments to be made under
                   -----------------------------
this Agreement shall be made in immediately available funds. Except as otherwise
provided,  all payments required to be made under this Agreement shall be due 30
days  after  the  receipt  of  notice  of such  payment  or,  where no notice is
required,  30 days after (i) the fixing of a Tax  liability,  (ii) the Effective
Realization of a tax saving, tax benefit or tax attribute,  (iii) the receipt of
a refund, or (iv) the resolution of a dispute.  Unless otherwise indicated,  any
payment  that is not made  when due  shall  bear  interest  at the  Intercompany
Interest Rate.  If,  pursuant to a Final  Determination,  any amount paid by any
member of the Delta  Woodside  Tax Group,  any member of the Delta  Apparel  Tax
Group or any member of the Duck Head Tax Group under this  Agreement  results in
any  increased  Tax  liability or reduction of any Tax Asset of the recipient of
such  payment,  then,  in  addition  to any  amounts  otherwise  owed under this
Agreement,  the  payor  shall  pay  the  sum  of (i)  any  interest  or  penalty
attributable  to such  increased  tax  liability or to the reduction of such Tax
Asset, and (ii) the Grossed Up Tax Amount.



                                    ARTICLE 6

            CERTAIN TAX MATTERS RELATED TO THE DISTRIBUTION AGREEMENT
                       AND TO POST-DISTRIBUTION DEDUCTIONS

     SECTION 6.01. Payment of Grossed Up Tax Amounts. If any amount paid
                   ---------------------------------

                                       12
<PAGE>

under the Distribution Agreement by one party to another party to that agreement
results in any  increased  Tax  liability  or  reduction of any Tax Asset of any
member of the Delta  Apparel Tax Group or any member of the Duck Head Tax Group,
in the case of Delta Woodside,  or any member of the Delta Woodside Tax Group or
any  member of the Duck Head Tax  Group,  in the case of Delta  Apparel,  or any
member of the Delta  Woodside Tax Group or the Delta  Apparel Tax Group,  in the
case of Duck Head,  then the party  making such  payment  shall,  in addition to
paying any amounts  otherwise owed under the Distribution  Agreement,  indemnify
the  recipient  of such  payment  against  and hold it  harmless  from,  without
duplication, (i) such increased Tax or the reduction of such Tax Asset, (ii) any
interest  or  penalty  attributable  to  such  increased  Tax  liability  or the
reduction of such Tax Asset and (iii) the Grossed Up Tax Amount.

     SECTION 6.02. Deductions and Certain Taxes Related to Stock Options.
                   -----------------------------------------------------

     (a) Delta Woodside shall claim the Federal Tax deductions and any State Tax
deductions  attributable to the exercise,  following the  Distribution  Date, of
options to purchase the stock of Delta Woodside that are held by a person who is
at the time the  deduction  is  claimed  (or,  in the case of a person who is no
longer  employed by a member of the Delta  Woodside  Tax Group,  a member of the
Delta  Apparel  Tax Group or a member of the Duck Head Tax Group at the time the
deduction is claimed, who before or after the Distribution was) an employee of a
member of the Delta Woodside Tax Group.

     (b) Delta Woodside shall claim the Federal Tax deductions and any State Tax
deductions  attributable to the exercise,  following the  Distribution  Date, of
options to purchase the stock of Delta Woodside that are held by a person who is
at the time the  deduction  is  claimed  (or,  in the case of a person who is no
longer  employed by a member of the Delta  Woodside  Tax Group,  a member of the
Delta  Apparel  Tax Group or a member of the Duck Head Tax Group at the time the
deduction is claimed, who before or after the Distribution was) an employee of a
member of the Delta Apparel Tax Group or the Duck Head Tax Group.

     (c) The  employer of the person who  exercises  stock  options (or, if such
person is not employed by a member of the Delta  Woodside Tax Group, a member of
the Delta Apparel Tax Group or a member of the Duck Head Tax Group,  the company
among the  members of the Delta  Woodside  Tax Group,  the  members of the Delta
Apparel Tax Group and the members of the Duck Head Tax Group that  employed such
person  immediately  before such individual ceased such employment) shall timely
pay  the  applicable  Federal  Employment  Tax or any  state  employment  tax in
connection with such exercise.

     SECTION 6.03. Deductions Related to Employee Severance and Other Enumerated
                   -------------------------------------------------------------
Expenses.  For purposes of computing  Delta  Woodside's  Federal Taxes and Delta
- --------
Woodside's  State Taxes for any  Pre-Distribution  Period,  Delta Woodside shall
receive the Federal Tax deductions and any State Tax deductions, as appropriate,
attributable to any and all expenses incurred in connection with the termination
of the employment of persons who were  employees of Delta  Woodside  immediately
before the Distribution.

                                       13
<PAGE>


     SECTION  6.04.  Indemnification  under  Article 6. To the  extent  that any
                     ---------------------------------
deduction  accorded to a member of the Delta  Woodside Tax Group by Section 6.02
or 6.03 is disallowed  because a Taxing  Authority  makes a Final  Determination
that a member  of the  Delta  Apparel  Tax  Group or of the Duck  Head Tax Group
should have claimed such deduction,  the Designated  Delta Apparel  Affiliate or
Designated  Duck Head  Affiliate,  respectively,  shall pay to Delta Woodside an
amount equal to the  resulting  actual tax benefit  Effectively  Realized by the
Delta Apparel Tax Group or the Duck Head Tax Group, respectively, within 30 days
of the Effective Realization thereof.


                                    ARTICLE 7

                                   INDEMNITIES

     SECTION 7.01.  Indemnification  by Delta Woodside Tax Group. Delta Woodside
                    --------------------------------------------
and each  other  member  of the  Delta  Woodside  Tax Group  shall  jointly  and
severally  indemnify  Delta Apparel,  the other members of the Delta Apparel Tax
Group,  Duck Head,  and the other members of the Duck Head Tax Group against and
hold them harmless from:

     (a) liability for any Taxes for which any member of the Delta  Woodside Tax
Group is responsible  under Article 3 hereof (provided that, for purposes of the
foregoing portion of this Section 7.01(a),  Taxes shall refer only to such taxes
as are  described  in  clause  (i) of the  definition  of such  term in  Section
1.01(a)),  including without limitation,  (i) any tax liability of any member of
the Delta  Woodside Tax Group  resulting  from the  existence of any excess loss
accounts or deferred intercompany gains immediately before the Distribution, and
(ii) any Federal  Employment  Tax of any member of the Delta Woodside Tax Group,
but excluding any Tax liability  resulting from the Distribution except for such
amounts as are described in clause (i) of this Section 7.01(a);

     (b) liability for Taxes  relating to any taxable  period  resulting  from a
breach by Delta  Woodside or any other member of the Delta Woodside Tax Group of
any  representation  or covenant  made by any member of the Delta  Woodside  Tax
Group in this Agreement; and

     (c) liability for Taxes resulting from the Intercompany  Reorganization  or
from the  Distribution,  except (A) to the extent that such liability  arises by
reason  of the  breach  by (I) Delta  Apparel  or any other  member of the Delta
Apparel Tax Group of any  representation  or covenant  made by any member of the
Delta Apparel Tax Group in this Agreement, or (II) Duck Head or any other member
of the Duck Head Tax Group of any  representation or covenant made by any member
of the  Duck  Head Tax  Group in this  Agreement,  (B) for such  amounts  as are
described in Section 7.01(a)(i),  and (C) for any tax liability of any member of
the Delta  Woodside  Tax Group  resulting  from the  existence  of any  deferred
intercompany gains immediately before the Distribution.

                                       14
<PAGE>

     SECTION 7.02. Indemnification by Delta Apparel Tax Group. Delta Apparel and
                   ------------------------------------------
each other  member of the Delta  Apparel Tax Group shall  jointly and  severally
indemnify  Delta  Woodside,  the other members of the Delta  Woodside Tax Group,
Duck Head,  and the other  members of the Duck Head Tax Group  against  and hold
them harmless from:

     (a)  liability  for any Taxes for which any member of the Delta Apparel Tax
Group is responsible  under Article 3 hereof (provided that, for purposes of the
foregoing portion of this Section 7.02(a),  Taxes shall refer only to such taxes
as are  described  in  clause  (i) of the  definition  of such  term in  Section
1.01(a)),  including without limitation,  (i) any tax liability of any member of
the Delta  Apparel Tax Group  resulting  from the  existence  of any excess loss
accounts or deferred intercompany gains immediately before the Distribution, and
(ii) any Federal  Employment  Tax of any member of the Delta  Apparel Tax Group,
but excluding any Tax liability  resulting from the Distribution except for such
amounts as are described in clause (i) of this Section 7.02(a);

     (b) liability for Taxes  relating to any taxable  period  resulting  from a
breach by Delta  Apparel or any other  member of the Delta  Apparel Tax Group of
any representation or covenant made by any member of the Delta Apparel Tax Group
in this Agreement; and

     (c) liability for Taxes resulting from the Intercompany  Reorganization  or
from the  Distribution,  except (A) to the extent that such liability  arises by
reason  of the  breach by (I) Delta  Woodside  or any other  member of the Delta
Woodside Tax Group of any  representation  or covenant made by any member of the
Delta  Woodside  Tax  Group in this  Agreement,  or (II)  Duck Head or any other
member of the Duck Head Tax Group of any  representation or covenant made by any
member of the Duck Head Tax Group in this Agreement, (B) for such amounts as are
described in Section 7.02(a)(i),  and (C) for any tax liability of any member of
the Delta  Apparel  Tax  Group  resulting  from the  existence  of any  deferred
intercompany gains immediately before the Distribution.

     SECTION 7.03.  Indemnification  by Duck Head Tax Group.  Duck Head and each
                    ---------------------------------------
other member of the Duck Head Tax Group shall  jointly and  severally  indemnify
Delta  Woodside,  the other  members  of the Delta  Woodside  Tax  Group,  Delta
Apparel,  and the other  members of the Delta Apparel Tax Group against and hold
them harmless from:

     (a) liability for any Taxes for which any member of the Duck Head Tax Group
is  responsible  under  Article 3 hereof  (provided  that,  for  purposes of the
foregoing portion of this Section 7.03(a),  Taxes shall refer only to such taxes
as are  described  in  clause  (i) of the  definition  of such  term in  Section
1.01(a)),  including without limitation,  (i) any tax liability of any member of
the Duck Head Tax Group resulting from the existence of any excess loss accounts
or deferred intercompany gains immediately before the Distribution, and (ii) any
Federal  Employment Tax of any member of the Duck Head Tax Group,  but excluding
any Tax liability resulting from the Distribution except for such amounts as are
described in clause (i) of this Section 7.03(a);


                                       15
<PAGE>

     (b) liability for Taxes  relating to any taxable  period  resulting  from a
breach  by Duck  Head or any  other  member  of the Duck  Head Tax  Group of any
representation or covenant made by any member of the Duck Head Tax Group in this
Agreement; and

     (c) liability for Taxes resulting from the Intercompany  Reorganization  or
from the  Distribution,  except (A) to the extent that such liability  arises by
reason  of the  breach by (I) Delta  Woodside  or any other  member of the Delta
Woodside Tax Group of any  representation  or covenant made by any member of the
Delta Woodside Tax Group in this  Agreement,  or (II) Delta Apparel or any other
member of the Delta Apparel Tax Group of any  representation or covenant made by
any  member  of the Delta  Apparel  Tax  Group in this  Agreement,  (B) for such
amounts as are described in Section 7.03(a)(i), and (C) for any tax liability of
any  member of the Duck  Head Tax  Group  resulting  from the  existence  of any
deferred intercompany gains immediately before the Distribution.

     SECTION 7.04. Additional Indemnity Amounts. Each party with indemnification
                   ----------------------------
obligations under Section 7.01, 7.02 or 7.03 (an "Indemnitor") shall also pay to
each party that is  indemnified  by such  Indemnitor  under such  provision  (an
"Indemnitee")  all  liabilities,  losses,  damages,  assessments,   settlements,
judgments,   costs  and  properly   documented  expenses   (including,   without
limitation,  expenses  of  investigation  and  reasonable  attorneys'  fees  and
expenses) arising out of or incident to the imposition,  assessment or assertion
of any  liabilities or damage  described in such provision,  including,  without
limitation,  those  incurred  in  the  contest  in  good  faith  in  appropriate
proceedings  relating to the  imposition,  assessment  or  assertion of any such
liability or damage.

     SECTION 7.05.  Notice of Claim. The Indemnitee agrees to give prompt notice
                    ---------------
to the  Indemnitor of the  assertion of any claim,  or the  commencement  of any
suit,  action or proceeding,  in respect of which  indemnity may be sought under
Section 7.01, 7.02 or 7.03.

     SECTION 7.06.  Discharge of Indemnity.  An Indemnitor  shall  discharge its
                    ----------------------
obligations  by paying all amounts  specified in Sections 7.01,  7.02,  7.03 and
7.04  within  30 days of  demand  therefor.  After a Final  Determination  of an
obligation against which an Indemnitee is indemnified, the Indemnitee shall send
a  statement  to the  Indemnitor  showing  the  amount,  if any,  due under such
provisions.  Calculation mechanics relating to items described in Sections 7.01,
7.02 and 7.03 shall be in  accordance  with the  principles  of Article 3 to the
extent they are applicable.  Notwithstanding that an Indemnitor disputes in good
faith the fact or the amount of any obligation under Section 7.01, 7.02 or 7.03,
payment thereunder and under Section 7.04 shall be made within 30 days of demand
therefor.

     SECTION  7.07.  Tax  Benefits.  If an  indemnification  obligation  of  any
                     -------------
Indemnitor  under this Article 7 arises in respect of an  adjustment  that makes
allowable to the Indemnitee any deduction,  amortization,  exclusion from income
or other allowance (a "Tax Benefit") that would not, but for such adjustment, be
allowable,  then any payment by the Indemnitor  pursuant to this Article 7 shall
be  an  amount  equal to the excess of (a) the amount otherwise due but for this

                                       16
<PAGE>

Section  7.07,  over (b) the  present  value of the  product of the Tax  Benefit
multiplied by (i) in the case of a credit, 100 percent,  or (ii) otherwise,  the
highest Tax rate applicable to the Indemnitee in effect under  applicable law at
the time such Tax Benefit  becomes  allowable to the  Indemnitee.  Present value
computations  shall be made by discounting,  at the Intercompany  Interest Rate,
the product  described  in Section  7.07(b) in view of the date on which the Tax
Benefit becomes allowable.


                                    ARTICLE 8

                         AUDIT AND OTHER TAX PROCEEDINGS

     SECTION 8.01. Control Over Tax Proceedings.
                   ----------------------------

     (a)  Notwithstanding  anything in this  Agreement  to the  contrary,  Delta
Woodside  shall have full control over any and all matters with respect to which
the Delta Apparel Tax Group and the Duck Head Tax Group have provided  authority
to Delta Woodside under Section 2.02, including, without limitation, any and all
matters that would give rise to an indemnification obligation under Article 7 on
the part of any member of the Delta Woodside Tax Group,  any member of the Delta
Apparel Tax Group or any member of the Duck Head Tax Group. Delta Woodside shall
have absolute discretion with respect to any decisions to be made, or any action
to  be  taken,  with  respect to any matter described in the preceding sentence.

     (b) Without limiting the generality of Section 8.01(a), Delta Woodside may,
in its sole and absolute  discretion,  settle any Tax Proceeding with respect to
the Taxes over which it has  authority  under Section 2.02  (including,  without
limitation,  a Tax  Proceeding  relating to any and all matters  that would give
rise to an  indemnification  obligation  under Section 7.01, 7.02 or 7.03).  Any
such  settlement  shall be binding  on the  parties  to this  Agreement  without
further recourse.



                                    ARTICLE 9

                         COMMUNICATIONS AND COOPERATION

     SECTION 9.01. Consult and Cooperate. Delta Woodside, Delta Apparel and Duck
                   ---------------------
Head shall consult and cooperate (and shall cause their respective  subsidiaries
to  cooperate)  fully at the times and to the extent  reasonably  requested by a
party  to  this  Agreement  in  connection  with  all  matters  subject  to this
Agreement.  The cooperation under this Section 9.01 shall,  subject to the terms
of this Agreement, include, without limitation:

     (a) the retention and  provision on reasonable  request of any  information
(including,

                                       17
<PAGE>

without  limitation,  any books,  records,  documentation or other  information)
pertaining  to any Tax matters  relating to the Delta  Woodside  Tax Group,  the
Delta Apparel Tax Group or the Duck Head Tax Group,  any necessary  explanations
of information,  and access to personnel, until the expiration of the applicable
statute of  limitation  (giving  effect to any  extension,  waiver or mitigation
thereof);

     (b)  the  execution,  acknowledgment  and  delivery  of any  instrument  or
document  that may be  necessary or helpful in  connection  with (i) any Return,
(ii) any Tax Proceeding or other  litigation,  investigation or action, or (iii)
the carrying out of the parties'  respective  obligations  under this Agreement;
and

     (c) the use of the parties' best efforts to obtain any documentation from a
Taxing Authority, another governmental authority or another third party that may
be necessary or helpful in connection with the foregoing.

     SECTION 9.02.  Provide  Information.  Delta Woodside,  the Designated Delta
                    --------------------
Apparel  Affiliate and the Designated Duck Head Affiliate shall keep one another
fully informed with respect to any material developments relating to the matters
subject to this Agreement.

     SECTION 9.03. Tax Attribute Matters.  Delta Woodside,  the Designated Delta
                   ---------------------
Apparel  Affiliate and the Designated  Duck Head Affiliate shall promptly advise
one  another  with  respect  to any  proposed  Tax  adjustments,  relating  to a
Consolidated  Group,  that  are  the  subject  of  a  Tax  Proceeding  or  other
litigation,  investigation  or action  and that may  materially  affect  any Tax
liability or Tax attribute of the other parties to this Agreement.


                                   ARTICLE 10

                                  MISCELLANEOUS

     SECTION 10.01.  Guarantee.  Delta Apparel  guarantees the obligations under
                     ---------
this  Agreement of each other member of the Delta  Apparel Tax Group.  Duck Head
guarantees the obligations under this Agreement of each other member of the Duck
Head Tax Group.  Delta Woodside  guarantees the obligations under this Agreement
of each other member of the Delta Woodside Tax Group.

     SECTION  10.02.  Dispute  Resolution.  If the parties  hereto are unable to
                      -------------------
resolve any  disagreement or dispute  relating to this Agreement within 20 days,
such  disagreement  or dispute  shall be  resolved by Delta  Woodside.  Any such
resolution  shall be binding on the parties to this  Agreement  without  further
recourse.

     SECTION 10.03.  Authorization.  Each of Delta  Woodside,  Delta Apparel and
                     -------------
Duck Head hereby represents and warrants that (i) it has the power and authority
to execute,

                                       18
<PAGE>

deliver and perform this Agreement, (ii) this Agreement has been duly authorized
by all  necessary  corporate  action  on the  part of  such  party,  (iii)  this
Agreement  constitutes a legal,  valid and binding obligation of such party, and
(iv) the  execution,  delivery and  performance  of this Agreement by such party
does not  contravene  or conflict  with any  provision of law or of such party's
charter  or  bylaws or any agreement, instrument or order binding on such party.

     SECTION 10.04.  Notices. All notices,  requests and other communications to
                     -------
any party hereunder shall be in writing (including facsimile or similar writing)
and shall be given:

     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

    If to Delta Apparel:

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

or such other address or facsimile number as such party may hereafter specify in
writing  for this  purpose  by  notice to the other  parties  hereto.  Each such
notice,  request  or  other  communication  shall be  effective  (a) if given by
facsimile,  when such facsimile is transmitted to the facsimile number specified
in this Section 10.04 and the appropriate facsimile  confirmation is received or
(b) if given by any other means, when delivered at the address specified in this
Section 10.04.



                                       19
<PAGE>

     SECTION 10.05. Amendments; No Waivers.
                    ----------------------

     (a) Any  provision of this  Agreement may be amended or waived if, and only
if,  such  amendment  or  waiver is in  writing  and  signed,  in the case of an
amendment,  by Delta Woodside,  Delta Apparel and Duck Head, or in the case of a
waiver,  by  the  party  or  parties against whom the waiver is to be effective.

     (b) No failure  or delay by any party in  exercising  any  right,  power or
privilege  hereunder  shall operate as a waiver  thereof nor shall any single or
partial  exercise  thereof preclude any other or further exercise thereof or the
exercise of any other right, power or privilege.  The rights and remedies herein
provided  shall be  cumulative  and not  exclusive  of any  rights  or  remedies
provided by law.

     SECTION 10.06. Expenses.  Except as specifically provided otherwise in this
                    --------
Agreement or in the Distribution Agreement,  each party shall bear its own costs
and expenses  (including,  without  limitation,  reasonable  attorneys' fees and
other professional fees and expenses).

     SECTION  10.07.  Successors  and Assigns.  The provisions of this Agreement
                      -----------------------
shall be binding  upon and shall inure to the benefit of the parties  hereto and
their  respective  successors  (whether  by  merger,  acquisition  of  assets or
otherwise, and, including,  without limitation,  any successor succeeding to the
tax  attributes  of a party under  Section 381 of the Code) and assigns,  to the
same extent as if such  successor  or assign had been an original  party to this
Agreement;  provided that,  except as set forth in this Agreement,  no party may
assign,  delegate or otherwise  transfer any of its rights or obligations  under
this Agreement without the consent of each of the other parties hereto.

     SECTION  10.08.  Governing  Law.  This  Agreement  shall  be  construed  in
                      --------------
accordance  with  and  governed  by the  internal  laws of the  State  of  South
Carolina.

     SECTION 10.09. Counterparts; Effectiveness; No Third Party Beneficiaries.
                    ---------------------------------------------------------

     (a) This  Agreement  may be signed in any number of  counterparts,  each of
which shall be an original,  with the same effect as if the  signatures  thereto
and hereto were upon the same instrument.  This Agreement shall become effective
upon the consummation of the Distribution, provided that at or before such time,
each party hereto shall have received a  counterpart  hereof signed by the other
parties hereto. No provision of this Agreement is intended to confer any rights,
benefits,  remedies,  obligations or liabilities hereunder upon any person other
than (i) the parties hereto, (ii) other members of the Delta Woodside Tax Group,
(iii) other members of the Delta Apparel Tax Group and (iv) other members of the
Duck Head Tax Group,  together in each case with their respective successors and
assigns.

     (b) All rights and  obligations  arising under this Agreement shall survive
until they are

                                       20
<PAGE>

fully  effectuated or performed.  Notwithstanding  anything in this Agreement to
the contrary,  this Agreement  shall remain in effect and its  provisions  shall
survive for the full period of all  applicable  statutes of  limitation  (giving
effect to any extension, waiver or mitigation thereof).

     SECTION 10.10.  Severability.  If any one or more of the provisions of this
                     ------------
Agreement should be held invalid,  illegal or unenforceable in any respect,  the
validity,  legality and  enforceability  of the remaining  provisions  contained
herein shall not in any way be affected or impaired  thereby.  The parties shall
endeavor  in  good  faith  negotiations  to  replace  the  invalid,  illegal  or
unenforceable provisions so that the replacement provisions will be valid, legal
and enforceable and will have an economic effect that comes as close as possible
to that of the invalid, illegal or unenforceable provisions.

     SECTION 10.11.  Specific  Performance.  Each of Delta  Woodside,  the other
                     ---------------------
members of the Delta Woodside Tax Group, Delta Apparel, the other members of the
Delta  Apparel Tax Group,  Duck Head and the other  members of the Duck Head Tax
Group  acknowledges and agrees that damages for a breach or threatened breach of
any of the provisions of this Agreement would be inadequate and that irreparable
harm would occur.  In recognition  of this fact,  each such  corporation  agrees
that,  in the event of such  breach or  threatened  breach,  in  addition to any
damages,  any of the other parties to this Agreement,  without posting any bond,
shall be  entitled to seek and obtain  equitable  relief in the form of specific
performance,  temporary  restraining order,  temporary or permanent  injunction,
attachment or any other equitable  remedy that may then be available to obligate
the breaching  party to (i) comply with the covenants made by, and perform other
obligations of, it (or, as appropriate, of Delta Woodside, Delta Apparel or Duck
Head)  under this  Agreement,  or (ii) if the  breaching  party is  unable,  for
whatever reason, to comply with such covenants and perform such obligations,  to
take such  other  actions  as are  necessary  or  appropriate  to give the other
parties to this  Agreement  the tax effect and the economic  effect that come as
close as possible to  compliance  with such  covenants and  performance  of such
obligations.


     SECTION 10.12.  Captions.  Section  captions used in this Agreement are for
                     --------
convenience only and shall not affect the construction of this Agreement.



                                       21
<PAGE>

     IN  WITNESS  WHEREOF  the  parties  hereto  have  caused  this Tax  Sharing
Agreement to be duly executed by their respective  authorized officers as of the
date first above written.


                                      DELTA WOODSIDE INDUSTRIES, INC.

                                      By /s/

                                      _________________________
                                      Title:


                                      DELTA APPAREL, INC.

                                      By /s/

                                      _________________________
                                      Title:


                                      DUCK HEAD APPAREL COMPANY, INC.

                                      By /s/

                                      _________________________
                                      Title:



                                       22
<PAGE>


                               DELTA APPAREL, INC.
                             2000 STOCK OPTION PLAN



                        Effective as of February 15, 2000
                       Amended and Restated March 15, 2000


<PAGE>

                               DELTA APPAREL, INC.
                             2000 STOCK OPTION PLAN
                             ----------------------


1. PURPOSE.
- -----------

     The purpose of the Delta Apparel,  Inc. 2000 Stock Option Plan (the "Plan")
is to  promote  the  growth  and  profitability  of  Delta  Apparel,  Inc.  (the
"Company") and its subsidiaries from time to time ("Subsidiaries") by increasing
the personal  participation  of key and middle level executives in the continued
growth and financial  success of the Company and the  Subsidiaries,  by enabling
the Company and the Subsidiaries to attract and retain executives of outstanding
competence and by providing such  executives  with an equity  opportunity in the
Company.  This purpose will be achieved through the grant of options ("Options")
to purchase shares of the common stock of the Company ("Shares").

2. ADMINISTRATION.
- ------------------

     The Plan shall be  administered  by the Company's  Board of Directors  (the
"Board");  provided, however, that in its discretion, the Board may delegate its
authority under the Plan to a committee of the Board (the "Committee")  composed
solely  of two or more  "Non-Employee  Directors"  ( as  defined  in Rule  16b-3
promulgated  under the  Securities  Exchange  Act of 1934,  as  amended,  or any
applicable successor rule or regulation (the "Exchange Act")).

