DELTA WOODSIDE INDUSTRIES INC /SC/
8-K, 1999-12-30
BROADWOVEN FABRIC MILLS, COTTON
Previous: PROGRESSIVE TELECOMMUNICATIONS CORP, NT 10-K, 1999-12-30
Next: HANCOCK JOHN WORLD FUND, N-30D, 1999-12-30



                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 8-K

                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


Date  of  Report  (Date  of  earliest  event  reported):  December  29,  1999
                                                          -------------------



                             DELTA WOODSIDE INDUSTRIES, INC.
             (Exact name of registrant as specified in its charter)


   South  Carolina              1-10095                 57-0535180
   (State or other            (Commission             (IRS  Employer
   jurisdiction of            File Number)            Identification
   incorporation)                 No.)



                          233 N. Main Street, Suite 200
                        Greenville, South Carolina 29601
              (Address of principal executive offices) (Zip  Code)


       Registrant's telephone number, including area code: (864) 232-8301
                                                           --------------



          (Former name or former address, if changed since last report)


<PAGE>
ITEM  5.  OTHER  EVENTS

     On  December  30,  1999:

     -    Delta  Apparel,  Inc.  ("Delta  Apparel"),  an  indirect  wholly-owned
          subsidiary of Delta  Woodside  Industries,  Inc.  ("Delta  Woodside"),
          filed with the  Securities and Exchange  Commission  (the "SEC") under
          the Securities  Exchange Act of 1934, as amended (the "Exchange Act"),
          a Form 10 (General Form for  Registration  of  Securities  Pursuant to
          Section  12(b) or 12(g) of the  Securities  Exchange Act of 1934) (the
          "Delta  Apparel  Form 10") to register the shares of common stock (the
          "Delta  Apparel  Shares") of Delta Apparel to be  distributed by Delta
          Woodside  to the  stockholders  of Delta  Woodside on a pro rata basis
          when the Delta  Apparel  distribution  described in the Delta  Apparel
          Form 10 occurs; and

     -    DH Apparel  Company,  Inc. (to be renamed  Duck Head Apparel  Company,
          Inc.) ("Duck  Head"),  an indirect  wholly-owned  subsidiary  of Delta
          Woodside,  filed  with the SEC under the  Exchange  Act a Form 10 (the
          "Duck Head Form 10") to register the shares of common stock (the "Duck
          Head Shares") of Duck Head to be  distributed by Delta Woodside to the
          stockholders  of Delta Woodside on a pro rata basis when the Duck Head
          distribution described in the Duck Head Form 10 occurs.

     The  following  portions  of  the  Information  Statement of Delta Apparel,
included  as  Exhibit 99.1 to the Delta Apparel Form 10, are incorporated herein
by  reference:  "The  Delta  Apparel  Distribution",  "Relationships Among Delta
Apparel, Delta Woodside and Duck Head" and "Interests of Directors and Executive
Officers  in  the  Delta  Apparel  Distribution".  This  information  that  is
incorporated  herein  by  reference  is included as Exhibit 99.3 to this Report.

     The  following portions of the Information Statement of Duck Head, included
as  Exhibit 99.1 to the Duck Head Form 10, are incorporated herein by reference:
"The Duck Head Distribution", "Relationships Among Duck Head, Delta Woodside and
Delta  Apparel"  and  "Interests of Directors and Executive Officers in the Duck
Head  Distribution".  This  information that is incorporated herein by reference
is  included  as  Exhibit  99.4  to  this  Report.

     Delta  Woodside  currently anticipates that in January or February 2000 its
Board  of  Directors  will  declare  the  record  date  for  the  Delta  Apparel
distribution and the record date for the Duck Head distribution.  Delta Woodside
currently  anticipates that the record date for each distribution will be a date
in February 2000, and that each distribution will occur on a date in early March
2000.  Delta Woodside anticipates that the Delta Apparel distribution will occur
as  soon  as  reasonably  practicable  following  the  record date for the Delta
Apparel  distribution  and that the Duck Head distribution will occur as soon as
reasonably practicable following the record date for the Duck Head distribution.


<PAGE>
     Completion  of  the  Delta  Apparel  distribution is conditioned on several
matters,  including:

     -    Delta Apparel entering into credit facilities satisfactory to it;

     -    The Delta Woodside Board receiving an opinion satisfactory to it as to
          the  solvency  of  Delta  Apparel  at the  time of the  Delta  Apparel
          distribution; and

     -    Delta  Mills,  Inc.  (an  indirect  wholly-owned  subsidiary  of Delta
          Woodside) receiving an opinion  satisfactory to it that the sale by it
          to Delta  Apparel  of the  Rainsford  yarn plant in  Edgefield,  South
          Carolina including related inventory is fair from a financial point of
          view to the  holders of Delta Mills, Inc.'s 9-5/8% Senior Notes in the
          principal amount of $150 million.

     Completion of the Duck Head distribution is conditioned on several matters,
including:

     -    Duck Head entering into credit facilities satisfactory to it; and

     -    The Delta Woodside Board receiving an opinion satisfactory to it as to
          the solvency of Duck Head at the time of the Duck Head distribution.

     As  previously  announced, Delta Woodside is in the process of transferring
various  corporate  functions  to  its  three  operating  divisions (Delta Mills
Marketing  Company,  Duck Head Apparel Company and Delta Apparel Company).  Upon
the  complete  transfer  of  these functions or at the time of the spin-offs (as
appropriate), the current executive officers of Delta Woodside will resign their
positions  with  Delta Woodside, and William F. Garrett, who currently heads the
Delta  Mills  Marketing  Company  division,  will  become  President  and  Chief
Executive  Officer of the remaining Delta Woodside (the operations of which will
consist  solely  of  the  Delta  Mills  Marketing  Company  business).

     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.


ITEM  7.  FINANCIAL  STATEMENTS  AND  EXHIBITS.

     (a)     Not  applicable.

     (b)     Although  pro  forma  financial  statements  are not required to be
included  in  this  filing  by  the instructions to Form 8-K, Delta Woodside has
elected  to  include  pro  forma financial statements for Delta Woodside in this
filing  because  each  of  the  Delta  Apparel Form 10 and the Duck Head Form 10
includes  pro  forma  financial statements, and Delta Woodside believes that pro
forma  statements for Delta Woodside that correspond to the pro forma statements
included in the Delta Apparel Form 10 and the Duck Head Form 10 would be helpful
to  Delta  Woodside's  stockholders.


<PAGE>
                   UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS

     The  following  unaudited  pro  forma  condensed  consolidated  financial
information  has  been  prepared from and should be read in conjunction with the
historical  financial statements and the related notes thereto of Delta Woodside
incorporated  by  reference  into Delta Woodside's Form 10-K for the fiscal year
ended  July  3,  1999,  and  the historical financial statements and the related
notes  thereto  of Delta Woodside included in Delta Woodside's Form 10-Q for the
three  months  ended  October  2,  1999.

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

     -    The contribution to equity of intercompany  debt owed by Delta Apparel
          to its parents,  the contribution to equity of intercompany  debt owed
          by Duck Head to its  parents  and the  distribution  of Delta  Apparel
          common  stock and Duck Head common  stock to existing  Delta  Woodside
          stockholders.

     -    The  refinancing  of current  existing  debt by Delta Apparel and Duck
          Head.

     -    The purchase of the net assets of the Rainsford plant by Delta Apparel
          from Delta Mills.

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

     -    The  distribution  of Delta Apparel  common stock and Duck Head common
          stock to existing Delta Woodside stockholders.

     -    The elimination of corporate expenses  associated with a multidivision
          operation.

     -    The reduction in interest expense  associated with the debt assumed or
          repaid by Delta Apparel and Duck Head.

     -    The interest  income on the cash balance  generated by the sale of the
          Rainsford plant.

