INFORMATION  STATEMENT



                         DUCK HEAD APPAREL COMPANY, INC.

                                  COMMON STOCK


     This document relates to the distribution (which this document refers to as
the  Duck  Head  distribution)  of 100% of the common stock of Duck Head Apparel
Company,  Inc.,  a  Georgia  corporation  (which this document refers to as Duck
Head),  by  Delta Woodside Industries, Inc., a South Carolina corporation (which
this  document  refers to as Delta Woodside).  Delta Woodside will make the Duck
Head  distribution  to record holders of Delta Woodside common stock as of April
28,  2000  (which this document refers to as the Duck Head record date).  In the
Duck Head distribution, those Delta Woodside stockholders will receive one share
of  Duck  Head  common stock for every ten shares of Delta Woodside common stock
that they hold on that date. If you are a record holder of Delta Woodside common
stock  on  April  28,  2000,  you  will  receive  your  Duck  Head common shares
automatically. You do not need to take any further action.  Currently, Duck Head
expects  the  Duck  Head  distribution  to  occur  on  or  about  May 12,  2000.

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

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

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

     YOU  SHOULD  CAREFULLY  REVIEW  THIS  ENTIRE  DOCUMENT.  IN  REVIEWING THIS
DOCUMENT,  YOU  SHOULD  CAREFULLY  CONSIDER  THE  MATTERS  AFFECTING DUCK HEAD'S
FINANCIAL  CONDITION AND RESULTS OF OPERATIONS AND THE VALUE OF ITS COMMON STOCK
THAT  THIS  DOCUMENT  DESCRIBES  IN  DETAIL  UNDER  THE  HEADING  "RISK FACTORS"
BEGINNING  ON  PAGE  15.

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

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

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

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

     The  date  of  this  document is April 18, 2000, and Duck Head first mailed
this  document  to  stockholders  on  May  1,  2000.


                                TABLE  OF  CONTENTS
                                                                            Page
                                                                            ----

QUESTIONS  AND  ANSWERS  ABOUT  THE  DUCK  HEAD  DISTRIBUTION. . . . . . . .   3

SUMMARY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8

RISK  FACTORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15

THE  DUCK  HEAD  DISTRIBUTION. . . . . . . . . . . . . . . . . . . . . . . .  25

TRADING  MARKET. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41

RELATIONSHIPS  AMONG  DUCK  HEAD,  DELTA  WOODSIDE  AND  DELTA  APPAREL. . .  43

CAPITALIZATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49

UNAUDITED  PRO  FORMA  COMBINED  FINANCIAL  STATEMENTS . . . . . . . . . . .  50

MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION
 AND  RESULTS  OF  OPERATIONS  . . . . . . . . . . . . . . . . . . . . . . .  56

BUSINESS  OF  DUCK  HEAD . . . . . . . . . . . . . . . . . . . . . . . . . .  70

MANAGEMENT  OF  DUCK  HEAD . . . . . . . . . . . . . . . . . . . . . . . . .  77

SECURITY  OWNERSHIP  OF  SIGNIFICANT  BENEFICIAL  OWNERS  AND
 MANAGEMENT  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  89

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

DESCRIPTION  OF  DUCK  HEAD  CAPITAL  STOCK. . . . . . . . . . . . . . . . . 101

2000  ANNUAL  MEETING  OF  DUCK  HEAD  STOCKHOLDERS. . . . . . . . . . . . . 111

FORWARD-LOOKING  STATEMENTS  MAY  NOT  BE  ACCURATE. . . . . . . . . . . . . 111

INDEPENDENT  AUDITORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 111

ADDITIONAL  INFORMATION. . . . . . . . . . . . . . . . . . . . . . . . . . . 111

INDEX  TO  COMBINED  FINANCIAL  STATEMENTS . . . . . . . . . . . . . . . . . 113

INDEPENDENT  AUDITORS'  REPORT . . . . . . . . . . . . . . . . . . . . . . . F-1

AUDITED  COMBINED  FINANCIAL  STATEMENTS  FOR  DUCK  HEAD'S  THREE  MOST
 RECENT  FISCAL  YEARS . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2

UNAUDITED  CONDENSED  COMBINED  FINANCIAL  STATEMENTS  FOR  DUCK  HEAD'S
 MOST  RECENTLY  ENDED  SIX  MONTHS. . . . . . . . . . . . . . . . . . . . .F-18


                                        2

     QUESTIONS  AND  ANSWERS  ABOUT  THE  DUCK  HEAD  DISTRIBUTION

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

Q:   WHAT WILL HAPPEN IN THE DUCK HEAD DISTRIBUTION AND RELATED TRANSACTIONS?

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

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

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

     -    Delta Woodside will simultaneously  distribute all the common stock of
          Duck  Head   (which  this   document   refers  to  as  the  Duck  Head
          distribution)  and all the common stock of Delta  Apparel  (which this
          document  refers to as the Delta  Apparel  distribution)  to the Delta
          Woodside  stockholders of record as of April 28, 2000.  (This document
          refers to this record date for the Duck Head  distribution as the Duck
          Head  record  date,  and to this  record  date for the  Delta  Apparel
          distribution as the Delta Apparel record date).

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

Q:   WHAT WILL I RECEIVE IN THE DUCK HEAD DISTRIBUTION?

A:   You will  receive one share of Duck Head common  stock for every ten shares
     of Delta  Woodside  common  stock that you own of record on April 28, 2000,
     the Duck Head record date.  Simultaneously with the Duck Head distribution,
     you will  receive  in the  Delta  Apparel  distribution  one share of Delta
     Apparel  common stock for every ten shares of Delta  Woodside  common stock
     that you own of record on April 28, 2000,  the Delta  Apparel  record date.
     After the Duck Head distribution,  you will also continue to own the shares
     of Delta Woodside common stock that you owned  immediately  before the Duck
     Head distribution.

Q:   WILL I BE TAXED AS A RESULT OF THE DUCK HEAD DISTRIBUTION?


                                        3

A:   Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
     than not that each of the Duck  Head  distribution  and the  Delta  Apparel
     distribution  will  qualify as  tax-free  under US  Internal  Revenue  Code
     Section  355.  If  the  Duck  Head   distribution  and  the  Delta  Apparel
     distribution  qualify as tax-free  under US Internal  Revenue  Code Section
     355,  your  receipt of Duck Head shares in the Duck Head  distribution  and
     Delta Apparel shares in the Delta Apparel distribution will be tax-free for
     United States federal income tax purposes, except that you will be taxed on
     any gain  attributable  to cash that you  receive  in lieu of a  fractional
     share.


Q:   WHAT WILL DUCK HEAD'S BUSINESS BE AFTER THE DUCK HEAD DISTRIBUTION?

A:   After the Duck Head  distribution,  Duck Head will continue its business of
     designing,  sourcing, producing, marketing and distributing boys' and men's
     value-oriented  casual  sportswear  predominantly  under  the  134-year-old
     nationally  recognized "Duck Head" (Reg.  Trademark) label. See information
     under the heading "Business of Duck Head".

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

A:   After  the  Duck  Head  distribution,  Delta  Woodside  will own all of the
     outstanding  stock of Delta Mills,  whose sole business is the  manufacture
     and sale,  through  Delta  Mills  Marketing  Company,  of a broad  range of
     finished  apparel fabrics  primarily to branded apparel  manufacturers  and
     resellers,  and private  label apparel  manufacturers.  After the Duck Head
     distribution and the Delta Apparel  distribution,  Delta Woodside will have
     no operating business other than Delta Mills Marketing Company.

     Delta  Apparel  is  a  vertically  integrated  supplier  of  knit  apparel,
     particularly  T-shirts,  sportswear  and  fleece  goods,  and  sells  these
     products to distributors, screen printers and private label accounts.

Q:   WHAT DO I HAVE TO DO TO PARTICIPATE IN THE DUCK HEAD DISTRIBUTION?

A:   Nothing. No proxy or vote is necessary for the Duck Head distribution,  the
     Delta  Apparel  distribution  or the other  transactions  described in this
     document  to  occur.  You do not  need  to,  and  should  not,  mail in any
     certificates  of Delta Woodside common stock to receive shares of Duck Head
     common stock in the Duck Head  distribution.  Similarly,  you will not need
     to, and should not, mail in any certificates of Delta Woodside common stock
     to  receive  shares of Delta  Apparel  common  stock in the  Delta  Apparel
     distribution.

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

A:   If you are a record holder of Delta  Woodside  common stock as of the close
     of business on the Duck Head record  date,  Delta  Woodside's  distribution
     agent,  First Union  National  Bank (which this  document  refers to as the
     distribution agent), will automatically send to you a stock certificate for
     the  number  of whole  shares of Duck  Head  common  stock to which you are
     entitled. This stock certificate will be mailed to you on or around May 12,
     2000.

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


                                        4

A:   If you hold  your  shares  of Delta  Woodside  common  stock  through  your
     stockbroker,  bank or other  nominee,  you are  probably  not a  registered
     stockholder of record and your receipt of Duck Head common stock depends on
     your  arrangements  with the  stockbroker,  bank or nominee that holds your
     shares of Delta Woodside common stock for you. Duck Head  anticipates  that
     stockbrokers and banks generally will credit their customers' accounts with
     Duck Head common stock on or  about  May 12, 2000, but you  should  confirm
     that  with  your  stockbroker,  bank  or  other  nominee.

     After the Duck Head distribution,  you may instruct your stockbroker,  bank
     or other  nominee to transfer  your  shares of Duck Head common  stock into
     your own name.

Q:   WHAT ABOUT FRACTIONAL SHARES?

A:   If you  own  ten or  more  shares  of  Delta  Woodside  common  stock,  the
     distribution  agent  will  send to you a stock  certificate  for all of the
     whole  shares of Duck Head common stock that you are entitled to receive in
     the  Duck  Head  distribution,  and  your  account  with  Delta  Woodside's
     distribution  agent will be credited with any fractional share of Duck Head
     common  stock that you would  otherwise  be entitled to receive in the Duck
     Head  distribution.   Promptly  after  the  Duck  Head  distribution,   the
     distribution  agent will aggregate and sell all fractional shares, and will
     send to you your  portion  of the cash sale  proceeds  (less any  brokerage
     commissions).

     If you own fewer than ten shares of Delta Woodside  common stock,  you will
     receive cash instead of your  fractional  share of Duck Head common  stock.
     Promptly  after the Duck Head  distribution,  the  distribution  agent will
     distribute to those  registered  stockholders  the portion of the cash sale
     proceeds (less any brokerage  commissions)  that those holders are entitled
     to receive.

     No  interest  will be paid on any cash  distributed  in lieu of  fractional
     shares.  None  of  Delta  Woodside,  Duck  Head or the  distribution  agent
     guarantees  any minimum sale price for the  fractional  shares of Duck Head
     common stock.

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

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

Q:   WHEN WILL I BE ABLE TO BUY AND SELL DUCK HEAD COMMON SHARES?

A:   Regular  trading in Duck Head common stock is expected to begin on or about
     May 12, 2000. Duck Head expects,  however,  that "when-issued" trading  for
     Duck Head common stock will develop before the Duck Head distribution date,
     which is expected to be on or about May 12, 2000.

     "When-issued"  trading  means that you may trade shares of Duck Head common
     stock  before  the  Duck  Head  distribution  date.  "When-issued"  trading
     reflects  the value at which the  market  expects  the  shares of Duck Head
     common stock to trade after the Duck Head  distribution.  If  "when-issued"
     trading  develops in shares of Duck Head common stock, you may buy and sell
     those shares before the Duck Head distribution  date. None of these trades,
     however,  will settle  until after the Duck Head  distribution  date,  when
     regular  trading  in Duck Head  common  stock has  begun.  If the Duck Head
     distribution  does not occur,  all  "when-issued"  trading will be null and
     void.


                                        5

Q:   WHAT WILL HAPPEN TO THE LISTING OF DELTA  WOODSIDE  COMMON STOCK ON THE NEW
     YORK STOCK EXCHANGE AFTER THE DUCK HEAD DISTRIBUTION?

A:   Delta Woodside expects that, following the Duck Head distribution,  The New
     York Stock Exchange will continue to list the Delta  Woodside  common stock
     under the symbol  "DLW".  You will not receive new share  certificates  for
     Delta Woodside common stock, nor will the Duck Head distribution change the
     number of shares of Delta Woodside common stock that you own.

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

A:   Delta Woodside  expects that its common stock will continue to trade on the
     New  York  Stock  Exchange  on  a  regular  basis  through  the  Duck  Head
     distribution  date  under the  current  symbol  "DLW".  Any shares of Delta
     Woodside  common  stock sold on a regular  basis in the period  between the
     date that is two days  before the Duck Head  record  date and the Duck Head
     distribution  date  (i.e.,  between  April  26 and  May 12,  2000) will  be
     accompanied by an attached "due bill"  representing  Duck Head common stock
     to be distributed in the Duck Head distribution.

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

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

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

A:   Duck Head, Delta Woodside and Delta Apparel will be independent,  separate,
     publicly owned companies. After the Duck Head distribution,  Delta Woodside
     will not own any of Duck Head's common  stock,  and after the Delta Apparel
     distribution  Delta  Woodside  will not own any of Delta  Apparel's  common
     stock.  Seven of Duck Head's initial  directors will also be Delta Woodside
     directors  after the Duck Head  distribution.  Seven of Duck Head's initial
     directors  will  also be  Delta  Apparel  directors  after  the  Duck  Head
     distribution.  In  connection  with  the  Duck  Head  distribution,   Delta
     Woodside,  Duck Head and Delta  Apparel are  entering  into  agreements  to
     govern their  relationship  after the Duck Head  distribution and after the
     Delta Apparel  distribution.  This document  describes these agreements and
     ongoing relationships in detail on pages 43-48.