     The Board (or  Committee,  as  applicable)  shall have  complete  and final
authority to: (i) interpret  all terms and  provisions of the Plan;  (ii) select
from the group of key and middle level executives eligible to participate in the
Plan the executives to whom Options will be granted;  (iii) subject to the terms
of the Plan,  establish  the  terms and  conditions  of each  Option,  including
without  limitation the number of Shares subject to the Option,  the term of the
Option,  and any schedule for or conditions of the exercise of the Option;  (iv)
prescribe the form of instrument(s)  evidencing  Options granted under the Plan;
(v)  determine  the time or times at which  Options  will be granted;  (vi) make
special  grants of  Options  as the  Board (or  Committee,  as  applicable)  may
determine to be  appropriate;  (vii) determine the method of exercise of Options
granted  under the Plan;  (viii)  adopt,  amend and rescind  general and special
rules for the Plan's administration;  and (ix) make all other determinations and
take all other  actions  necessary or advisable  for the  administration  of the
Plan.

     Unless the bylaws or a  resolution  of the Board  provides  otherwise,  any
action that the Board (or Committee, as applicable) is authorized to take may be
taken  without a meeting  if all the  member  of the  Board  (or  Committee,  as
applicable) sign a written document authorizing such action.

     The Board (or  Committee,  as  applicable)  may  designate  selected  Board
members or certain  employees of the Company to assist the Board (or  Committee,
as applicable) in the administration of the Plan and may grant authority to such
persons  to execute  documents,  including  Options,  on behalf of the Board (or
Committee, as applicable).

     No  member  of  the  Board  shall  be  liable  for  any  action   taken  or
determination made in good faith in connection with the Plan.



                                        1
<PAGE>

3. ELIGIBILITY AND FACTORS TO BE CONSIDERED IN GRANTING OPTIONS.
- ----------------------------------------------------------------

     Key or middle  level  executive,  whether or not officers or members of the
Board, of the Company and its  Subsidiaries  who have the greatest impact on the
Company's  long-term  performance shall be eligible to receive Options under the
Plan. In determining  the key and middle level  executives to which Options will
be  granted  and the  number of shares  subject  to each  Option,  the Board (or
Committee,  as applicable) shall take into account the level and  responsibility
of the executive's position, the executive's performance, the assessed potential
of the  executive  and  such  other  factors  as the  Board  (or  Committee,  as
applicable) may deem relevant to the accomplishment of the purposes of the Plan.
Options  may be  granted  under  the Plan  only for  reasons  connected  with an
executive's employment with the Company or a Subsidiary.

     Directors of the Company or any  Subsidiary  who are not also  employees of
the Company or any of its  Subsidiaries  are not eligible to  participate in the
Plan.

4. SHARES SUBJECT TO THE PLAN.
- ------------------------------

     Subject to the  provisions  of Section 14, the  aggregate  number of Shares
with  respect to which  Options  may be granted  under the Plan shall not exceed
500,000  Shares.  If an Option  expires,  terminates or is  surrendered  without
having been fully  exercised,  any Shares  subject to the Option with respect to
which the Option was not exercised shall again be available for purposes of this
Plan. The Board (or Committee, as applicable) shall maintain records showing the
cumulative total of all Shares subject to outstanding Options.

5. DESIGNATION OF OPTIONS; NUMBER OF SHARES.
- --------------------------------------------

     Subject to the terms of the Plan, the Board (or  Committee,  as applicable)
may, in its sole discretion, grant Options to eligible participants.

     In granting Options, the Board (or Committee,  as applicable) shall clearly
indicate  as to each  Option  whether the Option is an  incentive  stock  option
("ISO") or a  non-qualified  stock option ("NQO").  The Board (or Committee,  as
applicable)  may grant both ISOs and NQOs to the same  executive,  provided that
the  ISOs  and  NQOs  are  granted  separately.  The  Board  (or  Committee,  as
applicable)  shall not  designate  an Option as an ISO  unless  the terms of the
Option  comply  with all of the  requirements  of  Section  422 of the  Internal
Revenue Code of 1986, as amended (the "Code").

     Subject to Section 4., the Board (or Committee,  as  applicable)  may grant
Options to eligible  participants  with  respect to such number of Shares as the
Board (or Committee,  as  applicable),  in its sole  discretion,  may determine;
provided,  that no participant  may be awarded  Options during any calendar year
with respect to an aggregate (subject to Section 14) of more than 125,000 shares
of common stock.

     With respect to Options designated as ISOs, the aggregate fair market value
(determined at the Options' respective dates of grant in accordance with Section
422(c)(7)  of the Code) of the Shares  with  respect to which such  Options  are
exercisable for the first time by a participant  during any calendar year (under
all plans taken into account  pursuant to Section  422(d) of the Code) shall not
exceed $100,000.



                                        2
<PAGE>

6. EXERCISE PRICE.
- ------------------

     The price per Share at which  each  Option  may be  exercised  shall be the
price determined by the Board (or Committee, as applicable) at the time of grant
based  on such  criteria  as may be  adopted  by the  Board  (or  Committee,  as
applicable) in good faith, but in no event shall the exercise price per share of
an Option be less than the par value of a Share or less than fifty percent (50%)
of the fair  market  value of a Share at the time  such  Option is  granted.  In
addition,  (i) the  exercise  price per share for any ISO shall be not less than
the  fair  market  value  of a Share  (determined  in  accordance  with  Section
422(c)(7)  of the Code) at the time such  Option is granted;  (ii) the  exercise
price per share for any ISO shall be not less than 110% of the fair market value
of a Share  (determined in accordance with Section 422(c)(7) of the Code) at the
time such Option is granted if immediately  prior to the grant, the recipient is
a person who beneficially owns (determined in accordance with Section 424 of the
Code)  stock  having more than ten percent  (10%) of the total  combined  voting
power of all  classes  of stock  of the  Company  or any  parent  or  subsidiary
corporation of the Company  (determined in accordance with Section 424(d) of the
Code) (a "10% Owner");  and (iii) the exercise price per share shall be not less
than the fair market  value of a Share at the time the Option is granted for any
grant  that is  intended  to qualify as "performance-based  compensation"  under
Section  162(m)(4)(C)  of  the  Code and the regulations promulgated thereunder.

7. TERM.
- --------

     The term of each Option shall be established by the Board (or Committee, as
applicable)  but shall not  exceed  ten (10)  years  from the date of grant.  In
addition,  no ISO granted to a participant  who is a 10% Owner shall have a term
exceeding five (5) years from the date of grant.

8. TIME OF GRANT.
- -----------------

     The date of grant of an Option for all purposes  shall be the date on which
the Board (or Committee, as applicable) approves the grant of the Option. Notice
of the grant shall be given to each Option recipient (each a "Grantee") within a
reasonable time after the date of grant.

9. TRANSFER.
- ------------

     An Option shall not be  transferable  by the Grantee  except by will or the
laws of descent and distribution.  During the Grantee's lifetime,  an Option may
only be exercised by the Grantee.

10. EXERCISE.
- -------------

     Subject to the terms of the Plan, an Option may be exercisable at such time
or times after the date of grant and upon such  conditions and according to such
schedule as may be determined by the Board (or Committee,  as applicable) at the
time of grant.

     At the  time  of  grant  of  each  Option,  the  Board  (or  Committee,  as
applicable)  shall  determine,  and the written Option agreement or letter shall
set  forth,  the  effect  on the  Option  of the  termination  of the  Grantee's
employment with the Company or any of its Subsidiaries for any reason other than
death or permanent and total  disability with the meaning of Section 22(e)(3) of
the Code (or any


                                        3
<PAGE>

successor  provision).  In the  discretion  of the  Committee,  such  effect may
include  immediate  expiration  of the Option or expiration of the Option at the
end of a period of time (not to exceed either three months or the stated term of
the Option)  immediately  following such termination of employment.  In no event
shall the  Grantee be able to exercise an Option for more Shares than the number
of shares for which the Option could have been exercised at the time the Grantee
ceased to be an employee.

     If a Grantee  dies while in the employ of the Company or a  Subsidiary,  or
(if the Board (or Committee,  as applicable) so determines at the time of grant)
within three months after the  termination of such  employment,  or if a Grantee
terminates  employment  with the Company or a Subsidiary  due to  permanent  and
total  disability  (within  the  meaning of Section  22(e)(3) of the Code or any
successor provision), the Grantee's Option(s) may be exercised by the Grantee or
the Grantee's estate, as the case may be, during a period not exceeding one year
after the date of the  Grantee's  death or  termination  of  employment  for the
number of Shares for which the Option could have been  exercised at the time the
Grantee died or became permanently and totally disabled.

     Notwithstanding any other provision of this Plan, in no event may an Option
be exercised after the expiration of its stated term.

     Upon any Change of  Control,  all  outstanding  Options,  to the extent not
vested and/or  exercisable,  shall become  immediately vested and exercisable in
their entirety.  "Change of Control" shall mean the occurrence of any one of the
following: (a) the sale, lease, transfer, conveyance or other disposition (other
than  by  way of  merger  or  consolidation),  in one  or a  series  of  related
transactions,  of all or substantially  all of the assets of the Company and its
Subsidiaries  taken as a whole to any  "person"  (within  the meaning of Section
13(d) of the Exchange Act) other than one or more  wholly-owned  Subsidiaries of
the  Company;  (b)  the  adoption  of a  plan  relating  to the  liquidation  or
dissolution of the Company; (c) the first day on which a majority of the members
of the  Board  are not  Continuing  Directors;  or (d) the  consummation  of any
transaction   (including  without  limitation  any  merger,  share  exchange  or
consolidation)  the result of which is that any  "person"  (as  defined  above),
other than an Exempt Person or Exempt Persons,  becomes, directly or indirectly,
the  "beneficial  owner" (as defined in Rules 13d-3 and 13d-5 under the Exchange
Act,  except  that an  entity or  person  shall be  deemed  to have  "beneficial
ownership"  of all  shares  that any such  entity  or  person  has the  right to
acquire, whether such right is exercisable immediately or only after the passage
of  time) of more  than  30% of the  outstanding  common  stock of the  Company;
provided that the transactions  covered by this clause (d) shall not include the
acquisition by the Company of its common stock; provided further,  however, that
if (x) any "person" (as defined  above)  becomes,  directly or  indirectly,  the
"beneficial owner" (as defined above) of more than 30% of the outstanding common
stock of the  Company  solely as a result of  acquisition  by the Company of its
common stock,  (y) such "person"  thereafter  acquires any additional  shares of
common  stock of the Company and (z)  immediately  after such  acquisition  such
"person" is, directly or indirectly,  the "beneficial  owner" (as defined above)
of 30% or more  of the  outstanding  common  stock  of the  Company,  then  such
additional acquisition shall constitute a Change of Control.

     "Exempt Person" shall mean (a) the Company, (b) any wholly-owned Subsidiary
of the Company,  (c) any individual who immediately before the transaction is an
executive  officer of the Company,  (d) any employee benefit plan of the Company
or any of its  wholly-owned  Subsidiaries  or (e) any  entity or person  holding
shares of common  stock  for or  pursuant  to the terms of any such plan if such
entity or person is not a beneficiary of or participant in such plan.

     "Continuing  Directors" shall mean, as of any date, any member of the Board
who (i) was a


                                        4
<PAGE>

member of the Board on the date this Plan was  adopted  by the Board or (ii) was
nominated  for  election or elected to the Board with the approval of a majority
of the  Continuing  Directors  who were members of the Board at the time of such
nomination or election.

11. METHOD OF EXERCISE.
- -----------------------

     An Option shall be deemed  exercised when (i) the Company  receives written
notice of the holder's decision to exercise the Option;  (ii) the holder tenders
to the  Company  payment  in full in cash (or if the  Board  (or  Committee,  as
applicable)  so  determines  at the time of  grant,  in  Shares)  the  aggregate
exercise  price  for the  Shares  with  respect  to which  the  Option  is to be
exercised;  (iii) the holder tenders to the Company  payment in full in cash the
amount of all federal and state withholding or other employment taxes applicable
to the taxable income,  if any, of the holder resulting from the exercise of the
Option; and (iv) the holder complies with such other reasonable  requirements as
the Board (or Committee, as applicable) may establish.

     An Option may be  exercised  for any lesser  number of Shares than the full
number for which it could have been exercised. Such a partial exercise shall not
affect the right to exercise  the Option  from time to time with  respect to the
remaining Shares subject to the Option.

12. CANCELLATION AND REPLACEMENT OF OPTIONS.
- --------------------------------------------

     The Board (or  Committee,  as  applicable)  may at any time or from time to
time permit a Grantee to  voluntarily  surrender any  outstanding  Options where
such  surrender is  conditioned  upon the granting to the Grantee of new Options
for such  number  of  Shares as the Board  (or  Committee,  as  applicable)  may
determine.  The Board (or  Committee,  as  applicable)  may require a Grantee to
surrender  outstanding  Options  as a  condition  precedent  to the grant of new
Options to such Grantee.

     Subject to the terms of the Plan, the Board (or  Committee,  as applicable)
shall  determine  the terms and  conditions  of any new Options,  including  the
prices at and  periods  during  which  they may be  exercised,  all of which may
differ from the terms and  conditions of the Options  surrendered.  Any such new
Options  shall be subject to the Plan.  The grant of new  Options in  connection
with the surrender of outstanding  Options shall be considered,  for purposes of
the Plan,  as the grant of new Options and not as an  alteration,  amendment  or
modification of the Plan or the Options surrendered.

     The Shares  subject to any Options  surrendered  shall no longer be charged
against  the  aggregate  Share  limit set forth in Section 4. and shall again be
available for grants of Options under the Plan.

13. TERMINATION OF OPTIONS.
- ---------------------------

     An Option shall be considered  terminated in whole or in part to the extent
that,  in  accordance  with the  provisions  of the  Plan,  it can no  longer be
exercised  with respect to Shares  subject to the Option.  The Shares subject to
any  Option,  or portion  thereof,  that  terminates  shall no longer be charged
against  the  aggregate  Share  limit set forth in Section 4. and shall again be
available for the grant of Options under the Plan.


                                        5
<PAGE>

14. ADJUSTMENTS UPON CHANGES IN CAPITALIZATION.
- -----------------------------------------------

     In the event of any change in the  characteristics  of the Shares by reason
of a stock dividend,  recapitalization,  merger, reorganization,  consolidation,
stock split,  reverse stock split or any other similar event, the Shares subject
to the  Plan  and  the  Shares  subject  to each  outstanding  Option  shall  be
correspondingly  increased,  reduced or  changed,  such that by  exercise of any
outstanding  Option,  a Grantee will  receive,  without  change in the aggregate
purchase price, securities, as so increased,  reduced or changed,  comparable to
the  securities the Grantee would have received if the Grantee had exercised the
Option prior to such event. In the case of an ISO, the foregoing  sentence shall
apply in the event of a merger, consolidation, acquisition of property or stock,
separation,  reorganization or liquidation,  if the excess of the aggregate fair
market value of the Shares  subject to the Option  immediately  after such event
over the aggregate  exercise price of such Shares is not more than the excess of
the aggregate fair market value of all Shares subject to the Option  immediately
prior to such event over the aggregate exercise price of such Shares.

     Adjustments under this Section shall be made by the Board (or Committee, as
applicable),  whose determination as to the nature and extent of any adjustments
shall be binding and final.

15. COMPLIANCE WITH SECURITIES AND EXCHANGE COMMISSION AND OTHER REQUIREMENTS.
- ------------------------------------------------------------------------------

     No certificates for Shares shall be executed and delivered upon exercise of
any Option unless and until the Company is able to take such action,  if any, as
is then  required to comply with the  Securities  Act of 1933,  as amended;  the
Exchange Act; the South Carolina Uniform  Securities Act, as amended;  any other
applicable  state  securities laws and the requirements of any exchange on which
the Shares may be listed.

     In the case of the  exercise  of an Option by a person or estate  acquiring
the right to  exercise  the  Option by  bequest  of  inheritance,  the Board (or
Committee, as applicable) may require reasonable evidence as to the ownership of
the Option and may require such consent and releases of taxing authorities as it
may deem advisable.

16. NO RIGHT TO EMPLOYMENT.
- ---------------------------

     Neither  the  adoption  of the Plan  nor its  operation,  nor any  document
describing or referring to the Plan, or any part thereof,  shall confer upon any
participant  under this Plan any right to  continue in the employ of the Company
or any Subsidiary, or shall in any way affect the right and power of the Company
or any  Subsidiary to terminate the  employment of any  participant  at any time
with or without  cause,  to the same extent as the Company or  Subsidiary  might
have done if the Plan had not been adopted.

17. NO RIGHTS AS SHAREHOLDER.
- -----------------------------

     No person,  estate or other entity  shall have any rights as a  shareholder
with  respect to the Shares  obtained  as a result of the  exercise of an Option
until a certificate or certificates for the Shares have been received.


                                        6
<PAGE>

18. AMENDMENT AND TERMINATION.
- ------------------------------

     The Board may at any time suspend,  amend or terminate this Plan. The Board
(or  Committee,  as  applicable)  may make such  modifications  to the terms and
conditions of any Option as it shall deem advisable.  No Option shall be granted
during any  suspension or after  termination  of the Plan.  Notwithstanding  the
foregoing provisions of this Section, no amendment, suspension or termination of
the Plan and no  modification  of any Option  shall,  without the consent of the
holder of an Option,  alter or impair any rights or obligations under any Option
granted prior to the effective date of the amendment,  suspension or termination
of the Plan or of the modification to the Option.

     In addition to Board  approval of an amendment to the Plan, the Board shall
obtain such consent by the holders of the capital stock of the Company,  if any,
as may be required by applicable law,  including  without  limitation Rule 16b-3
promulgated  under the  Securities  Exchange Act of 1934,  as amended,  Sections
162(m) and 421 through 424 of the Internal Revenue Code.

19. USE OF PROCEEDS.
- --------------------

     The proceeds  received by the Company  from the sale of Shares  pursuant to
the  exercise  of  Options  shall  be used for  general  corporate  purposes  as
determined by the Board.

20. INDEMNIFICATION OF BOARD.
- -----------------------------

     In addition  to such other  rights of  indemnification  as they may have as
members  of the  Board,  the  members  of  the  Board  (and  the  Committee,  as
applicable) shall, to the fullest extent permitted by law, be indemnified by the
Company  against the reasonable  expenses,  including  attorneys' fees and legal
costs,  actually and necessarily  incurred in connection with the defense of any
action,  suit or proceeding,  or in connection with any appeal therein, to which
they or any of them  may be a party by  reason  of any  action  or  omission  in
connection with the Plan or any Option,  and against all amounts paid by them in
settlement  thereof  (provided such settlement is approved by independent  legal
counsel  selected by the Company) or paid by them in  satisfaction of a judgment
in any such  action,  suit or  proceeding,  except in  relation to matters as to
which it has been adjudged in such action, suit or proceeding that such Board or
Committee member is liable for gross negligence or misconduct in the performance
of such member's duties;  provided that within 60 days after  institution of any
such action,  suit or proceeding the Board or Committee  member shall in writing
offer the Company the opportunity,  at the Company's own expense,  to handle and
defend the same.

21. EFFECTIVE DATE OF THE PLAN.
- -------------------------------

     This Plan shall be  effective  February  15,  2000,  subject to  subsequent
approval by the requisite shareholder vote no later than the next annual meeting
of  the  shareholders  of  the  Company.  Any  Options  granted  prior  to  such
shareholder  approval shall also be subject to shareholder approval of the Plan.
If the Plan is not approved by the  shareholders of the Company,  the Plan shall
terminate and any Options granted under the Plan shall expire.


                                        7

<PAGE>

22. DURATION OF THE PLAN.
- -------------------------

     Unless previously terminated by the Board, this Plan shall terminate at the
close of business on February 15, 2010,  and no Option may be granted  under the
Plan thereafter,  but such termination shall not affect any Option granted prior
to termination of the Plan.

23. GOVERNING LAW.
- ------------------

     This Plan shall be governed,  interpreted  and enforced in accordance  with
the laws of South Carolina without regard to choice of law principles.


                                        8
<PAGE>












                               DELTA APPAREL, INC.
                           INCENTIVE STOCK AWARD PLAN













                           Effective February 15, 2000
                       Amended and Restated March 15, 2000


<PAGE>

                               DELTA APPAREL, INC.
                           INCENTIVE STOCK AWARD PLAN

                                    ARTICLE I
                                    THE PLAN

Sec. 1.1 NAME.

     This plan shall be known as the "Incentive Stock Award Plan" (the "Plan").

Sec. 1.2 PURPOSES

     The  purposes  of the Plan  are to  establish  or  increase  the  equitable
ownership  in Delta  Apparel,  Inc.  (the  "Company")  by key and  middle  level
management  employees  of the  Company  and/or its  subsidiaries  and to provide
incentives to key and middle level  management  employees of the Company  and/or
its subsidiaries  through the prospect of such common stock  ownership.  By thus
achieving  ownership or the prospect of ownership of the Company's  common stock
by  such  employees,  the  Company  expects  to  attract,  retain  and  motivate
exceptionally  well qualified and competent  individuals in key and middle level
management positions.

                                   ARTICLE II
                                  PARTICIPANTS

Sec. 2.1 ELIGIBILITY

     Any officer of other key  management  employee or middle  level  management
employee  of the  Company  or any  subsidiary  shall be  eligible  to receive an
Incentive Stock Award (an "Award").

                                   ARTICLE III
                                 ADMINISTRATION

Sec. 3.1 SELECTION OF AWARDS

     The  Board  of  Directors  (the  "Board")  of the  Company  shall  have the
authority from time to time to select key and middle level management  employees
("Participants")  to receive Awards and the number of shares to be awarded under
each such Award. In its  discretion,  the Board may delegate its authority under
the Plan to a committee of the Board (the "Committee") composed solely of two or
more  "Non-Employee  Directors" ( as defined in Rule 16b-3 promulgated under the
Securities Exchange Act of 1934, as amended, or any applicable successor rule or
regulation (the "Exchange Act").

Sec. 3.2 INTERPRETATION OF PLAN

     The Board (or Committee, as applicable) shall have full and final authority
to interpret  and  administer  the Plan and to determine and interpret the terms
and conditions of each Incentive Stock Award Agreement.

                                   Page 1 of 7
<PAGE>

                                   ARTICLE IV
                  SHARES ELIGIBLE TO BE GRANTED UNDER THE PLAN

Sec. 4.1 NUMBER OF SHARES

     Subject to the provisions of Section 4.2, the aggregate number of shares of
common stock of the Company which may be awarded under the Plan shall not exceed
200,000  shares.  Such  shares  may  be  either  shares  previously  issued  and
thereafter  acquired  by the  Company  or they may be  authorized  but  unissued
shares.  Any shares  covered  by an Award (or  portion  thereof)  that have been
forfeited  pursuant to the  provisions of the applicable  Incentive  Stock Award
Agreement shall again become available for the purposes of the Plan.

Sec. 4.2 ANTI-DILUTION

     In the event that the  outstanding  shares of common  stock of the  Company
hereafter are changed into or exchanged for a different number or kind of shares
or other securities of the Company or of another  corporation,  or cash or other
property,    by   reason   of   a   merger,    consolidation,    reorganization,
recapitalization,  reclassification,  combination of shares,  stock split, stock
dividend or similar event:

          (a) the  aggregate  number and kind of shares  subject to Awards which
     shall have been or may  thereafter be granted  hereunder  shall be adjusted
     appropriately; and

          (b) the new,  additional or different  shares and  securities  and the
     cash and other property into which the shares subject to outstanding Awards
     would have been  converted  (had the shares  covered  by such  Awards  been
     outstanding)  shall be considered to be property  granted by and subject to
     the Awards and shall be subject to all of the conditions  and  restrictions
     applicable to such Awards and the shares subject to such Awards.

     The foregoing  adjustments  and the manner of  application of the foregoing
provisions  shall  be  determined   solely  by  the  Board  (or  Committee,   as
applicable),  and  any  such  adjustment  may  provide  for the  elimination  of
fractional shares or security interests.

                                    ARTICLE V
                                      AWARD

Sec. 5.1 AWARD GRANT

     The Board (or Committee,  as applicable)  shall determine from time to time
who is to be a  Participant  and the number of shares to be  awarded;  provided,
that during any calendar year no Participant may be awarded an aggregate of more
than 20,000 shares of common stock under the Plan.  Such determination  shall be
recorded in the minutes of the meeting at which such determination was made.



                                   Page 2 of 7
<PAGE>

Sec. 5.2 INCENTIVE STOCK AWARD AGREEMENT

     A Participant  shall be entitled to receive an Award only upon execution of
an Incentive Stock Award Agreement with the Company.  Such Incentive Stock Award
Agreement shall be substantially in the form attached hereto but may be modified
form time to time by the Board (or Committee, as applicable) consistent with the
terms of this Plan.

Sec. 5.3 CASH PURCHASE PRICE OF STOCK

     The cash purchase price to be paid by each  Participant in connection  with
receiving  shares  covered  by an Award (or  portion  thereof)  that has  vested
pursuant to the provisions of an Incentive  Stock Award Agreement shall be $0.01
per share and such sum shall be payable prior to issuance to the  Participant of
the certificate(s) representing such shares.

Sec. 5.4 FORFEITURE OF AN AWARD (OR PORTION THEREOF)

     The Incentive Stock Award Agreement shall set forth the circumstances under
which the Award granted thereby (or portion  thereof) shall be forfeited.  These
circumstances  (i) may include the  termination of employment of the Participant
with the Company,  or any subsidiary  thereof,  for any reason other than death,
retirement  or permanent  total  disability,  prior to the date set forth in the
Incentive  Stock Award  Agreement when the Award (or relevant  portion  thereof)
shall vest, and (ii) may include such additional  circumstances as may be deemed
appropriate  by  the  Board  (or  Committee,  as  applicable).   The  forfeiture
circumstances  may vary  among the shares  covered by an Award.  In the event an
Award (or  portion  thereof)  shall be  forfeited  pursuant  to the terms of the
applicable  Incentive Stock Award Agreement,  the Participant  shall immediately
have no further  rights  under such Award (or portion  thereof) or in the shares
covered thereby.

Sec. 5.5 VESTING OF AN AWARD (OR PORTION THEREOF)

          (a)  The  Incentive   Stock  Award   Agreement  shall  set  forth  the
     circumstances  under which the Award granted  thereby (or portion  thereof)
     shall vest.  With respect to any Award (or portion of an Award) intended to
     qualify as  "performance-based  compensation" under Section 162(m)(4)(C) of
     the  Code  and  the   regulations   promulgated   thereunder,   (i)   these
     circumstances   shall   consist   of  the   achievement   of  one  or  more
     performance-based   goals   established   by  the   Committee,   and   such
     performance-based  goals shall be based on one of, or a combination of, the
     following factors,  as the Committee deems  appropriate:  total stockholder
     return;  revenues,  sales, net income,  EBIT, EBITDA,  stock price,  and/or
     earnings per share; return on assets, net assets, and/or capital; return on
     stockholders' equity;  debt/equity ratio; working capital; safety; quality;
     the Company's  financial  performance  or the  performance of the Company's
     stock versus peers; cost reduction;  productivity;  market mix; or economic
     value added;  (ii) the Committee  shall  establish the  performance-related
     goals in writing no later than 90 days after the commencement of the period
     of service to which the Award  relates (and in all events before 25% of the
     period of  service  has  elapsed);  and (iii) the Award  shall be made by a
     Committee,  which shall  consist  solely of two or more  directors  who are
     "outside  directors"  within the  meaning of  Treasury  Regulation  Section
     1.162-27(e)(3). The vesting circumstances may vary among the shares covered
     by an Award.