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


<PAGE>
<TABLE>
<CAPTION>
                                   DELTA  WOODSIDE  INDUSTRIES,  INC.
                         UNAUDITED PROFORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                          AS AT OCTOBER 2, 1999
                                              (IN THOUSANDS)

                                                                       Pro Forma        Pro Forma
                                                       Historical     Adjustments      As Adjusted
                                                       -----------  ------------------------------
<S>                                                    <C>          <C>                <C>
ASSETS
Current Assets
    Cash and cash equivalents                          $    32,010  $     13,238  (1)  $    45,248
    Accounts receivable
       Factor                                               56,005                          56,005
       Customer                                                308         5,000  (2)        5,308
                                                       -----------  --------------     -----------
                                                            56,313         5,000            61,313
    Less allowances for doubtful accounts and returns          139                             139
                                                       -----------  --------------     -----------
                                                            56,174         5,000            61,174
   Inventories:
      Finished goods                                         9,581                           9,581
      Work in process                                       27,464                          27,464
      Raw material and supplies                              7,159                           7,159
                                                       -----------  --------------     -----------
                                                            44,204             0            44,204

   Net current assets of discontinued operations            50,381       (49,706) (3)          675
   Deferred income taxes                                     2,186        (2,186) (5)            0
   Prepaid expenses and other current assets                   967                             967
                                                       -----------  --------------     -----------
          Total current assets                             185,922       (33,654)          152,268

Property, plant and equipment
   Cost                                                    166,607                         166,607
   Accumulated depreciation                                 68,516                          68,516
                                                       -----------  --------------     -----------
                                                            98,091             0            98,091

Noncurrent assets of discontinued operations                41,441       (41,152) (3)          289
Noncurrent deferred income taxes                                           1,257  (5)        1,257
Other assets                                                 7,469                           7,469
                                                       -----------  --------------     -----------
       Total Assets                                    $   332,923      ($73,549)      $   259,374
                                                       ===========  ==============     ===========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                DELTA WOODSIDE INDUSTRIES, INC.
                    UNAUDITED PROFORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                     AS AT OCTOBER 2, 1999
                                        (IN THOUSANDS)

                                                           Pro Forma        Pro Forma
                                             Historical   Adjustments       As Adjusted
                                            ------------  -----------------------------
<S>                                         <C>           <C>              <C>
LIABILITIES
Current liabilities
    Trade accounts payable                       11,442                         11,442
    Accrued and sundry liabilities               18,069          (530) (3)      17,539
    Deferred income taxes                                         641  (5)         641
    Current portion of long-term debt             6,634        (6,634) (4)           0
                                            ------------  ------------     ------------
       Total current liabilities                 36,145        (6,523)          29,622

Long-term debt (less current portion)           150,071           (71) (4)     150,000
Deferred income  taxes                            4,295        (4,295) (5)           0
Other liabilities and deferred credits            8,227        (1,262) (3)       6,965

SHAREHOLDERS EQUITY
Common Stock, par value $.01 - Authorized
50,000,000 shares issued and outstanding
23,804,000 shares at October 2, 1999                239                            239
Additional paid in capital                      160,943       (61,398) (3)      99,545
Accumulated deficit                             (26,997)                       (26,997)
                                            ------------  ------------     ------------
                                                134,185       (61,398)          72,787

                                            ------------  ------------     ------------
Total Liabilities and Equity                $   332,923      ($73,549)     $   259,374
                                            ============  ============     ============
</TABLE>


<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA  CONDENSED  CONSOLIDATED  BALANCE  SHEET

OCTOBER  2,  1999

(in  thousands  of  dollars,  unless  otherwise  noted)

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

(1)  To  reflect  the  transfer  of  cash  to  Delta  Apparel  and  Duck Head in
conjunction  with  the transaction ($475), and the purchase of the net assets of
the  Rainsford plant by Delta Apparel from Delta Mills at a purchase price equal
to  the  net book value of the assets less the net book value of certain assumed
liabilities  ($13,713).

(2)  To reflect a receivable from Delta Apparel related to yarn sales from Delta
Mills  which  was  previously  classified  as  an  inter-company  receivable and
therefore  eliminated  upon  consolidation.

(3)  To  reflect the spin-off of the assets and liabilities of Delta Apparel and
Duck  Head.

(4)  To reflect the assumption or payoff of Delta Woodside debt by Delta Apparel
and  Duck  Head.

(5)  To  reflect  reclassifications  and  spin-off  of  income  tax  attributes.


<PAGE>
<TABLE>
<CAPTION>
                                   DELTA WOODSIDE INDUSTRIES, INC.
                      PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                    FISCAL YEAR ENDED JULY 3, 1999
                               (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)


                                                                          Unaudited
                                                              ----------------------------------
                                                                Pro Forma             Pro Forma
                                                 Historical    Adjustments           As Adjusted
                                                ------------  -------------          -----------
<S>                                             <C>           <C>                    <C>
Net sales                                       $   493,027      ($178,572) (5)      $  314,455
Cost of goods sold                                  420,763       (163,019) (5)         257,744
                                                ------------  -------------          -----------
  Gross profit on sales                              72,264        (15,553)              56,711

Selling, general, and administrative expense         69,175        (51,115) (1)&(5)      18,060
Restructuring and impairment charge                  13,996        (13,996) (5)               0
Other income (expense)                               (1,295)         1,421  (5)             126
                                                ------------  -------------          -----------
  Operating profit                                  (12,202)        50,979               38,777

Interest expense                                     19,929         (1,077) (2)          18,852
Interest (income)                                      (467)          (525) (3)            (992)
                                                ------------  -------------          -----------
  Net interest expense                               19,462         (1,602)              17,860

Income (loss) from continuing operations
   before income taxes                              (31,664)        52,581               20,917
Income tax expense (benefit)                            825         (2,743) (4)          (1,918)
                                                ------------  -------------          -----------
   Income (loss) from continuing operations         (32,489)        55,324               22,835

(Loss) on disposal of discontinued operations
    less applicable income taxes                     (6,906)             0               (6,906)
                                                ------------  -------------          -----------
Net income (loss)                                  ($39,395)  $     55,324           $   15,929
                                                ============  =============          ===========

Basic and diluted earnings (loss) per share:
  Continuing operations                              ($1.35)  $       2.29           $     0.94
  Discontinued operations                            ($0.28)  $       0.00               ($0.28)
                                                ------------  -------------          -----------
  Net income                                         ($1.63)  $       2.29           $     0.66
                                                ============  =============          ===========
Weighted average shares outstanding                  24,149         24,149               24,149
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                               DELTA  WOODSIDE  INDUSTRIES,  INC.
                    PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                THREE MONTHS ENDED OCTOBER 2, 1999
                             (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                           (Unaudited)


                                                             Pro Forma        Pro Forma
                                                Historical  Adjustments      As Adjusted
                                               -----------  -----------      -----------
<S>                                            <C>          <C>              <C>
Net sales                                      $   57,306                    $   57,306
Cost of goods sold                                 51,205                        51,205
                                               -----------  -----------      -----------
  Gross profit on sales                             6,101            0            6,101

Selling, general, and administrative expense        3,763         (348) (1)       3,415
Other income (expense)                                 45                            45
                                               -----------  -----------      -----------
  Operating profit                                  2,383          348            2,731

Interest expense                                    4,542         (200) (2)       4,342
Interest (income)                                    (175)        (152) (3)        (327)
                                               -----------  -----------      -----------
  Net interest expense                              4,367         (352)           4,015

Income (loss) from continuing operations
   before income taxes                             (1,984)         700           (1,284)
Income tax expense (benefit)                         (545)         192  (4)        (353)
                                               -----------  -----------      -----------
   Income (loss) from continuing operations        (1,439)         508             (931)

Income from operations of discontinued
    operations less applicable income taxes         1,563       (1,563) (5)           0
                                               -----------  -----------      -----------
Net income (loss)                              $      124      ($1,055)           ($931)
                                               ===========  ===========      ===========

Basic and diluted earnings (loss) per share:
  Continuing operations                            ($0.06)  $     0.02           ($0.04)
  Discontinued operations                      $     0.07       ($0.07)      $     0.00
                                               -----------  -----------      -----------
  Net income                                   $     0.01       ($0.05)          ($0.04)
                                               ===========  ===========      ===========

Weighted average shares outstanding                23,799       23,799           23,799
</TABLE>


<PAGE>
NOTES  TO  UNAUDITED  PRO  FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

(in  thousands  of  dollars,  unless  otherwise  noted)

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

(1)  To  reflect the net reduction in general and administrative expenses due to
the  elimination  of  corporate  expenses  associated  with  a  multi  division
operation.  These  adjustments  totaled  $1,880  for year ended July 3, 1999 and
$348  for  the  quarter  ended  October  2,  1999

(2)  To  reflect  the  reduction  in  interest  expense associated with the debt
assumed  or  repaid  by  Delta  Apparel  and  Duck  Head.

(3)  To reflect interest income on the cash balance generated by the sale of the
Rainsford  plant.

(4)  To  reflect  the  income  tax  effect  of  the  pro  forma  adjustments.