                                        6

Q:   WHOM SHOULD I CALL WITH QUESTIONS ABOUT THE DUCK HEAD DISTRIBUTION?

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

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


                                        7

                                     SUMMARY



     The following information and the material under the heading "Questions and
Answers  About  the  Duck  Head Distribution" are a brief summary of the matters
that  this  document addresses.  This summary and the material under the heading
"Questions  and Answers About the Duck Head Distribution" do  not contain all of
the information that is important to you as a recipient of Duck Head shares. For
a  more  complete  description  of  the  Duck  Head  distribution  and  related
transactions,  you  should  read this entire document and the other materials to
which  it  refers.  All  descriptions  in  this document of Duck Head's business
assume  that  the  transactions  contemplated  by  the  distribution  had  been
consummated.

DUCK  HEAD

     Duck  Head  is  a  Georgia corporation with its principal executive offices
located  at  1020  Barrow  Industrial  Parkway, Winder, Georgia 30680 (telephone
number:  770-867-3111).  Duck  Head  designs,  sources,  produces,  markets  and
distributes boys' and men's value-oriented casual sportswear predominantly under
the 134-year-old nationally recognized "Duck Head" (Reg. Trademark) label.  Duck
Head's  collections are centered around its core khaki trouser.  Duck Head sells
its apparel primarily in the Southeastern United States to national and regional
department  store  chains  and  large specialty apparel retailers.  In addition,
Duck  Head operates 25 retail apparel outlet stores that sell primarily closeout
and  irregular  "Duck  Head"  products.  Duck  Head also licenses the use of the
"Duck  Head" trademark for the manufacture and sale of certain apparel items and
accessories.  Duck  Head  has  operations  in  9  states  and Costa Rica, and at
January  1,  2000  had  approximately  500  employees.

THE  DUCK  HEAD  DISTRIBUTION

     The following information and the material under the heading "Questions and
Answers  About  the Duck Head Distribution" are a brief summary of the principal
terms  of  the  Duck  Head  distribution.

     DISTRIBUTING COMPANY

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

     PRIMARY  PURPOSES  OF THE DUCK  HEAD  DISTRIBUTION  AND THE  DELTA  APPAREL
     DISTRIBUTION

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

                                        8

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

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

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

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

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

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

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


                                        9

     SECURITIES TO BE DISTRIBUTED

          All of the  outstanding  shares  of Duck  Head  common  stock  will be
          distributed to Delta Woodside  stockholders  of record as of April 28,
          2000.  Based on the number of shares of Delta  Woodside  common  stock
          outstanding as of March 3, 2000, the Duck Head  distribution  ratio of
          one Duck Head common share for every ten Delta Woodside  common shares
          and the number of Delta  Woodside  shares to be issued as described in
          "Interests  of  Directors  and  Executive  Officers  in the Duck  Head
          Distribution - Payments in Connection with Duck Head  Distribution and
          Delta  Apparel   Distribution",   Delta   Woodside   will   distribute
          approximately  2,400,000  shares  of Duck Head  common  stock to Delta
          Woodside  stockholders.  After the Duck Head  distribution,  Duck Head
          will have approximately 1,500 stockholders of record.

     DUCK HEAD DISTRIBUTION RATIO

          You will  receive  one share of Duck Head  common  stock for every ten
          shares of Delta Woodside  common stock that you own as of the close of
          business on April 28, 2000.

     DUCK HEAD RECORD DATE

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

     DUCK HEAD DISTRIBUTION DATE

          May 12, 2000 (4:59 p.m., Eastern time). On the Duck Head  distribution
          date,  Delta Woodside's  distribution  agent will credit the shares of
          Duck  Head  common  stock  that you  will  receive  in the  Duck  Head
          distribution  to your  account or to the account of your  stockbroker,
          bank or  other  nominee  if you are not a  registered  stockholder  of
          record.

     DISTRIBUTION AGENT

          Delta  Woodside  has  appointed  First  Union  National  Bank,   Delta
          Woodside's transfer agent, as its distribution agent for the Duck Head
          distribution.

     TRADING MARKET

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

     RISK FACTORS

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

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

          Duck  Head  has  entered  into a  distribution  agreement  with  Delta
          Woodside and Delta Apparel dated as of March 15, 2000.  Duck Head will
          also enter into a tax sharing  agreement with Delta Woodside and Delta
          Apparel  on or  before  the Duck  Head  distribution  date.  These are
          described on pages 43 to 46 of this document.

SELECTED HISTORICAL FINANCIAL DATA


                                       10

     The selected  financial data of Duck Head set forth below should be read in
conjunction with Duck Head's combined financial statements,  including the notes
to those  statements,  which  are at  pages  F-1 to F-23 of this  document,  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations",  which begins on page 56 of this document.  The combined  financial
statements  of Duck Head  include the  operations  and accounts of the Duck Head
Apparel Company division,  which consists of operations and accounts included in
various  subsidiaries  of Delta Woodside.  The combined  statement of operations
data for the  years  ended  July 1,  1995 and June 29,  1996,  and the  combined
balance  sheet data as of July 1, 1995,  June 29,  1996 and June 28,  1997,  are
derived  from  unaudited  combined  financial  statements  not  included in this
document. The combined statement of operations data for the years ended June 28,
1997, June 27, 1998 and July 3, 1999, and the combined  balance sheet data as of
June 27, 1998 and July 3, 1999, are derived from, and are qualified by reference
to, Duck Head's audited combined financial statements included elsewhere in this
document.  The financial information as of January 1, 2000 and December 26, 1998
and for the six months  ended  January 1, 2000 and  December  26,  1998 has been
derived  from Duck Head's  unaudited  financial  information.  Duck Head did not
operate  as a stand  alone  company  for any of the  periods  presented.  In the
opinion of management,  the unaudited financial information has been prepared on
a basis  consistent with the annual audited combined  financial  statements that
appear elsewhere in this document,  and include all  adjustments,  consisting of
only  normal  recurring  adjustments,  necessary  for a  fair  statement  of the
financial  position  and  results of  operations  for those  unaudited  periods.
Historical  results are not necessarily  indicative of results to be expected in
the future.


                                       11



SELECTED  FINANCIAL  DATA


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

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

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

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

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

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

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

Interest expense, net. .              (8,222)            (6,951)    (6,183)    (5,988)   (4,645)      (4,207)        (3,717)
                          -------------------  -----------------  ---------  ---------  --------  -----------  -------------
Income (loss). . . . . .             (47,453)            (8,202)    (4,889)   (43,867)    1,032       (4,429)        (5,593)
 before taxes

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

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

BALANCE SHEET DATA
(AT PERIOD END):

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

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

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

Divisional . . . . . . .             (91,947)           (44,233)   (35,872)   (31,320)   13,560      (96,610)       (49,857)
(deficit) equity



                                       12

SUMMARY  PRO  FORMA  FINANCIAL  DATA

     The unaudited pro forma financial data set forth below are derived from the
unaudited  pro  forma  combined financial statements of Duck Head at and for the
six  month period ended January 1, 2000 and for the year ended July 3, 1999 that
are  set  forth  under  the  heading  "Unaudited  Pro  Forma  Combined Financial
Statements"  and  give  effect  to the transactions described in that section of
this  document  as  if  those  transactions had occurred, in the case of the pro
forma  balance  sheet, on the date of that balance sheet and, in the case of the
pro  forma  statements  of  operations, at the beginning of the fiscal year that
ended  July  3,  1999.

     Duck  Head  has  provided the unaudited pro forma financial data to you for
informational  purposes  only.  You should not construe them to be indicative of
the  results  of  operations  or  financial  position  of  Duck  Head  had  the
transactions  referred  to  above  been  consummated  on the dates given.  Those
financial  statements also do not project the results of operations or financial
position for any future period or date.  You should read these pro forma data in
conjunction  with  the  information found under the heading "Unaudited Pro Forma
Combined  Financial  Statements"  and  the combined financial statements of Duck
Head  and the related notes as of July 3, 1999 and June 27, 1998 and for each of
the  three  years  in  the  period ended July 3, 1999, and as of and for the six
month  period  ended  January  1,  2000,  included on pages 50-55 and F-1- F-23,
respectively.


                                       13



                                                                SIX MONTHS
                                 FISCAL YEAR                      ENDED
                                    ENDED                       JANUARY 1,
                                 JULY 3, 1999                     2000
                           --------------------------  ----------------------------
                                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                                 
STATEMENT OF
OPERATIONS DATA:

Net Sales . . . . . . . .  $                  70,642                        28,993

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

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

Impairment charges                           (13,650)                          ---

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

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

Interest expense, net . .                     (1,905)                         (971)
                           --------------------------  ----------------------------

Loss before . . . . . . .                    (40,957)                       (1,365)
 income taxes

Income tax benefit                              (261)                          ---
                           --------------------------  ----------------------------

Net loss. . . . . . . . .  $                 (41,218)                       (1,365)
                           ==========================  ============================

Basic and diluted
net loss per share. . . .  $                  (17.17)                        (0.57)
                           ==========================  ============================

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

BALANCE SHEET DATA:

Working capital                                                         $   18,442

Total assets                                                                36,889

Total long-term debt                                                         4,828

Stockholders' equity                                                        22,772
<FN>
- -----------------------------------------------------------------------------------
(a)  Weighted-average shares outstanding were determined assuming a distribution
of  one  share  of Duck Head common stock for every ten shares of Delta Woodside
common stock outstanding on the record date.  The weighted-average shares do not
include  securities  that  would  be  anti-dilutive  for  each  of  the  periods
presented.



                                       14

                                  RISK FACTORS

     In  addition to all other information in this document, you should read and
carefully  consider  the  following  risk  factors  which may affect Duck Head's
financial  condition  or  results  of  operations and/or the value of its common
stock.

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

THE  DUCK  HEAD  DISTRIBUTION AND THE DELTA APPAREL DISTRIBUTION MAY, FOR UNITED
STATES  FEDERAL  INCOME  TAX  PURPOSES,  BE  TAXABLE  TO  THE  DELTA  WOODSIDE
STOCKHOLDERS.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  each  of  the  Duck  Head  distribution  and  the Delta Apparel
distribution  will  qualify  as  tax-free  for  United States federal income tax
purposes under Section 355 of the Internal Revenue Code of 1986, as amended.  If
the  Duck  Head  distribution  and  the  Delta  Apparel  distribution qualify as
tax-free  under  Internal  Revenue  Code  Section 355, your receipt of Duck Head
shares  in  the  Duck  Head  distribution  and Delta Apparel shares in the Delta
Apparel  distribution  will  be  tax-free  for  United States federal income tax
purposes,  except  that  you will be taxed on any gain attributable to cash that
you  receive  in  lieu  of  a  fractional  share.

     The  opinion  of  KPMG  LLP  is  not  binding  upon  the IRS, any other tax
authority  or  any court.  No assurance can, therefore, be given that a position
contrary  to  that  expressed in the opinion of KPMG LLP will not be asserted by
the  IRS  or any other tax authority and ultimately sustained by a court of law.

     Delta Woodside has not sought a ruling from the IRS regarding the Duck Head
distribution  or  the  Delta  Apparel  distribution,  in  part  because  neither
distribution  satisfies all the conditions imposed by the IRS for such a ruling.

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

DUCK  HEAD  HAS HAD SIGNIFICANT OPERATING LOSSES AND USED SIGNIFICANT AMOUNTS OF
CASH  IN  ITS  OPERATIONS IN ITS LAST TWO FULL FISCAL YEARS AND THESE LOSSES AND
THIS  USE  OF  CASH  MAY  RECUR.

     Duck  Head  had  operating losses of $39.2 million in the fiscal year ended
July  3,  1999,  and  $1.3 million in the fiscal year ended June 27, 1998.  Duck
Head  had  operating  losses  of $0.2 million in the six months ended January 1,
2000.

     Net cash used in operating activities by Duck Head was $16.0 million in the
1999 fiscal year and $5.8 million in the 1998 fiscal year.  During the first six
months  of  the  2000 fiscal year, Duck Head generated $6.0 million of cash from
operations.

     Duck  Head  believes  that the primary factors that have contributed to the
improvement  in  the  results  of  its  operations  in the most recent six month
period,  as  compared  to  the  last  few  full  fiscal  years,  have  been:

     -    The shift in  emphasis in Duck  Head's  product mix away from  fashion
          products and more toward core and fashion basic products;


                                       15

     -    The reduction by Duck Head of its selling,  general and administrative
          costs;

     -    Duck  Head's  implementation  of a more  stringent  inventory  control
          process; and

     -    The  relocation  of  substantially  all of Duck  Head's  manufacturing
          operations off-shore.

     Continuation  of this improvement in Duck Head's results of operations will
be dependent on Duck Head's ability to manage effectively the various aspects of
its  business,  control  the non-variable components of its selling, general and
administrative  expenses and increase the sales of its products.  In view of the
highly  competitive  nature  of  the branded apparel business and the changes in
market  conditions  of  that  business,  Duck Head may not be able to expand its
product  sales  or  prevent  unexpected  increases in its inventory or operating
expenses.  A lack of success in this regard could cause Duck Head to continue to
incur  operating  losses  and use cash in its operations.  Significant operating
losses  or  significant  uses by Duck Head of cash in its operations could cause
Duck Head to be unable to pay its debts as they become due and to default on its
credit  facility,  which  would  have an adverse effect on the value of the Duck
Head  shares.