                                   Page 3 of 7
<PAGE>

          (b) In the event an Award (or portion  thereof) shall vest pursuant to
     the terms of the applicable  Incentive Stock Award  Agreement,  the Company
     shall  issue and  deliver,  or cause to be  issued  and  delivered,  to the
     Participant  or his or her legal  representative,  free from any legend and
     any other  restriction  (other  than  those  required  by  federal or state
     securities laws or any other applicable law), certificate(s) for the number
     of shares covered by the vested portion of the Award, subject to receipt by
     the Company of the cash purchase price  described in Section 5.3 above.  In
     addition,  at or about such time the Company shall pay the  Participant  in
     cash an amount that will be approximately sufficient,  after the payment of
     all applicable federal and state income taxes, to pay the federal and state
     income taxes which the  Participant  will incur by virtue of the vesting of
     such Award (or portion  thereof).  With respect to any Award (or portion of
     an Award)  intended to qualify as  "performance-based  compensation"  under
     Section   162(m)(4)(C)  of  the  Code  and  the   regulations   promulgated
     thereunder,  no issue of shares,  delivery of any  certificates or payments
     shall  occur,  however,  unless and until the Board (or the  Committee,  as
     applicable)   has  previously   certified  in  writing  that  the  relevant
     performance-based goal(s) have been met.

          (c) No stock certificate shall be delivered to a Participant or his or
     her legal  representative  unless and until the  Participant  or his or her
     legal representative shall have paid to the Company in cash the full amount
     of all federal and state  withholding or other  employment taxes applicable
     to the taxable  income of such  Participant  resulting  from the vesting of
     such Award (or portion thereof).

          (d) (i) Upon any Change of Control,  all  outstanding  Awards,  to the
     extent not  vested,  shall  become  immediately  vested in their  entirety.
     "Change of Control"  shall mean the occurrence of any one of the following:
     (a) the sale, lease, transfer,  conveyance or other disposition (other than
     by  way  of  merger  or  consolidation),  in one  or a  series  of  related
     transactions,  of all or substantially all of the assets of the Company and
     its  subsidiaries  taken as a whole to any "person"  (within the meaning of
     Section  13(d) of the  Exchange  Act) other  than one or more  wholly-owned
     subsidiaries  of the Company;  (b) the  adoption of a plan  relating to the
     liquidation  or  dissolution  of the Company;  (c) the first day on which a
     majority of the members of the Board are not Continuing  Directors;  or (d)
     the  consummation  of any  transaction  (including  without  limitation any
     merger,  share exchange or  consolidation)  the result of which is that any
     "person" (as defined above), other than an Exempt Person or Exempt Persons,
     becomes,  directly or  indirectly,  the  "beneficial  owner" (as defined in
     Rules  13d-3 and 13d-5  under the  Exchange  Act,  except that an entity or
     person shall be deemed to have  "beneficial  ownership"  of all shares that
     any such entity or person has the right to acquire,  whether  such right is
     exercisable immediately or only after the passage of time) of more than 30%
     of  the  outstanding  common  stock  of  the  Company;  provided  that  the
     transactions  covered by this clause (d) shall not include the  acquisition
     by the Company of its common stock; provided further,  however, that if (x)
     any  "person"  (as defined  above)  becomes,  directly or  indirectly,  the
     "beneficial  owner" (as defined above) of more than 30% of the  outstanding
     common  stock of the  Company  solely  as a result  of  acquisition  by the
     Company of its common  stock,  (y) such  "person"  thereafter  acquires any
     additional  shares of common stock of the Company and (z) immediately after
     such acquisition such "person" is, directly or indirectly,  the "beneficial
     owner" (as defined above) of 30% or more of the outstanding common stock of
     the Company, then such additional  acquisition shall constitute a Change of
     Control.


                                   Page 4 of 7
<PAGE>

          (ii) "Exempt Person" shall mean (a) the Company,  (b) any wholly-owned
     subsidiary of the Company,  (c) any individual who  immediately  before the
     transaction  is an  executive  officer  of the  Company,  (d) any  employee
     benefit plan of the Company or any of its wholly-owned  subsidiaries or (e)
     any entity or person  holding shares of common stock for or pursuant to the
     terms of any such plan if such entity or person is not a beneficiary  of or
     participant in such plan.

          (iii) "Continuing Directors" shall mean, as of any date, any member of
     the  Board  who (i) was a member  of the  Board on the date  this  Plan was
     adopted by the Board or (ii) was  nominated  for election or elected to the
     Board with the approval of a majority of the Continuing  Directors who were
     members of the Board at the time of such nomination or election.

Sec. 5.6 NO RIGHTS AS SHAREHOLDER

     Until the issuance and delivery to the  Participant of  certificate(s)  for
such  shares by reason of the  vesting  of an Award  (or  portion  thereof)  and
payment of the applicable cash purchase price,  the Participant  shall have none
of the rights of a shareholder with respect to the shares covered by an Award.

                                   ARTICLE VI
                                STOCK CERTIFICATE

Sec. 6.1 STOCK CERTIFICATES

     The  Company  shall not be  required  to issue or  deliver,  or cause to be
issued or delivered, any certificate for shares of stock of the Company pursuant
to an Incentive Stock Award Agreement executed hereunder prior to fulfillment of
all of the following conditions:

          (a) the  admission  of such shares to listing on any  over-the-counter
     markets and stock  exchanges on which the Company's stock is then traded or
     listed;

          (b) the completion of any registration or other  qualification of such
     shares  under any federal or state law or under the rulings or  regulations
     of  the  Securities  and  Exchange  Commission  or any  other  governmental
     regulatory  body, that the Board (or Committee,  as applicable) in its sole
     discretion deems necessary or advisable;

          (c) the obtaining of any approval or other  clearance from any federal
     or state governmental agency which the Board (or Committee,  as applicable)
     shall in its sole discretion determine to be necessary or advisable; and

          (d) the lapse of such reasonable  period of time following the vesting
     of an Award (or portion thereof) as the Board (or Committee, as applicable)
     from time to time may establish for reasons of administrative convenience.



                                   Page 5 of 7
<PAGE>

                                   ARTICLE VII
                 TERMINATION, AMENDMENT AND MODIFICATION OF PLAN

Sec. 7.1 TERMINATION, AMENDMENT AND MODIFICATION OF PLAN

     The Board (or Committee,  as  applicable)  may at any time and from time to
time and in any respect amend, modify or terminate the Plan; provided,  however,
that no such action of the Board (or Committee,  as applicable) without approval
of the shareholders of the Company may:

          (a) increase the total number of shares of common stock covered by the
     Plan except as contemplated in Section 4.2 hereof; or

          (b) change the $0.01 per share cash purchase price under Section 5.3;

provided  further,  that no  termination,  amendment or modification of the Plan
shall in any manner,  without the consent of the  Participant,  affect any Award
previously made to a Participant under the Plan.

                                  ARTICLE VIII
                                  MISCELLANEOUS

Sec. 8.1 EMPLOYMENT

     Nothing in this Plan or in any Award granted  hereunder or in any Incentive
Stock Award Agreement  relating thereto shall confer upon any employee the right
to continue in the employ of the Company or any subsidiary.

Sec. 8.2 OTHER COMPENSATION PLANS

     The adoption of this Plan shall not affect any other existing  incentive or
compensation  plans of the  Company  or any  subsidiary,  nor  shall  this  Plan
preclude  the Company  from  establishing  any other forms of incentive or other
compensation for employees of the Company or any subsidiary.

Sec. 8.3 PLAN BINDING ON SUCCESSORS

     This Plan shall be binding upon the successors and assigns of the Company.

Sec. 8.4 SINGULAR, PLURAL; GENDER; HEADINGS

     Whenever used herein,  nouns in the singular shall include the plural,  and
the masculine  pronoun shall include the feminine  gender.  The headings in this
Plan or any  Incentive  Stock  Award  Agreement  are and shall be for  reference
purposes  only and shall not affect  the  meaning  or  interpretation  hereof or
thereof.



                                   Page 6 of 7

<PAGE>

Sec. 8.5 AWARD NOT TRANSFERABLE

     A Participant  shall have no right to transfer,  assign or  hypothecate  an
Award or, until the portion of an Award  covering  such shares  shall vest,  the
shares  covered  by an  Award,  other  than by will or the laws of  descent  and
distribution,  and the rights of any  purported  owner,  holder,  pledgee or any
other  person in  possession  of or  claiming  any right in such Award or shares
shall at all times be subject to the  provisions of this Plan and the applicable
Incentive Stock Award Agreement.

Sec. 8.6 GOVERNING LAW

     This Plan shall be governed,  interpreted  and enforced in accordance  with
the laws of South Carolina without regard to choice of law principles.


                                   Page 7 of 7
<PAGE>











                               DELTA APPAREL, INC.

                           DEFERRED COMPENSATION PLAN

                                       FOR

                                  KEY MANAGERS














                               Effective [ ], 2000






                                        1
<PAGE>
<TABLE>
<CAPTION>

                                                 TABLE OF CONTENTS

                                                                                                          Page
<S>                                                                                                         <C>

ARTICLE I. REFERENCES, CONSTRUCTION AND DEFINITIONS....................................................      1
         1.1      Adjustment Date......................................................................      1
         1.2      Beneficiary..........................................................................      1
         1.3      Board................................................................................      1
         1.4      Code.................................................................................      1
         1.5      Committee............................................................................      1
         1.7      Compensation.........................................................................      1
         1.8      Deemed Deferrals.....................................................................      2
         1.9      Deferral Account.....................................................................      3
         1.10     Deferral Election....................................................................      3
         1.11     Disability...........................................................................      3
         1.12     Effective Date.......................................................................      3
         1.13     Elective Deferrals...................................................................      3
         1.14     Elective 401(k) Deferrals............................................................      3
         1.15     Employee.............................................................................      3
         1.16     Employment Year......................................................................      3
         1.17     ERISA................................................................................      3
         1.18     Hour of Service......................................................................      3
         1.19     Installment Account..................................................................      4
         1.20     Interest Equivalent..................................................................      4
         1.21     Lump Sum Account.....................................................................      4
         1.22     Month of Service.....................................................................      4
         1.23     Named Fiduciary......................................................................      4
         1.24     Participant..........................................................................      4
         1.25     Participating Company................................................................      4
         1.26     Plan.................................................................................      4
         1.27     Plan Administrator...................................................................      4
         1.28     Plan Year............................................................................      4
         1.29     Retirement...........................................................................      4
         1.30     Savings Plan.........................................................................      4
         1.31     Termination of Service...............................................................      5
         1.32     Trigger Event........................................................................      5
         1.33     Year of Service......................................................................      5

ARTICLE II. ELIGIBILITY AND PARTICIPATION..............................................................      5
         2.1      Eligibility..........................................................................      5
         2.2      Participation........................................................................      5
         2.3      Elective Deferrals...................................................................      5
         2.4      Limitations on Elective Deferrals....................................................      6
         2.5      Deemed Deferrals.....................................................................      6
         2.6      Method-of-Payment Election...........................................................      6

ARTICLE III. ACCOUNTS OF PARTICIPANTS..................................................................      6
         3.1      Accounts.............................................................................      6
         3.2      Accounting of Lump Sum Account.......................................................      6
         3.3      Accounting of Installment Account....................................................      7
         3.4      Accounting of Level-Payment Installment Account .....................................      7


                                       i
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                                                          <C>

ARTICLE IV. VESTING....................................................................................      8

ARTICLE V. BENEFITS....................................................................................      8
         5.1      Method and Timing....................................................................      8
         5.2      Payments to Beneficiary..............................................................      9
         5.3      Withholding Taxes; Employment Taxes..................................................      10
         5.4      Payments To Relieve Financial Hardship...............................................      10

ARTICLE VI. DESIGNATION OF BENEFICIARIES...............................................................      10
         6.1      Beneficiary Designation..............................................................      10
         6.2      Failure to Designate Beneficiary.....................................................      11

ARTICLE VII. COMMITTEE.................................................................................      11
         7.1      Authority............................................................................      11
         7.2      Voting...............................................................................      11
         7.3      Records..............................................................................      11
         7.4      Liability............................................................................      11
         7.5      Ministerial Duties...................................................................      11

ARTICLE VIII. AMENDMENT AND TERMINATION................................................................      11

ARTICLE IX. CLAIMS PROCEDURE...........................................................................      12
         9.1      Filing of a Claim for Benefits.......................................................      12
         9.2      Notification to Claimant of Decision.................................................      12
         9.3      Procedure for Review.................................................................      12
         9.4      Decision on Review...................................................................      12
         9.5      Action by Authorized Representative of Claimant......................................      13

ARTICLE X. MISCELLANEOUS ..............................................................................      13
         10.1     Nonalienation of Benefits............................................................      13
         10.2     No Trust Created.....................................................................      13
         10.3     No Employment Agreement..............................................................      13
         10.4     Funding Policy.......................................................................      13
         10.5     Binding Effect.......................................................................      13
         10.6     Entire Plan..........................................................................      14
         10.7     Merger or Consolidation..............................................................      14
         10.8     Payment to Incompetent...............................................................      14
         10.9     No Contributions.....................................................................      14
</TABLE>

                                       ii
<PAGE>

                               DELTA APPAREL, INC.
                           DEFERRED COMPENSATION PLAN
                                       FOR
                                  KEY MANAGERS

                         EFFECTIVE [_____________, 2000]

                                    PREAMBLE

The  Participating  Companies have  established this Plan to contribute to their
long-range  growth. It is the intention of the parties that the Plan be unfunded
for tax purposes and for purposes of Title I of ERISA. A  Participating  Company
shall be liable only with respect to obligations  incurred pursuant to this Plan
for its own Employees;  no Participating Company shall be liable with respect to
benefits  due an Employee of any other  Participating  Company.  Under the Plan,
each year, each Participating Company awards a select group of its key Employees
with deferred benefits based on the Employee's Elective and Deemed Deferrals for
the year. Such benefits are normally  payable by that  Participating  Company to
its Employees or their  beneficiaries  upon  Retirement,  Disability,  death, or
other Termination of Service.


               ARTICLE I. REFERENCES, CONSTRUCTION AND DEFINITIONS

Unless otherwise indicated, all references to articles, sections and subsections
shall be to the Plan as set forth  herein.  The Plan and all  rights  thereunder
shall be  construed  and enforced in  accordance  with ERISA and the laws of the
State of South Carolina, to the extent that each may be applicable.  The article
titles and the captions  preceding  sections and subsections  have been inserted
solely as a matter  of  convenience  and in no way  define or limit the scope or
intent of any  provisions.  Whenever  used  herein,  the  singular  includes the
plural,  the  masculine   includes  the  feminine.   Whenever  used  herein  and
capitalized,  the following  terms shall have the respective  meaning  indicated
unless the context plainly requires otherwise.

1.1  ADJUSTMENT  DATE.  The last  day of each  calendar  quarter,  the date of a
     Trigger Event, and such other times as the Committee shall establish.

1.2  BENEFICIARY.  The beneficiary or beneficiaries  designated by a Participant
     pursuant  to ARTICLE VI to receive the amount,  if any,  payable  under the
     Plan upon the death of such  Participant,  or, where there has been no such
     designation or an invalid  designation,  the  individual or entity,  or the
     individuals or entities, who will receive such amount.

1.3  BOARD.  The  respective  Boards of Directors  of each of the  Participating
     Companies.

1.4  CODE.  The Internal  Revenue  Code of 1986,  as amended.  All  citations to
     sections of the Code are to such  sections as they may from time to time be
     amended or renumbered.

1.5  COMMITTEE.  The  committee  which  administers  the Plan and  which is more
     particularly  described  in  ARTICLE  VII  below.  The  Committee  shall be
     constituted  by the  individuals  who hold the  following  offices of Delta
     Apparel,  Inc.:  Chief Financial  Officer,  Vice President - Manufacturing,
     Vice President - Human Resources and Benefits Coordinator.

1.7  COMPENSATION.  Compensation  with  respect  to any  Participant  means such
     Participant's  wages as  defined  in Code  Ssection  3401(a)  and all other
     payments of compensation by a Participating Company (in the course of the

                                       1
<PAGE>

     Participating   Company's   business   for  a  Plan   Year  for  which  the
     Participating  Company is  required to furnish  the  Participant  a written
     statement  under  Code  Sections   6041(d),   6051(a)(3)  and  6052).   The
     determination  of Compensation  shall be made by excluding moving expenses,
     income from stock options,  income from stock awards, income from incentive
     stock awards.

1.8  DEEMED DEFERRALS. With respect to a Participant, an amount equal to the sum
     of subsections (a) and (b) below:

     (a)  During each Plan Year, the difference between:

          (i)  the Nonelective  Contribution and forfeitures  allocation for the
               Plan Year which  would have been  credited  to the account of the
               Participant  in the Savings Plan had the  Participant's  Elective
               Deferrals  under  this Plan  counted  as  compensation  under the
               Savings Plan for the Plan Year and had there been disregarded the
               compensation   and  annual   addition   limitations  of  Sections
               401(a)(17) and 415 of the Code and the  corresponding  provisions
               of the Savings Plan, and

          (ii) the  Nonelective  Contribution  and forfeitures for the Plan Year
               actually  credited  to the  Participant's  account in the Savings
               Plan; plus

     (b)  Subject to the limitations set forth in subsection  (b)(ii) below, and
          less the amount set forth in subsection  (b)(iii)  below,  during each
          Plan Year, the following amount:

          (i)  effective as of July 1, 1999,  an amount  equal to the  following
               percentage of the  Participant's  Elective  401(k)  Deferrals for
               such Plan Year:

                  # Years of Service                % of the Participant's
                                                   Elective 401(k) Deferrals
                            0-5                               25%
                           5-10                               30%
                           11-15                              35%
                           16 and over                        40%

          (ii) The  amount  computed  under  subsection  (b)(i)  above  shall be
               limited as follows:

               (A)  the above percentages shall not be applied to any portion of
                    the  Participant's  Elective 401(k)  Deferrals which exceeds
                    four percent (4%) of the Participant's Compensation,  and in
                    computing  the  Participant's  Compensation,  there shall be
                    disregarded  any portion of  Compensation  which  exceeds an
                    amount  equal  to the  compensation  limitation  of  Section
                    401(a)(17)  of the Code as  adjusted  as of the start of the
                    Plan Year (e.g., $160,000 for 1998);

               (B)  the above percentages shall not be applied to any portion of
                    the Participant's Elective 401(k) Deferrals which exceeds an
                    amount  equal  to the  amount  set  forth  in  Code  Section
                    402(g)(1)  as  adjusted  as of the  start of the  Plan  Year
                    (e.g., $10,000 for 1998); and

               (C)  for purposes of the above formula,  "Years of Service" shall
                    be  calculated  from the  Participant's  most recent date of
                    hire.  With respect to a Participant who (i) was employed by
                    an  entity  that was a  Participating  Company  (the  "Prior
                    Employer")   under  the  Delta   Woodside   Group   Deferred
                    Compensation Plan for Key Managers on January 1, 2000 and

                                        2
<PAGE>

          (ii) in  connection   with  the   distribution   from  Delta  Woodside
               Industries, Inc. to its shareholders of all of the stock of Delta
               Apparel,    Inc.    and   DH    Apparel    Company,    Inc.    on
               [___________________,  2000] (the "DWI Reorganization") became an
               employee of the Participating  Company (under this Plan) by which
               the Participant is currently  employed,  the "most recent date of
               hire" shall be the most recent date of hire of the Participant by
               the Prior Employer preceding the DWI Reorganization.

          (iii)from the amount  computed  pursuant to  subsection  (b)(i)  above
               (and as limited as provided in  subsection  (b)(ii)  above),  the
               amount   of   any   matching   contribution   allocated   to  the
               Participant's  account  under the Savings  Plan for the Plan Year
               shall be subtracted.

1.9  DEFERRAL  ACCOUNT.   With  respect  to  each   Participant,   the  separate
     bookkeeping  account  (consisting  of the  Participant's  Lump Sum Account,
     Installment Account and Level-Payment  Installment Account) to be kept with
     respect to such Participant.

1.10 DEFERRAL  ELECTION.  An  irrevocable  election by a Participant  to defer a
     portion of  Compensation  for a Plan Year,  such election to be made in the
     manner  prescribed  in Section  2.3.  Amounts  so  deferred  are  "Elective
     Deferrals."

1.11 DISABILITY.  A  physical  or mental  condition  under  which  the  Employee
     qualifies for disability  benefits under the long-term  disability  plan of
     the Participating Company which employs the Employee; provided, however, if
     the  Employee is not covered by such plan,  the  Employee  shall be under a
     Disability if he would have  qualified for  disability  benefits  under the
     plan were he covered by the plan;  provided,  further,  if there is no such
     plan,  the Employee  shall be under a Disability if the  Committee,  in the
     exercise  of its  sole  and  absolute  discretion,  determines  based  upon
     competent medical evidence satisfactory to the Committee that the Employee,
     after 60 days  following  the  expiration  of any  sick  pay to  which  the
     Participant may be entitled,  cannot perform each of the material duties of
     the Employee's regular occupation by reason of sickness or injury .

1.12 EFFECTIVE DATE. The Effective Date of this Plan is [_______________, 2000].

1.13 ELECTIVE  DEFERRALS.  With respect to a  Participant  for a Plan Year,  the
     amount of the  Participant's  Compensation  deferred pursuant to a Deferral
     Election.

1.14 ELECTIVE 401(K)  DEFERRALS.  With respect to a Participant for a Plan Year,
     the  Participant's  elective  deferrals under the Savings Plan for the plan
     year of the Savings Plan corresponding to the Plan Year.

1.15 EMPLOYEE.  An individual in the service of the Participating Company if the
     relationship  between  him  and  the  Participating  Company  is the  legal
     relationship of employer and employee.

1.16 EMPLOYMENT  YEAR. The 12-month  period  beginning on the Employee's date of
     hire.

1.17 ERISA. The Employee Retirement Income Security Act of 1974, as amended. All
     citations  to sections of ERISA are to such  sections as they may from time
     to time be amended or renumbered.

1.18 HOUR OF  SERVICE.  An Hour of  Service  means  (1) each  hour for  which an
     Employee is directly or indirectly  compensated or entitled to compensation
     by a  Participating  Company  for the  performance  of  duties  during  the
     applicable  computation  period;  (2) each  hour for which an  Employee  is
     directly  or  indirectly  compensated  or  entitled  to  compensation  by a
     Participating Company (irrespective of whether the

                                        3
<PAGE>

     employment  relationship has terminated) for reasons other than performance
     of duties (such as vacation,  holidays,  sickness,  jury duty,  disability,
     lay-off,   military  duty  or  leave  of  absence)  during  the  applicable
     computation  period;  (3) each hour for which back pay is awarded or agreed
     to by a  Participating  Company  without  regard to  mitigation of damages.
     These hours will be credited to the Employee for the computation  period or
     periods  to  which  the  award  or  agreement   pertains  rather  that  the
     computation  period in which the award,  agreement or payment is made.  The
     same Hours of Service  shall not be credited  both under (1) or (2), as the
     case may be, and under (3).

1.19 INSTALLMENT  ACCOUNT.  With  respect  to  each  Participant,   the  account
     described in Section 3.3 below.

1.20 INTEREST  EQUIVALENT.  With  respect to each  Adjustment  Date,  the dollar
     amount  to be added to the  Participant's  Lump  Sum  Account,  Installment
     Account or Level-Payment  Installment Account, as the case may be, equal to
     the product of the amount  credited to the account as of the next preceding
     Adjustment Date reduced by one-half of the amount of benefit  payments made
     since  the next  preceding  Adjustment  Date  (i.e.,  during  the  "current
     calendar  quarter")  and  increased  by one-half of the Elective and Deemed
     Deferrals  for the "current  calendar  quarter"  allocable to such account,
     times  the  greater  of (i) the  Average  AAA  Corporate  Bond  Yield  last
     published by Moody's Bond Survey before the next preceding  Adjustment Date
     or (ii) such other  interest or yield rate as the  Committee  may designate
     for the Plan Year ending on such Adjustment Date.

1.21 LUMP SUM ACCOUNT.  With respect to each Participant,  the account described
     in Section 3.2 below.

1.22 MONTH OF SERVICE. A Month of Service means a calendar month during any part
     of which an Employee completed an Hour of Service; provided,  however, that
     a  Participant  shall be  credited  with a Month of Service  for each month
     during  the  12-month  computation  period in which he has not  incurred  a
     1-Year Break in Service.

1.23 NAMED FIDUCIARY. Delta Apparel, Inc.

1.24 PARTICIPANT. An Employee who has been notified pursuant to Section 2.1 that
     he is  eligible  to  participate  in the Plan  and who has made a  Deferral
     Election and any former Employee who has a Deferral Account under the Plan.

1.25 PARTICIPATING COMPANY. Delta Apparel, Inc. The term "Participating Company"
     shall  be   construed  as  if  the  Plan  were  solely  the  Plan  of  such
     Participating  Company,  unless the  context  plainly  requires  otherwise.
     Notwithstanding  anything herein to the contrary, with the consent of Delta
     Apparel,  Inc., any other  corporation  or entity,  whether an affiliate or
     subsidiary  or not, may adopt this plan and all of the  provisions  hereof,
     and participate herein and be known as a Participating Company.

1.26 PLAN. The Delta Apparel,  Inc. Deferred  Compensation Plan for Key Managers
     as contained herein and as may be amended from time to time hereafter.

1.27 PLAN ADMINISTRATOR. The Committee.

1.28 PLAN YEAR. The period commencing January 1 and ending on the first December
     31 thereafter.

1.29 RETIREMENT.  Termination of Service,  other than on account of death, after
     attaining age 62.


                                        4
<PAGE>

1.30 SAVINGS PLAN. The Delta Apparel, Inc. Savings and Investment Plan, a 401(k)
     profit-sharing  plan  qualified  under Section  401(a) of the Code, and any
     successor plan.

1.31 TERMINATION OF SERVICE.  Termination of the Participant's employment with a
     Participating Company for any reason; provided,  however, that the transfer
     of an Employee from employment by one  Participating  Company or affiliated
     company to  employment  by  another  Participating  Company  or  affiliated
     company shall not constitute a Termination of Service.