(5)  To  eliminate  the  results  of  operations of Delta Apparel and Duck Head.


<PAGE>
     (c)  Exhibits

          99.1 Form  of   Information   Statement   of  Delta   Apparel,   Inc.:
               Incorporated by reference to Exhibit 99.1 to the Form 10 of Delta
               Apparel, Inc. (File No. 001-15583).

          99.2 Form of Information Statement of Duck Head Apparel Company, Inc.:
               Incorporated  by  reference  to Exhibit 99.1 to the Form 10 of DH
               Apparel Company, Inc. (File No. 001-15585).

          99.3 The  following  portions of the  Information  Statement  of Delta
               Apparel,  included as Exhibit 99.1 to the Delta  Apparel Form 10:
               "The Delta  Apparel  Distribution",  "Relationships  Among  Delta
               Apparel,   Delta  Woodside  and  Duck  Head"  and  "Interests  of
               Directors   and   Executive   Officers   in  the  Delta   Apparel
               Distribution".

          99.4 The following portions of the Information Statement of Duck Head,
               included as Exhibit 99.1 to the Duck Head Form 10: "The Duck Head
               Distribution", "Relationships Among Duck Head, Delta Woodside and
               Delta Apparel" and "Interests of Directors and Executive Officers
               in the Duck Head Distribution".


<PAGE>
                                   SIGNATURES


     Pursuant  to  the  requirements of the Securities Exchange Act of 1934, the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned  hereunto  duly  authorized.

                              DELTA  WOODSIDE  INDUSTRIES,  INC.
                              (Registrant)


                              By:/s/  E.  Erwin  Maddrey,  II
                                 ----------------------------
                                 E.  Erwin  Maddrey,  II
                                 President  and  Chief  Executive
                                   Officer


Date:  December  29,  1999


<PAGE>
                                  EXHIBIT INDEX


99.3 The  following  portions of the  Information  Statement  of Delta  Apparel,
     included as Exhibit 99.1 to the Delta  Apparel Form 10: "The Delta  Apparel
     Distribution",  "Relationships Among Delta Apparel, Delta Woodside and Duck
     Head" and  "Interests  of  Directors  and  Executive  Officers in the Delta
     Apparel Distribution".

99.4 The following portions of the Information  Statement of Duck Head, included
     as  Exhibit  99.1 to the Duck Head Form 10:  "The Duck Head  Distribution",
     "Relationships  Among Duck Head,  Delta  Woodside  and Delta  Apparel"  and
     "Interests  of  Directors   and   Executive   Officers  in  the  Duck  Head
     Distribution".


<PAGE>

                         THE DELTA APPAREL DISTRIBUTION


PARTIES  TO  THE  DISTRIBUTION  AGREEMENT

     Delta  Woodside
     ---------------

     Delta Woodside is a South Carolina corporation with its principal executive
offices  located at 233 North Main Street, Suite 200, Greenville, South Carolina
29601  (telephone  number:  864-232-8301).

     Prior to the Delta Apparel distribution, Delta Woodside had three operating
divisions:  Delta  Mills  Marketing Company, Delta Apparel Company and Duck Head
Apparel  Company.

     -    Delta Mills Marketing  Company  produces a range of cotton,  synthetic
          and blended  finished and unfinished  woven products that are sold for
          the  ultimate  production  of  apparel,  home  furnishings  and  other
          products.  After  the  Delta  Apparel  distribution  and the Duck Head
          distribution,  Delta  Mills  Marketing  Company  will  remain the only
          continuing Delta Woodside operation.

     -    Pursuant  to the  Delta  Apparel  distribution,  Delta  Woodside  will
          distribute to its stockholders all of the outstanding  common stock of
          Delta Apparel,  which will continue the business formerly conducted by
          the Delta Apparel  Company  division of various  subsidiaries of Delta
          Woodside.  For a  description  of the  business  of the Delta  Apparel
          Company  division,  see the information under the heading "Business of
          Delta Apparel".

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

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

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

     Duck  Head
     ----------

     Duck  Head  is  a  Georgia corporation with its principal executive offices
located  at  1020 Barrow Industrial Parkway, P.O. Box 688, Winder, Georgia 30680
(telephone number:  770-867-3111).  Duck Head's business is designing, sourcing,
producing,  marketing  and  distributing  boy's  and men's value-oriented casual
sportswear  predominantly  under  the  134-year-old  nationally recognized "Duck
Head"  (Reg.  Trademark)  label.

BACKGROUND  OF  THE  DELTA  APPAREL  DISTRIBUTION

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

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


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

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

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

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

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

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

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

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


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

     At  a  meeting  on  June  24,  1999,  the Delta Woodside board of directors
decided  to  terminate  the  process of attempting to sell a post-spin-off Delta
Woodside  comprised  solely  of  Delta  Mills Marketing Company in line with its
previously-announced  plan,  because  it had not received any satisfactory offer
for  the business.  The Board determined to continue to explore other strategies
to  enhance  stockholder  value,  including:  (1)  the purchase of the Duck Head
Apparel  Company  division  and  the Delta Apparel Company division by the Delta
Mills,  Inc. subsidiary, or (2) a spin-off/recapitalization in which the apparel
divisions  would  be  spun-off  to  the  Delta Woodside stockholders as separate
public  companies,  and  substantial cash would be paid out to stockholders from
new  borrowings by the remaining Delta Woodside.  Under the purchase of the Duck
Head  Apparel  Company  division and the Delta Apparel Company division by Delta
Mills,  Inc.  scenario, Delta Woodside would have been provided with substantial
cash to make acquisitions of Delta Woodside common stock or other businesses, or
for  other  purposes.  Under  the  spin-off/recapitalization  scenario,  Delta
Woodside  stockholders  would  have  received,  for  their Delta Woodside common
shares,  shares of each of the new spun-off apparel companies, cash and stock in
the  remaining  Delta  Woodside.  Also, additional shares of the remaining Delta
Woodside  (representing  more  than  20%  of  the then outstanding shares of the
remaining Delta Woodside) would have been sold to members of management of Delta
Mills  Marketing  Company.  Consummation  of  the  spin-off/recapitalization
transaction  was  to be conditioned upon receiving a favorable vote of the Delta
Woodside  stockholders.

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

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

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


<PAGE>
REASONS  FOR  THE  DELTA  APPAREL  DISTRIBUTION

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

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

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

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

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

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

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

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

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

     (i)  leaving Delta  Woodside's  three businesses in Delta Woodside in their
          current corporate form.

     During the course of this exploration, the Delta Woodside board witnessed a
deterioration  of  general  market  conditions  in  the  textile  and  apparel
industries.  This  deterioration caused the market's perceived values of textile
and  apparel  businesses  to  decline  significantly.

     This  decline,  together with the information obtained by Delta Woodside in
the  process  of  exploring  the  alternatives  described  above,  led the Delta
Woodside  board  to  conclude  that:

     (i)  any sale or  liquidation  at this time or in the near future of any of
          Delta  Woodside's  businesses  would,  more  likely  than  not,  be at
          depressed and unacceptable prices; and

     (ii) absent a change in circumstances,  the interests of Delta Woodside and
          its  stockholders  would be best  served by not  pursuing  the sale or
          liquidation of any of Delta Woodside's businesses at this time.

     The  Delta  Woodside Board also determined that the best interests of Delta
Woodside  and  its stockholders would not be served by pursuing at this time any
of the additional alternatives described above other than a pro rata spin-off of


<PAGE>
Delta  Woodside's  two apparel businesses to Delta Woodside's stockholders.  The
major  factors  that  led  to  this conclusion were the general market condition
deterioration  described  above  and:

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

DESCRIPTION  OF  THE  DELTA  APPAREL  DISTRIBUTION

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

     Delta  Woodside  plans to effect the Delta Apparel distribution on or about
March __, 2000 by distributing all of the issued and outstanding shares of Delta
Apparel common stock to the record holders of Delta Woodside common stock on the
record  date  for  this transaction, which is February __, 2000.  Delta Woodside
will distribute one share of Delta Apparel common stock to each of those holders
for  every  ten  shares  of  Delta Woodside common stock owned of record by that
holder.  The  actual  total  number of shares of Delta Apparel common stock that
Delta  Woodside  will  distribute  will  depend on the number of shares of Delta
Woodside  common  stock  outstanding  on  the  record  date.  Based  upon  the
one-for-ten  Delta  Apparel distribution ratio and the number of shares of Delta
Woodside  common  stock  outstanding  on  January  __, 2000, Delta Woodside will
distribute  approximately  2,386,000  shares  of  Delta  Apparel common stock to
holders  of  Delta  Woodside common stock, which will then constitute all of the
outstanding  shares  of Delta Apparel common stock.  Delta Apparel common shares
will  be  fully paid and nonassessable, and the holders of those shares will not
be  entitled  to  preemptive rights.  For a further description of Delta Apparel
common  stock  and  the  rights of its holders, see the portion of this document
located  under  the  heading  "Description  of  Delta  Apparel  Capital  Stock".