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

     After  the  Duck  Head  distribution,  Duck  Head  will  no longer have any
affiliation  with  the  Delta  Mills Marketing Company textile business of Delta
Woodside's  subsidiary,  Delta  Mills.  This  affiliation  has  historically
benefitted  Duck  Head  because,  until  fiscal year 2000, Delta Mills Marketing
Company  was  a  significant  source  of  needed funds for Duck Head's business.
Since  the  end of fiscal 1999, Delta Mills Marketing Company has ceased being a
source  of funds for Duck Head, in part because Duck Head's operations have been
generating  cash  in  fiscal  2000  and in part because Delta Mills' Senior Note
Indenture  has  not  permitted  dividends  by  Delta  Mills  to  Delta  Woodside

     Prior  to  fiscal year 2000, when the Duck Head operations needed funds for
operations or capital expenditures, it received those funds from Delta Woodside,
which  in turn received most of its funds from the positive cash flows generated
by  Delta  Mills Marketing Company.  During the three fiscal years ended July 3,
1999,  Duck  Head  used  an aggregate of $26.1 million of cash provided by Delta
Woodside  (of  which $19.6 million was used to pay interest to Delta Woodside on
the affiliated debt owed by the Duck Head Apparel Company division).  During the
six  months ended January 1, 2000, Duck Head generated $6.0 million of cash from
operations  and  reduced the balance of the affiliated debt to Delta Woodside by
$6.5  million.  Both  the  cash  generated  from operations and the reduction in
affiliated debt was after the effect of $3.9 million in interest charges on debt
owed  to  Delta  Woodside.

     In addition, lenders to Duck Head as a stand alone company will not be able
to  take  advantage  of  the  diversification  of risk that might be provided by
lending  to  a  business  that  had  more than  one  operation which may in some
circumstances  adversely  affect  Duck  Head's  ability  to obtain financing on
acceptable terms.

DUCK  HEAD'S  REVOLVING  CREDIT  FACILITY  MAY NOT BE AVAILABLE OR SUFFICIENT TO
SATISFY  DUCK  HEAD'S  NEEDS  FOR  WORKING  CAPITAL.

     Duck Head expects that its peak borrowing needs will be in its third fiscal
quarter  and  that  during  that  quarter  it  may need to draw or set aside for
letters of credit an aggregate of approximately $7.0 million under its revolving
credit   facility   for   working   capital  purposes  and  letters  of  credit.
Approximately  forty  percent  of  the  face  amount  of outstanding documentary
letters  of  credit  will reduce the amount available under the revolving credit
facility  for  working  capital  loans.


                                       16

     Duck  Head's  ability  to  borrow  under  its  $15 million revolving credit
facility will be based upon, and thereby limited by, the amounts of its accounts
receivable  and inventory.  Any material deterioration in Duck Head's results of
operations  could,  therefore,  result  in  a reduction in Duck Head's borrowing
base,  which  could  cause  Duck  Head  to lose its ability to borrow additional
amounts  under  its  revolving credit facility or to issue additional letters of
credit  to  suppliers.  In such a circumstance, the borrowing availability under
Duck  Head's  credit  facility  may  not  be  sufficient for Duck Head's working
capital  needs.

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

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

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

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

     Similar  or other factors could lead to the loss of additional customers or
the  decrease  of orders from existing customers.  The decision of a customer to
cease  or  diminish  purchasing  product  from Duck Head can be based on factors
within  the  control  of  Duck  Head,  such  as product quality, product mix and
service  quality,  and  on  factors  outside  the  control of Duck Head, such as
changes in the customer's management or strategy, acquisition of the customer or
financial  troubles  of  the  customer.

ONE  CUSTOMER  ACCOUNTS  FOR  OVER  20%  OF DUCK HEAD'S NET SALES.  FIVE OF DUCK
HEAD'S  CUSTOMERS  ACCOUNT  FOR MORE THAN 40% OF ITS NET SALES.  THE LOSS OF ANY
KEY  CUSTOMER  COULD  ADVERSELY  AFFECT  DUCK  HEAD.

     During the six months ended January 1, 2000 and the fiscal years 1999, 1998
and  1997,  approximately  26%,  24%,  21% and 17%, respectively, of Duck Head's
sales were to J. C. Penney, Inc.  No other customer accounted for 10% or more of
Duck Head's sales during any of those periods.  The loss of J.C. Penney, Inc. as
a customer, or a significant reduction in its purchases from Duck Head, may have
a  material  adverse  effect  on  Duck  Head's  business.

     During the six months ended January 1, 2000 and the fiscal years 1999, 1998
and  1997,  approximately  47%,  46%,  45% and 41%, respectively, of Duck Head's
sales were made to Duck Head's five largest customers.  The loss by Duck Head of
any  of  these customers, or a significant reduction in purchases from Duck Head
by  any  of these customers, could have a material adverse effect on Duck Head's
business.

     One  of Duck Head's significant customers, accounting for 7% of fiscal year
2000  first  six  months  sales  and  8% of fiscal year 1999 sales, is currently
undergoing  major  management changes.  Due to these key management changes, the
customer's  business  strategy may change as well.  Duck Head does not know what
this  customer's  future  strategies  may  be  concerning  national and regional
brands.


                                       17

DUCK  HEAD'S  STRATEGY INCLUDES REDUCING THE MARGIN SUPPORT COMMITMENTS IT MAKES
TO  SOME  OF  ITS KEY CUSTOMERS AND THE ACQUISITION OF ADDITIONAL KEY CUSTOMERS.
IMPLEMENTATION  OF  THESE  ASPECTS  OF  DUCK HEAD'S STRATEGY DEPENDS ON REACHING
AGREEMENTS  WITH  THIRD  PARTIES, WHICH DUCK HEAD MAY NOT BE ABLE TO ACCOMPLISH.

     Approximately  40%  of  Duck  Head's  sales  are  made under margin support
agreements, under which the retailer is entitled to reduce the amount payable to
Duck  Head  for any retail gross margin shortfall below the target gross margin.
An  important  component of Duck Head's strategy is to reduce the margin support
commitments  that  it makes to some of its key customers.  Since these customers
find these commitments to be beneficial, they may not be willing to agree to the
margin  commitment  reductions  desired  by  Duck  Head.

     In  order  to implement its strategy of selling more of its product outside
the  Southeastern  United States, Duck Head is seeking to place its product with
new  retailers.  Duck  Head  may  not  be  successful  in working out acceptable
arrangements  with  these  third  parties.

THE  MARKET  TREND  OF  NATIONAL  RETAILERS FOCUSING MORE OF THEIR PURCHASING ON
BRANDS  WITH  A  NATIONAL  EXPOSURE  MAY  ADVERSELY  AFFECT  DUCK  HEAD.

     Duck  Head sells its apparel primarily in eleven states in the Southeastern
United  States  (Alabama,  Arkansas,  Florida,  Georgia,  Kentucky,  Louisiana,
Mississippi,  North  Carolina, South Carolina, Tennessee and Virginia) where its
trademarks  are most well known.  At January 1, 2000, approximately 1,400 of the
approximately  1,800 retail stores in which Duck Head products are displayed are
located  in  these  eleven  states.

     In  recent  years,  there  has  been  a  significant  consolidation  among
department  store  retailers.  This  has  led to more purchasing being done at a
national  level  by  department  store retailers and to those retailers focusing
more  of  their purchasing on brands with a national exposure and not on brands,
such  as  Duck  Head,  with  more  of  a  regional  concentration.

     One  important  aspect  of Duck Head's strategy is to develop a significant
presence  outside  of  the  Southeastern  United  States.  Duck Head can give no
assurance,  however,  that  it  will  be  able  successfully  to  implement this
strategy.  The development by Duck Head of a significant presence in areas where
it  has  not  historically sold much of its product will depend primarily on the
willingness  of national retailers to provide Duck Head with store space to sell
Duck  Head  products  and then on the willingness of consumers to purchase those
products.

DUCK  HEAD  FACES  INTENSE COMPETITION IN ITS MARKETS, AND DUCK HEAD'S FINANCIAL
RESOURCES  ARE  NOT  AS  GREAT  AS  SEVERAL  OF  ITS  COMPETITORS.

     The domestic apparel industry is highly competitive.  In part because there
are  low  economic  barriers to entry into the apparel manufacturing business, a
large  number  of  domestic  and  foreign  manufacturers supply apparel into the
United  States market, none of which dominates the market for any of Duck Head's
product  lines  but  many  of which have a much more significant market presence
than  does  Duck  Head.

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


                                       18

THERE  MAY BE LITTLE INSTITUTIONAL INTEREST, RESEARCH COVERAGE OR TRADING VOLUME
IN  THE  DUCK HEAD SHARES BECAUSE OF DUCK HEAD'S SIZE.  IN ADDITION, AT THE TIME
OF  THE  DUCK  HEAD DISTRIBUTION A LARGE PERCENTAGE OF THE OUTSTANDING DUCK HEAD
SHARES  WILL  BE  HELD BY A FEW INSTITUTIONAL INVESTORS WHO WILL BE FREE TO SELL
THEIR  DUCK HEAD SHARES AT ANY TIME.  FURTHERMORE, ROBERT D. ROCKEY, JR. HAS THE
RIGHT  TO  ACQUIRE  UP  TO  1,000,000  DUCK  HEAD  SHARES  SIX  MONTHS AFTER THE
DISTRIBUTION  DATE  (REPRESENTING  APPROXIMATELY  29.4%  OF THE DUCK HEAD SHARES
EXPECTED  TO  BE  OUTSTANDING  IMMEDIATELY  AFTER THE EXERCISE OF THAT RIGHT, IF
EXERCISED  IN  FULL).  THESE FACTORS COULD HAVE A MAJOR DEPRESSIVE EFFECT ON THE
MARKET  PRICE  OF  THE  DUCK  HEAD  SHARES  FOR AN INDETERMINATE PERIOD OF TIME.

     Various investment banking firms have informed Delta Woodside and Duck Head
that  public  companies  with  relatively  small  market  capitalizations  have
difficulty  generating  institutional  interest,  research  coverage  or trading
volume,  which  illiquidity  can  translate into  price discounts as compared to
industry  peers  or  to the shares' inherent value.  Duck Head believes that the
market  will  perceive  it to have a relatively small market capitalization.  In
addition,  some of Delta Woodside's stockholders who receive Duck Head shares in
the  Duck  Head distribution may wish to dispose of those shares because they do
not meet the stockholders' investment objectives regardless of the shares' value
or prospects.  Furthermore, Robert D. Rockey, Jr. has the right to acquire up to
1,000,000  Duck  Head  shares  from  Duck  Head  six  months after the Duck Head
distribution  (representing approximately 29.4% of the Duck Head shares expected
to  be outstanding immediately after the exercise of that right, if exercised in
full).  Coupled  with  Duck  Head's  history  of operating losses, these factors
could  lead to Duck Head's shares trading at prices that are significantly lower
than  Duck  Head's  estimate  of  their  inherent  value.

     As  of  the  Duck  Head  distribution date, Duck Head will have outstanding
approximately  2,400,000  shares  of  common  stock.  Duck  Head  believes  that
approximately  67.8%  of  this  stock  will be beneficially owned by persons who
beneficially  own  more  than  5%  of the outstanding shares of Duck Head common
stock  and  related  individuals,  and  that  of this approximately 30.7% of the
outstanding stock will be beneficially owned by institutional investors.  If Mr.
Rockey  exercised  his  right  to  acquire  Duck Head shares, this would further
increase  the concentration of stock ownership.  Sales of substantial amounts of
Duck  Head common stock in the public market after the Duck Head distribution by
any of these large holders could adversely affect the market price of the common
stock.

POLITICAL  AND  ECONOMIC  UNCERTAINTY  IN COSTA RICA COULD ADVERSELY AFFECT DUCK
HEAD.

     Duck  Head's primary manufacturing facility is located in Costa Rica.  Duck
Head  might  be  adversely  affected if economic or legal changes occur in Costa
Rica  that  affect  the  way  in  which  Duck Head conducts its business in that
country.  For  example,  a  growing economy could lower unemployment which could
increase  wage  rates  or make it difficult to retain employees or employ enough
people  to  meet  demand.  The  government  could  also decide to add additional
holidays  or  change  employment  law  increasing  Duck Head's costs to produce.

DUCK  HEAD'S  RESULTS  COULD  BE  ADVERSELY  AFFECTED BY U.S. TRADE REGULATIONS.

     The  North  American Free Trade Agreement (which this document refers to as
"NAFTA"),  became effective on January 1, 1994 and has created a free-trade zone
among  Canada,  Mexico  and  the United States.  NAFTA contains a rule of origin
requirement  that products be produced in one of the three countries in order to
benefit  from  the  agreement.  NAFTA  has phased out all trade restrictions and
tariffs  among the three countries on apparel products competitive with those of
Duck  Head.  At  this  time,  most of Duck Head's internal production of apparel
occurs  outside  of  the NAFTA territory.  Therefore, Duck Head is not obtaining
the  advantages  that  NAFTA  provides  for  manufacturing facilities in Mexico.

DUCK  HEAD  IS  HIGHLY  DEPENDENT  ON  ITS  TRADEMARKS.

     Duck  Head relies heavily on the strength of its trademarks.  Virtually all
of  Duck  Head's  products are sold under the Duck Head brand.  Duck Head has in
the  past  and  may in the future be required to expend significant resources to
protect  these trademarks.  The loss or limitation of the exclusive right to use
its  trademarks  could  adversely  affect  Duck  Head's  sales  and  results  of
operations.


                                       19

A  LOSS  OF  KEY MANAGEMENT PERSONNEL, PARTICULARLY ROBERT D. ROCKEY, JR., COULD
ADVERSELY  AFFECT  DUCK  HEAD.