1.32 TRIGGER EVENT.  A Trigger Event is either of the  following:  (a) The first
     date on which Delta Apparel,  Inc. is in default of any Financial  Covenant
     and has not cured such default by the expiration of the  applicable  period
     for cure,  if any, for such a default.  At any time,  "Financial  Covenant"
     shall mean any financial  covenant that is  established by and set forth in
     the written terms and conditions  governing the Company's primary revolving
     debt facility in existence at such time. The term  "Financial  Covenant" is
     intended to include financial covenants of the type customarily included in
     revolving  credit  facilities,  such as covenants based on leverage ratios,
     fixed charge  coverage  ratios,  minimum  corporate net worth and the like;
     provided,  that the Trigger Event  described in this Section  1.32(a) shall
     constitute  a Trigger  Event for purposes of this Plan only with respect to
     benefits  accrued  under  the Plan  after  the  date  that  Delta  Woodside
     Industries,  Inc. distributes to its shareholders all of the stock of Delta
     Apparel,  Inc.  and DH Apparel  Company,  Inc. in  connection  with the DWI
     Reorganization; and, (b) Any other event designated as a "Trigger Event" by
     action of the Board of a Participating  Company in the exercise of its sole
     and absolute  discretion.  No event shall qualify as a Trigger Event merely
     because the Board has previously designated one or more similar events as a
     Trigger Event.

1.33 YEAR OF SERVICE.  Any twelve  consecutive  Months of  Service.  For vesting
     purposes, the computation period shall be the Employment Year. For purposes
     of Deemed  Deferrals only, the  computation  period shall be the Employment
     Year;  however,  only Years of Service from the  Participant's  most recent
     date  of  hire  shall  be  considered;  provided  that  with  respect  to a
     Participant  who (i) was  employed  by an entity  that was a  Participating
     Company (the "Prior  Employer")  under the Delta  Woodside  Group  Deferred
     Compensation  Plan  for  Key  Managers  on  January  1,  2000  and  (ii) in
     connection  with  the  DWI  Reorganization,   became  an  employee  of  the
     Participating  Company  (under  this  Plan) by  which  the  Participant  is
     currently employed, the "most recent date of hire" shall be the most recent
     date of hire of the  Participant  by the Prior  Employer  preceding the DWI
     Reorganization. For all other purposes, the computation period shall be the
     Plan Year.


                    ARTICLE II. ELIGIBILITY AND PARTICIPATION

2.1  ELIGIBILITY.  Such Employees as the Committee  designates shall be eligible
     to participate in this Plan; provided, however, that no Employee who is not
     a member of the  "select  group of  management"  or a  "highly  compensated
     employee,"  as defined in Ssections  201(2),  301(a)(3) and 401(a) of ERISA
     shall be eligible to become a Participant.

2.2  PARTICIPATION.  The Committee  shall notify each Employee  selected to be a
     Participant  of the  Employee's  eligibility,  and an  Employee so notified
     shall become a Participant by making a Deferral Election.

2.3  ELECTIVE DEFERRALS.  For each Plan Year, each eligible Employee is entitled
     to make a  Deferral  Election,  in such  manner  and form as the  Committee
     prescribes,  to defer Compensation for the Plan Year. Except in the case of
     an "unforeseeable emergency" as defined in Section 5.4 below, such election
     shall be irrevocable during the Plan Year. Deferral Elections shall be made
     as follows: (a) within 30 days following the adoption of this Plan to defer
     Compensation  to be earned  subsequent  to the  Deferral  Election  for the
     remainder of such

                                        5
<PAGE>

     Plan Year; (b) within 30 days following the date on which an Employee first
     becomes  eligible to participate in this Plan to defer  compensation  to be
     earned  subsequent to the Deferral  Election for the remainder of such Plan
     Year;  or (c)  in  all  other  cases  on or  before  December  31 to  defer
     compensation  to  be  earned  in  succeeding  Plan  Years.   The  foregoing
     notwithstanding,  each  eligible  Employee  may  make  a  special  Deferral
     Election with respect to each bonus to which the Employee becomes entitled,
     provided that such Deferral Election is made before the Employee earns such
     bonus.

2.4  LIMITATIONS ON ELECTIVE DEFERRALS. The maximum amount of Elective Deferrals
     a Participant  may make for a Plan Year shall be One Hundred percent (100%)
     of the  Participant's  Compensation  which would  otherwise  be paid to the
     Participant  during  the Plan  Year and  which is not  subject  to  another
     deferral agreement or other withholding.

2.5  DEEMED DEFERRALS. In addition to any Elective Deferrals, for each Plan Year
     for which a Participant has made a Deferral Election, the Participant shall
     receive credit for Deemed Deferrals.

2.6  METHOD-OF-PAYMENT  ELECTION.  Contemporaneously  with  the  making  of each
     Deferral Election,  the Participant shall designate on a form prescribed by
     the  Committee  for such  purpose  whether  the  benefits  pursuant to such
     Deferral  Election  are  to  be  paid  in a  single  sum,  installments  or
     level-payment installments, as provided in Section 5.1(a). If a Participant
     fails to make such  method-of-payment  election,  the Participant  shall be
     deemed to have elected installment payments.


                      ARTICLE III. ACCOUNTS OF PARTICIPANTS

3.1  ACCOUNTS.  The Committee shall  establish and cause to be maintained  three
     separate  accounts for each  Participant  to be known  respectively  as the
     Participant's "Lump Sum Account," "Installment Account," and "Level-Payment
     Installment Account."

3.2  ACCOUNTING OF LUMP SUM ACCOUNT.  As of each Adjustment  Date, the Committee
     shall debit and credit each Participant's Lump Sum Account in the following
     order:

     (A)  PAYMENTS.  There shall be debited the amount of benefit  payments made
          to or on behalf of the  Participant or the  Participant's  Beneficiary
          during the Plan Year ending on the Adjustment Date (i.e., the "current
          calendar quarter") and allocable to such Lump Sum Account.

     (B)  INTEREST  EQUIVALENT.  The Committee,  in the exercise of its sole and
          absolute  discretion,  shall determine the Interest Equivalent for the
          "current  calendar  quarter"  and there shall be credited the Interest
          Equivalent, if any, for such Lump Sum Account.

     (C)  ELECTIVE DEFERRALS. If the Participant elected pursuant to Section 2.6
          for benefits  payable under a Deferral  Election for the "current Plan
          Year" to be paid in a single sum,  then there  shall be  credited  the
          Participant's  Elective  Deferrals  made  pursuant  to  such  Deferral
          Election for the "current Plan Year."

     (D)  DEEMED DEFERRALS.  If the Participant  elected pursuant to Section 2.6
          for benefits  payable under a Deferral  Election for the "current Plan
          Year" to be paid in a single sum,  then there  shall be  credited  the
          Participant's Deemed Deferrals relating to such Deferral Election.

     (E)  ADMINISTRATIVE  EXPENSES.  The Committee,  in the exercise of its sole
          and absolute  discretion,  shall  determine the amount of the expenses
          each Participating Company incurred for the "current Plan Year" in

                                        6
<PAGE>

          administering  the Plan.  There shall be debited  such  portion of the
          amount of such administrative expenses as the Committee determines, in
          the exercise of its sole and absolute discretion, to be equitable.

3.3  ACCOUNTING  OF  INSTALLMENT  ACCOUNT.  As  of  each  Adjustment  Date,  the
     Committee shall debit and credit each Participant's  Installment Account in
     the following order:

     (A)  PAYMENTS.  There shall be debited the amount of benefit  payments made
          to or on behalf of the  Participant or the  Participant's  Beneficiary
          during the Plan Year ending on the Adjustment Date (i.e., the "current
          calendar quarter") and allocable to such Installment Account.

     (B)  INTEREST  EQUIVALENT.  The Committee,  in the exercise of its sole and
          absolute  discretion,  shall determine the Interest Equivalent for the
          "current  calendar  quarter"  and there shall be credited the Interest
          Equivalent,  if any, for such  Installment  Account on the last day of
          the calendar quarter.

     (C)  ELECTIVE DEFERRALS. If the Participant elected pursuant to Section 2.6
          for benefits  payable under a Deferral  Election for the "current Plan
          Year" to be paid in  installments,  then there shall be  credited  the
          Participant's  Elective  Deferrals  made  pursuant  to  such  Deferral
          Election for the "current Plan Year."

     (D)  DEEMED DEFERRALS.  If the Participant  elected pursuant to Section 2.6
          for  benefits  payable  under  a  Deferral  Election  to  be  paid  in
          installments, then there shall be credited for the "current Plan Year"
          the Participant's Deemed Deferrals relating to such Deferral Election.

     (E)  ADMINISTRATIVE  EXPENSES.  The Committee,  in the exercise of its sole
          and absolute  discretion,  shall  determine the amount of the expenses
          each  Participating  Company  incurred for the "current  Plan Year" in
          administering  the Plan.  There shall be debited  such  portion of the
          amount of such administrative expenses as the Committee determines, in
          the exercise of its sole and absolute discretion, to be equitable.

3.4  ACCOUNTING OF  LEVEL-PAYMENT  INSTALLMENT  ACCOUNT.  As of each  Adjustment
     Date, the Committee shall debit and credit each Participant's Level-Payment
     Installment Account in the following order:

     (A)  PAYMENTS.  There shall be debited the amount of benefit  payments made
          to or on behalf of the  Participant or the  Participant's  Beneficiary
          during the Plan Year ending on the Adjustment Date (i.e., the "current
          calendar  quarter")  and allocable to such  Level-Payment  Installment
          Account.

     (B)  INTEREST  EQUIVALENT.  The Committee,  in the exercise of its sole and
          absolute  discretion,  shall determine the Interest Equivalent for the
          "current  calendar  quarter"  and there shall be credited the Interest
          Equivalent,  if any, for such Level-Payment Installment Account on the
          last day of the calendar quarter; provided that no Interest Equivalent
          shall be credited  for such  Level-Payment  Installment  Account on or
          after the date that the  Participant  first receives a monthly benefit
          payment pursuant to Section 5.1(a)(ii)(B).

     (C)  ELECTIVE DEFERRALS. If the Participant elected pursuant to Section 2.6
          for benefits  payable under a Deferral  Election for the "current Plan
          Year" to be paid in  level-payment  installments,  then there shall be
          credited the  Participant's  Elective  Deferrals made pursuant to such
          Deferral Election for the "current Plan Year."

     (D)  DEEMED DEFERRALS.  If the Participant  elected pursuant to Section 2.6
          for  benefits  payable  under  a  Deferral  Election  to  be  paid  in
          level-payment  installments,  then  there  shall be  credited  for the
          "current Plan Year" the  Participant's  Deemed  Deferrals  relating to
          such Deferral Election.


                                        7
<PAGE>

     (E)  ADMINISTRATIVE  EXPENSES.  The Committee,  in the exercise of its sole
          and absolute  discretion,  shall  determine the amount of the expenses
          each  Participating  Company  incurred for the "current  Plan Year" in
          administering  the Plan.  There shall be debited  such  portion of the
          amount of such administrative expenses as the Committee determines, in
          the exercise of its sole and absolute discretion, to be equitable.


                               ARTICLE IV. VESTING

Participants  are always One  Hundred  percent  (100%)  vested in the portion of
their Deferral  Accounts  attributable to Elective  Deferrals.  Each Participant
shall vest in that portion of the Participant's Deferral Account attributable to
Deemed  Deferrals  (the  "Deemed  Deferral  Benefit")  at the  same  rate as the
Participant  vests in the  Participant's  account  balance in the Savings  Plan,
except that upon, and at all times following,  a Trigger Event,  Participants of
the  Participating  Company  which has incurred  such Trigger Event shall be One
Hundred  percent  (100%) vested in their Deemed  Deferral  Benefits.  If as of a
Participant's  Termination of Service the Participant is not fully vested in the
Participant's  account in the Savings Plan and a Trigger Event has not occurred,
then the Participant  shall forfeit the percentage of the  Participant's  Deemed
Deferral  Benefit equal to the  percentage of the account in the Savings Plan in
which the Participant is not vested as of such Termination of Service.


                               ARTICLE V. BENEFITS

5.1 METHOD AND TIMING.

         (A) RETIREMENT, DISABILITY OR DEATH.

          (i)  LUMP SUM PAYMENT.  On the January 1st following the Participant's
               Retirement or  Termination of Service on account of Disability or
               death,  the  Participating  Company which is the employer of such
               Participant  shall pay in a single sum to the  Participant or the
               Participant's Beneficiary, as the case may be, an amount equal to
               the vested amount credited to the Participant's  Lump Sum Account
               adjusted in accordance with Section 3.1 as of the last Adjustment
               Date preceding such payment.

          (ii)

               (A)  INSTALLMENTS.   After  the   Participant's   Retirement   or
                    Termination  of Service on account of  Disability  or death,
                    the  Participating  Company  which is the  employer  of such
                    Participant shall pay in 120 monthly installments the vested
                    amount credited to the  Participant's  Installment  Account.
                    Payment  shall  commence on the first  January 1st following
                    such  Retirement  or  Termination  of  Service,   and  shall
                    continue on the first day of each month thereafter until 120
                    monthly  payments have been made. The amount of each monthly
                    installment  payable  during a Plan  Year  shall  equal  the
                    quotient  obtained by dividing  (1) the balance  credited to
                    the Participant's  Installment  Account as of the Adjustment
                    Date  next  preceding  the Plan  Year by (2) the  number  of
                    installments  remaining  as  of  such  Adjustment  Date.  As
                    provided by and in accordance  with Article III,  during the
                    period of payment  of such  installments  the  Participant's
                    Installment  Account shall  continue to be credited with its
                    Interest Equivalent.

               (B)  LEVEL-PAYMENT   INSTALLMENTS.    After   the   Participant's
                    Retirement   or   Termination   of  Service  on  account  of
                    Disability or death, the Participating  Company which is the
                    employer  of  such  Participant  shall  pay in  120  monthly
                    installments the vested amount credited to the Participant's
                    Level-  Payment  Installment  Account  plus  interest as set
                    forth in this Section 5.1(a)(ii)(B).  Payment shall commence
                    on the  first  January  1st  following  such  Retirement  or
                    Termination of Service, and shall continue on the first

                                        8
<PAGE>

                    day of each month thereafter until 120 monthly payments have
                    been made. The amount of each monthly  installment  shall be
                    determined in accordance with the following formula:

                                                    PV
                                        ---------------------------
                           Payment  =   (1-1/1+i)119
                                         ----------- + 1
                                              i

PV   = Level-Payment  Installment Account balance as of the last day of the last
     quarter ending prior to the payment date for the first monthly  installment

i    = Level-Payment Installment Fixed Rate divided by 12

The Committee  shall set the  "LEVEL-PAYMENT  INSTALLMENT  FIXED RATE" each Plan
Year on the last day of the third  calendar  quarter  at a rate equal to (i) the
Average AAA Corporate  Bond Yield last published by Moody's Bond Survey prior to
such date or (ii) such higher rate as the Committee, in its sole discretion, may
determine on or prior to such date. The Level-Payment Installment Fixed Rate set
by the Committee in any given Plan Year shall be the  Level-Payment  Installment
Fixed Rate used to calculate the monthly payments for all Participants who first
begin  receiving   monthly   payments  of  benefits  from  their   Level-Payment
Installment Account in the immediately following Plan Year.

          (iii)DISCRETIONARY PAYMENT UPON DEATH.  Notwithstanding the provisions
               of Sections 5.1(a)(i) and (ii) above, upon a Participant's death,
               the   Participating   Company  which  is  the  employer  of  such
               Participant  may,  in the  exercise  of  its  absolute  and  sole
               discretion,  pay in a single sum to the Participant's Beneficiary
               an  amount   equal  to  the  vested   amount   credited   to  the
               Participant's   Lump  Sum   Account,   Installment   Account  and
               Level-Payment  Installment  Account  adjusted in accordance  with
               Section  3.1  as of  the  last  Adjustment  Date  preceding  such
               payment.  Such lump sum payment shall discharge the Participating
               Company's  obligation  to pay  benefits  under  this Plan to such
               Beneficiary.

     (B)  OTHER  TERMINATION OF SERVICE.  On the first January 1st following the
          Participant's   Termination  of  Service  other  than  on  account  of
          Retirement,  Disability or death, the  Participating  Company which is
          the  employer  of such  Participant  shall pay in a single  sum to the
          Participant or the Participant's  Beneficiary,  as the case may be, an
          amount equal to the vested amount credited to the  Participant's  Lump
          Sum   Deferral   Account,   Installment   Account  and   Level-Payment
          Installment  Account,  each adjusted in accordance with Article III as
          of the last Adjustment Date preceding such January 1st.

               Notwithstanding the foregoing,  if a Participant's  employment is
          terminated  as a result  of the  sale or  closure  of a  Participating
          Company,  or of a subsidiary or division of a  Participating  Company,
          the  Participating  Company which is the employer of such  Participant
          shall  pay in a single  sum to the  Participant  or the  Participant's
          Beneficiary,  as the case may be, an amount equal to the vested amount
          credited to the Participant's  Lump Sum Deferral Account,  Installment
          Account  and  Level-Payment  Installment  Account,  each  adjusted  in
          accordance  with Article III as of the last  Adjustment Date preceding
          such   sale  or   closure,   such   payment   to   occur  as  soon  as
          administratively feasible after such sale or closure.

     (C)  TRIGGER   EVENT.   Upon  the  happening  of  a  Trigger   Event,   the
          Participating  Company  which is subject to such  Trigger  Event shall
          immediately pay to each Participant which is its Employee, in a single
          sum,  the  amount  credited  to  the  Participant's  Deferral  Account
          adjusted in accordance  with Article III as of the date of the Trigger
          Event.


                                        9
<PAGE>

5.2  PAYMENTS  TO  BENEFICIARY.  In the event a  Participant  dies prior to full
     payment of the  Participant's  Deferral  Account  under this Article V, all
     remaining  payments  due  hereunder  shall  be made  to such  Participant's
     Beneficiary; provided, however, if the Committee so directs in the exercise
     of its sole discretion,  the Participating  Company shall pay the remainder
     of the  Deferral  Account in one single sum.  In the event the  Beneficiary
     survives  the  Participant  but dies  prior  to full  payment  of  benefits
     hereunder,  all  remaining  payments  shall  be made  to the  Beneficiary's
     estate.

5.3  WITHHOLDING  TAXES;  EMPLOYMENT TAXES. Any amounts paid to a Participant or
     Beneficiary  shall be reduced by the amount of taxes  required by law to be
     withheld.   The  Participating   Company  which  is  the  employer  of  the
     Participant  shall timely furnish the Participant and Beneficiary  with the
     appropriate  tax  information  form  evidencing such payment and the amount
     thereof.  Each Participating Company shall be solely responsible for paying
     employment  taxes  (e.g.,   FICA,  FUTA,  state   unemployment),   if  any,
     attributable to payments to Participants  and  Beneficiaries  which are its
     Employees.

5.4  PAYMENTS TO RELIEVE FINANCIAL  HARDSHIP.  Notwithstanding  any provision in
     this Plan to the  contrary,  the  Committee in the exercise of its sole and
     absolute  discretion  shall  have  the  power  and  authority  to  direct a
     Participating  Company  to  pay  to  a  Participant  or  the  Participant's
     Beneficiary  such  amount as is  necessary  to enable  the  Participant  or
     Beneficiary  to relieve  or  mitigate  an  "unforeseeable  emergency".  For
     purposes of the  foregoing,  an  "unforeseeable  emergency"  shall have the
     meaning  set  forth  in  Internal   Revenue   Code   Regulation   Ssections
     1.457-2(h)(4) and (5) and shall include a severe financial  hardship to the
     Participant or Beneficiary  resulting from a sudden and unexpected  illness
     or accident of the Participant or Beneficiary or of a dependent (as defined
     in Code Section  152(a)) of the  Participant  or  Beneficiary,  loss of the
     Participant's or Beneficiary's  property due to casualty,  or other similar
     extraordinary and unforeseeable circumstances arising as a result of events
     beyond the control of the  Participant or  Beneficiary.  The  circumstances
     that will  constitute  an  "unforeseeable  emergency"  will depend upon the
     facts of each case, but, in any case, payment may not be made to the extent
     that such hardship is or may be relieved --

     (a)  through reimbursement or compensation by insurance or otherwise;

     (b)  by liquidation of the  Participant's or Beneficiary's  assets,  to the
          extent the  liquidation  of such assets  would not itself cause severe
          financial hardship; or

     (c)  by cessation of deferrals under this Plan.

College   tuition  or  the  costs  of  purchasing  a  home  are  not  considered
"unforeseeable emergencies." Withdrawals of amounts because of an "unforeseeable
emergency" will only be permitted to the extent reasonably needed to satisfy the
emergency  need.  The  amount  of any  such  payment  shall  be  debited  to the
Participant's   Lump  Sum  Account,   Installment   Account  and   Level-Payment
Installment  Account in such order as the Committee  elects and shall not exceed
the amount credited to the Deferral Account determined as of the Adjustment Date
next following such payment and without regard to such payment.




                                       10
<PAGE>

                    ARTICLE VI. DESIGNATION OF BENEFICIARIES

6.1  BENEFICIARY DESIGNATION.  Every Participant shall file with the Committee a
     written  designation of one or more persons as the Beneficiary who shall be
     entitled  to receive the amount,  if any,  payable  under the Plan upon his
     death. A Participant may from time to time revoke or change his Beneficiary
     designation  without the consent of any prior  Beneficiary  by filing a new
     designation with the Committee.  The last such designation  received by the
     Committee shall be controlling;  provided, however, that no designation, or
     change or revocation  thereof,  shall be effective  unless  received by the
     Committee  prior to the  Participant's  death,  and in no event shall it be
     effective  as of a  date  prior  to  such  receipt.  All  decisions  of the
     Committee  concerning the effectiveness of any Beneficiary  designation and
     the identity of any Beneficiary  shall be final. If a Beneficiary shall die
     after the death of the Participant and prior to receiving the  distribution
     that would have been made to such Beneficiary had such Beneficiary's  death
     not occurred,  and no alternate  Beneficiary has been designated,  then for
     the purposes of the Plan the distribution  that would have been received by
     such Beneficiary shall be made to the Beneficiary's estate.

6.2  FAILURE TO DESIGNATE BENEFICIARY. Subject to Section 6.1, if no Beneficiary
     designation is in effect at the time of a Participant's  death, the payment
     of the amount,  if any, payable under the Plan upon his death shall be made
     to the Participant's surviving spouse, if any, or if the Participant has no
     surviving spouse, to the Participant's estate. If the Committee is in doubt
     as to the right of any person to receive such  amount,  the  Committee  may
     direct the Participating  Company to withhold payment without liability for
     any  interest  thereon,  until the rights  thereto are  determined,  or the
     Committee may direct the Participating  Company to pay any such amount into
     any court of appropriate jurisdiction, and such payment shall be a complete
     discharge of the liability of the Participating Company therefor.


                             ARTICLE VII. COMMITTEE

7.1  AUTHORITY.  The Committee shall be responsible for the  administration  and
     interpretation  of the Plan, shall act as the Plan  Administrator and shall
     have all  powers  necessary  to enable  it to carry  out its  duties in the
     administration  and interpretation of the Plan, and shall have the duty and
     power to  determine,  in the exercise of its sole and absolute  discretion,
     all  questions  that may arise  hereunder  as to the  status  and rights of
     Participants  and  Beneficiaries  in the  Plan  and as to the  right of any
     individual to a benefit.

7.2  VOTING.  The  Committee  shall  act  by  a  majority  of  the  number  then
     constituting the Committee,  and such action may be taken either by vote at
     a meeting or in writing without a meeting.

7.3  RECORDS.  The Committee shall keep a complete record of all its proceedings
     and all data  relating to the  administration  of the Plan.  The  Committee
     shall make such rules and regulations for the conduct of its business as it
     shall deem advisable.

7.4  LIABILITY.  No member of the Committee  shall be personally  liable for any
     actions  taken or omitted by the  Committee  unless the member's  action or
     inaction involves willful misconduct. To the extent permitted by applicable
     law,  each  Participating  Company  shall  indemnify and hold harmless each
     member of the  Committee  and each  employee of the  Participating  Company
     acting  pursuant to the direction of the Committee from and against any and
     all liability,  claims,  demands,  costs and expenses (including reasonable
     attorneys' fees) arising out of or incident to any act or failure to act in
     connection with the  administration of the Plan, except for any such act or
     failure to act that involves willful misconduct.


                                       11
<PAGE>

7.5  MINISTERIAL DUTIES. The Committee may appoint one of its members to perform
     such ministerial duties as the Committee delegates.


                    ARTICLE VIII. AMENDMENT AND TERMINATION

Each  Participating  Company  reserves  the right,  at any time and from time to
time,  by action of its Board to amend or  terminate  the Plan with  respect  to
itself and the Participants employed by it; provided, however, no such amendment
or  termination  shall  either (a) reduce  the amount of any  Deferral  Account,
determined  as of the  Adjustment  Date  coincident  with or next  preceding the
amendment or termination, or (b) defer payment of such Deferral Account.


                          ARTICLE IX. CLAIMS PROCEDURE

The following claims procedure shall apply with respect to the Plan:

9.1  FILING  OF A CLAIM FOR  BENEFITS.  If a  Participant  or  Beneficiary  (the
     "claimant")  believes that he is entitled to benefits  under the Plan which
     are not being paid to him, he shall file a written claim  therefor with the
     Plan  Administrator.  In the event a member of the Plan Administrator shall
     be the  claimant,  all actions  which are  required to be taken by the Plan
     Administrator  pursuant  to this  Article IX shall be taken  instead by the
     remaining members of the Plan Administrator.

9.2  NOTIFICATION  TO CLAIMANT OF  DECISION.  Within 90 days after  receipt of a
     claim  by  the  Plan   Administrator   (or   within  180  days  if  special
     circumstances  require an extension of time), the Plan Administrator  shall
     notify the claimant of the Plan Administrator's decision with regard to the
     claim. In the event of such special circumstances requiring an extension of
     time,  there shall be furnished to the claimant  prior to expiration of the
     initial 90-day period  written notice of the extension,  which notice shall
     set  forth the  special  circumstances  and the date by which the  decision
     shall be  furnished.  If such claim  shall be wholly or  partially  denied,
     notice thereof shall be in writing and worded in a manner  calculated to be
     understood by the claimant, and shall set forth: (a) the specific reason or
     reasons for the denial; (b) specific  reference to pertinent  provisions of
     the Plan on which the denial is based;  (c) a description of any additional
     material or information necessary for the claimant to perfect the claim and
     an explanation of why such material or information is necessary; and (d) an
     explanation  of the  procedure  for  review  of  the  denial.  If the  Plan
     Administrator  fails to  notify  the  claimant  of the  decision  in timely
     manner, the claim shall be deemed denied as of the close of the initial 90-
     day period (or the close of the extension period, if applicable).

9.3  PROCEDURE FOR REVIEW.  Within 60 days following  receipt by the claimant of
     notice  denying his claim in whole or in part or, if such notice  shall not
     be given,  within 60 days  following  the latest  date on which such notice
     could have been timely given, the claimant shall appeal denial of the claim
     by filing a written  application  for review  with the Plan  Administrator.
     Following such request for review, the Plan  Administrator  shall fully and
     fairly review the decision denying the claim.  Prior to the decision of the
     Plan  Administrator,  the claimant  shall be given an opportunity to review
     pertinent documents and to submit issues and comments in writing.