<PAGE>
     For  those  holders of Delta Woodside common stock who hold their shares of
Delta  Woodside common stock through a stockbroker, bank or other nominee, Delta
Woodside's  distribution  agent,  First  Union  National Bank, will transfer the
shares  of  Delta  Apparel  common stock to the registered holders of record who
will  make  arrangements  to credit their customers' accounts with Delta Apparel
common  stock.  Delta Woodside anticipates that stockbrokers and banks generally
will  credit  their  customers'  accounts  with Delta Apparel common stock on or
about  March  __,  2000.

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

MATERIAL  FEDERAL  INCOME  TAX  CONSEQUENCES

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

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

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

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


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

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

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

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

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

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

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

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

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

3.   Each Delta Woodside  stockholder  will be required to apportion his, her or
     its tax basis in the stockholder's  Delta Woodside shares between the Delta
     Woodside  shares retained and the Duck Head shares and Delta Apparel shares
     received,  with this  apportionment to be made in proportion to the shares'
     relative fair market values for federal  income tax purposes at the date of
     the distributions.


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

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

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

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

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

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

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

2.   Any value of the Delta Apparel  shares and Duck Head shares  (together with
     any cash received for any fractional share) that exceeds the Delta Woodside
     stockholder's pro rata share of Delta Woodside's  accumulated  earnings and
     profits  through  fiscal year 2000 will  constitute  a return of capital to
     that stockholder  (i.e. the stockholder will not be taxed on that value) up
     to the  stockholder's  basis in his, her or its Delta Woodside shares,  and
     the  stockholder's  basis in his, her or its Delta Woodside  shares will be
     reduced  accordingly.  Any remaining  value of the Delta Apparel shares and
     Duck Head shares (together with any cash received for any fractional share)
     in excess  of the Delta  Woodside  stockholder's  basis in his,  her or its
     Delta Woodside shares will be taxable to the Delta Woodside  stockholder as
     gain,  which will be capital gain if the Delta  Woodside stock is held as a
     capital  asset.  This  capital  gain will be taxable as either long term or
     short term capital gain,  depending upon the  stockholder's  holding period
     for those Delta Woodside shares.


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

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

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

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

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

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

     THE  FOREGOING  IS  A  GENERAL  DISCUSSION  AND IS NOT INTENDED TO SERVE AS
SPECIFIC  ADVICE  FOR  ANY  PARTICULAR DELTA WOODSIDE STOCKHOLDER, SINCE THE TAX
CONSEQUENCES OF THE DELTA APPAREL DISTRIBUTION AND THE DUCK HEAD DISTRIBUTION TO
EACH  STOCKHOLDER  WILL  DEPEND  UPON  THAT  STOCKHOLDER'S  OWN  PARTICULAR
CIRCUMSTANCES.  EACH  STOCKHOLDER SHOULD CONSULT HIS, HER OR ITS OWN ADVISORS AS
TO THE FEDERAL, FOREIGN, STATE AND LOCAL TAX CONSEQUENCES TO THAT STOCKHOLDER OF
THE  DELTA  APPAREL  DISTRIBUTION  AND  THE  DUCK  HEAD  DISTRIBUTION.


<PAGE>
ACCOUNTING  TREATMENT

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


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


     This  section  describes  the primary agreements among Delta Apparel, Delta
Woodside and Duck Head that will define the ongoing relationships among them and
their  subsidiaries  and  affiliates after the Delta Apparel distribution and is
expected  to  provide  for  the  orderly separation of the three companies.  The
following  description  of  the  distribution  agreement  and  the  tax  sharing
agreement  summarizes  the  material  terms  of those agreements.  If there is a
discrepancy  between  this  summary and those agreements, you should rely on the
information  in  those  agreements.  Delta Apparel has filed those agreements as
exhibits  to its Registration Statement on Form 10 filed with the Securities and
Exchange  Commission.  This  document  is a part of that registration statement.

DISTRIBUTION  AGREEMENT

     Delta Apparel has entered into a distribution agreement with Delta Woodside
and  Duck  Head as of January __, 2000.  The distribution agreement provides for
the  procedures  for  effecting the Delta Apparel distribution and the Duck Head
distribution.  For this purpose, as summarized below, the distribution agreement
provides  for the principal corporate transactions and procedures for separating
the  Delta Apparel Company division's business and the Duck Head Apparel Company
division's business from the rest of Delta Woodside.  Also, as summarized below,
the  distribution agreement defines the relationships among Delta Apparel, Delta
Woodside  and  Duck  Head  after the Delta Apparel distribution with respect to,
among  other  things,  indemnification  arrangements  and  employee  benefit
arrangements.

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

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

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

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

     (c)  Delta  Apparel will have assumed all of the  liabilities  of the Delta
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Delta Apparel  liabilities  and all lessors of leases that are
          part of the assumed Delta Apparel  liabilities to release all obligors
          (other  than  Delta  Apparel  or  any  of its  subsidiaries)  of  that
          indebtedness and under those leases.

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

     (e)  Duck Head will have  assumed all of the  liabilities  of the Duck Head
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Duck Head  liabilities and all lessors of leases that are part
          of the assumed Duck Head  liabilities  to release all obligors  (other
          than Duck Head or any of its  subsidiaries)  of that  indebtedness and
          under those leases.


<PAGE>
     (f)  Delta  Woodside  will have  caused  all  holders of  indebtedness  for
          borrowed  money and all  lessors  of  leases  that are not part of the
          liabilities  assumed by Delta  Apparel or the  liabilities  assumed by
          Duck Head to release all  obligors  (other than Delta  Woodside or its
          remaining subsidiaries) of that indebtedness and under those leases.

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

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

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

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

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

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

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

     Delta  Woodside  will cause those individuals who are employed by the Delta
Apparel division to become employees of Delta Apparel, Delta Apparel will assume
the  accrued  employee benefits of these employees and Delta Woodside will cause
the  account  balance  of  each  of  these  employees  in  any  and all of Delta
Woodside's  employee  benefit  plans (other than the Delta Woodside stock option
plan)  to be transferred to a comparable employee benefit plan of Delta Apparel.

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

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

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

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

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

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).


<PAGE>
     Under  the  tax  sharing  agreement,  the allocation of tax liabilities and
benefits  is  generally  as  follows:

     -    With respect to federal income taxes:

          (a)  For each  taxable  year  that  ends  prior to the  Delta  Apparel
               distribution,  Delta Woodside shall be responsible for paying any
               increase  in  federal  income  taxes,  and shall be  entitled  to
               receive the benefit of any refund of or saving in federal  income
               taxes,  that results from any tax proceeding  with respect to any
               returns  relating to federal  income taxes of the Delta  Woodside
               consolidated federal income tax group.

          (b)  For the taxable  period  ending on the date of the Delta  Apparel
               distribution,  Delta Woodside shall be responsible for paying any
               federal  income taxes,  and shall be entitled to any refund of or
               saving  in  federal  income  taxes,  with  respect  to the  Delta
               Woodside consolidated federal income tax group.

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

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

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

     -    With respect to federal employment taxes

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

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


<PAGE>
          (c)  Delta Apparel  shall be  responsible  for the federal  employment
               taxes  payable with  respect to the  compensation  paid,  whether
               before,  on or after the date of the Delta Apparel  distribution,
               by  any  member  of  the  Delta   Woodside   federal  income  tax
               consolidated  group for any part of the period ending on the date
               of the Delta Apparel  distribution  or by any member of the Delta
               Apparel  tax  group  for  any  period  after  that  date  to  all
               individuals  who are past or present  employee of the business of
               Delta Apparel.