     Duck  Head's success depends upon the talents and efforts of a small number
of  key  management  personnel,  particularly  Robert  D. Rockey, Jr. (Chairman,
President  and  Chief Executive Officer of Duck Head).  The loss or interruption
of the services of these executives could have a material adverse effect on Duck
Head.  Mr. Rockey has informed Duck Head that his current intent is to remain in
his  current position with Duck Head through at least March 2001, subject to the
Duck  Head  board's  willingness  to  permit  him  to  do  so.  Duck Head has no
assurance that it would be able to find replacements for its key management with
equivalent  skills  or  experience  in  a  timely  manner  or  at  all.

DUCK  HEAD'S  RESULTS  WILL  LIKELY  BE  CYCLICAL.

     Duck Head and the U.S. apparel industry are sensitive to the business cycle
of  the  national  economy.  Moreover,  the  popularity,  supply  and demand for
particular  apparel products can change significantly from year to year based on
prevailing  fashion  trends  and  other  factors.

     Reflecting  the  cyclical  nature  of  the  apparel  industry, many apparel
producers  tend  to  increase  capacity  during years in which sales are strong.
These  increases  in  capacity tend to accelerate a general economic downturn in
the apparel  markets when demands weakens.

     These  factors have contributed historically to fluctuations in Duck Head's
results  of  operations  and  these  fluctuations  are  expected to occur in the
future.  Duck  Head  may  be  unable  to  compete  successfully  in any industry
downturn.

DUCK  HEAD  DEPENDS  ON  OUTSIDE  PRODUCTION  FOR  MORE  THAN  ONE-HALF  OF  ITS
PRODUCTION.

     Duck  Head currently manufactures less than one-half of its products in its
leased  Costa  Rican  facility, and purchases its remaining product from outside
suppliers, many of which perform their manufacturing in other foreign countries.
Any shortage of supply or significant price increases from Duck Head's suppliers
could  adversely  affect  Duck  Head's  results  of  operations.

DUCK  HEAD  MAY  BE  ADVERSELY  AFFECTED  BY  THE  AMOUNT  OF  ITS INDEBTEDNESS.

     As  of  January  1,  2000, on a pro forma basis, after giving effect to the
Duck  Head  distribution,  Duck  Head's  total  indebtedness  would  have  been
approximately  $5.8  million,  and  total  stockholders'  equity would have been
approximately  $23  million,  resulting  in a pro forma ratio of total long-term
debt  (including  current  maturities of long-term debt) to total capitalization
(including current maturities of long-term debt) of 20.4%.  In addition, at that
date  and after giving effect to the Duck Head distribution, approximately $12.5
million  of additional borrowing capacity would have been available (pursuant to
the  borrowing  base  formula)  under  Duck  Head's  credit  agreement.

     Duck  Head  anticipates that its borrowing needs will be seasonal, with its
greatest  borrowing  needs  to be in the third fiscal quarter.  Duck Head is not
certain  that  the  borrowing  availability  under  its credit agreement will be
sufficient  to  satisfy  its borrowing needs, particularly during the periods of
greatest  need.

     The  level  of  Duck Head's indebtedness could have important consequences,
such  as:

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


                                       20

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

     (iii) Duck Head's  borrowings under its credit agreement will bear interest
     at variable  rates,  which could result in higher  interest  expense in the
     event of an increase in interest rates.

     Duck  Head  believes, based on current circumstances, that Duck Head's cash
flow,  together  with  available  borrowings under its credit agreement, will be
sufficient  to  permit  Duck Head to meet its operating expenses and anticipated
capital expenditures and to service its debt requirements as they become due for
the  foreseeable future.  Significant assumptions underlie this belief, however,
including,  among other matters, that Duck Head will succeed in implementing its
business strategy and that there will be no material adverse developments in the
business,  markets,  operating performance, liquidity or capital requirements of
Duck  Head.  Actual  future  results  will  be  dependent to a large degree on a
number of factors beyond Duck Head's control.  If Duck Head is unable to service
its indebtedness, it will be required to adopt alternative strategies, which may
include  actions  such  as  reducing  or  delaying capital expenditures, selling
assets,  restructuring  or  refinancing  its  indebtedness or seeking additional
equity capital.  Duck Head may not be able to implement any of these strategies.

DUCK  HEAD'S CREDIT AGREEMENT WILL IMPOSE RESTRICTIONS THAT, IF BREACHED BY DUCK
HEAD,  MAY  PREVENT  IT  FROM  BORROWING UNDER ITS REVOLVING CREDIT FACILITY AND
RESULT  IN  THE  EXERCISE  OF  REMEDIES  BY  THE  CREDIT  AGREEMENT  LENDER.

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

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

DUCK  HEAD  WILL  PAY  NO  DIVIDENDS  FOR  THE  FORESEEABLE  FUTURE.

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

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

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


                                       21

DUCK  HEAD  MAY  BE  RESPONSIBLE  FOR  ANY  HISTORICAL  TAX LIABILITIES OF DELTA
WOODSIDE  AND  DELTA  APPAREL THAT DELTA WOODSIDE OR DELTA APPAREL DOES NOT PAY.

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

     Duck  Head,  Delta Woodside and Delta Apparel will enter into a tax sharing
agreement.  This  agreement generally will seek to allocate consolidated federal
income  tax liabilities to Delta Woodside for all periods prior to and including
the Duck Head distribution.  Under  this  agreement,  Delta  Woodside  generally
will retain the authority  to file returns, respond  to  inquiries  and  conduct
proceedings   on  Duck  Head's  behalf  with  respect  to  consolidated  federal
income tax returns for periods  beginning  before  the Duck  Head  distribution.
In  addition,  Delta Woodside  has  the  authority to  decide  all disputes that
arise under  the  tax  sharing  agreement.  These  arrangements  may  result  in
conflicts of  interest  among Duck  Head,  Delta  Woodside  and  Delta  Apparel.
In addition,  if  Delta  Woodside  does  not  satisfy  any  of  its  liabilities
respecting any period prior to  the Duck  Head  distribution,  Duck  Head  could
be  responsible for  satisfying them, notwithstanding the tax sharing agreement.

DUCK  HEAD'S  PRINCIPAL  STOCKHOLDERS  WILL  EXERT  SUBSTANTIAL  INFLUENCE.

     As  of  the  Duck  Head  record date, three members of Duck Head's board of
directors  and related individuals had the voting power in Delta Woodside shares
that,  immediately after the Duck Head distribution, will result in voting power
with  respect  to approximately 38.6% of the outstanding Duck Head common stock.
These  individuals  will exert substantial influence with respect to all matters
submitted  to  a  vote  of  stockholders,  including  elections  of  Duck Head's
directors.  If  Mr. Rockey exercises his right to acquire Duck Head shares, that
would  result  in  four  members  of  Duck Head's board of directors and related
individuals  having voting power with respect to approximately 56.7% of the then
outstanding  Duck  Head  shares.

VARIOUS  RESTRICTIONS  AND AGREEMENTS COULD HINDER ANY ATTEMPT BY A THIRD PERSON
TO  CHANGE  CONTROL  OF  DUCK  HEAD.

     Duck Head has entered into a rights agreement providing for the issuance of
rights  that  will  cause substantial dilution to any person or group of persons
that acquires 20% or more of the outstanding Duck Head common shares without the
rights  having  been  redeemed by the Duck Head board.  In addition, Duck Head's
articles  of  incorporation  and bylaws and the Official Code of Georgia contain
provisions  that  could  delay  or prevent a change in control of Duck Head in a
transaction  that  is  not  approved  by  its board of directors.  These include
provisions  requiring  advance  notification  of  stockholder  nominations  for
director  and  stockholder  proposals,  setting  forth  additional factors to be
considered  by  the board of directors in evaluating extraordinary transactions,
prohibiting  cumulative voting, limiting business combinations with stockholders
that  have  a  significant  beneficial  ownership  in  Duck  Head  shares,  and
prohibiting  stockholders from calling a special meeting.  Moreover, Duck Head's
board   of   directors   has  the  authority,  without  further  action  by  the
stockholders,  to  set  the  terms  of  and  to  issue preferred stock.  Issuing
preferred  stock  could  adversely affect the voting power of the owners of Duck
Head   common   stock,   including   the  loss  of  voting  control  to  others.

     Duck  Head's  credit agreement also includes restrictions on the ability of
Duck Head and its subsidiaries to pay dividends and make share repurchases.  See
"Management's  Discussion  and  Analysis  of  Financial Condition and Results of
Operations   -  Dividends  and  Purchases  by  Duck  Head  of  its  Own  Share".


                                       22

     All  of  these  provisions  could  deter  or  prevent  an  acquirer that is
interested  in acquiring Duck Head from doing so.  You can find more information
on these provisions under the portions of this documents found under the heading
"Description  of  Duck  Head  Capital  Stock".

     Bettis  C.  Rainsford,  a  director  and  significant  stockholder of Delta
Woodside  and  a  director of Duck Head and Delta Apparel, filed with the SEC on
December  14,  1999  an  amendment  to  his  Schedule  13D in which, among other
matters, he stated that he was filing the amendment to disclose the fact that he
is  considering  the  possibility  of  making  an  offer to purchase those Delta
Woodside  shares  that he does not currently own.  The amendment stated that the
terms  and  financing  for  any  such  offer had not yet been established by Mr.
Rainsford.

     Since  the  filing of this amendment to his Schedule 13D, Mr. Rainsford has
made no proposal to Delta Woodside to acquire Delta Woodside shares.  If he were
to  make any such proposal, the Delta Woodside board would consider the terms of
the  offer in light of the board's views as to the best interests of the holders
of  the  Delta Woodside shares.  If the board concluded that any such offer were
in  the  Delta Woodside stockholders' best interests, it would redeem the rights
under  the  Delta  Woodside  shareholders'  rights  plan and permit the proposed
transaction  to  take  place.  If the board concluded that the offer were not in
the  stockholders'  best  interests, it would not redeem the rights, which would
effectively  prevent  the proposed transaction from taking place, unless a court
were  to  order  a  different  result.

     In  addition  to  the shareholder rights plan, Delta Woodside's articles of
incorporation  and  bylaws  and  the South Carolina code contain provisions that
could  delay  or  prevent a change in control of Delta Woodside in a transaction
not  approved  by its board of directors.  These include provisions in the South
Carolina  code  limiting  business  combinations  with  stockholders that have a
significant  beneficial  ownership  in  Delta  Woodside  shares  unless  certain
conditions  are  met  and eliminating the voting rights of Delta Woodside shares
acquired  by  holders  of  20%  or more of the outstanding voting power of Delta
Woodside  common  stock  unless  voting  power  is  approved by Delta Woodside's
stockholders  or  limited  statutory  exceptions  are  satisfied, and provisions
similar  to  those  of Duck Head prohibiting stockholders from calling a special
meeting,  setting  forth  additional  factors  to  be considered by the board of
directors  in  evaluating  extraordinary  transactions,  and  requiring  advance
notification  of stockholder nominations for director and stockholder proposals.
If  the  Delta  Woodside  board were to conclude that any offer by Mr. Rainsford
were  not  in  the  stockholders'  best  interests,  it  would  rely  upon these
provisions  to  oppose  Mr.  Rainsford's  attempts to gain control of additional
Delta  Woodside  shares.

     If  Mr.  Rainsford  were  to make any proposal to Duck Head to acquire Duck
Head  shares  following  the  Duck  Head distribution, the Duck Head board would
consider  the  terms  of  the offer in light of the board's views as to the best
interests  of  the holders of the Duck Head shares.  If the board concluded that
any  such  offer  were  in  the Duck Head stockholders' best interests, it would
redeem  the  rights under the Duck Head shareholders' rights plan and permit the
proposed  transaction to take place.  If the board concluded that the offer were
not  in  the  Duck  Head  stockholders'  best interests, it would not redeem the
rights,  which  would  effectively  prevent the proposed transaction from taking
place,  unless  a  court  were  to  order  a  different  result.

     In  addition  to  the  shareholder  rights  plan,  Duck  Head's articles of
incorporation  and  bylaws  and  the  Georgia code contain provisions that could
delay  or prevent a change in control of Duck Head in a transaction not approved
by  its  board  of  directors.  These  include  provisions  in  the Georgia code
limiting  business  combinations  with  stockholders  that  have  a  significant
beneficial  ownership in Duck Head shares unless certain conditions are met, and
provisions  prohibiting  stockholders  from  calling  a special meeting, setting
forth additional factors to be considered by the Duck Head board of directors in
evaluating  extraordinary  transactions,  and  requiring advance notification of
stockholder  nominations  for  director  and stockholder proposals.  If the Duck
Head  board  were  to  conclude  that any offer by Mr. Rainsford were not in the
stockholders'  best interests, it would rely upon these provisions to oppose Mr.
Rainsford's  attempts  to  gain  control  of  additional  Duck  Head  shares.


                                       23

     The antitakeover provisions applicable to Delta Woodside and Duck Head were
not  adopted as a result of Mr. Rainsford's amendment to his Schedule 13D or the
information  contained  in  that  amendment or in response to any other takeover
communication.

     The  antitakeover  provisions  that  are  applicable  to  Duck  Head do not
materially  differ from the antitakeover provisions that are applicable to Delta
Woodside.  The  Delta  Woodside  shareholder  rights  plan  does not contain the
provisions in the Duck Head shareholder rights plan, described under the heading
"Description  of Duck Head Capital Stock - Rights Plan", relating to redemptions
and  extensions of time requiring the concurrence of a majority of Disinterested
Directors.  South  Carolina,  Delta  Woodside's  state  of  incorporation, has a
control  share  acquisition  act  that  eliminates  the  voting  rights of Delta
Woodside  shares  acquired  by  holders of 20% or more of the outstanding voting
power  of Delta Woodside's common stock unless voting power is approved by Delta
Woodside's stockholders or limited statutory exceptions are satisfied.  Georgia,
Duck  Head's  state  of  incorporation,  does  not have a comparable act.  South
Carolina  also  has a business combinations act analogous, but not identical, to
that  of  Georgia  described under the heading "Description of Duck Head Capital
Stock  -  Other  Provisions  Respecting  Stockholder  Rights  and  Extraordinary
Transactions  -  Georgia  Business  Combinations  Statute."