9.4  DECISION ON REVIEW. The decision on review of a claim denied in whole or in
     part by the Plan Administrator shall be made in the following manner:


                                       12
<PAGE>

     (a)  Within 60 days  following  receipt  by the Plan  Administrator  of the
          request  for  review  (or  within  120 days if  special  circumstances
          require an extension of time), the Plan Administrator shall notify the
          claimant in writing of its decision  with regard to the claim.  In the
          event of such  special  circumstances  requiring an extension of time,
          written  notice of the  extension  shall be  furnished to the claimant
          prior to the commencement of the extension.  If the decision on review
          is not furnished in a timely manner,  the claim shall be deemed denied
          as of the  close of the  initial  60-day  period  (or the close of the
          extension period, if applicable).

     (b)  With  respect  to a claim  that is  denied  in whole  or in part,  the
          decision on review shall set forth specific  reasons for the decision,
          shall  be  written  in a manner  calculated  to be  understood  by the
          claimant,  and shall cite specific  references  to the pertinent  plan
          provisions on which the decision is based.

     (c)  The decision of the Plan Administrator shall be final and conclusive.

9.5  ACTION BY AUTHORIZED  REPRESENTATIVE OF CLAIMANT.  All actions set forth in
     this  Article IX to be taken by the  claimant  may  likewise  be taken by a
     representative  of the claimant duly authorized by him to act in his behalf
     on such matters. The Plan Administrator may require such evidence as it may
     reasonably  deem necessary or advisable of the authority to act of any such
     representative.


                            ARTICLE X. MISCELLANEOUS

10.1 NONALIENATION  OF  BENEFITS.  No right or  benefit  under the Plan shall be
     subject to anticipation,  alienation, sale, transfer,  assignment,  pledge,
     encumbrance,   attachment,  garnishment  or  charge,  and  any  attempt  to
     anticipate,  alienate, sell, transfer,  assign, pledge,  encumber,  attach,
     garnish  or charge any right or  benefit  under the Plan shall be void.  No
     right or benefit  hereunder shall in any manner be liable for or subject to
     the debts,  contracts,  liabilities or torts of the person entitled to such
     benefit.  If a Participant or Beneficiary  hereunder shall become bankrupt,
     or attempt  (voluntarily or involuntarily) to anticipate,  alienate,  sell,
     transfer,  assign, pledge,  encumber, or charge any right hereunder,  or if
     any  creditor  shall  attempt  to  attach,  garnish,  levy on or  otherwise
     alienate or affect the right or benefit of any  Participant  or Beneficiary
     hereunder,  then such  right or benefit  shall,  in the  discretion  of the
     Committee,  cease and terminate,  and in such event, the Committee may hold
     or apply the same, or any part thereof,  for the benefit of the Participant
     or  Beneficiary  in such manner and in such amounts and  proportions as the
     Committee may deem proper.

10.2 NO TRUST CREATED.  The Plan  constitutes a mere promise by a  Participating
     Company  to make  benefit  payments  in the  future.  The  obligation  of a
     Participating  Company to make a payment  hereunder shall constitute only a
     liability  of  such  Participating  Company  to  the  Participant,  and  no
     Participating  Company shall be liable to make a payment to any Participant
     who is not its  Employee.  Each such payment shall be made from the general
     funds of the Participating  Company, and no Participating  Company shall be
     required to  establish  or maintain  any  special or separate  fund,  or to
     purchase or acquire life insurance on a Participant's life, or otherwise to
     segregate  assets to assure  that such  payments  shall be made.  Neither a
     Participant  nor a  Beneficiary  shall have any interest in any  particular
     asset of a Participating  Company by reason of its  obligations  hereunder,
     and the right of a Participant to receive payments under this Plan shall be
     merely  the  right of a general  unsecured  creditor  of the  Participating
     Company which is his employer.  Nothing  contained in the Plan shall create
     or be  construed  as  creating  a trust of any kind or any other  fiduciary
     relationship   between  a  Participating   Company  and  a  Participant  or
     Beneficiary.

10.3 NO EMPLOYMENT AGREEMENT.  Neither the execution of this Plan nor any action
     taken by a  Participating  Company  pursuant  to this Plan shall be held or
     construed to confer on a Participant any legal right to be

                                       13
<PAGE>

     continued as an employee of the Participating  Company. This Plan shall not
     be deemed to  constitute a contract of employment  between a  Participating
     Company and a  Participant,  nor shall any  provision  herein  restrict the
     right of any  Participant to terminate his employment  with a Participating
     Company.

10.4 FUNDING POLICY. This Plan is unfunded,  and benefits shall be paid from the
     general  assets of the  Participating  Company which is the employer of the
     Participant.  However, a Participating Company may reserve such funds, make
     such investments or purchase such insurance policies as it may from time to
     time  choose  to  provide  a  source  for  payments  under  the  Plan.  The
     Participants  and  Beneficiaries  shall  have no claims to any such  funds,
     investments or policies.

10.5 BINDING EFFECT.  A Participating  Company shall be liable only with respect
     to obligations  incurred  pursuant to this Plan for its own  Employees;  no
     Participating  Company  shall be liable  with  respect to  benefits  due an
     Employee of any other Participating Company.  Benefits under the Plan shall
     inure to the benefit of the Participant and the Participant's Beneficiary.


10.6 ENTIRE PLAN. This document and any amendments  hereto contain all the terms
     and provisions of the Plan and shall  constitute the entire Plan, any other
     alleged terms or provisions being of no effect.

10.7 MERGER OR  CONSOLIDATION.  In the event of a merger or a consolidation of a
     Participating   Company  with  another   corporation  or  entity,   or  the
     acquisition of  substantially  all of the assets or outstanding  stock of a
     Participating  Company by another  corporation or entity,  then and in such
     event the  obligations  and  responsibilities  of such  merged or  acquired
     corporation  under  this Plan shall be  assumed  by any such  successor  or
     acquiring  corporation  or entity,  and all of the rights,  privileges  and
     benefits of the Participants hereunder shall continue.

10.8 PAYMENT TO  INCOMPETENT.  Payments of benefits  shall be made directly to a
     Participant  or Beneficiary  entitled  thereof,  or if such  Participant or
     Beneficiary has been determined by a court of competent  jurisdiction to be
     mentally or physically incompetent,  then payment shall be made to the duly
     appointed guardian,  conservator or other authorized representative of such
     Participant or Beneficiary.  The Participating Company shall have the right
     to make  payment  directly to a  Participant  or  Beneficiary  until it has
     received  actual  notice  of the  physical  or  mental  incapacity  of such
     Participant  or  Beneficiary  and  notice  of  the  appointment  of a  duly
     authorized  representative of his estate. Any such payment to an authorized
     representative  for the benefit of a Participant or Beneficiary  shall be a
     complete discharge of all liability of the Participating Company therefor.

10.9 NO  CONTRIBUTIONS.   Participants  shall  not  be  permitted  to  make  any
     contributions to this plan.

                       [Page Ends; Signature Page Follows]
<PAGE>
                 Delta Apparel, Inc. Deferred Compensation Plan
                       for Key Managers; Signature Page]


Executed as of ______________, 2000.

DELTA APPAREL, INC.


By:___________________________
Its:__________________________

<PAGE>



                               DELTA APPAREL, INC.
                    AMENDMENT OF CERTAIN RIGHTS AND BENEFITS
               RELATING TO STOCK OPTIONS AND DEFERRED COMPENSATION

     This Amendment of Certain Rights and Benefits Relating to Stock Options and
Deferred  Compensation  (this "Agreement") is entered into as of the ____ day of
______________,  2000 by and between Delta Woodside  Industries,  Inc.  ("DWI"),
Delta  Apparel,   Inc.   ("Delta   Apparel")  and  the  undersigned   individual
("Participant").

WHEREAS,  the  Participant  currently  holds  unexercised  options  (the  "Stock
Options")  to purchase the common stock of DWI and/or is entitled to accrued but
unpaid  benefits under the Delta Woodside Group Deferred  Compensation  Plan for
Key Managers (the "Deferred Compensation");

WHEREAS,   DWI   proposes  to   consummate  a  corporate   reorganization   (the
"Reorganization")  whereby DWI will  distribute to its  shareholders  all of the
stock of Delta Apparel and DH Apparel Company, Inc. ("Duck Head");

WHEREAS, to facilitate the Reorganization,  DWI and Delta Apparel desire to have
the  Participant  agree to  certain  modifications  of the terms and  conditions
governing the Stock Options and the Deferred Compensation;

WHEREAS Participant hereby agrees to such modifications in return for new rights
with  respect  to the  Stock  Options  and  Deferred  Compensation  to which the
Participant was not previously entitled;

NOW THEREFORE, in consideration of the mutual covenants and representations made
herein, the parties agree as follows:

A. AMENDMENT OF STOCK OPTIONS.

1. VESTING AND  EXERCISE.  Any and all of the Stock  Options that were not fully
vested and exercisable immediately prior to the date of this Agreement are fully
vested and exercisable as of the date of this Agreement.

2. NO ADJUSTMENT  FOR  REORGANIZATION;  LOSS OF ABILITY TO RECEIVE DELTA APPAREL
AND DUCK HEAD STOCK. Notwithstanding any stock option grant letter or agreement,
the terms of the Delta Woodside Industries, Inc. Stock Option Plan, or the terms
of any other agreement or understanding,  no adjustment shall be made on account
of the  Reorganization  to the stock and other property that the  Participant is
entitled to receive  upon the  exercise  of a Stock  Option.  Therefore,  if the
Participant  exercises a Stock Option after the record date of the  distribution
by DWI to its  shareholders  of the  stock of Delta  Apparel  and Duck Head (the
"Record Date"),  the  Participant  will not be entitled to receive any shares of
the common stock of Delta  Apparel or Duck Head and shall be entitled to receive
only the same number of shares of common stock of DWI that the Participant would
have  received if the  Participant  had  exercised the Stock Option prior to the
Reorganization.

     Assuming consummation of the Reorganization, if the Participant exercises a
Stock Option on or prior to the Record Date, the Participant will be entitled to
receive a  distribution  of Delta Apparel  common stock,  Duck Head common stock
and/or cash for fractional shares with respect to the shares of DWI common stock
acquired  pursuant to such exercise on the same terms and conditions  applicable
to all other persons holding DWI common stock on the Record Date.
<PAGE>

3. OTHER TERMS REMAIN IN EFFECT.  Except to the extent expressly amended by this
Agreement,  the  Stock  Options  shall  remain  subject  to all of the terms and
conditions  applicable  to  them  immediately  prior  to the  execution  of this
Agreement.

B. AMENDMENT OF TERMS APPLICABLE TO DEFERRED COMPENSATION BENEFITS ACCRUED PRIOR
TO REORGANIZATION.

1. ADDITIONAL  TRIGGER EVENT.  For purposes of the Delta Woodside Group Deferred
Compensation  Plan for Key Managers (the "Plan"),  the following  described date
shall constitute a Trigger Event under the Plan:

     The first  date on which  Delta  Apparel  is in  default  of any  Financial
Covenant  and has not cured such  default by the  expiration  of the  applicable
period for cure, if any, for such a default.

     At any time, "Financial Covenant" shall mean any financial covenant that is
established by and set forth in the written terms and conditions governing Delta
Apparel's  primary  revolving  debt facility in existence at such time. The term
"Financial  Covenant"  is intended to include  financial  covenants  of the type
customarily included in revolving credit facilities,  such as covenants based on
leverage ratios,  fixed charge coverage ratios,  minimum corporate net worth and
the like.

2.  ONE-TIME  CASH  OUT  ELECTION.   Notwithstanding  the  terms  of  the  Plan,
Participant  may elect to receive a lump sum  payment of all or a portion of the
Participant's  vested  benefits  under the Plan accrued as of the effective date
(and not the record date) of the  distribution by DWI to its shareholders of the
stock of Delta Apparel and Duck Head (the "Reorganization  Date"); provided that
(i)  such  election  must be made in  writing  on a form  provided  by the  Plan
administrative  committee  and (ii) such  election form must be submitted to the
administrative  committee no later than  [___________________,  2000].  Any such
election may be withdrawn or amended at any time prior to  [___________________,
2000] but shall be binding upon the Participant and irrevocable after such date.
Such  lump-sum  payment shall be made to the  Participant  as soon as reasonably
feasible after the Reorganization Date.

3. ELECTION TO CHANGE  PAYMENT  METHOD.  Notwithstanding  the terms of the Plan,
Participant  may  elect to change  his or her  method-of-payment  election  with
respect to all or a portion of the Participant's benefits accrued under the Plan
prior to the  Reorganization  Date and the  methods of payment  among  which the
Participant  may choose  shall  include  the lump sum,  installment  payment and
level-payment  installment  payment  options as described in the Delta  Woodside
Group  Deferred  Compensation  Plan for Key  Managers  as amended  and  restated
effective on or about the Reorganization Date.

4. RELEASE OF OTHER DWI  COMPANIES  FROM  LIABILITY  FOR  DEFERRED  COMPENSATION
BENEFITS.  Participant  releases any and all natural  persons and legal entities
other than Delta  Apparel  from any and all  obligations  and  liabilities  that
currently exist or may arise in connection with  Participant's  benefits accrued
prior to the  Reorganization  Date  under the Plan  (whether  under its terms as
currently  amended or as amended from time to time at any time prior to the date
of this  Agreement).  Delta  Apparel  agrees  to  assume  all such  liabilities.
Participant  understands  that  this  release  relieves  DWI and all  other  DWI
subsidiaries  (other  than Delta  Apparel)  of their  current  joint and several
obligations to pay all or a portion of the Participant's  benefits accrued under
the Plan.

5.  OTHER  TERMS  REMAIN IN  EFFECT.  Except as such  terms and  conditions  are
expressly  amended by this Agreement,  Participant's  benefits accrued under the
Plan shall remain subject to all of the terms and conditions  applicable to such
benefits immediately prior to the execution of this Agreement.



<PAGE>

C. OTHER TERMS.

1. THIRD-PARTY BENEFICIARIES.  The parties to this Agreement specifically intend
for any and all  beneficiaries  of the release  set forth in Section  B.4. to be
third-party  beneficiaries  of this  entire  Agreement,  entitled to enforce the
terms of this Agreement against any party signing the Agreement.

2.  REVIEW OF  INFORMATION  STATEMENTS  DESCRIBING  THE  REORGANIZATION  AND ITS
EFFECTS. Participant acknowledges that (i) Participant has received and reviewed
copies of the  Information  Statements  of Delta  Apparel,  Inc.  and DH Apparel
Company,  Inc.  respecting the  Reorganization  and (ii) Participant has had the
opportunity  to ask the management of Delta  Woodside  Industries,  Inc. and its
subsidiaries for any additional information that Participant desired in order to
make  a  fully  informed  decision  with  respect  to  signing  this  Agreement,
exercising  Stock  Options and making the various  elections  permitted  by this
Agreement with respect to Participant's benefits under the Plan.

3. NO REPRESENTATIONS REGARDING TAX CONSEQUENCES.  Neither DWI nor Delta Apparel
nor  Duck  Head  nor  any  other   subsidiary  or  affiliate  of  DWI  make  any
representation as to the tax consequences to the Participant of any decision the
Participant  may make  regarding the exercise of any Stock Options or making any
of the  elections  permitted by this  Agreement  with  respect to  Participant's
benefits  under the Plan.  The  Participant  understands  that he or she  should
consult with the Participant's personal tax advisor if the Participant wishes to
receive any assurances regarding such tax consequences.

4. ENTIRE AGREEMENT;  AMENDMENT.  This Agreement is the entire agreement between
the parties with respect to the subject matter addressed herein,  and supersedes
any prior or contemporaneous oral or written agreements or understandings.  This
Agreement may not be amended  except by written  amendment  duly executed by the
party against whom such amendment is to be enforced.

5. GOVERNING LAW. This Agreement  shall be governed by the law of South Carolina
without regard to the application of the principles of conflicts of laws.

Executed as of the date first above written.

DELTA WOODSIDE INDUSTRIES, INC.             DELTA APPAREL, INC.


By:                                         By:
    ----------------------------                ----------------------------
Name:                                       Name:
      --------------------------                ----------------------------
Title:                                      Title:
      --------------------------                ----------------------------

PARTICIPANT


- ---------------------------------
Name:
      ---------------------------


                                                                   Exhibit 21.1

                                 Subsidiaries of
                               Delta Apparel, Inc.

Listed below are the  subsidiaries of Delta Apparel,  Inc. which are expected to
exist following the Delta Apparel distribution:

(1)  Delta Apparel Honduras, S.A., a Honduran socieda anonima .
     Honduran law requires a socieda anonima to have at least five shareholders.
     100% of common stock owned by Delta Apparel, Inc.
     100% of preferred stock owned by four directors of Delta Apparel, Inc.



<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000

<S>                                     <C>
<PERIOD-TYPE>                           6-MOS
<FISCAL-YEAR-END>                       JUL-01-2000
<PERIOD-START>                          JUL-04-1999
<PERIOD-END>                            JUL-01-2000
<CASH>                                          69
<SECURITIES>                                     0
<RECEIVABLES>                                17988
<ALLOWANCES>                                 (4015)
<INVENTORY>                                  29449
<CURRENT-ASSETS>                             44405
<PP&E>                                       73070
<DEPRECIATION>                              (43929)
<TOTAL-ASSETS>                               73722
<CURRENT-LIABILITIES>                       110549
<BONDS>                                          0
                            0
                                      0
<COMMON>                                         0
<OTHER-SE>                                  (67764)
<TOTAL-LIABILITY-AND-EQUITY>                 73722
<SALES>                                      50221
<TOTAL-REVENUES>                             50221
<CGS>                                       (43511)
<TOTAL-COSTS>                               (43511)
<OTHER-EXPENSES>                             (3691)
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                           (4286)
<INCOME-PRETAX>                              (1267)
<INCOME-TAX>                                   (59)
<INCOME-CONTINUING>                          (1208)
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                 (1208)
<EPS-BASIC>                                 (.50)
<EPS-DILUTED>                                 (.50)


</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
April 28, 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  April  28, 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  May  12,  2000.

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

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

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

     YOU  SHOULD  CAREFULLY  REVIEW  THIS  ENTIRE  DOCUMENT.  IN  REVIEWING THIS
DOCUMENT,  YOU  SHOULD  CAREFULLY CONSIDER THE MATTERS AFFECTING DELTA APPAREL'S
FINANCIAL  CONDITION AND RESULTS OF OPERATIONS AND THE VALUE OF ITS COMMON STOCK
THAT  THIS  DOCUMENT  DESCRIBES  IN  DETAIL  UNDER  THE  HEADING  "RISK FACTORS"
BEGINNING  ON  PAGE  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 April 18, 2000, and Delta Apparel first mailed
this  document  to  stockholders  on  May  1,  2000.

<PAGE>
                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

QUESTIONS  AND  ANSWERS  ABOUT  THE  DELTA  APPAREL  DISTRIBUTION. . . . . .   3

SUMMARY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7

RISK  FACTORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14

THE  DELTA  APPAREL  DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . .  24

TRADING  MARKET. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40

RELATIONSHIPS  AMONG  DELTA  APPAREL,  DELTA  WOODSIDE  AND  DUCK  HEAD. . .  42

CAPITALIZATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52

UNAUDITED  PRO  FORMA  COMBINED  FINANCIAL  STATEMENTS . . . . . . . . . . .  53

MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION
 AND  RESULTS  OF  OPERATIONS. . . . . . . . . . . . . . . . . . . . . . . .  59

BUSINESS  OF  DELTA  APPAREL . . . . . . . . . . . . . . . . . . . . . . . .  66

MANAGEMENT  OF  DELTA  APPAREL . . . . . . . . . . . . . . . . . . . . . . .  72

SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS AND
 MANAGEMENT. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  82

INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN THE
 DELTA  APPAREL  DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . .  88

DESCRIPTION  OF  DELTA  APPAREL  CAPITAL  STOCK. . . . . . . . . . . . . . .  93

2000  ANNUAL  MEETING  OF  DELTA  APPAREL  STOCKHOLDERS. . . . . . . . . . . 102

FORWARD-LOOKING  STATEMENTS  MAY  NOT  BE  ACCURATE. . . . . . . . . . . . . 103

INDEPENDENT  AUDITORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 103

ADDITIONAL  INFORMATION. . . . . . . . . . . . . . . . . . . . . . . . . . . 103

INDEX  TO  COMBINED  FINANCIAL  STATEMENTS . . . . . . . . . . . . . . . . . 105

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 DELTA APPAREL'S
 MOST  RECENTLY  ENDED  SIX  MONTHS  . . . . . . . . . . . . . . . . . . . .F-18


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

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

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

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

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

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

     -    Delta Woodside will simultaneously  distribute all the common stock of
          Delta  Apparel  (which this  document  refers to as the Delta  Apparel
          distribution)  and all the  common  stock  of Duck  Head  (which  this
          document  refers  to as the  Duck  Head  distribution)  to  the  Delta
          Woodside  stockholders of record as of April 28, 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 April 28,
     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 April 28, 2000, the Duck Head record date.  After
     the Delta Apparel distribution, you will also continue to own the shares of
     Delta  Woodside  common stock that you owned  immediately  before the Delta
     Apparel distribution.

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

A:   Delta Woodside 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 US  Internal  Revenue  Code
     Section  355.  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 May 12,
     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 May 12,
     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:   Before the Delta  Apparel  distribution,  Delta  Apparel  will apply to The
     American Stock Exchange to approve shares of Delta  Apparel's  common stock
     for listing, subject to official notice of issuance. If this application is
     not  approved,  Delta Apparel  expects that the Delta  Apparel  shares will
     trade in the over-the-counter market.

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

A:   Regular  trading in Delta  Apparel  common stock is expected to begin on or
     about  May 12, 2000. Delta Apparel  expects,  however,  that  "when-issued"
     trading  for Delta  Apparel  common  stock  will  develop  before the Delta
     Apparel  distribution  date,  which  is  expected to be on or about May 12,
     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 April 26 and May 12, 2000) will be
     accompanied  by an attached "due bill"  representing  Delta Apparel  common
     stock to be distributed in the Delta Apparel distribution.

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

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

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

A:   Delta Apparel, Delta Woodside and Duck Head will be independent,  separate,
     publicly  owned  companies.  After the Delta  Apparel  distribution,  Delta
     Woodside will not own any of Delta  Apparel's  common stock,  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 are entering into
     agreements   to  govern  their   relationship   after  the  Delta   Apparel
     distribution and after the Duck Head distribution.  This document describes
     these agreements and ongoing relationships in detail on pages 42-50.

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.  All descriptions in this document of
Delta  Apparel's  business  assume  that  the  transactions  contemplated by 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 January 1, 2000 had approximately
2,050  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:


                                        7
<PAGE>
          (a)  Permit the grant of equity incentives to the separate  management
               of each business,  which  incentives would not be affected by the
               results  of the  other  businesses  and,  therefore,  would  have
               excellent  potential  to  align  closely  the  interests  of that
               management with those of the stockholders;

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

          (c)  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.


                                        8
<PAGE>
     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 April 28,
          2000.  Based on the number of shares of Delta  Woodside  common  stock
          outstanding as of March 3, 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  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.

     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 April 28, 2000.

     DELTA APPAREL RECORD DATE

          April 28, 2000 (5:00 p.m., Eastern time).

     DELTA APPAREL DISTRIBUTION DATE

          May 12,  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. Before the Delta Apparel distribution, Delta Apparel will apply
          to The American Stock  Exchange to approve  shares of Delta  Apparel's
          common stock for listing,  subject to official notice of issuance.  If
          this application is not approved, Delta Apparel expects that the Delta
          Apparel  shares  will  trade  in the  over-the-counter  market.  Delta
          Apparel  expects  that a  "when-issued"  trading  market will  develop
          before the Delta Apparel distribution date.

     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 42 to 46 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-22 of this document, and
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations",  which  begins on page 58 of this document.  The combined financial
statements  of  Delta  Apparel  include the operations and accounts of the Delta
Apparel  Company division, which consists of operations and accounts included in
various  subsidiaries  of Delta Woodside, and from April 1998 the operations and
net  assets  of  the  Rainsford  Yarn  Mill,  operational  control  of which was
transferred to the Delta Apparel Company division as of that date.  The combined
statement  of  operations  data  for  the years ended  July 1, 1995 and June 29,
1996, and the combined balance sheet data as of  July 1, 1995, June 29, 1996 and
June  28,  1997,  are  derived  from unaudited combined financial statements not
included  in  this  document.  The combined statement of operations data for the
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
January  1,  2000  and December 26, 1998 and for the six months ended January 1,
2000  and  December  26,  1998  has  been derived from Delta Apparel's unaudited
financial  information.  Delta  Apparel did not operate as a stand alone company
for  any  of the periods presented.  In the opinion of management, the unaudited
financial  information  has  been prepared on a basis consistent with the annual
audited  combined  financial  statements that appear elsewhere in this document,
and  include  all  adjustments, consisting of only normal recurring adjustments,
necessary  for  a  fair  statement  of  the  financial  position  and results of
operations  for those unaudited periods.  Historical results are not necessarily
indicative  of  results  to  be  expected  in  the  future.


                                       10
<PAGE>
<TABLE>
<CAPTION>
                                           Fiscal Year Ended                        Six Months Ended
                           -----------------------------------------------------  ---------------------
                            July 3,    June 27,   June 28,   June 29,   July 1,   January 1,   December
                           ----------  ---------  ---------  ---------  --------  -----------  ---------
                              1999       1998       1997       1996       1995       2000      26, 1998
                           ----------  ---------  ---------  ---------  --------  -----------  ---------
<S>                        <C>         <C>        <C>        <C>        <C>       <C>          <C>
STATEMENT OF
 OPERATIONS
 DATA:                                    (In thousands)                                (In thousands)

Net Sales                    106,779    107,967    112,593    124,601   104,257       50,221     43,081

Cost of goods sold          (101,125)  (103,867)  (109,334)  (108,660)  (85,927)     (43,511)   (37,825)

Selling, general and
 Administrative              (13,720)   (13,956)    (9,530)   (10,945)  (10,974)      (3,679)    (5,561)
 expenses

Impairment charges            (1,415)    (7,459)         -     (2,393)        -            -          -

Other income (loss)             (221)      (505)      (132)       501        55          (12)      (318)
                           ----------  ---------  ---------  ---------  --------  -----------  ---------
Operating income              (9,702)   (17,820)    (6,403)     3,104     7,411        3,019       (623)
 (loss)

Interest expense, net         (9,578)    (6,379)    (5,866)    (5,736)   (5,620)      (4,286)    (4,416)
                           ----------  ---------  ---------  ---------  --------  -----------  ---------
Income (loss) before
taxes                        (19,280)   (24,199)   (12,269)    (2,632)    1,791       (1,267)    (5,039)


Income tax expense
   (benefit)                     (90)       108       (208)      (342)      976          (59)       (23)
                           ----------  ---------  ---------  ---------  --------  -----------  ---------
Income (loss) before
   cumulative change in
   accounting principle      (19,190)   (24,307)   (12,061)    (2,290)      815       (1,208)    (5,016)

Cumulative effect of
   change in accounting
   principle                       -          -          -       (182)        -            -          -
                           ----------  ---------  ---------  ---------  --------  -----------  ---------

Net income (loss)            (19,190)   (24,307)   (12,061)    (2,472)      815       (1,208)    (5,016)
                           ==========  =========  =========  =========  ========  ===========  =========

BALANCE SHEET DATA
(AT PERIOD END):

Working capital (deficit)    (67,217)   (56,756)    10,333     13,357    14,093      (66,144)   (57,462)

Total assets                  84,357     99,950     90,704     95,299   106,491       73,722     99,287

Total long-term debt          30,517     30,756     63,186     60,818    61,057       30,417     30,696

Divisional deficit           (66,556)   (47,366)   (23,059)   (10,998)   (8,526)     (67,764)   (52,382)
</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  six  month period ended January 1, 2000 and for the year ended July 3, 1999
that  are  set  forth  under the heading "Unaudited Pro Forma Combined Financial
Statements"  and  give  effect  to the transactions described in that section of
this  document  as  if  those  transactions had occurred, in the case of the pro
forma  balance  sheet, on the date of that balance sheet and, in the case of the
pro  forma  statements  of  operations, at the beginning of the fiscal year that
ended  July  3,  1999.