     -    With  respect  to any  taxes,  other than  federal  employment  taxes,
          federal income taxes and state income, franchise or similar taxes:

          (a)  Delta  Woodside  shall be  responsible  for any of  these  taxes,
               regardless  of the time period or  circumstance  with  respect to
               which the taxes are payable,  arising from or attributable to any
               business  of Delta  Woodside  other  than the  business  of Delta
               Apparel or the business of Duck Head;

          (b)  Duck Head shall be responsible for any of these taxes, regardless
               of the time  period or  circumstance  with  respect  to which the
               taxes are payable,  arising from or  attributable to the business
               of Duck Head; and

          (c)  Delta  Apparel  shall  be  responsible  for any of  these  taxes,
               regardless  of the time period or  circumstance  with  respect to
               which the taxes are payable,  arising from or attributable to the
               business of Delta Apparel.

     -    The Delta Woodside tax group shall be responsible  for all taxes,  and
          shall receive the benefit of all tax items, of any member of the Delta
          Woodside  tax 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,
other  tax proceedings and disputes arising out of the interpretation of the tax
sharing  agreement. These arrangements may result in conflicts of interest among
Delta  Apparel,  Delta  Woodside  and  Duck  Head.

     Under  the  tax  sharing  agreement, the Delta Apparel tax group, the Delta
Woodside  tax  group  and  the  Duck Head tax group have agreed to indemnify one
another  against  various  tax  liabilities,  generally  in  accordance with the
allocation  of  tax  liabilities  and  benefits  described  above.

OTHER  RELATIONSHIPS

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

     The  following  directors  of  Delta  Apparel  are  also directors of Delta
Woodside  and  Duck Head:  William F. Garrett, C. C. Guy, Dr. James F. Kane, Dr.
Max  Lennon,  E.  Erwin Maddrey, II, Buck A. Mickel and Bettis C. Rainsford.  In
the  event  that  any material issue were to arise between Delta Apparel, on the
one  hand,  and  either  Delta  Woodside  or Duck Head, on the other hand, these
directors  could  be  deemed to have a conflict of interest with respect to that
issue.  In  that circumstance, Delta Apparel anticipates that it will proceed in
a  manner  that  is determined by a majority of those members of Delta Apparel's
board  of  directors who are not also members of the board of directors of Delta
Woodside  or  the  board  of  directors  of  Duck  Head  (as  applicable).


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

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

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

Sold to Duck Head                 403     156   481                 6

Purchased from Duck Head          653     132     0                 0

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

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

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

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

     Purchase  of  Rainsford  Plant
     ------------------------------

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


<PAGE>
     Management  Services
     --------------------

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

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

     Other
     -----

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

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


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


     One  or more executive officers of Delta Apparel and one or more members of
the  Delta Apparel board of directors will receive economic benefits as a result
of  the  Delta  Apparel distribution and the Duck Head distribution and may have
other interests in the Delta Apparel distribution and the Duck Head distribution
in  addition  to  their interests as Delta Woodside stockholders.  Some of these
executive officers and directors will also be the beneficial owners of more than
5%  of  the  outstanding  shares  of  common  stock of Delta Apparel immediately
following  the  Delta  Apparel  distribution.  See  "Security  Ownership  of
Significant  Beneficial  Owners  and  Management."  The  Delta Woodside board of
directors  was aware of these interests and considered them along with the other
matters  described  above under "The Delta Apparel Distribution -- Background of
the  Delta  Apparel Distribution" and "The Delta Apparel Distribution -- Reasons
for  the  Delta  Apparel  Distribution."

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

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

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

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

Marjorie F. Rupp                                    [to be determined]  [to be determined]
 Vice President and Secretary
<FN>
___________________________________
(1)  The  compensation  grants  committee or the  compensation  committee of the
     Delta Apparel board of directors anticipates that the stock options will be
     granted at various  dates during the six month period.  The exercise  price
     for any option  will be the  stock's  closing  market  value at the date of
     grant.
</TABLE>


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

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

<TABLE>
<CAPTION>
Name                  Cash bonus ($)
- --------------------  --------------
<S>                   <C>
William F. Garrett           306,000

C.C. Guy                      32,625

Robert W. Humphreys          117,000

Dr. James F. Kane             32,625

Dr. Max Lennon                32,250

E. Erwin Maddrey, II         500,000

Buck A. Mickel                31,625

Bettis C. Rainsford          360,000
</TABLE>

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

EARLY  EXERCISABILITY  OF  DELTA  WOODSIDE  STOCK  OPTIONS

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

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

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

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

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


<PAGE>
<TABLE>
<CAPTION>
Name                             Number of Delta Woodside
- ----                ---------------------------------------------------
                       common shares covered by portion of stock
                    ---------------------------------------------------
                    options the exercisability of which was accelerated
                    ---------------------------------------------------
<S>                 <C>
William F. Garrett                       37,500

Herbert M. Mueller                        4,500

Marjorie F. Rupp                          3,000
</TABLE>

LEASE  TERMINATIONS

     Delta  Woodside  has  leased its principal corporate office space and space
for  its  benefits  department,  purchasing  department and financial accounting
department  from  a corporation (Hammond Square, Ltd.), one-half of the stock of
which  is owned by each of E. Erwin Maddrey, II (a director of Delta Apparel and
Duck  Head  and  President  and  Chief  Executive  Officer  (from  which officer
positions  he will resign in connection with the Delta Apparel distribution) and
a director of Delta Woodside) and Jane H. Greer (Vice President and Secretary of
Delta  Woodside (from which officer positions she will resign in connection with
the  Delta  Apparel  distribution)).  Mr.  Maddrey  and  Ms.  Greer are also the
directors  and  executive  officers  of  Hammond Square, Ltd.  The lease of this
space  was  executed  effective  September  1,  1998, covers approximately 9,662
square  feet  at  a rental rate of $13.50 per square foot per year (plus certain
other  expenses)  and had an expiration date of August 2003.  In connection with
the  Delta  Apparel distribution and the Duck Head distribution, Hammond Square,
Ltd.  and Delta Woodside have agreed that this lease will terminate on the Delta
Apparel  distribution  date  in  exchange  for  the payment by Delta Woodside to
Hammond  Square,  Ltd.  of  $135,268.  Following  the Delta Apparel distribution
date,  Delta  Woodside  may  continue  to  use  the  space  on  an  as  needed
month-to-month basis at the rental rate of $14.00 per square foot per year (plus
certain  other  expenses).

     Delta  Woodside  has  leased office space in Edgefield, South Carolina from
The  Rainsford  Development Corporation, a corporation wholly owned by Bettis C.
Rainsford  (a  director  of  Delta  Apparel, Duck Head and Delta Woodside).  Mr.
Rainsford  is  a  director  and executive officer and Brenda L. Jones (Assistant
Secretary  of  Delta  Woodside  (from which officer positions she will resign in
connection  with the Delta Apparel distribution)) is an executive officer of The
Rainsford  Development  Corporation.  In  connection  with  the  Delta  Apparel
distribution  and  the  Duck  Head  distribution,  The  Rainsford  Development
Corporation and Delta Woodside have agreed that this lease will terminate on the
Delta Apparel distribution date in exchange for the payment by Delta Woodside to
The  Rainsford  Development  Corporation  of  $33,299.08.

LEASE  OF  STORE  IN  EDGEFIELD,  SOUTH  CAROLINA

     Duck  Head  leases  a  building in Edgefield, South Carolina from Bettis C.
Rainsford  (a  director of Delta Apparel, Duck Head and Delta Woodside) pursuant
to  an  agreement  involving  rental  payments equal to 3% of gross sales of the
Edgefield  store, plus 1% of gross sales of the store for utilities.  Under this
lease  agreement,  $9,944,  $11,076 and $10,947 was paid to Mr. Rainsford during
fiscal  1997,  1998  and  1999,  respectively.

TRANSFERS  OF  LIFE  INSURANCE  POLICIES

     In February 1991, each of E. Erwin Maddrey, II (a director of Delta Apparel
and  Duck  Head  and  President  and Chief Executive Officer (from which officer
positions  Mr.  Maddrey  will  resign  in  connection  with  the  Delta  Apparel
distribution)  and  a  director  of  Delta  Woodside) and Bettis C. Rainsford (a
director  of  Delta  Apparel, Duck Head and Delta Woodside) entered into a stock
transfer  restrictions and right of first refusal agreement (which this document
refers to as a "First Refusal Agreement") with Delta Woodside.  Pursuant to each
First  Refusal  Agreement,  Mr.  Maddrey  or  Mr. Rainsford, as the case may be,
granted  Delta  Woodside  a specified right of first refusal with respect to any


<PAGE>
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 dates in January and February, 2000 (the dates
through  which  the  applicable  insurance  premiums  have  been  paid),  that
individual's  First  Refusal  Agreement  will  terminate and Delta Woodside will
transfer  to  the individual the $10 million life insurance policies on his life
the  proceeds  of  which  are  payable  to  the  beneficiary or beneficiaries he
selects.  After  this transfer, the recipient individual will be responsible for
payment  the  premiums  on  these  life insurance policies.  Delta Woodside will
allow  the  remaining $30 million of life insurance payable to Delta Woodside to
lapse.