                                       24

     THE  DUCK  HEAD  DISTRIBUTION

PARTIES  TO  THE  DISTRIBUTION  AGREEMENT

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

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

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

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

     -    Pursuant to the Duck Head distribution, Delta Woodside will distribute
          to its stockholders all of the outstanding  common stock of Duck Head,
          which will continue the business  formerly  conducted by the Duck Head
          Apparel  Company  division of 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 30096
(telephone  number:  770-867-3111).

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

     Delta Apparel is a Georgia corporation with its principal executive offices
located  at 3355 Breckinridge Blvd., Suite 100, Duluth, Georgia 30096 (telephone
number:  770-806-6800).  Delta  Apparel  is  a vertically integrated supplier of
knit  apparel,  particularly T-shirts, sportswear and fleece goods and sells its
products   to   distributors,   screen  printers  and  private  label  accounts.

BACKGROUND  OF  THE  DUCK  HEAD  DISTRIBUTION

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

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

                                       25


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

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

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

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

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

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

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

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


                                       26

     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 Duck Head Apparel  Company  division and the
          Delta Apparel Company division by Delta Mills,  Inc.  scenario,  Delta
          Woodside,  through its  wholly-owned  subsidiary,  Delta Mills,  Inc.,
          would have continued to own the Duck Head Apparel Company division and
          the  Delta  Apparel   Company   division.   This  internal   ownership
          restructuring  could,  however,  have  provided  Delta  Woodside  with
          substantial  cash,  because  Delta Mills,  Inc. then had a substantial
          cash position and its senior note indenture would have permitted it to
          use cash for this  purpose but not for the purpose of making  dividend
          payments  to its parent  company,  Delta  Woodside.  If this  purchase
          scenario had been  adopted,  Delta  Woodside  could have used the cash
          provided by Delta Mills,  Inc. in the purchase to make acquisitions of
          Delta  Woodside  common  stock  or  other  businesses,  or  for  other
          purposes.

     -    Under   the   spin-off/recapitalization   scenario,   Delta   Woodside
          stockholders  would have  received,  for their Delta  Woodside  common
          shares, shares of each of the new spun-off apparel companies, cash and
          stock in the remaining Delta Woodside.  Also, additional shares of the
          remaining  Delta  Woodside  (representing  more  than  20% of the then
          outstanding  shares of the remaining  Delta  Woodside) would have been
          sold to  members  of  management  of Delta  Mills  Marketing  Company.
          Consummation  of the  spin-off/recapitalization  transaction was to be
          conditioned  upon  receiving  a favorable  vote of the Delta  Woodside
          stockholders.

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

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


                                       27

     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.

     On  December 13, 1999, Delta Woodside announced that its board of directors
had  adopted  a shareholders rights plan pursuant to which stock purchase rights
have been distributed as a dividend to the Delta Woodside stockholders at a rate
of  one  right  for  each Delta Woodside share held of record as of December 22,
1999.  Delta  Woodside  stated  that  the rights plan is designed to enhance the
Delta  Woodside  board's  ability  to prevent any person interested in acquiring
control  of Delta Woodside from depriving stockholders of the long-term value of
their  investment  and to protect shareholders against attempts to acquire Delta
Woodside  by means of unfair or abusive takeover tactics.  Delta Woodside stated
that  its  board  had  adopted  the  rights  plan at that time because the Delta
Woodside shares were trading at their lowest levels in Delta Woodside's history.

     At  the  same  time, Delta Woodside announced that its board had approved a
plan  to  purchase  from  time to time up to an aggregate of 5,000,000 shares of
Delta  Woodside's  outstanding stock at prices and at times at the discretion of
Delta  Woodside's  top  management.  The  announcement  stated  that  this stock
repurchase  plan  replaces  the 2,500,000 stock purchase plan announced by Delta
Woodside  in  September  1998.

     On  December  30, 1999, Delta Woodside announced that each of Duck Head and
Delta  Apparel  had  filed a registration statement with the SEC to register the
subsidiary's  stock  under  the  Securities Exchange Act of 1934, and that these
filings were pursuant to the previously announced plan of Delta Woodside to spin
off  to  its  stockholders  the Delta Apparel Company division and the Duck Head
Apparel  Company  division  as  two separate publicly-owned corporations.  Delta
Woodside also stated that, following completion of the spin-offs, Delta Woodside
intends  to  propose  to  its  stockholders the adoption of a new Delta Woodside
stock  option  plan and a new Delta Woodside incentive stock award plan pursuant
to which significant equity incentives could be granted to the new management of
Delta  Woodside.

REASONS  FOR  THE  DUCK  HEAD  DISTRIBUTION

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

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

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


                                       28

     (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.

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

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

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

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

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


                                       29

     (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;

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

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

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

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

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

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


                                       30

     -    The  financial  information  and  statements of Duck Head set forth in
          this  document  under  the  heading,  "Unaudited  Pro  Forma  Combined
          Financial Statements", and at pages F-1 to F-23;

     -    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.

      Opinion  of  Houlihan  Lokey
      ----------------------------

     Delta  Woodside  engaged  Houlihan  Lokey  to provide to the Delta Woodside
board  and  the Duck Head board an opinion as to the solvency of Duck Head as of
the  time of the Duck Head distribution.  Delta Woodside selected Houlihan Lokey
based  on  Houlihan Lokey's extensive experience in providing solvency opinions.

     In  consideration  of its services in connection with the opinion described
below  and  a similar opinion with respect to Delta Apparel, Houlihan Lokey will
be paid a fee of $200,000 plus reasonable out-of-pocket expenses.  No portion of
this  fee  is  contingent upon the consummation of the Duck Head distribution or
the  Delta  Apparel  distribution or the conclusions reached in Houlihan Lokey's
opinions.  Delta Woodside has also agreed to provide indemnification to Houlihan
Lokey and certain other parties with respect to certain matters.  Houlihan Lokey
has  had  no other material relationship with Delta Woodside or its subsidiaries
during  the  past  two  years.

     The  preparation  of  a  solvency  opinion  is a complex process and is not
necessarily   susceptible  to  partial  analysis  or  summary  description.  The
following  is  a  brief summary and general description of the solvency analysis
and  valuation  methodologies  utilized by Houlihan Lokey.  Although the summary
sets  forth  all  material  facts  respecting the opinion of Houlihan Lokey, the
summary  does  not  purport  to  be  a  complete  statement  of the analyses and
procedures  applied,  the  judgments  made or the conclusion reached by Houlihan
Lokey  or a complete description of its presentation to the Delta Woodside board
or  the  Duck  Head  board.  Houlihan  Lokey  believes, and so advised the Delta
Woodside  board and the Duck Head board, that its analyses must be considered as
a  whole  and  that  selecting  portions  of  its  analyses  and  of the factors
considered  by it, without considering all factors and analyses, could create an
incomplete   view   of   the  process  underlying  its  analyses  and  opinions.

     The  Duck  Head  distribution  and  other  related  transactions  disclosed
To  Houlihan  Lokey  are  referred  to  collectively  in  this  summary  as  the
"Transaction."  For  purposes  of  its  opinion, Houlihan Lokey assumed that the
third  party  financing  described  in  "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Liquidity and Capital Resources"
will  be  entered  into  on  or about the date of the Duck Head distribution and
that,  prior  to  the  Duck  Head  distribution, the intercompany reorganization
described  in "Relationships Among Duck Head, Delta Woodside and Delta Apparel -
Distribution  Agreement"  will  be  completed.


                                       31

     Delta  Woodside's  board  of  directors  has  requested that Houlihan Lokey
render  its  written opinion to the Delta Woodside board and the Duck Head board
as  to  whether,  assuming  the  Transaction  has  been consummated as proposed,
immediately  after  and  giving  effect  to the Transaction:  (a) on a pro forma
basis,  the fair value and present fair saleable value of Duck Head would exceed
its  respective  stated  liabilities  and identified contingent liabilities, (b)
Duck  Head  should  be able to pay its debts as they become absolute and mature;
(c)  the  capital  remaining  in  Duck  Head  after the Transaction would not be
unreasonably small for the business in which Duck Head is engaged, as management
has  indicated it is now conducted and is proposed to be conducted following the
consummation of the Transaction; and (d) the financial test for distributions of
the  state  of  incorporation  of  Duck  Head (i.e. Georgia) has been satisfied.

     Houlihan  Lokey's  opinion  does  not  address  Delta Woodside's underlying
business  decision  to  effect  the  Transaction.  Houlihan  Lokey  has not been
requested  to,  and  did  not,  solicit  third  party indications of interest in
acquiring  all  or  part  of  Duck  Head.

     In connection with the preparation of its opinion, Houlihan Lokey made such
reviews, analyses and inquiries as it deemed necessary and appropriate under the
circumstances.  Among  other  things,  Houlihan  Lokey:

          (i)  reviewed Duck Head's annual  financial  statements  for the 1997,
               1998 and 1999 fiscal years and  year-to-date  statements  for the
               first six months of fiscal year 2000, which Duck Head's and Delta
               Woodside's  managements  have  identified  as  the  most  current
               information available;

          (ii) reviewed the proposal from the third party lender to provide Duck
               Head revolving credit and term loan facilities;

          (iii)spoke with  certain  members of the  senior  management  of Delta
               Woodside  and Duck  Head to  discuss  the  operations,  financial
               condition,   future   prospects  and  projected   operations  and
               performance of Duck Head;

          (iv) reviewed  forecasts  and  projections  prepared  by  Duck  Head's
               management  with  respect to the  periods  ended  January 1, 2000
               through fiscal year 2004;

          (v)  reviewed  marketing  and  promotional  material  relating to Duck
               Head;

          (vi) reviewed the  preliminary  registration  statement filed with the
               SEC for Duck Head;

          (vii)reviewed  other publicly  available  financial data for Duck Head
               and certain  companies  that Houlihan  Lokey deems  comparable to
               Duck Head; and

          (viii) conducted such other studies,  analyses and  investigations  as
               Houlihan Lokey has deemed appropriate.

     In  assessing the solvency of Duck Head immediately after and giving effect
to  the  Transaction,  Houlihan  Lokey:

          (i)  analyzed the fair value and present fair  saleable  value of Duck
               Head's  assets  relative to Duck Head's  stated  liabilities  and
               identified contingent  liabilities on a pro forma basis ("balance
               sheet test");

          (ii) assessed  Duck  Head's  ability  to pay its debts as they  become
               absolute and mature ("cash flow test"); and


                                       32

          (iii)assessed   the   capital   remaining   in  Duck  Head  after  the
               Transaction  so as  not  to be  unreasonably  small  ("reasonable
               capital test").

     Balance  Sheet  Test

     The Balance Sheet Test determines whether or not the fair value and present
fair  salable  value  of  Duck  Head's assets exceeds its stated liabilities and
identified  contingent liabilities after giving effect to the Transaction.  This
test  requires  an  analysis  of  the  fair  market  value  of  Duck  Head  as a
going-concern.  As part of this analysis, Houlihan Lokey considered, among other
things,

        (i)    historical and projected  financial  performance for Duck Head as
               prepared by Duck Head;

        (ii)   the business environment in which Duck Head competes;

        (iii)  performance  of  certain  publicly  traded  companies  deemed  by
               Houlihan  Lokey to be comparable to Duck Head, in terms of, among
               other things: size, profitability, financial leverage and growth;

        (iv)   capitalization  rates  ("multiples")  for certain publicly traded
               companies  deemed by Houlihan Lokey to be comparable to Duck Head
               (including (a) Enterprise  Value  ("EV")/Revenue;  (b) EV/EBITDA;
               and, (c) EV/EBIT);

        (v)    multiples  derived  from  acquisitions  of  companies  deemed  by
               Houlihan Lokey to be comparable to Duck Head;

        (vi)   discounted cash flow approaches;

        (vii)  the capital structure and debt obligations of Duck Head; and

        (viii) non-operating assets and identified contingent liabilities.

     In  determining  the  fair  value  and  present  fair saleable value of the
aggregate  assets of Duck Head, the following three methodologies were employed:
comparable  public  company,  comparable  transaction  and discounted cash flow.


                                       33

     Market Multiple  Approach.  This approach  involved the  multiplication  of
various earnings and cash flow measures by appropriate  risk-adjusted multiples.
Multiples were determined  through an analysis of: (i) publicly traded companies
that were  determined  by Houlihan  Lokey to be  comparable  from an  investment
standpoint to Duck Head  ("Comparable  Public  Companies");  and, (ii) change of
control transactions  involving companies that were determined by Houlihan Lokey
to be  comparable  to Duck  Head  from  an  investment  standpoint  ("Comparable
Transactions").  Houlihan Lokey selected five publicly traded domestic companies
for  comparison to Duck Head.  These  companies are involved in branded  apparel
manufacturing and/or apparel marketing  businesses.  A comparative risk analysis
between Duck Head and the Comparable  Public  Companies formed the basis for the
selection  of  appropriate  risk  adjusted  multiples  for Duck  Head.  The risk
analysis  incorporates  both  quantitative  and  qualitative  risk factors which
relate to, among other things, the nature of the industry in which Duck Head and
the Comparable Public Companies are engaged.  The value indications derived from
capitalization  of the  relevant  performance  fundamentals  for Duck  Head were
adjusted to reflect control value  indications for Duck Head consistent with the
required  standard of value.  For the  Comparable  Transactions,  Houlihan Lokey
analyzed apparel industry merger and acquisition  transactions  between 1998 and
1999 where financial  information was publicly disclosed.  Market multiples were
developed  from  sixteen  comparable  transactions,  of which  seven  were  1999
transactions.  From the  application of market  multiples,  indications of value
were  developed  through  the   capitalization   of  the  relevant   performance
fundamentals of Duck Head. The derived value indications  reflect control values
for Duck Head  consistent  with the fair values  present and fair salable  value
standard.