     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 six
month  period  ended  January  1, 2000, included on pages 52-57 and F-1 to F-21,
respectively.


                                       12
<PAGE>
<TABLE>
<CAPTION>
                                                            FISCAL         SIX MONTHS
                                                          YEAR ENDED          ENDED
                                                         JULY 3, 1999    JANUARY 1, 2000
                                                        -------------   -----------------
                                                (dollars in thousands, except per share amounts)
STATEMENT OF OPERATIONS DATA:

<S>                                                     <C>             <C>
Net sales                                               $     106,779             50,221
Cost of goods sold                                           (101,125)           (43,511)
                                                        -------------   -----------------
             Gross Profit                                       5,654              6,710

Selling, general and administrative expenses                  (10,940)            (3,563)
Intercompany management fees                                     (550)              (162)
Provision for bad debt                                         (1,645)              (116)
Impairment charges                                             (1,415)               ---
            Other expenses                                       (221)               (12)
                                                        -------------   -----------------
Operating income (loss)                                        (9,117)             2,857
                                                        -------------   -----------------
Interest (income) expense:
Interest expense, net                                          (2,584)              (692)
Intercompany interest expense                                      --                 --
                                                        -------------   -----------------
                                                               (2,584)              (692)
                                                        -------------   -----------------
            Income (loss) before taxes                        (11,701)             2,165
Income tax expense (benefit)                                      (90)                48
                                                        -------------   -----------------

            Net income (loss)                           $     (11,611)             2,117
                                                         ============   =================

Basic and diluted net income (loss) per share           $       (4.84)              0.88
                                                         ============   =================

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

BALANCE SHEET DATA:
     Working capital                                                    $         28,205
     Total assets                                                                 73,722
     Total long-term debt                                                         12,555
     Stockholders' equity                                                         44,447
</TABLE>

- --------------------------------------------------------------------------------
(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 proforma
Weighted  shares  outstanding  do  not  include  securities  that  would  be
anti-dilutive  for  each  of  the  periods  presented


                                       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 Section 355 of the Internal Revenue Code of 1986, as amended.  If
the  Delta  Apparel  distribution  and  the  Duck  Head  distribution qualify as
tax-free  under 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.

     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  $3.0  million  in  the  six  months  ended  January  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 six months of the 2000 fiscal year,
Delta  Apparel  generated  $10.7  million  of  cash  from  operations.

     Delta  Apparel  believes  that the primary factors that have contributed to
its  recent  positive  operating  results  have  been:

     -    Its use of its Honduras plants and sewing  contractors with facilities
          in the Caribbean basin to satisfy its sewing needs;


                                       14
<PAGE>
     -    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; 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  have been
generating  cash  in  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  six  months  ended  January  1, 2000, Delta Apparel generated $10.7
million  of  cash from operations and reduced the balance of the affiliated debt
to  Delta Woodside by $9.9 million.  Both the cash generated from operations and
the  reduction  in  affiliated  debt  was  after  the  effect of $4.2 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 mayin 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.

     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  capital  expenditures  would  be  required to expand the productive
capacity  of  its  Maiden,  North  Carolina  textile  plant.

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  67.8% 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
30.7%  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
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  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  January  1,  2000, on a pro forma basis, after giving effect to the
Delta  Apparel  distribution, Delta Apparel's total indebtedness would have been
approximately  $17.8  million,  and  total  stockholders' equity would have been
approximately  $44.4  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 29%.  In addition, at that
date  and  after  giving effect to the Delta Apparel distribution, approximately
$16.1  million  of  additional  borrowing  capacity  would  have  been available
(pursuant to the borrowing base formula) under Delta Apparel's credit agreement.

     Delta  Apparel  anticipates that its borrowing needs will be seasonal, with
its  greatest borrowing needs to be during the third and fourth fiscal quarters.
Delta  Apparel  is  not certain that the borrowing availability under its credit
agreement will be sufficient to satisfy its borrowing needs, particularly during
the  periods  of  greatest  need.

     The   level   of   Delta   Apparel's   indebtedness  could  have  important
consequences,  such  as:


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

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

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
will   limit  Delta  Apparel's  ability  to  pay  dividends.  See  "Management's
Discussion  and  Analysis  of  Financial  Condition  and Results of Operations -
Dividends  and  Purchases  by  Delta  Apparel  of  its  Own  Shares".

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.


                                       20
<PAGE>
     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 election
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  having  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 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 documents 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.

     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
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.


                                       22
<PAGE>
     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.


                                       23
<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 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,  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.


                                       24
<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.


                                       25
<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.


                                       26
<PAGE>
     On October 4, 1999, Delta Woodside announced that it planned to spin off to
the  Delta  Woodside  stockholders  its  two  apparel  businesses (Delta Apparel
Company   and   Duck  Head  Apparel  Company)  as  two  separate  publicly-owned
corporations.  The  announcement  further  stated that Delta Woodside was in the
process  of  transferring  various  corporate  functions  to its three operating
divisions  (Delta  Mills  Marketing Company, Delta Apparel Company and Duck Head
Apparel  Company).  The  announcement stated that, upon the complete transfer of
these  functions or at the time of the spin-offs (as appropriate), the functions
then  being  performed  at  the  Delta Woodside level would no longer need to be
performed  at  that  level,  and  the executive officers of Delta Woodside would
resign  their positions with Delta Woodside.  The announcement stated that, upon
consummation  of  the  spin-offs,  Delta  Mills Marketing Company would be Delta
Woodside's  sole  remaining business, and William Garrett, the head of the Delta
Mills  Marketing  Company  division,  would become President and Chief Executive
Officer  of  the  remaining  Delta  Woodside.  The  announcement stated that, in
connection  with  the  proposed spin-offs, significant equity incentives, in the
form  of  stock options and incentive stock awards for the new public companies'
stock,  would  be  granted  to  the  managements  of  the  new  companies.   The
announcement stated that Delta Woodside could not determine at that time whether
the  receipt  of the apparel companies' stock would, or would not, be taxable to
the  Delta  Woodside  stockholders for Federal income tax purposes, but that, at
the  time  that  Delta  Woodside  had  sufficient  information  to determine the
appropriate  Federal  income  tax  treatment of the spin-offs, it would promptly
provide the necessary income tax information to the Delta Woodside stockholders.
The announcement stated that Delta Woodside believed that, even if the spin-offs
were  determined  to  be  taxable for Federal income tax purposes, the spin-offs
would  still  be  in  the  best  interests  of  Delta  Woodside's  stockholders.

     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

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

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

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

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

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

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


                                       27
<PAGE>
     (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


                                       28
<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, the Board also took into account the following
additional  factors:

     -    The opinion  delivered to the Delta  Woodside  board by Houlihan Lokey
          Howard & Zukin Financial Advisors, Inc. that is described below;

     -    The  advice  provided  to  the  Delta  Woodside  board  by  Prudential
          Securities that is described below;

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


                                       29
<PAGE>
     -    The Delta  Woodside  board's  knowledge of the  business,  operations,
          assets and financial condition of Delta Apparel;

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

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

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

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

     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, Houlihan Lokey will be
paid  a  fee  of $200,000 plus reasonable out-of-pocket expenses.  No portion of
this  fee  is contingent upon the consummation of the 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.

     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"
will  be entered into on or about 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"  will  be  completed.


                                       30
<PAGE>
     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 respective 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
          six  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  forecasts  and  projections   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.

     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").


     Balance  Sheet  Test

     The Balance Sheet Test determines whether or not the fair value and present
fair  salable 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;


                                       31
<PAGE>
     (iii)performance of certain  publicly traded  companies  deemed by Houlihan
          Lokey to be  comparable  to Delta  Apparel,  in terms of,  among other
          things: 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/EBITDA;  and,
          (c) EV/EBIT);

     (v)  multiples  derived from  acquisitions of companies  deemed by Houlihan
          Lokey to be comparable to Delta Apparel;

     (vi) discounted cash flow approaches;

     (vii) the capital structure and debt obligations of Delta Apparel; and

     (viii) non-operating assets and identified contingent liabilities.

     In  determining  the  fair  value  and  present  fair saleable value of the
aggregate  assets  of  Delta  Apparel,  the  following  three methodologies were
employed:  comparable public company, comparable transaction and discounted cash
flow.

     Market  Multiple  Approach.  This  approach  involved the multiplication of
various  earnings and cash flow measures by appropriate risk-adjusted 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").  For Delta Apparel, Houlihan Lokey selected four publicly traded
domestic  companies  that  are  engaged  in  the  manufacturing and marketing of
private  label  and  branded apparel.  A comparative risk analysis between Delta
Apparel  and  the Comparable Public Companies formed the basis for the selection
of  appropriate  risk  adjusted  multiples for Delta Apparel.  The risk analysis
incorporates  both  quantitative  and  qualitative risk factors which relate to,
among  other  things,  the nature of the industry in which Delta Apparel and the
Comparable  Public  Companies  are  engaged.  The value indications derived from
capitalization  of  the relevant performance fundamentals for Delta Apparel were
adjusted  to reflect control value indications for Delta Apparel consistent with
the required standard of value.  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.  From  the  application  of market multiples, indications of value
were   developed   through   the  capitalization  of  the  relevant  performance
fundamentals  of  Delta  Apparel.  The derived value indications reflect control
values  for  Delta  Apparel  consistent  with  the  fair values present and fair
salable  value  standard.

     Discounted Cash Flow Approach.   The Discounted Cash Flow Approach involved
an  estimation  of  the present value of projected cash flows to be generated by
Delta Apparel.  The projected debt-free cash flows were developed from forecasts
prepared  by  management  of  Delta Apparel.  In addition to the respective cash
flows  for the projected period 2000 to 2004, a determination of terminal values
as of June 30, 2004 was made based on the anticipated fair and salable values of
Delta  Apparel  at  that  time.  In this case, the estimation of terminal values
involved  using  the  market  multiple  approach  already described above, where
projected fundamentals were capitalized based on selected multiples. Indications
of value were developed by applying an appropriate  discount  rate  or  cost  of
capital  to the projected cash  flows and  terminal  value.  The  discount  rate
reflects  the  degree  of risk inherent in the assets of Delta Apparel and their
ability  to  produce  the  projected  cash  flows.

     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


                                       32
<PAGE>
incurred  in  the Transaction).  This test involves a two-step analysis of Delta
Apparel's financial projections, (i) examines the consistency of the projections
with  historical  performance,  current  marketing strategies and operating cost
structure;  and  (ii) tests the sensitivity of the projections to changes in key
variables, including revenue growth, operating margins and capital expenditures.
In testing cash flows, Houlihan Lokey performs sensitivity analyses to determine
the  "safety  margin"  available  to  deal  with  unexpected  downturns in Delta
Apparel's  ability  to  generate  operating  cash  flow.

     Reasonable  Capital  Test

     The  Reasonable  Capital  Test follows from the Balance Sheet and Cash Flow
Tests.  A  company may have assets that exceed liabilities, but if the amount is
too  small  to  provide  some downside protection, the capital amount may not be
deemed  to  be  adequate  and,  in such a situation, the business would fail the
Reasonable  Capital  Test.  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 March 15, 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.

     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


                                       33
<PAGE>
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 solely 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.

     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
May 12,  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 April 28, 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


                                       34
<PAGE>
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  March  3,  2000  and  the number of Delta Woodside shares to be
issued  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  May 12,  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.

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
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


                                       35
<PAGE>
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 Internal Revenue 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 Section 355 of the Internal Revenue Code.  Section 355 treats  a
spin-off as tax free if the conditions of that statute are satisfied.

     Delta Woodside has not sought a ruling from the US Internal Revenue Service
("IRS")  regarding the 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
Section   355.  Whether  the  Delta  Apparel  distribution  and  the  Duck  Head
distribution  qualify  under  Section  355  as tax-free spin-offs will depend on
whether  the  criteria  in Section 355 and the relevant rules and regulations of
the  IRS  are  satisfied.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  the  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  those shares will not
     recognize  gain upon  either  of the  distributions,  except  as  described
     immediately below with respect to fractional shares.

2.   Cash, if any,  received by a US Holder of Delta Woodside stock instead of a
     fractional  share of 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.


                                       36
<PAGE>
     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 the 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
     ---------------------------------------------------------------------------
     Section 355
     -----------

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

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

     a.   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.

     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


<PAGE>
     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.
In  the  past, KPMG LLP has acted as the independent auditor of Delta Woodside's
financial statements and as its tax advisor.  KPMG LLP has also provided various
consulting services to Delta Woodside.  KPMG LLP 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  related  to,  arising  out  of  or  in  connection  with KPMG LLP's
engagement  by  Delta  Woodside.

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

     As  of July 3, 1999, Delta Woodside had  net operating loss carry forwards,
for  federal  income  tax purposes, of approximately $68 million.  Following the
Delta  Apparel  distribution  and  the  Duck Head distribution, and assuming the
distributions are tax-free  pursuant  to  Code  Section 355,  approximately  $56
million  of this net operating loss carry forward will remain as a tax attribute
of  Delta Woodside, as of July 3, 1999 ($10 million of which will be subject  to
limitation under the, approximately $9 million will be a tax attribute  of Delta
Apparel, as of July 3, 1999 and approximately $3 million will be a tax attribute
of  Duck  Head, as of July 3, 1999.  Delta  Apparel's  and  Duck  Head's Federal
net operating losses will expire at various dates in  fiscal  years 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.



                                       38
<PAGE>
ACCOUNTING  TREATMENT

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


                                       39
<PAGE>
                                TRADING  MARKET


     As of the Delta Apparel record date, all of the outstanding shares of Delta
Apparel were owned by an indirect wholly-owned subsidiary of Delta Woodside.  As
of  that date, there were approximately 2,500 record holders of the common stock
of  Delta  Woodside.  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.  Before  the Delta Apparel distribution, Delta Apparel will apply to The
American  Stock  Exchange  to approve shares of Delta Apparel's common stock for
listing,  subject  to  official  notice  of issuance. If this application is not
approved,  Delta Apparel expects that the Delta Apparel shares will trade in the
over-the-counter  market.  Delta  Apparel  also anticipates that a "when-issued"
trading  market  will  develop  in  its  common  stock  before the Delta Apparel
distribution  date.

     Delta  Apparel  cannot  predict  the  prices  at which its common stock may
trade,  either before the Delta Apparel distribution on a "when-issued" basis or
after  the  Delta Apparel distribution.  Until an orderly market develops, if at
all, the trading prices of that stock may fluctuate significantly.  In addition,
the  trading  prices  of the Delta Woodside shares have fluctuated significantly
and  Delta  Apparel believes that the trading prices of its shares are likely to
be  subject to similar significant fluctuations.  The marketplace will determine
the  trading  prices  of Delta Apparel common stock.  Many factors may influence
those  prices.  These factors may include, among others, the depth and liquidity
of  the market for the Delta Apparel shares, 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".


                                       40
<PAGE>
     Except  as  described  above  and  except for the rights agreement which is
discussed  below  under  the  heading  "Description  of  Delta  Apparel  Capital
Stock-Rights Plan", Delta Apparel will not have any other securities outstanding
as of or immediately after the Delta Apparel distribution, and Delta Apparel has
not  entered  into  any  agreement  or otherwise committed to register any Delta
Apparel  shares  under  the Securities Act of 1933 for sale by security holders.

                                       41
<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 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
with  respect  to, among other things, indemnification arrangements and employee
benefit  arrangements.

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

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

     (a)  Delta Woodside will have contributed, as contributions to capital, all
          net debt amounts owed to it by the corporations that currently conduct
          the  Delta  Apparel  Company  division's  business  and the Duck  Head
          Apparel  Company  division's  business.   The  Delta  Apparel  Company
          division's  assets are currently owned by several of Delta  Woodside's
          wholly-owned  subsidiaries.  The Duck Head Apparel Company  division's
          assets  are  currently  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 will have been  transferred to Delta Apparel or a
          subsidiary  of Delta  Apparel to the extent not already owned by Delta
          Apparel or its  subsidiaries.  This  transfer will include the sale by
          Delta  Mills to Delta  Apparel  of the  Rainsford  plant,  located  in
          Edgefield,  SC, which is described  below under the subheading  "Other
          Relationships".

     (c)  Delta  Apparel will have assumed all of the  liabilities  of the Delta
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Delta Apparel  liabilities  and all lessors of leases that are
          part of the assumed Delta Apparel liabilities to agree to look only to
          Delta  Apparel or a  subsidiary  of Delta  Apparel for payment of that
          indebtedness  or lease (except  where Delta  Woodside or Duck Head, as
          applicable,  consents  to  not  being  released from the obligations).

     (d)  All the assets used in the operations of the Duck Head Apparel Company
          division's  business  will  have  been  transferred  to Duck Head or a
          subsidiary  of Duck Head to the extent not already  owned by Duck Head
          or its subsidiaries.


                                       42
<PAGE>
     (e)  Duck Head will have  assumed all of the  liabilities  of the Duck Head
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Duck Head  liabilities and all lessors of leases that are part
          of the  assumed  Duck Head  liabilities  to agree to look only to Duck
          Head or a subsidiary of Duck Head for payment of that  indebtedness or
          lease (except where Delta  Woodside or Delta  Apparel,  as applicable,
          consents to not being released from the obligations).

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

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

     Amounts  owed  by  Delta Apparel to Delta Mills for yarn previously sold by
Delta  Mills  to  Delta Apparel will be paid in the ordinary course of business.
As  of  January  1,  2000,  these amounts aggregated approximately $3.1 million.

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


                                       43
<PAGE>
     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
          to that corporation (or any predecessor by merger to 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.


                                       44
<PAGE>
          (b)  Duck Head shall be responsible for the federal  employment  taxes
               payable with respect to the compensation paid, whether before, on
               or after the date of the 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  afterthat 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. The Duck Head tax group shall be responsible for
          all taxes,  and shall  receive  the  benefit of all tax items,  of any
          member of the Duck Head tax group that  relate to any  taxable  period
          after the Duck Head distribution. The Delta Apparel tax group shall be
          responsible  for all taxes,  and shall  receive the benefit of all tax
          items, of any member of the Delta Apparel tax group that relate to any
          taxable period after the Delta Apparel distribution.

     Under  the  tax sharing agreement, the Delta Apparel tax group and the Duck
Head  tax  group  have  irrevocably designated Delta Woodside as their agent for
purposes  of  taking  a  broad  range  of  actions  in connection with taxes for
pre-distribution periods. Those actions include the settlement of tax audits 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


                                       45
<PAGE>
     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 six months of fiscal year
2000:

                         (in  thousands  of  dollars)

                                       Fiscal  year          First  six  months
                                  --------- ------------     ------------------
                                                                    of
                                                                    --
                                  1997     1998     1999     Fiscal  year  2000
                                  ----     ----     ----     ------------------
Sold  to  Duck  Head              403      156      481              6

Purchased  from  Duck  Head       653      132       0               0

Purchased from Delta Mills (1)    26,456   17,683    0               0

_____________________________
(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.


                                       46
<PAGE>
      Prior  to  the  end  of March 1997, all yarn sales between Delta Mills and
Delta  Apparel were at a price equal to cost plus $0.01 per pound.   Since March
1997,  all  of these yarn sales have been made at prices deemed by Delta Apparel
to  approximate market value.  In connection with these pricing policies on yarn
sales,   through  March  1997  Delta  Apparel  maintained  with  Delta  Mills  a
non-interest  bearing  deposit  which aggregated $11.2 million at June 29, 1996.
Effective  May  7,  1997,  Delta  Woodside  adopted  a  written policy statement
governing  the  pricing  of intercompany transactions.  Among other things, this
policy  statement  provides  that  all  intercompany sales and purchases will be
settled  at  market  value  and  terms.

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

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

     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.

     A  condition  to consummation of the Delta Apparel distribution is the sale
by  Delta  Mills  to Delta Apparel of the Rainsford plant and related inventory.
Delta  Mills  and  Delta  Apparel  have agreed that the purchase price for these
assets will be the assets' book value.  This purchase price will be paid in cash
and  by the assumption of certain liabilities.  Delta Apparel estimates that the
purchase  price for the real property, furniture, fixtures and equipment will be
approximately  $12.2  million  and  the purchase price for the inventory will be
approximately  $2.5  million.  Delta  Apparel  will  pay the cash portion of the
purchase  price  with  borrowings  under  its  credit  facility.

     The  terms  of  the  9  5/8% Senior Notes of Delta Mills require 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  this  sale.  Delta  Mills  has engaged The Robinson-Humphrey
Company,  LLC  to  provide  this  opinion.

     THE  OPINION TO BE PROVIDED BY ROBINSON-HUMPHREY RESPECTING THE SALE OF THE
RAINSFORD  PLANT  ADDRESSES  THE  FAIRNESS FROM A FINANCIAL POINT OF VIEW OF THE
SALE  TO  THE  HOLDERS OF THE SENIOR NOTES OF DELTA MILLS.  THE OPINION DOES 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 anticipates providing 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 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;

                                       47
<PAGE>
     -    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  has  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  has  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   is
necessarily  based  upon market, economic and other conditions as they exist on,
and  can  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
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 or 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 is 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 is 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 December 7, 1999.  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.


                                       48
<PAGE>
     Analysis  of  Selected  Merger  &  Acquisition  Transactions

     Robinson-Humphrey reviewed  the financial terms,  to  the  extent  publicly
available,   of  54  proposed,  pending  or  completed  merger  and  acquisition
transactions  in  the  textile  industry  since  1991  involving  companies that
Robinson-Humphrey  deemed to be comparable based on operating characteristics of
the  Rainsford  plant.  Robinson-Humphrey  also reviewed the financial terms, to
the  extent publicly available, of completed merger and acquisition transactions
in the textile industry occurring between 1980 and 1990 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, equity
value  as  a multiple of LTM net income and book value for the comparable merger
and  acquisition  transactions.

     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 14% to
18%  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 anticipates delivering a written
opinion  that, as of the date of its opinion, the proposed sale of the Rainsford
plant  is 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


                                       49
<PAGE>
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.

     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  six 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.


                                       50
<PAGE>
                                 CAPITALIZATION

     The  following table sets forth at January 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 portion of this document found
under the heading "The Delta Apparel Distribution".   You should read this table
in  conjunction  with  the  information located under the heading "Unaudited Pro
Forma  Combined  Financial  Statements"  and  the  condensed  combined financial
statements  of Delta Apparel and related notes as of January 1, 2000 and for the
six  months  ended  January  1,  2000, included on pages 52-57 and F-18 to F-22,
respectively,  of  this  document.

<TABLE>
<CAPTION>
                                                             AS OF
                                                        JANUARY 1, 2000
                                                       -----------------
                                                        ACTUAL   PROFORMA
                                                      ---------  --------
                                                     (Dollars in thousands)
<S>                                                   <C>        <C>
Long-term debt; including current maturities

  Industrial revenue bonds                                 219        --
  Revolver loan                                             --     4,555
  Five year term loan                                       --    10,000
  Due to related parties                               129,595     3,198
                                                      ---------  --------
Total long-term debt (including current maturities)    129,814    17,753
Less current maturities                                (99,397)   (5,198)
                                                      ---------  --------
Total long-term debt (excluding current maturities)     30,417    12,555
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                                --    44,423

  Divisional deficit                                   (67,764)       --
                                                      ---------  --------
  Total stockholders' equity (deficit)                 (67,764)   44,447
                                                      ---------  --------
      Total capitalization                            $(37,347)   57,002
                                                      =========  ========
</TABLE>


                                       51
<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-21.

     The  unaudited  pro  forma combined balance sheet has been prepared to give
effect  to  the  following  transactions as if they occurred on January 1, 2000:

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

     -    The refinancing of existing debt.

     The  unaudited  pro  forma  combined  statements of operations for the year
ended  July  3, 1999 and for the six months ended January 1, 2000 give effect to
the  following  transactions  as  if  they  had occurred at the beginning of the
fiscal  year  ended  July  3,  1999:

     -    The decreased  interest  expense  attributable to the  contribution to
          equity  of the  intercompany  debt and  borrowings  utilizing  outside
          financing;

     -    The elimination of the intercompany management fees and the incurrence
          by 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.


                                       52
<PAGE>
<TABLE>
<CAPTION>
                                                 UNAUDITED PRO FORMA
                                                COMBINED BALANCE SHEET
                                                    JANUARY 1, 2000
                                                                            PRO FORMA       PROFORMA
                                                          HISTORICAL       ADJUSTMENTS     AS ADJUSTED
                                                         -------------  ----------------  -------------
                                                             (IN THOUSANDS, EXCEPT FOR SHARE DATA)
<S>                                                      <C>            <C>               <C>
Assets
Current Assets:
    Cash                                                 $         69                               69
    Accounts and other receivables                             13,973                           13,973
    Inventories                                                29,449                           29,449
    Prepaid expenses and other current assets                     914                              914
                                                         -------------                     ------------
       Total current assets                                    44,405                           44,405

Property, plant and equipment, net                             29,142                           29,142
Other assets                                                      175                              175
                                                         -------------                     ------------
                                                               73,722                           73,722
                                                         =============                     ============
Liabilities and
Stockholders'/Divisional Equity (Deficit)

Current liabilities:
    Current installments of long-term debt               $        219         1,781   (2)        2,000
    Accounts payable and accrued liabilities                   10,930                           10,930
    Due to related parties                                     99,178       (95,980)  (1)        3,198
    Income taxes payable                                          222          (150)  (3)           72
                                                         -------------  ------------       ------------
       Total current liabilities                              110,549       (94,349)            16,200

Due to related parties                                         30,417       (30,417)  (1)           --
Long-term debt                                                     --        12,555   (2)       12,555
Other long-term liabilities                                       520                              520
                                                         -------------  ------------       ------------
        Total liabilities                                     141,486      (112,211)            29,275

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
        issuedand outstanding                                      --            24   (1)           24
    Additional paid-in capital                                     --        44,423   (1)       44,423
    Divisional deficit                                        (67,764)       67,764   (1)           --
                                                         -------------  ------------       ------------
        Total stockholders'/divisional equity (deficit)       (67,764)      112,211             44,447
                                                         -------------  ------------       ------------
                                                         $     73,722            --             73,722
                                                         =============  ============       ============
</TABLE>

See notes to unaudited pro forma combined financial statements.