<PAGE>

                           THE DUCK HEAD DISTRIBUTION

PARTIES TO THE DISTRIBUTION AGREEMENT

     Delta  Woodside
     ---------------

     Delta Woodside is a South Carolina corporation with its principal executive
offices  located at 233 North Main Street, Suite 200, Greenville, South Carolina
29601  (telephone  number:  864-232-8301).

     Prior  to  the  Duck  Head distribution, Delta Woodside had three operating
divisions:  Delta  Mills  Marketing Company, Duck Head Apparel Company and Delta
Apparel  Company.

     -    Delta Mills Marketing  Company  produces a range of cotton,  synthetic
          and blended  finished and unfinished  woven products that are sold for
          the  ultimate  production  of  apparel,  home  furnishings  and  other
          products.  After the Duck  Head  distribution  and the  Delta  Apparel
          distribution,  Delta  Mills  Marketing  Company  will  remain the only
          continuing Delta Woodside operation.

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

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

     Duck  Head
     ----------

     Duck  Head  is  a  Georgia corporation with its principal executive offices
located  at  1020 Barrow Industrial Parkway, P.O. Box 688, Winder, Georgia 30680
(telephone  number:  770-867-3111).

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

     Delta Apparel is a Georgia corporation with its principal executive offices
located  at 3355 Breckinridge Blvd., Suite 100, Duluth, Georgia 30680 (telephone
number:  770-806-6800).  Delta  Apparel  is  a vertically integrated supplier of
knit  apparel,  particularly T-shirts, sportswear and fleece goods and sells its
products  to  distributors,  screen  printers  and  private  label  accounts.

BACKGROUND  OF  THE  DUCK  HEAD  DISTRIBUTION

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


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

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

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

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

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

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

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

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


<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 Delta Apparel
Company  division and the Duck Head Apparel Company division by the Delta Mills,
Inc.  subsidiary,  or  (2)  a  spin-off/recapitalization  in  which  the apparel
divisions  would  be  spun-off  to  the  Delta Woodside stockholders as separate
public  companies,  and  substantial cash would be paid out to stockholders from
new borrowings by the remaining Delta Woodside.  Under the purchase of the Delta
Apparel  Company  division  and  the Duck Head Apparel Company division by Delta
Mills,  Inc.  scenario, Delta Woodside would have been provided with substantial
cash to make acquisitions of Delta Woodside common stock or other businesses, or
for  other  purposes.  Under  the  spin-off/recapitalization  scenario,  Delta
Woodside  stockholders  would  have  received,  for  their Delta Woodside common
shares,  shares of each of the new spun-off apparel companies, cash and stock in
the  remaining  Delta  Woodside.  Also, additional shares of the remaining Delta
Woodside  (representing  more  than  20%  of  the then outstanding shares of the
remaining Delta Woodside) would have been sold to members of management of Delta
Mills  Marketing  Company.  Consummation  of  the  spin-off/recapitalization
transaction  was  to be conditioned upon receiving a favorable vote of the Delta
Woodside  stockholders.

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

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

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


<PAGE>
REASONS  FOR  THE  DUCK  HEAD  DISTRIBUTION

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

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

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

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

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

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

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

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

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

     (i)  leaving Delta  Woodside's  three businesses in Delta Woodside in their
          current corporate form.

     During the course of this exploration, the Delta Woodside board witnessed a
deterioration  of  general  market  conditions  in  the  textile  and  apparel
industries.  This  deterioration caused the market's perceived values of textile
and  apparel  businesses  to  decline  significantly.

     This  decline,  together with the information obtained by Delta Woodside in
the  process  of  exploring  the  alternatives  described  above,  led the Delta
Woodside  board  to  conclude  that:

     (i)  any sale or  liquidation  at this time or in the near future of any of
          Delta  Woodside's  businesses  would,  more  likely  than  not,  be at
          depressed and unacceptable prices; and

     (ii) absent a change in circumstances,  the interests of Delta Woodside and
          its  stockholders  would be best  served by not  pursuing  the sale or
          liquidation of any of Delta Woodside's businesses at this time.


<PAGE>
     The  Delta  Woodside Board also determined that the best interests of Delta
Woodside  and  its stockholders would not be served by pursuing at this time any
of the additional alternatives described above other than a pro rata spin-off of
Delta  Woodside's  two apparel businesses to Delta Woodside's stockholders.  The
major  factors  that  led  to  this conclusion were the general market condition
deterioration  described  above  and:

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

     -    Duck Head management's assessment of the prospects of Duck Head;

     -    The current and  prospective  economic  environment in which Duck Head
          operates; and

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

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

DESCRIPTION  OF  THE  DUCK  HEAD  DISTRIBUTION

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

     Delta Woodside plans to effect the Duck Head distribution on or about March
__,  2000  by distributing all of the issued and outstanding shares of Duck Head
common  stock to the record holders of Delta Woodside common stock on the record
date  for  this  transaction,  which  is February __, 2000.  Delta Woodside will
distribute  one  share  of  Duck  Head common stock to each of those holders for
every  ten shares of Delta Woodside common stock owned of record by that holder.
The  actual total number of shares of Duck Head common stock that Delta Woodside
will  distribute  will  depend  on the number of shares of Delta Woodside common
stock  outstanding  on  the  record  date.  Based upon the one-for-ten Duck Head
distribution  ratio  and  the  number  of  shares of Delta Woodside common stock
outstanding  on  January  __, 2000, Delta Woodside will distribute approximately
2,386,000  shares  of Duck Head common stock to holders of Delta Woodside common
stock,  which  will  then  constitute all of the outstanding shares of Duck Head
common stock.  Duck Head common shares will be fully paid and nonassessable, and
the  holders  of  those shares will not be entitled to preemptive rights.  For a
further description of Duck Head common stock and the rights of its holders, see
the portion of this document located under the heading "Description of Duck Head
Capital  Stock".


<PAGE>
     For  those  holders of Delta Woodside common stock who hold their shares of
Delta  Woodside common stock through a stockbroker, bank or other nominee, Delta
Woodside's  distribution  agent,  First  Union  National Bank, will transfer the
shares  of  Duck  Head common stock to the registered holders of record who will
make  arrangements  to  credit  their  customers' accounts with Duck Head common
stock.  Delta  Woodside  anticipates  that stockbrokers and banks generally will
credit  their  customers' accounts with Duck Head common stock on or about March
__,  2000.

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

MATERIAL  FEDERAL  INCOME  TAX  CONSEQUENCES

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

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

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

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


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

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

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

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

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

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

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

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

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

3.   Each Delta Woodside  stockholder  will be required to apportion his, her or
     its tax basis in the stockholder's  Delta Woodside shares between the Delta
     Woodside  shares retained and the Duck Head shares and Delta Apparel shares
     received,  with this  apportionment to be made in proportion to the shares'
     relative fair market values for federal  income tax purposes at the date of
     the distributions.


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

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

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

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

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

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

2.   Any value of the Duck Head shares and Delta Apparel  shares  (together with
     any cash received for any fractional share) that exceeds the Delta Woodside
     stockholder's pro rata share of Delta Woodside's  accumulated  earnings and
     profits  through  fiscal year 2000 will  constitute  a return of capital to
     that stockholder  (i.e. the stockholder will not be taxed on that value) up
     to the  stockholder's  basis in his, her or its Delta Woodside shares,  and
     the  stockholder's  basis in his, her or its Delta Woodside  shares will be
     reduced accordingly.  Any remaining value of the Duck Head shares and Delta
     Apparel shares  (together with any cash received for any fractional  share)
     in excess  of the Delta  Woodside  stockholder's  basis in his,  her or its
     Delta Woodside shares will be taxable to the Delta Woodside  stockholder as
     gain,  which will be capital gain if the Delta  Woodside stock is held as a
     capital  asset.  This capital  gain will be taxable as either  long-term or
     short-term  capital gain,  depending upon the stockholder's  holding period
     for those Delta Woodside shares.