     Discounted Cash Flow Approach.   The Discounted Cash Flow Approach involved
an  estimation  of  the present value of projected cash flows to be generated by
Duck  Head.  The  projected  debt-free  cash flows were developed from forecasts
prepared  by  management of Duck Head.  In addition to the respective cash flows
for  the projected period 2000 to 2004, a determination of terminal values as of
June  30, 2004 was made based on the anticipated fair and salable values of Duck
Head  at  that  time.  In  this case, the estimation of terminal values involved
using  the  market  multiple  approach  already described above, where projected
fundamentals were capitalized based on selected multiples.  Indications of value
were  developed  by  applying an appropriate discount rate or cost of capital to
the  projected  cash  flows  and terminal value.  The discount rate reflects the
degree  of risk inherent in the assets of Duck Head and their ability to produce
the  projected  cash  flows.

     Cash  Flow  Test

     The Cash Flow Test  focuses on  whether or not Duck Head  should be able to
repay its debts as they become absolute and mature (including the debts incurred
in the  Transaction).  This test  involves a two-step  analysis  of Duck  Head's
financial  projections,  (i) examines the  consistency of the  projections  with
historical   performance,   current  marketing  strategies  and  operating  cost
structure;  and (ii) tests the  sensitivity of the projections to changes in key
variables, including revenue growth, operating margins and capital expenditures.
In testing cash flows, Houlihan Lokey performs sensitivity analyses to determine
the "safety margin"  available to deal with unexpected  downturns in Duck Head's
ability to generate operating cash flow.

     Reasonable  Capital  Test

     The  Reasonable  Capital Test follows from the Balance  Sheet and Cash Flow
Tests. A company may have assets that exceed  liabilities,  but if the amount is
too small to provide some  downside  protection,  the capital  amount may not be
deemed to be adequate  and, in such a  situation,  the  business  would fail the
Reasonable  Capital  Test.  The  determination  as to  whether  the  net  assets
remaining  with Duck Head  constitute  unreasonably  small  capital  involves an
analysis  of  various  factors,   including,   (i)  the  degree  of  sensitivity
demonstrated in the cash flow test;  (ii) historical and expected  volatility in
revenues,  cash flow and  capital  expenditures;  (iii) the  adequacy of working
capital;  (iv) historical and expected volatility of going-concern asset values;
(v) the maturity structure and the ability to refinance Duck Head's obligations;
(vi) the magnitude, timing and nature of identified contingent liabilities;  and
(vii) the nature of the  business  and the impact of  financial  leverage on its
operations.

     Solvency

     Based upon the foregoing,  and in reliance thereon,  it is Houlihan Lokey's
opinion as of March 15, 2000 that, assuming the Transaction has been consummated
as proposed, immediately after and giving effect to the Transaction:

          (i)  on a pro forma basis,  the fair value and present  fair  saleable
               value of Duck Head's  assets  would  exceed  Duck  Head's  stated
               liabilities and identified contingent liabilities;

          (ii) Duck Head should be able to pay its debts as they become absolute
               and mature; and

          (iii)the capital  remaining in Duck Head after the  Transaction  would
               not be unreasonably  small for the business in which Duck Head is
               engaged,  as management  has indicated it is now conducted and is
               proposed  to be  conducted  following  the  consummation  of  the
               Transaction.


                                       34

     Assumptions  and  Limiting  Conditions

     Notwithstanding the use of the defined terms "fair value" and "present fair
saleable  value",  Houlihan  Lokey has not been engaged to identify  prospective
purchasers  or to ascertain  the actual  prices at which and terms on which Duck
Head can  currently  be sold,  and  Houlihan  Lokey knows of no such  efforts by
others.   Because  the  sale  of  any  business   enterprise  involves  numerous
assumptions and uncertainties, not all of which can be quantified or ascertained
prior to engaging in an actual  selling  effort,  Houlihan  Lokey  expresses  no
opinion as to whether Duck Head would  actually be sold for the amount  Houlihan
Lokey believes to be its fair value and present fair saleable value.

     Houlihan   Lokey  has  relied  upon  and   assumed,   without   independent
verification,  that the financial forecasts and projections  provided to it have
been reasonably  prepared and reflect the best currently  available estimates of
the future financial results and condition of Duck Head, and that there has been
no material  adverse  change in the  assets,  financial  condition,  business or
prospects  of Duck Head since the date of the most recent  financial  statements
made available to Houlihan Lokey.

     Houlihan Lokey has not independently verified the accuracy and completeness
of the information supplied to it with respect to Duck Head, and does not assume
any responsibility  with respect to it. Houlihan Lokey has not made any physical
inspection or  independent  appraisal of any of the properties or assets of Duck
Head.  Houlihan  Lokey's  opinion is  necessarily  based on business,  economic,
market and other conditions as they exist and can be evaluated by Houlihan Lokey
at the date of its opinion.

     Houlihan  Lokey's opinion is furnished  solely for the benefit of the Delta
Woodside  board and the Duck Head board and may not be relied  upon by any other
person without Houlihan Lokey's prior written consent.  Houlihan Lokey's opinion
is delivered to each recipient  subject to the conditions,  scope of engagement,
limitations  and  understandings  set forth in its opinion and Houlihan  Lokey's
engagement letter with Delta Woodside.

     Advice  of  Prudential  Securities
     ----------------------------------

     Delta  Woodside's  board  of  directors   received  financial  advice  from
Prudential  Securities  regarding the issues  surrounding  the separation of the
apparel and textile  fabric  businesses.  The points  described  above under the
heading "The Duck Head  Distribution  - Reasons for the Duck Head  Distribution"
include the material  factors  discussed by  Prudential  Securities.  Prudential
Securities   also  advised  the  Delta  Woodside  board   regarding  the  issues
surrounding  various  alternatives to the Duck Head  distribution  and the Delta
Apparel  distribution,  including a sale of either or both of Duck Head or Delta
Apparel  and a  liquidation  of either  or both of Duck  Head or Delta  Apparel.
Prudential Securities' financial advice was based on its analysis of the trading
prices and trading  multiples of approximately 14 textile and apparel  companies
which Prudential Securities believed provided relevant comparisons. In addition,
Prudential  Securities  reviewed  recent  acquisitions,  also  deemed to provide
relevant comparisons, in the textile and apparel industries including the prices
paid and multiples of financial  performance  that those  acquisitions  implied.
Prudential  Securities'  advice  regarding Delta  Woodside's  alternatives  with
regard to Duck Head was also based on its review and understanding of prevailing
textile  and  apparel  market  conditions,  as well as its review of Duck Head's
historical market performance.

     Prudential  Securities  was not  requested  to, and did not,  undertake the
types of analyses  customary to deliver a financial  opinion and did not deliver
any such opinion.

     Pursuant to an engagement  letter,  Prudential  Securities has been paid by
Delta Woodside an advisory fee of $500,000 for its services.  Delta Woodside has
agreed to indemnify Prudential Securities for certain liabilities relating to or
arising from Prudential  Securities'  engagement by Delta  Woodside.  Prudential
Securities  has also performed  various  investment  banking  services for Delta
Woodside in the past, and has received customary fees for those services.


                                       35

     Prudential  Securities  is  a nationally recognized investment banking firm
and,  as  a  customary  part  of its investment banking activities, is regularly
engaged  in  the valuation of businesses and their securities in connection with
mergers  and  acquisitions,  negotiated  underwritings,  private placements, and
valuations for corporate and other purposes.  Delta Woodside selected Prudential
Securities  because  of  its  expertise,  reputation  and familiarity with Delta
Woodside.  In  the  ordinary  course  of business, Prudential Securities and its
affiliates  may  actively trade or hold the securities and other instruments and
obligations  of  Delta  Woodside  for  their own account and for the accounts of
customers and, accordingly, may at any time hold long or short positions in such
securities,  instruments  or  obligations.

DESCRIPTION  OF  THE  DUCK  HEAD  DISTRIBUTION

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

     Delta  Woodside  plans to effect the Duck Head distribution on or about May
12, 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  April  28,  2000.  Delta Woodside will
distribute  one  share  of  Duck  Head common stock to each of those holders for
every  ten shares of Delta Woodside common stock owned of record by that holder.
The  actual total number of shares of Duck Head common stock that Delta Woodside
will  distribute  will  depend  on the number of shares of Delta Woodside common
stock  outstanding  on  the  record  date.  Based upon the one-for-ten Duck Head
distribution  ratio,  the  number  of  shares  of  Delta  Woodside  common stock
outstanding  on  March  3,  2000  and  the number of Delta Woodside shares to be
issued  as  described  in  "Interests of Directors and Executive Officers in the
Duck  Head Distribution - Payments in Connection with Duck Head Distribution and
Delta  Apparel  Distribution",  Delta  Woodside  will  distribute  approximately
2,400,000  shares  of Duck Head common stock to holders of Delta Woodside common
stock,  which  will  then  constitute all of the outstanding shares of Duck Head
common stock.  Duck Head common shares will be fully paid and nonassessable, and
the  holders  of  those shares will not be entitled to preemptive rights.  For a
further description of Duck Head common stock and the rights of its holders, see
the portion of this document located under the heading "Description of Duck Head
Capital  Stock".

     For  those  holders of Delta Woodside common stock who hold their shares of
Delta  Woodside common stock through a stockbroker, bank or other nominee, Delta
Woodside's  distribution  agent,  First  Union  National Bank, will transfer the
shares  of  Duck  Head common stock to the registered holders of record who will
make  arrangements  to  credit  their  customers' accounts with Duck Head common
stock.  Delta  Woodside  anticipates  that stockbrokers and banks generally will
credit their customers' accounts with Duck Head common stock on or about May 12,
2000.


                                       36

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

MATERIAL  FEDERAL  INCOME  TAX  CONSEQUENCES

     The  following  is  a  summary  of  the  material  US  federal  income  tax
consequences  generally  applicable  to a Delta Woodside stockholder who is a US
Holder.  The  term "US Holder" means a beneficial owner of Delta Woodside shares
that  is  (i)  a  citizen  or resident of the United States, (ii) a corporation,
partnership  (other  than  certain  partnerships  as  may  be  provided  in  the
applicable  provisions  of the US Treasury Regulations), or other entity created
or  organized  in  or  under  the  laws of the United States or of any political
subdivision  thereof,  (iii)  an  estate  the  income  of which is subject to US
federal income taxation regardless of its source, (iv) a trust if (a) a US court
is  able to exercise primary supervision over the trust's administration and (b)
one  or  more  US  persons  have  the  authority  to  control all of the trust's
substantial decisions, or (v) otherwise subject to US federal income taxation on
a  net  income  basis  in  respect  of  the  Delta  Woodside  shares.

     The  following description is for general purposes only and is based on the
Internal  Revenue  Code  of  1986, as amended from time to time (the "Code"), US
Treasury  Regulations  and  judicial and administrative interpretations thereof,
all  as  in  effect on the date of this document and all of which are subject to
change,  possibly  retroactively.  The  tax  treatment  of  a US Holder may vary
depending  upon  the  holder's  particular  situation.   For  instance,  certain
holders,  including,  but  not  limited  to,   insurance  companies,  tax-exempt
organizations,  financial  institutions,  persons  subject  to  the  alternative
minimum  tax,  dealers  in  securities  or  currencies,   persons  that  have  a
"functional  currency"  other  than  the  US dollar or as part of a "hedging" or
"conversion"  transaction for US federal income tax purposes and persons owning,
directly  or  indirectly,  5 percent or more of the Delta Woodside shares may be
subject  to special rules not discussed below.  The following summary is limited
to  investors  who hold the Delta Woodside shares as "capital assets" within the
meaning of Section 1221 of the Internal Revenue Code.  The discussion below does
not  address the effect of any other laws (including other federal, state, local
or  foreign  tax  laws)  on  a US Holder of Delta Woodside shares.  As such, the
summary  does  not  discuss  US federal estate and gift tax considerations or US
state  and  local  tax  considerations.

     Delta  Woodside  has  structured  the Duck Head distribution and the  Delta
Apparel  distribution  to  qualify as tax-free spin offs for federal income  tax
purposes under Section 355 of the  Internal Revenue Code.  Section 355 treats  a
spin-off  as  tax  free  if  the  conditions  of  that  statute  are  satisfied.

     Delta Woodside has not sought a ruling from the US Internal Revenue Service
("IRS")  regarding the Duck Head distribution or the Delta Apparel distribution,
in part because neither distribution satisfies all the conditions imposed by the
IRS for such a ruling. The fact that Delta Woodside is not eligible to receive a
private  letter  ruling  from  the IRS on the issue does not, however, in and of
itself,  mean  that the distributions do not qualify as tax-free spin-offs under
Section   355.  Whether  the  Duck  Head  distribution  and  the  Delta  Apparel
distribution  qualify  under  Section  355  as tax-free spin-offs will depend on
whether  the  criteria  in Section 355 and the relevant rules and regulations of
the  IRS  are  satisfied.

     Delta Woodside has obtained an opinion from KPMG LLP that it is more likely
than  not  that  the  each  of  the Duck Head distribution and the Delta Apparel
distribution  qualifies  as  tax-free  under  Code  Section  355.