                                       53
<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  BALANCE  SHEET

JANUARY  1,  2000

(in  thousands  of  dollars,  unless  otherwise  noted)

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

1)   To reflect  the  contribution  to equity of net  intercompany  debt owed by
     Delta Apparel to Delta Woodside and subsidiaries  totaling $126,397 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 and existing  outside
     financing with new outside financing totaling $14,555.

3)   To reflect estimated tax liability.


                                       54
<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             (10,940)                  (10,940)
expenses
Intercompany management fees                     (1,135)     585 (2)         (550)
Provision for bad debt                           (1,645)                   (1,645)
Impairment charges                               (1,415)                   (1,415)
Other expenses                                     (221)                     (221)
                                              ----------  -------      -----------

  Operating loss                                 (9,702)     585           (9,117)

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

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

Income tax expense (benefit)                        (90)                      (90)
                                              ----------  -------      -----------

    Net loss                                  $ (19,190)   7,579          (11,611)
                                              ===========  ======      ===========

Basic and diluted net loss per share                                   $    (4.84)
                                                                       ===========

Weighted average shares outstanding used in
basic and diluted per share calculation (4)                             2,400,000
                                                                       ===========
</TABLE>

See notes to unaudited pro forma combined financial statements.


                                       55
<PAGE>
<TABLE>
<CAPTION>
                              DELTA APPAREL COMPANY
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                    FOR THE SIX MONTHS ENDED JANUARY 1, 2000

                                                                 PRO FORMA     PRO FORMA
                                                     HISTORICAL  ADJUSTMENTS  AS ADJUSTED
                                                     ----------  -----------  -----------
                                                      (IN THOUSANDS, EXCEPT FOR SHARE DATA)
<S>                                                  <C>         <C>          <C>
Net sales                                            $  50,221                    50,221
Cost of goods sold                                     (43,511)                  (43,511)
                                                     ----------               -----------
  Gross profit                                           6,710                     6,710
Selling, general and administrative
Expenses                                                (3,563)                   (3,563)
Intercompany management fees                                --    (162) (2)         (162)
Provision for bad debts                                   (116)                     (116)
Other expenses                                             (12)                      (12)
                                                     ----------  ------       -----------
  Operating income                                       3,019    (162)            2,857

Interest (income) expense:
  Interest expense, net                                    (10)   (682) (1)         (692)
  Intercompany interest expense                         (4,276)  4,276  (1)           --
                                                     ----------  ------       -----------
                                                        (4,286)  3,594              (692)
                                                     ----------  ------       -----------

    Income (loss) before income taxes                   (1,267)  3,432             2,165

Income taxes (benefit)                                     (59)    107  (3)           48
                                                     ----------  ------       -----------

    Net income (loss)                                $  (1,208)  3,325             2,117
                                                     ==========  ======       ===========

Basic and diluted net income per share                                        $     0.88
                                                                              ===========
Weighted average shares outstanding
used in basic and diluted per share calculation (4)                             2,400,000
                                                                              ===========
</TABLE>

See notes to unaudited pro forma combined financial statements.


                                       56
<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  STATEMENTS  OF  OPERATIONS

FOR  THE FISCAL YEAR ENDED JULY 3, 1999 AND THE SIX MONTHS ENDED JANUARY 1, 2000

(in  thousands  of  dollars,  unless  otherwise  noted)

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

1)   To reflect interest  expense on new borrowings  committed to by a financial
     institution  lender of $10,000  under a term loan and  amounts  outstanding
     under   a  revolver  loan  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 six months ended January 1, 2000 and
     the   fiscal   year   ended  July  3,  1999  totaling  $4,276  and  $9,457,
     respectively,  on  the  intercompany  debt  owed  by Delta Apparel to Delta
     Woodside.   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 $9 higher in the six months
     ended January 1, 2000.

2)   To eliminate  intercompany  management  fees for the six month period ended
     January  1,  2000  and the  year  ended  July 3,  1999 of $0,  and  $1,135,
     respectively, that were charged by Delta Woodside and to replace these fees
     with payroll and  purchasing  administrative  expenses,  director fees, SEC
     reporting  expenses,   software  expenses  and  audit  fees  totaling  $550
     annualized.

3)   To reflect estimated tax liability.

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


                                       57
<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                           OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS


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

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

OVERVIEW  OF  RESULTS  OF  OPERATIONS

     Fiscal  year  1995  was  the  last full year that Delta Apparel achieved an
operating   profit.  Business  operations  were  negatively  impacted  over  the
following  several years as Delta Apparel closed its United States sewing plants
and  moved  its sewing operations off shore to lower wage countries.  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 32% from
fiscal  year  1996 to the second 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 $7.5 million to write-off the excess of cost
over  net  assets  acquired.

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

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

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

     Delta  Apparel's  operating  results  are dependent in large part on orders
from  retailers, distributors, and screen printers that supply finished garments
to retailers.  Generally, when retail sales of apparel are strong, Delta Apparel
benefits.   Delta   Apparel's  operating  results  are  also  dependent  on  the
utilization  of  its  manufacturing  facilities.  Delta  Apparel  did  not fully
utilize  its  facilities during fiscal 1999. Delta Apparel believes that it will
operate  its facilities at or near full capacity during fiscal 2000, even though
that  capacity has increased as a result of Delta Apparel's modernization of its
knit  and  dye operations in fiscal years 1998 and 1999.  Delta Apparel invested
over $7 million in capital improvements in fiscal years 1998 and 1999, resulting
in  increased  capacity  and  lower  operating  costs.


                                       58
<PAGE>
FIRST SIX MONTHS OF FISCAL YEAR 2000 VERSUS FIRST SIX MONTHS OF FISCAL YEAR 1999

     Net  Sales.  Net  sales for the six month period ended January 1, 2000 were
$50.2  million  as compared to net sales of $43.1 million for the prior year six
month  period.  This  increase  was  due  to significantly higher unit volume at
lower  average  selling  prices.

     Gross Margin.  Gross profit and gross profit margin for the first six month
period  of  fiscal  year  2000  were  $6.7  million  and 13.3%, respectively, as
compared  to  $5.3  million and 12.3%, respectively, in the prior year six month
period.  The  lower  average selling prices described above were offset by lower
manufacturing  costs,  driven  by improved manufacturing efficiencies and higher
capacity  utilization.

     Selling  General  and  Administrative  Expenses.  For  the six month period
ended  January  1,  2000, selling, general and administrative expenses were $3.7
million,  or  7.4%  of sales, a decrease of $1.9 million from the prior year six
month  period  of  $5.6  million, or 12.9% of sales.  This decrease was due to a
number  of  factors,  including a reduction in head count, lower allocated Delta
Woodside  corporate  overhead,  reduced bad debt expense, lower selling 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 six month period ended January 1, 2000 operating
income was $3.0 million or 6.0% of sales.  The $3.6 million improvement from the
operating  loss  of  $0.6 million for the prior year six month period was due to
the  factors  described  above.

     Net  Interest Expense.  For the six month period ended January 1, 2000, net
interest expense was $4.3 million, as compared to $4.4 million for the six month
period  ended  December  26,  1998.

     Taxes.   The  effective  tax benefit rate was 4.7% for the six months ended
January  1,  2000  as compared to the effective tax benefit rate of 0.5% for the
six  months  ended  December  26, 1998. Although both periods reflected a pretax
loss,  the  current  period's  tax benefit results from lower franchise tax due.

     Net  Loss.  The  net loss for the six month period ended January 1, 2000 of
$1.2  million  was  $3.8 million lower than the net loss of $5.0 million for the
prior  year  period.  This  decrease  was  due  to  the factors described above.

     Inventories.  Inventories  at  Delta  Apparel at January 1, 2000 were $29.4
million  as  compared  to $41.0 million on December 26, 1998.  This reduction in
inventory  was  due  to  lower  units  on  hand, better management of in process
inventory,   and   lower  manufacturing  cost  of  goods,  as  described  above.

     Capital  Expenditures.  Capital  expenditures were $1.0 million for the six
month  period  ended  January  1,  2000  as  compared to $1.3 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 January 1, 2000 was $12.8
million, an increase of 2.4% from the order backlog of $12.5 million at December
26, 1998.  This increase is the net result of an increase in backlog for private
label  accounts offset somewhat by lower selling prices.  Delta Apparel believes
that   backlog   orders   can   give  a  general  indication  of  future  sales.


                                       59
<PAGE>
FISCAL  YEAR  1999  VERSUS  FISCAL  YEAR  1998

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

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

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

     Operating  Loss.  The  fiscal  year  1999  operating loss was $9.7 million,
compared  to  an operating loss of $17.8 million in fiscal 1998. Delta Apparel's
improved  gross profit contributed to the reduction in operating loss for fiscal
year  1999. The fiscal 1998 operating loss included an impairment charge of $7.5
million that was recorded to write off the excess of cost over assigned value of
net  assets acquired.  This impairment charge was recorded because Delta Apparel
continued  to  incur operating losses, the T-shirt apparel industry continued to
see  declines  in margins due to offshore competition and Delta Apparel had lost
its  largest  customer in the fourth quarter of fiscal year 1997.   Concurrently
with  Delta Apparel's annual planning process, Delta Apparel determined that the
future  undiscounted  cash flows were below the carrying value of goodwill.  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.  Both  of  these  facilities  were written down to their respective 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.  Delta Apparel's indebtedness
will   be   significantly  lower  after  the  Delta  Apparel  distribution.  See
"Capitalization";   "Unaudited   Pro   Forma   Combined  Financial  Statements".

     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.


                                       60
<PAGE>
     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  sales of $113 million in fiscal year 1997.  The decline in sales was
due  primarily  to lower unit prices and a slight drop in units being shipped as
compared  to  fiscal  year  1997.

     Gross Profit.  Gross profit increased from $3.3 million in fiscal year 1997
to $4.1 million in fiscal year 1998, and gross profit margin increased from 2.9%
in  fiscal  year  1997  to  3.8%  in  fiscal year 1998, as a result of lower raw
material  prices and lower manufacturing cost resulting from the shift of sewing
operations  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.  During  the  third  quarter of fiscal 1998, Delta Apparel
determined  that  the  excess of cost over assigned value of net assets acquired
was  impaired. Accordingly, a charge of $7.5 million was taken to write-off this
excess of cost over assigned value of net assets acquired.  The fiscal year 1998
operating  loss,  including  this write-off  of the excess of cost over assigned
value of net assets acquired, was $17.8 million compared to an operating loss of
$6.4  million  in  the  fiscal  year  1997.  The  increased  operating  loss was
primarily  a  result of the goodwill write-off, but was also due to the increase
in  selling,  general  and  administrative  expenses.

     Net  Interest  Expense.  For  the  year  ended  June 27, 1998, net interest
expense  was  $6.4  million, as compared to $5.9 million for the year ended June
28,  1997.   The  increase  in  interest  expense  was primarily a result of the
higher   average   principal   balance   outstanding   on   affiliated   debt.

     Taxes.  The  effective tax rate for the year ended June 27, 1998 was (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 decrease was
due  to  the  factors  described  above.

     Inventories.  Inventories  at  Delta  Apparel  at June 27, 1998 totaled $32
million,  compared  to  $41  million  at  June  28,  1997.  The decrease was due
primarily to 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.


                                       61
<PAGE>
LIQUIDITY  AND  CAPITAL  RESOURCES

     Historical

     In  each  of  the  first six months of fiscal year 2000 and in 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 $10.7 million of cash
provided  in  the first six months of fiscal 2000 as compared to $5.8 million of
net cash used in the first six 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  six  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 $4.3 million of interest to Delta Woodside
on affiliated debt.  The uses of cash in each of the fiscal years 1999, 1998 and
1997  were primarily associated with net losses incurred in each of these years.
These  net  losses  included  interest  charges  on  the affiliated debt of $9.5
million  in  fiscal year 1999, $6.5 million in fiscal year 1998 and $6.1 million
in  fiscal  year  1997.

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

     Pro  Forma

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

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

     -    Delta  Apparel  will  enter  into a credit  agreement  with a  lending
          institution,  under which the lender will provide 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
          bank's prime rate plus an applicable margin.  Delta Apparel will grant
          the  lender  a  first  mortgage  lien  on  or  security   interest  in
          substantially all of its assets. 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 will contain  limitations on, or prohibitions of,
          cash dividends, stock purchases, related party transactions,  mergers,
          acquisitions, sales of assets, indebtedness and investments.

     -    Principal of the term loan will be repaid in monthly  installments  of
          principal  based  on a 60  month  amortization,  with  payment  of all
          outstanding  principal and interest required upon earlier  termination
          of the credit facility.

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


                                       62
<PAGE>
     The  pro  forma  statements  included  in  this  document under the heading
"Unaudited  Pro  Forma  Combined Financial Statements" assume that these capital
contributions  had  occurred  and  these new debt facilities were in place as of
January  1,  2000 (for purposes of the pro forma balance sheet) or the beginning
of  the  1999  fiscal  year  (for  purposes of the pro forma income statements).
Using  the  same assumptions as are in these pro forma income statements, if the
Delta Apparel distribution had taken place at the beginning of fiscal year 1999,
the  cash  generated  by operating activities during fiscal year 1999 would have
been  approximately  $0.8 million ($7.5 million less than the actual use of cash
from  operations).  The  lower  use  of  cash would have been mainly due to $6.9
million  less  interest  expense and 0.6 million net reduction in the management
fee charged by Delta Woodside as compared to the  estimated  cost  of  replacing
these services.

     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 six months of
fiscal year 2000 would have been approximately $13.9 million.  This $3.2 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.

     Typically, Delta Apparel's peak borrowing needs are in the third and fourth
fiscal  quarters.  Delta Apparel anticipates that at the time it enters into its
new  credit  facility,  it  will  owe  amounts to the lender on Delta Woodside's
existing  credit  facility  for  borrowings made to fund Delta Apparel's working
capital  needs  after January 1, 2000 and to fund the repayment in March 2000 of
Delta  Apparel's existing mortgage debt.  Any such borrowings will be refinanced
by  proceeds  of  Delta  Apparel's  new  credit  facility.

     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
January  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  $1.3  million  on  the  value  of  the  contracts.


                                       63
<PAGE>
     Interest  Rate  Sensitivity.  Delta Apparel's credit agreement will provide
that  the  interest  rate  on  outstanding  amounts  owed shall bear interest at
variable rates.  An interest rate increase would have a negative impact on Delta
Apparel  to  the extent that it has borrowings outstanding under either its term
loan  or  its  revolving  line  of  credit.  Based  on  the  assumptions used in
preparing  the  pro  forma  statements of operations contained under the heading
"Unaudited  Pro  Forma  Combined  Financial Statements", if the interest rate on
Delta Apparel 's outstanding indebtedness had been increased by 1% of the debt's
average  outstanding  principal  balance,  Delta  Apparel's  pro  forma interest
expense  would  have been approximately $231,000 higher in the fiscal year ended
July 3, 1999 and approximately $72,000 higher in the six months ended January 1,
2000.  The  actual  increase  in  interest  expense  resulting  from a change in
interest  rates  would  depend on the magnitude of the increase in rates and the
average  principal  balance  outstanding.

YEAR  2000  COMPLIANCE

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

     To  date,  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'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.

DIVIDENDS  AND  PURCHASES  BY  DELTA  APPAREL  OF  ITS  OWN  SHARES

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

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

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


                                       64
<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.  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 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.


                                       65
<PAGE>
     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 $.690 in the first six 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 approximately
73% of its expected cotton requirements for fiscal year 2000.  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 has
enabled  it  to  contract  for  cotton  at  prices  that  will  permit  it to be
competitive  with other companies in the United States apparel industry when the
cotton  purchased  for  future  use  is put into production.  To the extent that
cotton  prices  decrease before Delta Apparel uses these future purchases, Delta
Apparel could be materially and adversely affected, as there can be no assurance
that  it  would  be  able  to  pass along its own relatively higher costs to its
customers.  In  addition,  to  the  extent that cotton prices increase and Delta
Apparel  has not provided for its requirements with fixed price contracts, Delta
Apparel  may  be materially and adversely affected, as there can be no assurance
that  it  would  be  able  to pass along these increased costs to its customers.
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 six 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 a totally  vertical  producer to reduce costs,
          plan efficient  production,  implement  exacting  controls and provide
          consistent products.

     -    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.


                                       66
<PAGE>
     -    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 have begun to 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.

     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.


                                       67
<PAGE>
     The  principal  competitive  factors  are  price,  service,  delivery time,
quality  and  flexibility, with the relative importance of each factor depending
upon the needs of particular customers and the specific product offering.  Delta
Apparel's  products  face considerable price pressure.  Delta Apparel's strategy
is to provide the best value to its customers.  Favorable competitive aspects of
Delta  Apparel's  business  are the relatively high quality of its products, its
state  of  the  art  information  systems,  its  relatively low distribution and
selling  and  general  administrative  costs  and  the business' flexibility and
process  control,  which  leads to product consistency.  These advantages derive
from  Delta  Apparel being a totally vertical producer, its focus on service and
quick  order turn around times and its relatively low distribution costs.  Delta
Apparel's  primary  relative  competitive disadvantage is that its Delta Apparel
brand  name  is not as well known as the brand names of its largest competitors,
such  as  Fruit-of-the-loom,  Hanes  and  Russell.

     Employees
     ---------

     At January 1, 2000, Delta Apparel had approximately 2,050 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
estimates 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, any significant increase in production
capacity  of  the Maiden, North Carolina plant would require significant capital
expenditures.

     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.

     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. (which conducts the Delta Apparel Company division's business and
the  Duck Head Apparel Company division's business) and other parties.  The suit
seeks  $95  million, plus punitive damages and attorneys' fees, for the death in
January  1993  of  Mrs.  Scelza  allegedly  caused by her bodysuit and Duck Head
sweatshirt  catching  fire while she used a gas range.  The suit has been stayed
as  a  result  of  the bankruptcy of Caldor, Inc., 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.


                                       68
<PAGE>
     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)
<FN>
- ----------------------------------
(1)  The lease of the Duluth, Georgia offices expires in August 2000.
(2)  In  connection  with the  Delta  Apparel  distribution,  Delta  Mills  will
     transfer title in the Rainsford plant to Delta Apparel.  See "Relationships
     Among  Delta  Apparel, Delta Woodside and Duck Head - Other Relationships".
(3)  The 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.

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



                                       69
<PAGE>
                           MANAGEMENT OF DELTA APPAREL


DIRECTORS

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

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

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

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

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

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

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

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


                                       70
<PAGE>
     (3)  C. C. Guy served as Chairman of the Board of Old Delta Woodside or its
predecessors  from  the  founding  of  Old Delta Woodside's predecessors in 1984
until  November  1989.  Since  before  the  November 15, 1989 merger (which this
document  refers  to  as  the  "RSI  Merger")  of  Old  Delta  Woodside into RSI
Corporation,  a  South  Carolina  corporation  which  changed  its name to Delta
Woodside  Industries,  Inc. and is now Delta Woodside, he has been a director of
RSI  Holdings,  Inc.,  and from before the RSI Merger until January 1995 he also
served  as  President  of  RSI Holdings, Inc.  RSI Holdings, Inc. until 1992 was
engaged  in  the  sale of outdoor power equipment, until 1994 was engaged in the
sale  of  turf  care  products,  until  January 2000 was engaged in the consumer
finance  business  and  is  currently  evaluating  other business opportunities.
Prior  to  November  15,  1989,  RSI  Holdings,  Inc.  was  a  subsidiary of RSI
Corporation.  Mr. Guy served from October 1979 until November 1989 as President,
Treasurer  and  a  director  of  RSI  Corporation.  Prior to the RSI Merger, RSI
Corporation owned approximately 40% of the outstanding shares of common stock of
Old  Delta  Woodside  and, among other matters, was engaged in the office supply
business,  as well as the businesses of selling outdoor power equipment and turf
care  products.  Mr.  Guy  also  serves as a director of Delta Woodside and Duck
Head.

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

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

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

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

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


                                       71
<PAGE>
     (10)  Member  of  Audit  Committee.

     (11)  Member  of  Compensation  Committee.

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

EXECUTIVE  OFFICERS

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

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

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

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

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

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

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

     (2)  Herbert  M.  Mueller  was  elected  to  serve as Vice President, Chief
Financial  Officer  and  Treasurer  of  Delta  Apparel in December 1999.  He was
elected  to  serve  as  Vice  President of the Delta Apparel 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  earned by Delta Apparel's current Chief
Executive  Officer  and  by the other current executive officer of Delta Apparel
who  earned  salary  and  bonus in fiscal 1999 from Delta Woodside or any of its
subsidiaries in excess of $100,000 (whom this document refers to collectively as
the  "Named  Executives").  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.


                                       72
<PAGE>
<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
<FN>
- ----------------------------

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

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

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

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

     (e)  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.

     (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.


                                       73
<PAGE>
     (h)  Represents  the Delta Woodside contribution allocated to Mr. Mueller's
account  in  the  Delta  Woodside  401(k)  Plan.
</TABLE>

     Aggregated Option Exercises  Last Fiscal Year and  Fiscal Year-End Option
     ---------------------------------------------------------------------------
     Values
     ------
     The  following  table  provides  information respecting the exercise by any
Named  Executive  during  fiscal  1999  of awards granted under Delta Woodside's
Incentive  Stock  Award  Plan  and  options granted under Delta Woodside's Stock
Option Plan, and the fiscal year end value of any unexercised outstanding awards
and  options.  For  purposes  of  this  table,  awards  under  Delta  Woodside's
Incentive  Stock  Award  Plan  are  treated  as  options.


<TABLE>
<CAPTION>
                 AGGREGATED  OPTION  EXERCISES  IN  LAST
                FISCAL  YEAR  AND  FY-END  OPTION  VALUES

             Shares
            Acquired
               On        Value       Number Of Securities        Value Of Unexercised
            Exercise    Realized    Underlying 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..      3,000     17,784       22,875          5,625       78,807         14,414
Humphreys

Herbert M.        800      8,622        1,500          4,500        8,906         26,719
Mueller

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

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

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


                                       74
<PAGE>
     Robert  W.  Humphreys  Employment  Contract
     -------------------------------------------

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

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

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

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

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

     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


                                       75
<PAGE>
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.

     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.


                                       76
<PAGE>
     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.

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

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

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

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


                                       77
<PAGE>
     A  participant  may receive an incentive stock award only upon execution of
an incentive stock award agreement with Delta Apparel. The incentive stock award
agreement  sets forth the circumstances under which the award (or portion of the
award)  is  forfeited.  These  circumstances  may include (i) the termination of
employment of the participant with Delta Apparel or any of its subsidiaries, for
any  reason other than death, retirement or permanent total disability, prior to
the  vesting  date  for  the  award  (or  portion  of the award), and (ii) those
additional  circumstances  (which  could include the failure by Delta Apparel to
meet  specified  performance  criteria)  that  may  be deemed appropriate by the
applicable  committee.  The  forfeiture  circumstances may vary among the shares
covered  by  an  award.  In  the  event  an  award  (or portion of the award) is
forfeited  pursuant  to  the  terms  of  the  applicable  incentive  stock award
agreement,  the  participant  will  immediately have no further rights under the
award (or portion of the award) or in the shares covered thereby, and the shares
will  again  become  available for purposes of the Delta Apparel incentive stock
award  plan.

     Each  incentive  stock  award  agreement sets forth the circumstances under
which  the  award  (or portion of the award) will vest.  These circumstances may
include  (i)  the  participant  being  an  employee  with  Delta  Apparel or any
subsidiary on the date set forth in the incentive stock award agreement and (ii)
those  additional  circumstances  (which  could include Delta Apparel having met
specified performance criteria) that may be deemed appropriate by the applicable
committee.  The  vesting  circumstances  may vary among the shares covered by an
award.  In  the  event  an award (or portion of the award) vests pursuant to the
terms  of  the  applicable  incentive  stock award agreement, Delta Apparel will
issue  and  deliver,  or cause to be issued and delivered, to the participant or
his or her legal representative, certificate(s) for the number of shares covered
by  the  vested portion of the award, subject to receipt by Delta Apparel of the
$.01  per  share  cash  purchase  price.

     The recipient of an award will not pay Delta Apparel any amount at the time
of  the  receipt  of the award.  Ordinarily, the holder of an award will realize
taxable  income,  for federal income tax purposes, when the award (or portion of
the  award)  vests  in an amount equal to the excess of the fair market value of
the  covered  shares  on the date the award (or portion of the award) vests over
the  $.01  per  share cash purchase price.  At the same time, subject to Section
162(m) of the Internal Revenue Code, Delta Apparel should generally be allowed a
tax  deduction  equivalent  to  the  holder's  taxable  income arising from that
vesting.  The  Delta  Apparel  incentive  stock  award plan provides that, at or
about the time the award (or portion of the award) vests, Delta Apparel will pay
the  participant  cash  sufficient to pay the participant's income tax liability
associated  with  the vesting and receipt of that cash.  This cash payment would
be  taxable  as  income  to  the  participant  and,  subject  to Section 162(m),
generally  deductible  by  Delta  Apparel.

     The  portion of any Delta Apparel incentive stock award that vests based on
a  participant  being  an  employee  at  specified  dates  will  not satisfy the
requirements of Section 162(m) of the Internal Revenue Code.  Delta Apparel will
attempt,  however,  to  the maximum extent possible, to structure the portion of
incentive  stock  awards  made  to the Named Executives that vests in accordance
with   performance  criteria  in  a  manner  that  satisfies  the  deductibility
requirements  of Section 162(m). Delta Apparel anticipates that all compensation
payable  pursuant  to  the  plan  will be deductible by Delta Apparel because no
named executive is expected to receive in any fiscal year aggregate compensation
that   counts   against  the  Section  162(m)  cap  in  excess  of  $1  million.

     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).


                                       78
<PAGE>
     As described in "Interests of Directors and Executive Officers in the Delta
Apparel  Distribution - Receipt of Delta Apparel Stock Options and Delta Apparel
Incentive  Stock  Awards", the compensation grants committee or the compensation
committee  of  the  Delta Apparel board of directors currently expects to grant,
within  the  first  six  months  after the Delta Apparel distribution, incentive
stock  awards  to  the  executive  officers  of  Delta  Apparel.

COMPENSATION  COMMITTEE  INTERLOCKS  AND  INSIDER  PARTICIPATION

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

     The  following directors will serve on the compensation grants committee of
Delta  Apparel's  board  of  directors:  Dr.  James  F. Kane and Dr. Max Lennon.