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

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

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

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

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

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

     THE  FOREGOING  IS  A  GENERAL  DISCUSSION  AND IS NOT INTENDED TO SERVE AS
SPECIFIC  ADVICE  FOR  ANY  PARTICULAR DELTA WOODSIDE STOCKHOLDER, SINCE THE TAX
CONSEQUENCES OF THE DUCK HEAD DISTRIBUTION AND THE DELTA APPAREL DISTRIBUTION TO
EACH  STOCKHOLDER  WILL  DEPEND  UPON  THAT  STOCKHOLDER'S  OWN  PARTICULAR
CIRCUMSTANCES.  EACH  STOCKHOLDER SHOULD CONSULT HIS, HER OR ITS OWN ADVISORS AS
TO THE FEDERAL, FOREIGN, STATE AND LOCAL TAX CONSEQUENCES TO THAT STOCKHOLDER OF
THE  DUCK  HEAD  DISTRIBUTION  AND  THE  DELTA  APPAREL  DISTRIBUTION.

ACCOUNTING  TREATMENT

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


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


     This  section  describes  the  primary  agreements  among  Duck Head, Delta
Woodside and Delta Apparel that will define the ongoing relationships among them
and  their  subsidiaries  and affiliates after the Duck Head distribution and is
expected  to  provide  for  the  orderly separation of the three companies.  The
following  description  of  the  distribution  agreement  and  the  tax  sharing
agreement  summarizes  the  material  terms  of those agreements.  If there is a
discrepancy  between  this  summary and those agreements, you should rely on the
information  in  those  agreements.  Duck  Head  has  filed  those agreements as
exhibits  to its Registration Statement on Form 10 filed with the Securities and
Exchange  Commission.  This  document  is a part of that registration statement.

DISTRIBUTION  AGREEMENT

     Duck Head has entered into a distribution agreement with Delta Woodside and
Delta  Apparel  as of January __, 2000.  The distribution agreement provides for
the  procedures  for  effecting the Duck Head distribution and the Delta Apparel
distribution.  For this purpose, as summarized below, the distribution agreement
provides  for the principal corporate transactions and procedures for separating
the  Duck  Head  Apparel  division's  business  and the Delta Apparel division's
business  from  the  rest  of  Delta  Woodside.  Also,  as summarized below, the
distribution agreement defines the relationships among Duck Head, Delta Woodside
and  Delta Apparel after the Duck Head distribution with respect to, among other
things,  indemnification  arrangements  and  employee  benefit  arrangements.

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

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

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

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

     (c)  Duck Head will have  assumed all of the  liabilities  of the Duck Head
          Apparel  division of Delta Woodside,  and will have caused all holders
          of  indebtedness  for borrowed money that are part of the assumed Duck
          Head  liabilities  and all  lessors  of  leases  that  are part of the
          assumed Duck Head liabilities to release all obligors (other than Duck
          Head or any of its  subsidiaries) of that indebtedness and under those
          leases.

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

     (e)  Delta  Apparel will have assumed all of the  liabilities  of the Delta
          Apparel  division of Delta Woodside,  and will have caused all holders
          of indebtedness  for borrowed money that are part of the assumed Delta
          Apparel  liabilities  and all  lessors of leases  that are part of the
          assumed Delta Apparel  liabilities to release all obligors (other than
          Delta Apparel or any of its  subsidiaries)  of that  indebtedness  and
          under those leases.


<PAGE>
     (f)  Delta  Woodside  will have  caused  all  holders of  indebtedness  for
          borrowed  money and all  lessors  of  leases  that are not part of the
          liabilities  assumed by Duck Head or the liabilities  assumed by Delta
          Apparel to release  all  obligors  (other  than Delta  Woodside or its
          remaining subsidiaries) of that indebtedness and under those leases.

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

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

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

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

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

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

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

     Delta  Woodside  will  cause those individuals who are employed by the Duck
Head  Apparel  division  to become employees of Duck Head, Duck Head will assume
the  accrued  employee benefits of these employees and Delta Woodside will cause
the  account  balance  of  each  of  these  employees  in  any  and all of Delta
Woodside's  employee  benefit  plans(other  than the Delta Woodside stock option
plan)  to  be  transferred  to  a comparable employee benefit plan of Duck Head.

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

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

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

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

TAX  SHARING  AGREEMENT

     Duck  Head  will enter into a tax sharing agreement with Delta Woodside and
Delta  Apparel that will describe, among other things, each company's rights and
obligations  relating  to  tax payments and refunds for periods before and after
the  Duck  Head  distribution and related matters like the filing of tax returns
and the handling of audits and other tax proceedings.  The tax sharing agreement
also  describes  the  indemnification  arrangements  with respect to tax matters
among  Duck Head and its subsidiaries (which this document refers to as the Duck
Head  tax  group),  Delta  Woodside  and  its  subsidiaries  after the Duck Head
distribution  and  the Delta Apparel distribution (which this document refers to
as  the  Delta Woodside tax group) and Delta Apparel and its subsidiaries (which
this  document  refers  to  as  the  Delta  Apparel  tax  group).


<PAGE>
     Under  the  tax  sharing  agreement,  the allocation of tax liabilities and
benefits  is  generally  as  follows:

     -    With respect to federal income taxes:

          (a)  For  each   taxable  year  that  ends  prior  to  the  Duck  Head
               distribution,  Delta Woodside shall be responsible for paying any
               increase  in  federal  income  taxes,  and shall be  entitled  to
               receive the benefit of any refund of or saving in federal  income
               taxes,  that results from any tax proceeding  with respect to any
               returns  relating to federal  income taxes of the Delta  Woodside
               consolidated federal income tax group.

          (b)  For the  taxable  period  ending  on the  date of the  Duck  Head
               distribution,  Delta Woodside shall be responsible for paying any
               federal  income taxes,  and shall be entitled to any refund of or
               saving  in  federal  income  taxes,  with  respect  to the  Delta
               Woodside consolidated federal income tax group.

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

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

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

     -    With respect to federal employment taxes:

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

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


<PAGE>
          (c)  Duck Head shall be responsible for the federal  employment  taxes
               payable with respect to the compensation paid, whether before, on
               or after the date of the Duck Head distribution, by any member of
               the Delta Woodside federal income tax consolidated  group for any
               part  of  the  period  ending  on  the  date  of  the  Duck  Head
               distribution  or by any member of the Duck Head tax group for any
               period after that date to all individuals who are past or present
               employee of the business of Duck Head.

     -    With  respect  to any  taxes,  other than  federal  employment  taxes,
          federal income taxes and state income, franchise or similar taxes:

          (a)  Delta  Woodside  shall be  responsible  for any of  these  taxes,
               regardless  of the time period or  circumstance  with  respect to
               which the taxes are payable,  arising from or attributable to any
               business of Delta  Woodside  other than the business of Duck Head
               or the business of Delta Apparel;

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

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

     -    The Delta Woodside tax group shall be responsible  for all taxes,  and
          shall receive the benefit of all tax items, of any member of the Delta
          Woodside  tax group that relate to any taxable  period  after the Duck
          Head  distribution.  The Delta Apparel tax group shall be  responsible
          for all taxes,  and shall receive the benefit of all tax items, of any
          member  of the Delta  Apparel  tax group  that  relate to any  taxable
          period after the Delta Apparel  distribution.  The Duck Head tax group
          shall be responsible  for all taxes,  and shall receive the benefit of
          all tax items, of any member of the Duck Head tax group that relate to
          any taxable period after the Duck Head distribution.

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

     Under  the  tax  sharing  agreement,  the  Duck  Head  tax group, the Delta
Woodside  tax group and the Delta Apparel tax group have agreed to indemnify one
another  against  various  tax  liabilities,  generally  in  accordance with the
allocation  of  tax  liabilities  and  benefits  described  above.

OTHER  RELATIONSHIPS

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

     The  following  directors of Duck Head are also directors of Delta Woodside
and  Delta  Apparel:  William  F. Garrett, C. C. Guy, Dr. James F. Kane, Dr. Max
Lennon,  E.  Erwin  Maddrey, II, Buck A. Mickel and Bettis C. Rainsford.  In the
event  that any material issue were to arise between Duck Head, on the one hand,
and  either  Delta Woodside or Delta Apparel, on the other hand, these directors
could  be  deemed to have a conflict of interest with respect to that issue.  In
that  circumstance,  Duck Head anticipates that it will proceed in a manner that
is  determined  by a majority of those members of Duck Head's board of directors
who  are  not  also  members  of the board of directors of Delta Woodside or the
board  of  directors  of  Delta  Apparel  (as  applicable).