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

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


                                       37

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

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

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

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

5.   No gain or loss will be  recognized  by Delta  Woodside with respect to the
     Duck Head  distribution  or the Delta Apparel  distribution,  except to the
     extent  of  any  excess  loss  accounts  or  deferred  intercompany  gains.

     Delta  Woodside  anticipates  that in  connection  with  the  distributions
Delta  Woodside will recognize gain as a result of deferred  intercompany gains,
but  that  this  gain  will  be offset by Delta Woodside's net operating losses.

     US  Treasury  Regulations Section 1.355-5 requires that each US Holder that
receives Duck Head shares in the Duck Head distribution and Delta Apparel shares
pursuant to the Delta Apparel distribution attach a statement to his, her or its
US  federal  income  tax  return for the taxable year in which the distributions
occur,  showing  the  applicability  of  Code  Section  355  to  the  Duck  Head
distribution  and  the  Delta  Apparel  distribution.  US Holders should consult
their  own  tax  advisors  regarding  these  disclosure  requirements.

     As  noted  above,  Delta  Woodside  has  not  sought  a ruling from the IRS
regarding  the  Duck  Head  distribution or the Delta Apparel distribution.  The
fact  that  no  ruling  has been sought should not be construed as an indication
that  the  IRS would necessarily reach a different conclusion regarding the Duck
Head  distribution or the Delta Apparel distribution than the conclusion set out
in  the  opinion  of  KPMG  LLP.  The  opinion  of  KPMG LLP referred to in this
description  is  not binding upon the IRS, any other tax authority or any court,
and no assurance can be given that a position contrary to those expressed in the
opinion  of  KPMG  LLP  will be not asserted by the tax authority and ultimately
sustained  by  a  court  of  law.

     Material Federal Income Tax Consequences if the Duck Head  Distribution and
     ---------------------------------------------------------------------------
     the Delta Apparel  Distribution 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.


                                       38

     a.   The fair market value for federal income tax purposes of the Duck Head
          shares and the Delta  Apparel  shares  received by the Delta  Woodside
          stockholders in the distributions will depend on the trading prices of
          the Duck Head shares and the Delta  Apparel  shares around the time of
          the  distribution.  Delta Woodside is not able at this time to predict
          what those values will be.

     b.   Delta Woodside's  accumulated earnings and profits through fiscal year
          1999 were approximately $15.4 million  (approximately  $0.64 per Delta
          Woodside share). The amount, if any, of Delta Woodside's  earnings and
          profits for fiscal year 2000 cannot be determined at this time.

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

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

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

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

     KPMG  LLP  is  an internationally recognized accounting, tax and consulting
firm  and,  as  a  customary  part  of its tax practice, is regularly engaged to
provide   opinions  on  the  federal  income  tax  consequences  of  merger  and
acquisition  transactions.  Delta  Woodside  selected  KPMG  LLP  because of its
expertise  and its familiarity with Delta Woodside, Duck Head and Delta Apparel.
In  the  past, KPMG LLP has acted as the independent auditor of Delta Woodside's
financial statements and as its tax advisor.  KPMG LLP has also provided various
consulting services to Delta Woodside.  KPMG LLP has received customary fees for
those  services.


                                       39

     Pursuant to an engagement letter, Delta Woodside has agreed to pay KPMG LLP
a fee of $250,000 in connection with the preparation and delivery of its opinion
on  the  federal  income  tax  consequences  of  the Duck Head and Delta Apparel
distributions.  Delta  Woodside  has  agreed  to  indemnify KPMG LLP for certain
liabilities  related  to,  arising  out  of  or  in  connection  with KPMG LLP's
engagement  by  Delta  Woodside.

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

     As  of July 3, 1999, Delta Woodside had  net operating loss carry forwards,
for  federal  income  tax purposes, of approximately $68 million.  Following the
Duck  Head  distribution  and  the Delta Apparel distribution  and  assuming the
distributions are tax-free pursuant to section 355, approximately $56 million of
this net operating loss carry forward will remain as  a tax  attribute of  Delta
Woodside  as of July 3, 1999 ($10 million of which will be subject to limitation
under the separate  return  limitation  rules),  approximately  $3  million will
be a tax attribute of  Duck Head as of July 3, 1999 and approximately $9 million
will be a tax attribute of Delta  Apparel as of July 3, 1999.  Duck  Head's  and
Delta Apparel's Federal net operating losses will  expire  at  various  dates in
fiscal  years  2011  through  2019.

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

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

ACCOUNTING  TREATMENT

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


                                       40

                                TRADING  MARKET

     As of the Duck Head record date, all of the outstanding shares of Duck Head
were owned by an indirect wholly-owned subsidiary of Delta Woodside.  As of that
date, there were approximately 2,500 record holders of the common stock of Delta
Woodside.  As  a  result  of  the  Duck Head distribution ratio of one Duck Head
share  for  ten Delta Woodside shares, Duck Head anticipates that, upon the Duck
Head distribution, there will be approximately 1,500 record holders of Duck Head
shares.

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

     Duck  Head  cannot  predict the prices at which its common stock may trade,
either  before  the Duck Head distribution on a "when-issued" basis or after the
Duck  Head  distribution.  Until  an  orderly  market  develops,  if at all, the
trading  prices  of  that  stock  may fluctuate significantly.  In addition, the
trading  prices  of  the Delta Woodside shares have fluctuated significantly and
Duck  Head  believes  that  the  trading  prices  of its shares are likely to be
subject to similar significant fluctuations.  The marketplace will determine the
trading  prices  of  Duck  Head  common stock.  Many factors may influence those
prices.  These factors may include, among others, the depth and liquidity of the
market  for  the  Duck Head shares, analyst coverage of and interest in the Duck
Head  shares, quarter-to-quarter variations in Duck Head's actual or anticipated
financial  results,  investor  perceptions  of  the apparel industry and general
conditions in the U.S. equity markets.  For a description of some of the factors
that  may  impact  the  prices  at which the Duck Head shares may trade, see the
section  of  this  document  found  under  the  heading  "Risk  Factors".

     The  Duck Head shares received in the Duck Head distribution will be freely
transferable,  except  for those shares received by any person who may be deemed
to  be  a  Duck  Head  "affiliate"  within  the  meaning  of  Rule 144 under the
Securities  Act  of  1933.  Persons who may be deemed to be Duck Head affiliates
after  the Duck Head distribution generally will be individuals or entities that
directly,  or  indirectly  through  one  or  more  intermediaries,  control, are
controlled  by or are under common control with Duck Head.  Generally, Duck Head
affiliates   may  sell  their  Duck  Head  shares  received  in  the  Duck  Head
distribution only under an effective registration statement under the Securities
Act  of  1933  or pursuant to Rule 144, which contains volume and manner of sale
limitations  on  such  sales.

     At  the  time  of  the  Duck Head distribution, the only outstanding equity
securities  of  Duck  Head  will  be  the  approximately  2,400,000 shares being
distributed.  As  described  below under the heading "Interests of Directors and
Executive  Officers  in  the  Duck  Head  Distribution":

     -    Robert D. Rockey,  Jr. has the right to acquire up to  1,000,000  Duck
          Head  shares  from Duck Head on the date that is six months  after the
          Duck Head distribution; and


                                       41

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

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

                                       42

                        RELATIONSHIPS  AMONG  DUCK  HEAD,
                      DELTA  WOODSIDE  AND  DELTA  APPAREL


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

DISTRIBUTION  AGREEMENT

     Duck Head has entered into a distribution agreement with Delta Woodside and
Delta Apparel as of March 15, 2000.  The distribution agreement provides for the
procedures  for  effecting  the  Duck  Head  distribution  and the Delta Apparel
distribution.  For this purpose, as summarized below, the distribution agreement
provides  for the principal corporate transactions and procedures for separating
the  Duck Head Apparel Company division's business and the Delta Apparel Company
division's  business  from  each other and the rest of Delta Woodside.  Also, as
summarized  below,  the  distribution  agreement defines the relationships among
Duck  Head,  Delta  Woodside  and Delta Apparel after the Duck Head distribution
with  respect  to, among other things, indemnification arrangements and employee
benefit  arrangements.

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

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

     (a)  Delta Woodside will have contributed, as contributions to capital, all
          net debt amounts owed to it by the corporations that currently conduct
          the Duck  Head  Apparel  Company  division's  business  and the  Delta
          Apparel  Company  division's  business.  The Duck Head Apparel Company
          division's assets are currently owned by Delta Woodside and several of
          its wholly-owned  subsidiaries.  The Delta Apparel Company  division's
          assets are currently owned by several of Delta Woodside's wholly-owned
          subsidiaries.

     (b)  All the assets used in the operations of the Duck Head Apparel Company
          division's  business  will  have  been  transferred  to Duck Head or a
          subsidiary  of Duck Head to the extent not already  owned by Duck Head
          or its subsidiaries.

     (c)  Duck Head will have  assumed all of the  liabilities  of the Duck Head
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Duck Head  liabilities and all lessors of leases that are part
          of the  assumed  Duck Head  liabilities  to agree to look only to Duck
          Head or a subsidiary of Duck Head for payment of that  indebtedness or
          lease (except where Delta  Woodside or Delta  Apparel,  as applicable,
          consents to not being released from the obligations).

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


                                       43

     (e)  Delta  Apparel will have assumed all of the  liabilities  of the Delta
          Apparel Company  division of Delta Woodside,  and will have caused all
          holders  of  indebtedness  for  borrowed  money  that  are part of the
          assumed Delta Apparel  liabilities  and all lessors of leases that are
          part of the assumed Delta Apparel liabilities to agree to look only to
          Delta  Apparel or a  subsidiary  of Delta  Apparel for payment of that
          indebtedness  or lease (except  where Delta  Woodside or Duck Head, as
          applicable,  consents  to  not  being  released from the obligations).

     (f)  Delta  Woodside  will have  caused  all  holders of  indebtedness  for
          borrowed  money and all  lessors  of  leases  that are not part of the
          liabilities  assumed by Duck Head or the liabilities  assumed by Delta
          Apparel  to  agree  to look  only to  Delta  Woodside  or a  remaining
          subsidiary of Delta Woodside for payment of that indebtedness or lease
          (except where Duck Head or Delta Apparel,  as applicable,  consents to
          not being released from the obligations).

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

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

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

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

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

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

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

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

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

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

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


                                       44

     Generally, all costs and expenses incurred in connection with the Duck Head
distribution,  the  Delta Apparel distribution and related transactions shall be
paid  by  Delta  Woodside,  Duck  Head  and  Delta  Apparel  proportionately  in
accordance  with  the  respective benefits received by Delta Woodside, Duck Head
and  Delta Apparel as determined in good faith by the parties; provided that the
holders  of  the  Delta  Woodside  shares  shall pay their own expenses, if any,
incurred  in  connection  with  the Duck Head distribution and the Delta Apparel
distribution.

TAX  SHARING  AGREEMENT

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

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

     -    With respect to federal income taxes:

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

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

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

     -    With respect to federal employment taxes:

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


                                       45

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

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

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

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

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

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

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

     Under  the  tax  sharing  agreement,  the Duck Head tax group and the Delta
Apparel  tax group have irrevocably designated Delta Woodside as their agent for
purposes  of  taking  a  broad  range  of  actions  in connection with taxes for
pre-distribution periods. Those actions include the settlement of tax audits and
other  tax proceedings. In addition, the tax sharing agreement provides that all
disagreements and disputes relating to the agreement are to be resolved by Delta
Woodside.  These  arrangements  may  result  in conflicts of interest among duck
head,  Delta Woodside and Delta Apparel concerning such matters as whether a tax
relates  to  the  business of Delta Woodside, Duck Head or Delta Apparel.  Delta
Woodside  might  determine  that  a tax was a liability of duck head even though
duck  head  disagreed  with  that  determination.

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


                                       46

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).

     Principal  Stockholders
     -----------------------

     The Duck Head shares will be distributed in the Duck Head distribution, and
the  Delta Apparel shares will be distributed in the Delta Apparel distribution,
to  the  Delta  Woodside  stockholders  proportionately among the Delta Woodside
shares.  Therefore,  immediately  following  the  Duck  Head distribution, Delta
Woodside's  principal  stockholders will be the same individuals and entities as
Duck  Head's  and  Delta  Apparel's  principal stockholders, and those principal
stockholders will have the same respective percentages of outstanding beneficial
ownership  in  each  of Delta Woodside, Duck Head and Delta Apparel (assuming no
acquisitions  or dispositions of shares by those stockholders between the record
date  for  the  Duck Head distribution or the Delta Apparel distribution and the
completion  of  either  distribution).  See  "Security  Ownership of Significant
Beneficial  Owners  and  Management".

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

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



                            (in thousands of dollars)


                                 Fiscal  year     First six months
                              ------------------  ----------------
                                                        of
                              1997   1998   1999  Fiscal year 2000
                              -----  -----  ----  ----------------
                                      
Sold to Delta Apparel           653    132    --                --
Purchased from Delta Apparel    403    156   481                 6
Purchased from Delta Mills    3,338  1,824   662                --



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


                                       47

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

     During  fiscal years 1997, 1998, and 1999, Delta Woodside charged  the Duck
Head Apparel Company division $772,000, $882,000 and $777,000, respectively, for
these services.  During the first six months of fiscal year 2000, Delta Woodside
charged   the  Duck  Head  Apparel  Company  division  $0  for  these  services.

     Other
     -----

     For  further information  on transactions with affiliates by Duck Head, see
Notes  2 and 8 to the Combined Financial Statements of Duck Head under "Index to
Combined   Financial   Statements"   in  this  document,  which  information  is
incorporated  into  this  section  by  reference.