     C.C.  Guy  served  as  Chairman  of  the  Board  of  Delta  Woodside or its
predecessors  (and  their  respective  subsidiaries)  from the founding of Delta
Woodside's  predecessors in 1984 until November 1989.  Buck A. Mickel was a Vice
President   of   Delta  Woodside  or  its  predecessors  (and  their  respective
subsidiaries)  from the founding of Delta Woodside's predecessors until November
1989,  Secretary  of  Delta  Woodside  or its predecessors (and their respective
subsidiaries) from November 1986 to March 1987, and Assistant Secretary of Delta
Woodside or its predecessors (and their respective subsidiaries) from March 1987
to  November  1988.


                                       79
<PAGE>
       SECURITY OWNERSHIP OF SIGNIFICANT BENEFICIAL OWNERS AND MANAGEMENT


     Based  on  the beneficial ownership of Delta Woodside shares as of March 3,
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
March  3, 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".

<TABLE>
<CAPTION>
                                                  Shares
                                               ------------
                                               Beneficially
                                               ------------
Beneficial Owner                                Owned         Percentage
- ---------------------------------------------  ------------  -----------
<S>                                            <C>           <C>
Reich & Tang Asset Management L. P. (1)             317,060        13.6%
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                   195,322         8.4%
1299 Ocean Avenue, 11th Floor
Santa Monica, California  90401

E. Erwin Maddrey, II (4)(20)                        347,593        14.8%
233 North Main Street
Suite 200
Greenville, SC  29601

Bettis C. Rainsford (5)(20)                         334,220        14.2%
108-1/2 Courthouse Square
Post Office Box 388
Edgefield, SC  29824

Buck A. Mickel (6) (7)(20)                          158,743         6.8%
Post Office Box 6721
Greenville, SC  29606

Micco Corporation (7)                               124,063         5.3%
Post Office Box 795
Greenville, SC  29602


                                       80
<PAGE>
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)                          27,173         1.2%

C. C. Guy (12)(20)                                    3,849         (19)

Robert W. Humphreys (13)(20)                          8,997         (19)

Dr. James F. Kane (14)(20)                            4,055         (19)

Dr. Max Lennon (15)(20)                               2,882         (19)

Herbert M. Mueller (16)                                 796         (19)

Marjorie F. Rupp (17)                                   711         (19)

All current directors and executive officers
as a group (10 Persons)(18)(20)                     888,020        37.2%
<FN>

     (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.  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
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.


                                       81
<PAGE>
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  that  was filed with the Securities and Exchange Commission by
Dimensional  Fund Advisors Inc. (which this document refers to as "Dimensional")
with respect to Delta Woodside's common stock.  Dimensional reported that it had
sole voting power  and  sole dispositive power with respect to all of the shares
shown.  The amendment  reports  that  Dimensional furnishes investment advice to
four investment  companies  and  serves  as  investment manager to certain other
commingled  group  trusts and separate accounts, that all of the shares of Delta
Woodside's  common  stock  were  owned  by  such investment companies, trusts or
accounts,  that  in  its  role  as  investment  adviser  or  manager Dimensional
possesses  voting  and/or  investment  power  over  the  Delta  Woodside  shares
reported, that Dimensional disclaims beneficial ownership of such securities and
that,  to  the  knowledge  of  Dimensional, no such investment company, trust or
account  client owned more than 5% of the outstanding shares of Delta Woodside's
common  stock.

     (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
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


                                       82
<PAGE>
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 116,854 shares
of  Delta  Woodside's common stock (11,685 Delta Apparel shares) and as personal
representative  of  her husband's estate owns 207,750 shares of Delta Woodside's
common  stock  (20,775  Delta  Apparel  shares).  Buck A. Mickel, directly or as
custodian  for  a  minor,  owns  333,722 shares of Delta Woodside's common stock
(33,372  Delta Apparel shares).  Charles C. Mickel, directly or as custodian for
his children, owns 256,210 shares of Delta Woodside's common stock (25,621 Delta
Apparel shares).  Minor M. Shaw, directly or as custodian for her children, owns
264,978  shares  of Delta Woodside's common stock (26,497 Delta Apparel shares).
Minor  M.  Shaw's  husband,  through  an  individual  retirement  account and as
custodian  for  their children, beneficially owns approximately 14,474 shares of
Delta  Woodside's  common stock (1,447 Delta Apparel shares), as to which shares
Minor  M.  Shaw  may  also be deemed a beneficial owner. Minor M. Shaw disclaims
beneficial  ownership with respect to these shares and with respect to the 2,748
shares  of  Delta Woodside's common stock (274 Delta Apparel shares) held by her
as  custodian for her children.  The spouse of Charles C. Mickel owns 100 shares
of  Delta  Woodside's common stock (10 Delta Apparel shares), as to which shares
Charles  C.  Mickel  may  also  be deemed a beneficial owner.  Charles C. Mickel
disclaims  beneficial ownership with respect to these shares and with respect to
the  3,510  shares  of  Delta Woodside's common stock (351 Delta Apparel shares)
held  by him as custodian for his children.  Buck A. Mickel disclaims beneficial
ownership  with  respect  to  the  2,871 shares of Delta Woodside's common stock
(287  Delta  Apparel  shares)  held  by  him  as  custodian  for  a  minor.

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

     (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).


                                       83
<PAGE>
     (10)  The number of shares shown as beneficially owned by Charles C. Mickel
includes  256,210  Delta  Woodside shares (25,621 Delta Apparel shares) owned by
him  directly  or  as  custodian for his children, 100 Delta Woodside shares (10
Delta  Apparel shares) owned by his wife and all of the 1,240,634 Delta Woodside
shares (124,063 Delta Apparel shares) owned by Micco Corporation.  See Note (7).

     (11)  William  F.  Garrett  is  a  director of Delta Apparel.  He is also a
director  of  Delta  Woodside  and  Duck  Head.  The  number  of shares shown as
beneficially  owned  by  Mr.  Garrett  includes approximately 598 Delta Woodside
shares  (59  Delta  Apparel  shares)  that are held in two dividend reinvestment
accounts,  one  of  which  has  approximately  78 Delta Woodside shares (7 Delta
Apparel  shares)  and  is  registered  in  the  names of William Garrett and Ann
Garrett,  though  Mr.  Garrett  has  sole  voting and dispositive power of these
shares.  It  also  includes approximately 2,088 Delta Woodside shares (208 Delta
Apparel  shares) allocated to Mr. Garrett's account in the Delta Woodside 401(k)
Plan.  Mr. Garrett is fully vested in the shares allocated to his account in the
Delta Woodside 401(k) Plan.  The number of shares shown in the table includes an
aggregate  of 95,000 unissued Delta Woodside shares (9,500 Delta Apparel shares)
subject to employee stock options under Delta Woodside's stock option plan.  Not
all  of  these  options will become exercisable within 60 days or less under the
current  provisions  of  the  Delta Woodside stock option plan and the pertinent
grants; however, it is expected that Mr. Garrett will enter into an amendment to
his  options  pursuant to which all of his options will become exercisable prior
to the Delta Apparel distribution, and it is likely that such an amendment would
become  effective  within  the next 60 days.  Consequently, all of Mr. Garrett's
outstanding options are included in the table.  See, "Interests of Directors and
Executive  Officers in the 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 368 Delta Woodside shares (36 Delta Apparel
shares)  allocated  to  Mr. Mueller's account in Delta Woodside's employee stock
purchase  plan. The number of shares shown in the table includes an aggregate of
6,000  unissued  Delta  Woodside  shares  (600  Delta Apparel shares) subject to
employee  stock  options  under  Delta Woodside's stock option plan.  Not all of
these  options  will become exercisable within 60 days or less under the current
provisions  of  the  Delta  Woodside stock option plan and the pertinent grants;
however,  it  is  expected  that Mr. Mueller will enter into an amendment to his
options  pursuant  to  which all of his options will become exercisable prior to
the  Delta  Apparel  distribution,  and  it  is likely that this amendment would
become  effective  within  the next 60 days.  Consequently, all of Mr. Mueller's
outstanding options are included in the table.  See, "Interests of Directors and
Executive  Officers in the Delta Apparel Distribution -- Early Exercisability of
Delta  Woodside  Stock  Options."


                                       84
<PAGE>
     (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 would
become  effective  within  the  next  60  days.  Consequently, all of Ms. Rupp's
outstanding options are included in the table.  See, "Interests of Directors and
Executive  Officers in the Delta Apparel Distribution -- Early Exercisability of
Delta  Woodside  Stock  Options."

     (18)  Includes  all  shares  deemed to be beneficially owned by any current
director  or executive officer.  Includes 4,467 Delta Woodside shares (446 Delta
Apparel shares) of Delta Woodside's common stock held for the executive officers
on  March  3,  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  would  become effective within the next 60 days.
Consequently,  all  of  such  persons'  outstanding  options are included in the
table.  See, "Interests of Directors and Executive Officers in the Delta Apparel
Distribution   --   Early  Exercisability  of  Delta  Woodside  Stock  Options."

     (19)  Less  than  one  percent.

     (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
prior   notes   to  the  table  do  not  include  these  Delta  Apparel  shares.
</TABLE>


                                       85
<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,  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:

Name and position                        Shares Covered by   Shares Covered by
                                              Options(1)         Awards(2)
- -----------------                        --------------      -----------------

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
 ___________________________________
(1)  The  compensation  grants committee of the Delta Apparel board of directors
     anticipates  that the stock options will be granted at various dates during
     the six month period. The exercise price for any option will be the stock's
     closing  market  value  at the  date  of  grant.  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,  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."


                                       86
<PAGE>
PAYMENTS IN  CONNECTION WITH DELTA APPAREL DISTRIBUTION & 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, grants could have been 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, might have translated
into  stock  options  for Delta Woodside shares being awarded to participants in
the  plan.   No grants complying with the terms of the plan, however, were made,
although  the individuals who were Delta Woodside's intended participants in the
plan,   and   the   target   awards  for  those  individuals,  were  identified.

     In  consideration  of the identified participants giving up any rights they
may  have  under  or  in  connection  with  the  long term incentive plan and in
consideration  of  the  efforts of the key executives and directors on behalf of
Delta  Woodside  leading  up to the Duck Head distribution and the Delta Apparel
distribution,  Delta  Woodside's  board  (based  on  the  recommendation  of its
compensation  committee) has decided that, if the Duck Head distribution and the
Delta Apparel distribution occur, Delta Woodside shares shall be issued prior to
the  Delta  Apparel  and  Duck  Head  record  date,  in  amounts  that have been
determined  by the Board (on the basis of the recommendation of the compensation
committee),  and cash shall be paid, in amounts that have been determined by the
Board  (on  the  basis  of the recommendation of the compensation committee), to
those  individuals  who were intended participants in the plan.  The table below
sets  forth  the Delta Woodside shares that would thereby be issued and the cash
that  would  thereby  be  paid to the individuals who are directors or executive
officers  of  Delta Apparel.  In determining the number of Delta Woodside shares
to  be  issued  to  each  participant,  the  Delta Woodside board (and the Delta
Woodside  compensation  committee)  used  the  closing  sale  price of the Delta
Woodside  common  stock on March 15, 2000 ($1.50 per share).  The Delta Woodside
board anticipates that these Delta Woodside shares would be issued and this cash
would  be  paid  prior to the record date for the Duck Head distribution and the
Delta  Apparel  distribution.

Name                       Delta Woodside Shares(#)          Cash ($)
- ----                       ------------------------          ---------

William  F.  Garrett                126,480                    116,280

C.C.  Guy                            13,485                     12,398

Robert  W.  Humphreys                48,360                     44,460

Dr.  James  F.  Kane                 13,485                     12,398

Dr.  Max  Lennon                     13,330                     12,255

E.  Erwin  Maddrey,  II             206,667                    190,000

Buck  A.  Mickel                     13,072                     12,018

Bettis  C.  Rainsford               148,800                    136,800

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

     E.  Erwin  Maddrey, II is a participant in Delta Woodside's severance plan.
Upon  the  termination  of  Mr. Maddrey's services with Delta Woodside (which is
anticipated  to occur on or about the time of the 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.


                                       87
<PAGE>
EARLY  EXERCISABILITY  OF  DELTA  WOODSIDE  STOCK  OPTIONS

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

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

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

     All  holders  of  outstanding options under the Delta Woodside stock option
plan  entered  into  the  proposed  amendment.

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

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


William F. Garrett                      37,500

Herbert M. Mueller                       4,500

Marjorie F. Rupp                         3,000

LEASE TERMINATIONS

     Delta  Woodside  has  leased its principal corporate office space and space
for  its  benefits  department,  purchasing  department and financial accounting
department  from  a corporation (Hammond Square, Ltd.), one-half of the stock of
which  is  owned  by  each  of  E. Erwin Maddrey, II (a director 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
Hammond  Square,  Ltd.  The lease of this space was executed effective September
1,  1998,  covers approximately 9,662 square feet at a rental rate of $13.50 per
square foot per year (plus certain other expenses) and had an expiration date of
August  2003.  In  connection  with  the Delta Apparel distribution and the Duck
Head distribution, Hammond Square, Ltd. and Delta Woodside have agreed that this
lease  will  terminate  on  the Delta Apparel and Duck Head distribution date in
exchange  for the payment by Delta Woodside to Hammond Square, Ltd. 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).


                                       88
<PAGE>
     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
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.


                                       89
<PAGE>
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.  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.


                                       90
<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.  The number of Rights outstanding 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.


                                       91
<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
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).


                                       92
<PAGE>
     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 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.

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.


                                       93
<PAGE>
     General

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

     Authorized  Capital

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

     Under  Delta  Apparel's  articles  of incorporation, its board of directors
could  issue  additional authorized but unissued common stock or could designate
and  issue  one or more classes or series of preferred stock. One of the effects
of authorized but unissued and unreserved shares of common stock and blank check
preferred stock may be to render more difficult or to discourage an attempt by a
potential  acquiror  to  obtain  control  of Delta Apparel by means of a merger,
tender  offer, proxy contest or otherwise, and thereby protect the continuity of
Delta  Apparel's management and board of directors. The issuance of those shares
of  common  stock  and/or  preferred  stock  may  have  the  effect of delaying,
deferring or preventing a change in control of Delta Apparel without any further
action by its stockholders.  Delta Apparel's articles of incorporation authorize
its  board  of  directors to determine the preferences, limitations and relative
rights  granted  to  and  imposed  upon each class and series of Delta Apparel's
preferred  stock.

     Amendment  of  the  Articles  of  Incorporation

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

     Amendments  of  the  Bylaws

     Delta  Apparel's  bylaws  may  be  amended,  adopted  or  repealed  by:

     -    approval of holders of two-thirds of each class entitled to vote; or

     -    approval by two-thirds of the directors then in office.

     Number  of  Directors

     The  number  of  directors must be no less than 2 and no more than 15, with
the  actual  number  to be determined by Delta Apparel's board of directors from
time to time.  This provision gives Delta Apparel's board of directors the power
to  increase the size of the board of directors within this range.  In the event
of  an increase or decrease in the size of the board of directors, each director
then  serving  nevertheless  continues as a director until the expiration of his
current term or his prior death, retirement, resignation or until a successor is
appointed.

Vacancies  on  Delta  Apparel's  Board  of  Directors

     Any  vacancy  that  occurs  during  the  year or that occurs as a result of
death, resignation, removal, an increase in the size of Delta Apparel's board of
directors  or  otherwise,  may  be filled by a vote of majority of the directors
remaining  in  office  or  by  the  sole  remaining  director.


                                       94
<PAGE>
     Nominations  of  Directors

     Any  nomination  for  a director that is made by a stockholder must be made
in  writing  by personal delivery or by United States mail, postage pre-paid, to
Delta  Apparel's  corporate  secretary  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
contains  a  provision  that  limits the personal liability of directors "to the
fullest  extent  permitted"  by  the  Official  Code  of  Georgia.

     This  exculpation  provision may have the effect of reducing the likelihood
of derivative litigation against Delta Apparel's directors and may discourage or
deter  stockholders  or  Delta  Apparel  from  bringing  a  lawsuit  against its
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.


                                       95
<PAGE>
     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.

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.


                                       96
<PAGE>
    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 issuing new stock to purchase, on
terms  and  conditions set by the board of directors, that proportion of the new
issue  that  would  preserve  the  relative  dividend  or voting rights of those
stockholders.   As  permitted  by  Georgia  law,  Delta  Apparel's  articles  of
incorporation  do  not  grant  its  stockholders  preemptive  rights.

     Stockholder  Action  Without  Meeting

     Delta Apparel's articles of  incorporation provide  that no action required
or  permitted to be taken at an annual or special meeting of stockholders may be
taken  without  a  meeting  unless  the action is taken by the unanimous written
consent  of  all  of  the stockholders in lieu of a meeting. This restriction on
stockholders'  ability  to act by written consent may make it more difficult for
stockholders  to  take  action  opposed  by  Delta Apparel's board of directors.

     Dividends,  Distributions  and  Liquidations

     Subject  to  the provisions of any outstanding blank check preferred stock,
the  holders  of  Delta  Apparel  common  stock are entitled to receive whatever
dividends,  if any, may be declared from time to time by the Delta Apparel board
of  directors  in  its discretion from funds legally available for that purpose.
Under   Georgia   law,  a  corporation  generally  may  pay  dividends  or  make
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.


                                       97
<PAGE>
     Approval  of  and  Special Rights with Respect to Mergers or Consolidations
and  Other  Transactions

     Under  Georgia law, although articles of incorporation may require a higher
stockholder  vote,  the  holders  of a majority of the outstanding voting common
shares  must  approve  a  plan  adopted  by  the  board of directors in order to
authorize  mergers,  consolidations,  share  exchanges or the transfer of all or
substantially  all  of  the  corporation's  assets.  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:

          -    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.


                                       98
<PAGE>
     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  requires the Delta Apparel board of
directors,  when evaluating any proposed tender offer, exchange offer or plan of
merger,  consolidation,  sale  of assets or stock exchange, to consider not only
the consideration being offered in relation to the then current market price for
Delta Apparel's outstanding shares of capital stock, but also in relation to the
then  current  value  of Delta Apparel in a freely negotiated transaction and in
relation  to  the Delta Apparel board of directors' estimate of the future value
of  Delta  Apparel (including the unrealized value of its properties and assets)
as  an  independent  going  concern, as well as any other factors that the Delta
Apparel  board  of  directors  deems  relevant.


                                      99
<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 is an indirect wholly-owned subsidiary of Delta Woodside, in a transaction
that  was  not  registered  under  the  Securities  Act  of  1933 because of the
exemption  from registration provided by Section 4(2) of that Act.  Prior to the
Delta  Apparel  distribution, Delta Apparel's parent corporation will merge into
its  immediate parent corporation, which in turn will merge into Delta Woodside,
and  Delta  Apparel  will  issue  as  a  stock  dividend to Delta Woodside, in a
transaction  that  does  not constitute a sale under the Securities Act of 1933,
the  number  of additional Delta Apparel shares needed so that the Delta Apparel
distribution  can  be  effected.  The Rights described above will be attached to
the  shares  of  common  stock.


                2000 ANNUAL MEETING OF DELTA APPAREL STOCKHOLDERS


     Delta  Apparel  plans  to hold an annual meeting of its stockholders in the
fall  of  2000.

     Any  stockholder  of Delta Apparel who desires to present a proposal at the
2000  annual meeting of stockholders of Delta Apparel for inclusion in the proxy
statement and form of proxy relating to that meeting must submit the proposal to
Delta  Apparel at its principal executive offices on or before June 5, 2000.  If
a  stockholder of Delta Apparel desires to present a proposal at the 2000 annual
meeting  of  stockholders  of  Delta  Apparel that will not be included in Delta
Apparel's  proxy  statement  and  form  of  proxy  relating to that meeting, the
proposal  must  be submitted to Delta Apparel at its principal executive offices
by  the earlier of July 7, 2000 or ten days after notice or public disclosure of
the  date of the meeting is made or given to stockholders.  After that date, the
proposal  will  not be considered timely.  Stockholders submitting proposals for
inclusion in the proxy statement and form of proxy must comply with the Exchange
Act  and  all stockholders submitting proposals or nominations for director must
comply  with the bylaw requirements described under the headings "Description of
Delta  Apparel  Capital  Stock  B  Nominations of Directors" and "Description of
Delta  Apparel  Capital  Stock  B  Stockholder  Proposals.".


                                      100
<PAGE>
                 FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE


     This document, particularly the material under the headings "Risk Factors",
"Trading  Market",  "Management's Discussion and Analysis of Financial Condition
and   Results   of   Operations"  and  "Business  of  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.

                             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.


                                      101
<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
January  1,  2000  (unaudited)                                              F-18

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

Condensed  Combined  Statements  of  Cash  Flows  for  the
Six  Months  ended  January  1,  2000  and
December  26,  1998  (unaudited)                                            F-20

Notes  to  Unaudited  Condensed  Combined  Financial
Statements  (unaudited)                                                     F-21


                                       102
<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


                                       F1
<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)

                                                  JANUARY 1,
                                                      2000
                                                 ------------
<S>                                              <C>
Assets
Current Assets:
    Cash                                         $        69
    Accounts and other receivables, net               13,973
    Inventories                                       29,449
    Prepaid expenses and other current assets            914
                                                 ------------

        Total current assets                          44,405

Property, plant and equipment, net                    29,142
Other assets                                             175
                                                 ------------
                                                 $    73,722
                                                 ============

            LIABILITIES AND DIVISIONAL DEFICIT
Current Liabilities:
    Current installments on long-term debt       $       219
    Accounts payable and accrued liabilities          10,930
    Due to affiliates                                 99,178
    Income taxes payable                                 222
                                                 ------------
        Total current liabilities                    110,549

Long-term debt                                        30,417
Other long-term liabilities                              520
                                                 ------------
        Total liabilities                            141,486

Divisional deficit                                   (67,764)
                                                 ------------
                                                 $    73,722
                                                 ============
</TABLE>

See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F18
<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 SIX MONTHS ENDED
                                                              --------------------------
                                                               JANUARY 1,   DECEMBER 26,
                                                                  2000          1998
                                                              ------------  ------------
<S>                                                           <C>           <C>
Net sales                                                     $    50,221        43,081
Cost of goods sold                                                 43,511        37,825
                                                              ------------  ------------
        Gross profit                                                6,710         5,256


Selling, general and administrative expenses                        3,679         5,561
Other expenses                                                         12           318
                                                              ------------  ------------
        Operating income                                            3,019          (623)
                                                              ------------  ------------

Interest expense, net                                               4,286         4,416
                                                              ------------  ------------

        Loss before taxes                                          (1,267)       (5,039)

Income tax benefit                                                    (59)          (23)
                                                              ------------  ------------

        Net loss                                                   (1,208)       (5,016)

Accumulated divisional deficit, beginning of period               (66,556)      (47,366)
                                                              ------------  ------------

Accumulated divisional deficit, end of period                 $   (67,764)      (52,382)
                                                              ============   ===========


Pro forma net loss per share (note 4)

 Basic and diluted                                            $      0.50
                                                              ============
Basic and diluted weighted-average
     common shares outstanding                                  2,400,000
                                                              ============
</TABLE>

See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F19
<PAGE>
<TABLE>
<CAPTION>
                                        DELTA APPAREL COMPANY

                             Condensed Combined Statement of Cash Flows
                                       (Amounts in thousands)
                                            (unaudited)


                                                                        FOR THE SIX MONTHS ENDED
                                                                    ----------------------------------
                                                                    JANUARY 1, 2000  DECEMBER 26, 1998
                                                                    ---------------  -----------------
<S>                                                                 <C>              <C>
Operating activities:
   Net loss                                                         $       (1,208)            (5,016)
   Adjustments to reconcile net loss to net cash provided by (used
         in) operating activities:
         Depreciation                                                        3,293              2,814
         Loss (gain) on sale of property and equipment                           6                842
         Other                                                                  38                 70
         Changes in operating assets and liabilities
             Accounts receivable                                            10,326              9,394
             Inventories                                                    (2,415)            (8,750)
             Prepaid expenses and other current assets                         (42)               (71)
             Other noncurrent assets                                            44                (29)
             Accounts payable and accrued expenses                             301             (4,976)
             Income taxes payable                                              312                (67)
                                                                    ---------------  -----------------
               Net cash provided by (used in) operating activities          10,655             (5,789)
                                                                    ---------------  -----------------

Investing activities:
    Purchases of property, plant and equipment                              (1,017)            (1,279)
    Proceeds from sale of property, plant and equipment                         17                ---
                                                                    ---------------  -----------------
        Net cash used in investing activities                               (1,000)            (1,279)
                                                                    ---------------  -----------------

Financing activities:
    Principal payment on long-term debt                                       (120)              (100)
    Change in due to related parties, net                                   (9,868)             7,104
                                                                    ---------------  -----------------
        Net cash provided by (used in) financing activities                 (9,988)             7,004
                                                                    ---------------  -----------------

    Decrease in cash                                                          (333)               (64)

    Cash at beginning of period                                                402                101
                                                                    ---------------  -----------------

    Cash at end of period                                           $           69                 37
                                                                    ===============  =================

Supplemental cash flow information:
    Cash paid during the period for interest                        $           11                 24
                                                                    ===============  =================
</TABLE>

See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F20
<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 six
months  ended  January  1, 2000 and December 26, 1998, respectively, include the
operations  and  accounts  of  Delta  Apparel  Company,  a division of Duck Head
Apparel  Company,  Inc.,  a  Tennessee  Corporation  and  Rainsford Yarn Mill, a
division of Delta Mills, Inc.  Duck Head Apparel, Inc. and Delta Mills, Inc. are
wholly owned subsidiaries of DWI.  These condensed combined financial statements
included  herein have been prepared pursuant to the rules and regulations of the
Securities   and   Exchange   Commission.   Certain   information  and  footnote
disclosures  normally  included  in  financial statements prepared in accordance
with  generally  accepted  accounting  principles have been condensed or omitted
pursuant to such rules and regulations relating to interim financial statements.
In  the  opinion  of  management,  the  accompanying unaudited interim condensed
combined  financial  statements  reflect  all  adjustments,  consisting  of only
normal,  recurring  adjustments,  necessary  to  present  fairly  the  financial
position  of  the  Company at January 1, 2000, and the results of its operations
and  its  cash  flows  for the six months ended January 1, 2000 and December 26,
1998,  respectively.  The  results  for the six months ended January 1, 2000 are
not  necessarily  indicative  of  the  expected results for the full year or any
future  period.  The  unaudited condensed combined financial statements included
herein  should be read in conjunction with the combined financial statements and
notes  thereto  included  in  this  filing.

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:


                                 JANUARY 1,
                                    2000
                                 ----------

Raw  materials                        2,091
Work  in  process                    10,236
Finished  goods                      17,122
                                 ----------
                                     29,449
                                 ==========


NOTE  3  -  COTTON  PROCUREMENTS

Delta  Apparel  has  entered  into agreements, and has fixed prices, to purchase
cotton  for  use  in  its  manufacturing operations.  At January 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.


                                      F21
<PAGE>


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