<PAGE>
     Sales  to  and  Purchases  from Delta Woodside or Delta Apparel of Goods or
     ---------------------------------------------------------------------------
     Manufacturing  Services
     --------------------

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

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

                                    Fiscal  year   First quarter
                                    ------------  ----------------
                                                        of
                                                        --
                              1997   1998   1999  Fiscal year 2000
                              -----  -----  ----  ----------------
<S>                           <C>    <C>    <C>   <C>
Sold to Delta Apparel           653    132    --                --

Purchased from Delta Apparel    403    156   481                 6

Purchased from Delta Mills    3,338  1,824   662                --
</TABLE>

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

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

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

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

     During  fiscal years 1997, 1998, and 1999, Delta Woodside charged  the Duck
Head Apparel Company division $772,000, $882,000 and $777,000, respectively, for
these  services.

     Other
     -----

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

     Any  transaction  entered into between Duck Head and any officer, director,
principal  stockholder  or  any  of their affiliates has been on terms that Duck
Head  believes are comparable to those that would be available to Duck Head from
non-affiliated  persons.


<PAGE>
                INTERESTS OF DIRECTORS AND EXECUTIVE OFFICERS IN
                           THE DUCK HEAD DISTRIBUTION

     One  or more executive officers of Duck Head and one or more members of the
Duck  Head  board of directors will receive economic benefits as a result of the
Duck  Head  distribution  and  the Delta Apparel distribution and may have other
interests  in  the  Duck Head distribution and the Delta Apparel distribution in
addition  to  their  interests  as  Delta  Woodside stockholders.  Some of these
executive officers and directors will also be the beneficial owners of more than
5%  of the outstanding shares of common stock of Duck Head immediately following
the  Duck  Head distribution.  See "Security Ownership of Significant Beneficial
Owners  and  Management."  The  Delta  Woodside  board of directors was aware of
these interests and considered them along with the other matters described above
under  "The  Duck Head Distribution -- Background of the Duck Head Distribution"
and  "The  Duck  Head  Distribution  -- Reasons for the Duck Head Distribution."

RIGHT  OF  ROBERT  D.  ROCKEY,  JR.  TO  ACQUIRE  DUCK  HEAD  SHARES

     Pursuant  to  the  letter agreement pursuant to which Robert D. Rockey, Jr.
became  Chairman  and  Chief Executive Officer of Duck Head, he has the right to
acquire  from Duck Head up to 1,000,000 Duck Head shares on the date that is six
months  after the Duck Head distribution.  If this right is exercised, the price
for  the  shares will be the average daily closing stock price for the Duck Head
common  stock  for  the  six-month  period following the Duck Head distribution.
Duck  Head  does  not  believe  that  it  will  be  able  to  deduct any expense
attributable  to this right for federal income tax purposes.  See "Management of
Duck  Head  -  Management  Compensation".

RECEIPT  OF  DUCK  HEAD  STOCK  OPTIONS  AND  DUCK  HEAD  INCENTIVE STOCK AWARDS

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

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

Michael H. Prendergast                             [to be determined]        [to be determined]
 Senior Vice President-Sales

K. Scott Grassmyer                                 [to be determined]        [to be determined]
 Senior Vice President, Chief Financial
 Officer, Secretary and Treasurer

William B. Mattison, Jr.                           [to be determined]        [to be determined]
 Senior Vice President-Merchandising
<FN>
 ___________________________________
(1)  The compensation grants committee or the compensation committee of the Duck
     Head board of directors  anticipates that the stock options will be granted
     at various dates during the six month period.  The exercise  price for each
     option will be the stock's closing market value at the date of grant.
</TABLE>


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

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

<TABLE>
<CAPTION>
      Name            Cash bonus ($)
      ----            --------------
<S>                   <C>
William F. Garrett           306,000

C.C. Guy                      32,625

Dr. James F. Kane             32,625

Dr. Max Lennon                32,250

E. Erwin Maddrey, II         500,000

Buck A. Mickel                31,625

Bettis C. Rainsford          360,000
</TABLE>

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

EARLY  EXERCISABILITY  OF  DELTA  WOODSIDE  STOCK  OPTIONS

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

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

     (ii) any Delta Woodside  stock options that remained  unexercised as of the
     Duck Head 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 Duck Head  distribution  and the Delta  Apparel
     distribution  as before the Duck Head  distribution  and the Delta  Apparel
     distribution (and not for a combination of Delta Woodside shares, Duck Head
     shares and Delta Apparel shares).

     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 Duck Head board of directors for the following
number  of  shares  of  Delta  Woodside  common  stock:


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

William F. Garrett                          37,500

Michael H. Prendergast                       6,000

K. Scott Grassmyer                           9,000


LEASE  TERMINATIONS

     Delta  Woodside  has  leased its principal corporate office space and space
for  its  benefits  department,  purchasing  department and financial accounting
department  from  a corporation (Hammond Square, Ltd.), one-half of the stock of
which  is  owned  by  each  of E. Erwin Maddrey, II (a director of Duck Head and
Delta  Apparel  and  President  and  Chief Executive Officer (from which officer
positions  he  will  resign in connection with the Duck Head distribution) and a
director  of  Delta Woodside) and Jane H. Greer (Vice President and Secretary of
Delta  Woodside (from which officer positions she will resign in connection with
the  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 Duck Head
distribution  and the Delta Apparel distribution, Hammond Square, Ltd. and Delta
Woodside  have  agreed  that  this  lease  will  terminate  on  the  Duck  Head
distribution  date  in  exchange  for  the  payment by Delta Woodside to Hammond
Square,  Ltd.  of  $135,268.  Following  the  Duck Head distribution date, Delta
Woodside  may  continue to use the space on an as needed month-to-month basis at
the  rental  rate  of  $14.00  per  square  foot  per  year  (plus certain other
expenses).

     Delta  Woodside  has  leased office space in Edgefield, South Carolina from
The  Rainsford  Development Corporation, a corporation wholly owned by Bettis C.
Rainsford  (a  director  of  Duck  Head, Delta Apparel and Delta Woodside).  Mr.
Rainsford  is  a  director  and executive officer and Brenda L. Jones (Assistant
Secretary  of  Delta  Woodside  (from which officer positions she will resign in
connection  with  the  Duck  Head  distribution)) is an executive officer of The
Rainsford  Development  Corporation.  In  connection  with  the  Duck  Head
distribution  and  the  Delta  Apparel  distribution,  The Rainsford Development
Corporation and Delta Woodside have agreed that this lease will terminate on the
Duck Head distribution date in exchange for the payment by Delta Woodside to The
Rainsford  Development  Corporation  of  $33,299.08.

LEASE  OF  STORE  IN  EDGEFIELD,  SOUTH  CAROLINA

     Duck  Head  leases  a  building in Edgefield, South Carolina from Bettis C.
Rainsford  (a  director of Duck Head, Delta Apparel and Delta Woodside) pursuant
to  an  agreement  involving  rental  payments equal to 3% of gross sales of the
Edgefield  store, plus 1% of gross sales of the store for utilities.  Under this
lease  agreement,  $9,944,  $11,076 and $10,947 was paid to Mr. Rainsford during
fiscal  1997,  1998  and  1999,  respectively.

TRANSFERS  OF  LIFE  INSURANCE  POLICIES

     In February 1991, each of E. Erwin Maddrey, II (a director of Duck Head and
Delta  Apparel  and  President  and  Chief Executive Officer (from which officer
positions Mr. Maddrey will resign in connection with the Duck Head distribution)
and  a  director  of Delta Woodside) and Bettis C. Rainsford (a director of Duck
Head,  Delta  Apparel  and  Delta  Woodside)  entered  into  a  stock  transfer
restrictions and right of first refusal agreement (which this document refers to
as  a  "First  Refusal  Agreement") with Delta Woodside.  Pursuant to each First
Refusal  Agreement,  Mr.  Maddrey  or Mr. Rainsford, as the case may be, granted
Delta  Woodside  a  specified right of first refusal with respect to any sale of
that  individual's Delta Woodside shares owned at death for five years after the
individual's  death.  In  connection  with  the  First  Refusal Agreements, life
insurance  policies  were  established  on  the  lives  of  Mr.  Maddrey and Mr.


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

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


<PAGE>


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