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


                                       48

                                 CAPITALIZATION


     The  following table sets forth at January 1, 2000:  (1) the capitalization
of  Duck  Head, and (2) the pro forma capitalization of Duck Head to give effect
to the transactions described under the portion of this document found under the
heading "The Duck Head Distribution".  You should read this table in conjunction
with  the  information  located  under the heading "Unaudited Pro Forma Combined
Financial  Statements"  and  the condensed combined financial statements of Duck
Head  and  related  notes  as  of  January  1, 2000 and for the six months ended
January  1, 2000, included on pages 50-55 and F-19 - F-23, respectively, of this
document.



                                                                              As of
                                                                         JANUARY 1, 2000
                                                                    ------------------------
                                                                       Actual     Pro Forma
                                                                    ------------  ----------
                                                                             


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

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

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

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

Stockholders' equity
 (deficit):

    Preferred stock, 2,000,000 shares authorized; none issued
      and outstanding                                                       ---         ---
    Common stock, $0.01 par value; 9,000,000 shares authorized;
     2,400,000 shares issued and outstanding on a pro forma basis           ---          24
    Additional paid-in capital                                              ---      22,748
    Divisional deficit                                                  (96,610)        ---
                                                                    ------------  ----------


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

  Total capitalization                                              $   (73,404)     27,600
                                                                    ============  ==========



                                       49

                          UNAUDITED PRO FORMA COMBINED
                              FINANCIAL STATEMENTS

     The  following  unaudited pro forma combined financial information has been
prepared  from  and  should be read in conjunction with the historical financial
statements  and  the  notes  to  those  statements of Duck Head included in this
document  at  pages  F-1  to  F-23.


     The  unaudited  pro  forma combined balance sheet has been prepared to give
effect  to  the  following  transactions as if they occurred on January 1, 2000:

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

     -    The incurrence of new financing; and

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

     The  unaudited  pro  forma  combined statements of  operations for the year
ended  July  3, 1999 and for the six months ended January 1, 2000 give effect to
the  following  transactions  as  if  they  had occurred at the beginning of the
fiscal  year  ended  July  3,  1999:

     -    The decreased  interest  expense  attributable to the  contribution to
          equity  of the  intercompany  debt and  borrowings  utilizing  outside
          financing;

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

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

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


                                       50



                                       DUCK HEAD APPAREL COMPANY
                               UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                            JANUARY 1, 2000


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

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

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


LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)

Current liabilities:

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

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


STOCKHOLDERS'/DIVISIONAL EQUITY (DEFICIT)

     Preferred stock, 2,000,000 shares authorized; none
       issued and outstanding                                      ---                             ---
     Common stock, $0.01 par value; 9,000,000
       shares authorized; 2,400,000 issued and
       outstanding                                                 ---            24(2)             24
    Additional paid in capital                                     ---        22,748(2)         22,748
    Divisional deficit                                         (96,610)       96,610(2)             --
                                                           ------------  ---------------  ------------
Total stockholders'/divisional equity (deficit)                (96,610)      119,382            22,772
                                                           ------------  ---------------  ------------
LIABILITIES AND STOCKHOLDERS'/DIVISIONAL EQUITY
(DEFICIT)                                                  $    33,787         3,102            36,889
                                                           ============  ===============  ============


See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       51

NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  BALANCE  SHEET
JANUARY  1,  2000
(in  thousands  of  dollars,  unless  otherwise  noted)

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

1)   To reflect the  receipt of the  contribution  of cash by Delta  Woodside to
     Duck Head  of  $6.8 million  of  which  $6.3  million is  used to  fund the
     repayment  of its existing  mortgage debt of 6.3 million.

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

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

4)   To reflect estimated tax liability.

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


                                       52



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



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

Net sales                                           $    70,642                            70,642

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

  Gross Profit                                            8,174                             8,174

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

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

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

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

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

Interest income (expense):

  Interest expense, net                                    (960)      (945)(1)             (1,905)

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

                                                         (8,222)        6,317    (1,905)   (1,905)
                                                    ------------  ------------  ------------------

  Loss before taxes                                     (47,453)        6,496             (40,957)

Income tax benefit                                         (261)                             (261)
                                                    ------------  ------------  ------------------

  Net loss                                              (47,714)        6,496             (41,218)
                                                    ============  ============  ==================

Basic and diluted net loss per share                                            $          (17.17)
                                                                                ==================

Weighted average shares outstanding used in basic
  and diluted per share calculation (4)                                                 2,400,000
                                                                                ==================



See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       53



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



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

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

  Gross profit                                       8,963                  8,963

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

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


Interest income (expense):
  Interest expense, net                               (338)     (633)(1)     (971)
  Intercompany interest expense                     (3,869)    3,869 (1)      ---
                                               ------------  --------  -----------
                                                    (4,207)    3,236         (971)
                                               ------------  --------  -----------


  Loss before taxes                                 (4,429)    3,064       (1,365)
                                               ------------  --------  -----------


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


  Net (loss)                                   $    (4,663)    3,298       (1,365)
                                               ============  ========  ===========


Basic and diluted net loss per share                                   $    (0.57)
                                                                       ===========


Weighted average shares outstanding used in
  basic and diluted per share calculation (4)                           2,400,000
                                                                       ===========



See  notes  to  unaudited  pro  forma  combined  financial  statements.


                                       54

NOTES  TO  UNAUDITED  PRO  FORMA  COMBINED  STATEMENTS  OF  OPERATIONS
FOR  THE FISCAL YEAR ENDED JULY 3, 1999 AND THE SIX MONTHS ENDED JANUARY 1, 2000
(in  thousands  of  dollars,  unless  otherwise  noted)

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

     1)   To  reflect  interest  expense  on new  borrowings  committed  to by a
          financial  institution  lender  of $945 and $971 for the  fiscal  year
          ended  July  3,  1999  and the  six  months  ended  January  1,  2000,
          respectively, at an assumed interest rate of 10%. Also, to reflect the
          elimination  of  intercompany  interest  expense  totaling  $7,262 and
          $3,869 on the  intercompany  debt owed by Duck Head to Delta  Woodside
          for the  fiscal  year  ended  July 3,  1999 and the six  months  ended
          January 1, 2000, respectively. The effect of a 1/8 percent variance in
          the  interest  rate on the new third  party  borrowing  would be a $11
          variance  and a $10  variance in interest  expense for the fiscal year
          ended  July  3,  1999  and the  six  months  ended  January  2,  1000,
          respectively.

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

     3)   To reflect estimated tax liability.

     4)   To reflect  earnings  per share based on the  weighted-average  shares
          outstanding  assuming a distribution  of one Duck Head share for every
          ten Delta Woodside shares outstanding on the record date.

                                       55

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

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

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

OVERVIEW  OF  RESULTS  OF  OPERATIONS

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

     During  fiscal years 1997, 1998 and 1999, Duck Head began developing twelve
fashion  product  deliveries  per  fiscal  year.  This resulted in fashion goods
constituting  a  much larger percentage of the total product offering.  Prior to
this  change,  fashion  goods  made  up  approximately  37% of the total product
offering.  During  fiscal  years  1997,  1998  and  1999,  fashion goods made up
between  approximately  47%  and  50%  of  the  total  product  offering.

     In  addition, during fiscal years 1997 through 1999, in-store fixtures were
rapidly  installed at major retailers, which secured good retail floor space for
Duck  Head's  products.  Gross  margin support agreements, however, were entered
into  with  major  customers, which resulted in much higher return and allowance
charges,  mostly  related  to poor margins at retail on fashion goods.  Selling,
general   and   administrative  costs,  primarily  in  product  development  and
marketing,  and  inventory  levels  were  expanded based on planned sales volume
increases  which  were  not  achieved.

     Duck  Head  has  recently  devoted  considerable  effort to resolving these
issues, and believes that the business is now positioned for growth.  During the
third  quarter  of  fiscal  1999,  Robert  D.  Rockey,  Jr.,  who  has extensive
experience  in  the  apparel  industry,  joined  the  Duck  Head Apparel Company
division  as  its new President and Chief Executive Officer.  Since his arrival,
the  management  team  has  commenced  planning  for  or  implementation  of the
following  actions:

     -    Duck Head is in the  process of  instituting  more  effective  quality
          controls.

     -    Duck Head has moved substantially all of its manufacturing  operations
          off-shore, and has begun more cost-effective utilization of its leased
          facility in Costa Rica. Inventory acquisition costs from United States
          sources  has been  reduced  to  approximately  9% of  total  inventory
          acquisition  costs  during the first six months of fiscal year 2000 as
          compared to  approximately  22% during  fiscal  year 1999.  The United
          States  component  currently  consists of contract  fabric cutting and
          garment repairs,  while in previous years it also consisted of garment
          sewing. This lower level of United States manufacturing is expected to
          continue.


                                       56

     -    Duck  Head  is  in  the  process  of   developing   a   cost-effective
          full-package  sourcing operation to procure more of its product from a
          variety of suppliers around the world.  Under a full-package  sourcing
          operation, the supplier furnishes a finished garment with the purchase
          commitment  normally  secured under a letter of credit  arrangement in
          favor of the supplier.  The supplier  owns the  inventory  until it is
          delivered to the designated shipping point.  Previously,  most of Duck
          Head's  product  was  made  either   through  its  own   manufacturing
          facilities  or through  third  party  sewing  contractors.  Under this
          approach, Duck Head acquired rolls of fabric from outside vendors, cut
          the fabric in its own  facilities  and then sewed the  garments in its
          own manufacturing facilities in the United States or Costa Rica or had
          the  garments  sewn in third  party  contractor  facilities  mostly in
          Mexico or the Caribbean basin. This sourcing method required Duck Head
          to  procure  the  raw  materials   and  to  own  the   work-in-process
          inventories, which resulted in inventory ownership covering the six to
          ten weeks of the production process.

     -    Duck Head is  seeking  to  develop a higher  quality  retail  customer
          distribution  network.  This would  significantly  reduce or eliminate
          sales to several heavily promotional,  lower-end retailers, which have
          been the primary  distribution network for Duck Head's excess core and
          close-out  fashion and fashion basic product.  Sales to such lower-end
          retailers  for the  first six  months of fiscal  year 2000 were 10% of
          total sales,  as close-out  fashion and fashion  basic and excess core
          inventories are being  liquidated.  Future sales to these channels are
          anticipated to be below 5% of total net sales after the liquidation of
          current close-out and excess inventories has been completed.

     -    Duck Head has adopted the strategy of targeting the male consumer from
          ages  18  to  24  years  as  Duck  Head's  primary  focus  in  product
          development and marketing.

     -    Duck Head is in the process of reducing its recent emphasis on fashion
          product  by  increasing  the core and  fashion  basic  portion  of its
          product offering, lessening the fashion portion of its product mix and
          reducing the number of fashion product deliveries per year. During the
          first six months of fiscal year 2000, the product mix consisted of 43%
          core, 30% fashion basics and 27% fashion.

     -    Duck Head is seeking to reduce margin  support  commitments  by either
          eliminating or negotiating  downward the level of support given to the
          retail customers benefitting from these commitments.  During the first
          six months of fiscal year 2000,  the percentage of goods shipped under
          margin  support  agreements  was 43%, down from 48% in fiscal 1999. In
          addition,  Duck Head has successfully negotiated downward the level of
          support  resulting  in an average  decrease in the level of support of
          two gross margin points in the first six months of fiscal year 2000 as
          compared to fiscal year 1999.

     -    Duck Head has reduced its selling,  general and administrative  costs.
          The primary  components  of this  reduction  are  significantly  lower
          product development costs, more cost-effective  marketing programs and
          better  utilization of distribution  capacity through the provision of
          distribution  services  to  third  parties.  Duck  Head  is  currently
          utilizing  approximately 35% of its distribution  capacity.  Duck Head
          has made arrangements to begin contract distribution for a third party
          which should  increase the current volume in Duck Head's  distribution
          facility by 30%. Duck Head  continues to search for  additional  third
          party  distribution  opportunities to further increase the utilization
          of its distribution capacity.


                                       57

     -    Duck  Head has  begun  implementation  of a vendor  managed  inventory
          system with its largest customer,  which Duck Head believes will yield
          significant   sales   growth  as  consumer   sales  are  more  rapidly
          replenished.  Under the vendor  managed  inventory  system,  Duck Head
          maintains  detail  inventory  levels and model  stock  levels  that it
          wishes to maintain at each  individual  store of the customer.  Weekly
          sales  transactions  are  electronically  sent by the customer to Duck
          Head.  Duck Head's system then determines the amount of inventory that
          should be  replenished  to each store of the  customer  and  generates
          pre-authorized  orders to  replenish  the stock based on the  previous
          week's  sales and any  adjustment  to the model stock levels that Duck
          Head determines are appropriate.  Prior to the  implementation  of the
          vendor-managed inventory system, the retailer determined when and if a
          replenishment  order was  required.  This  process  led to delays  and
          stock-outs which resulted in lost sales.

     -    Duck Head has implemented a more stringent  inventory  control process
          to avoid  building  unnecessarily  high  inventory  levels and to more
          rapidly dispose of excess inventory.

     -    Duck Head has begun the development of distribution outside the eleven
          Southeastern  states  where the Duck Head brand has  historically  had
          stronger consumer acceptance.

     -    Duck Head is in the process of negotiating with two major accounts for
          additional new markets outside of the Southeastern United States, with
          the aim of  completing  these  negotiations  in the fourth  quarter of
          fiscal 2000.

FIRST SIX MONTHS OF FISCAL YEAR 2000 VERSUS FIRST SIX MONTHS OF FISCAL YEAR 1999

     Net  Sales.

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

Net  Sales  (in  millions)



                      Wholesale   Retail   Total
                      ----------  -------  -------
                                  
Fiscal year 2000 ($)       20.6      8.4     29.0

Fiscal year 1999 ($)       28.4      9.9     38.3

(Decrease) ($)             (7.8)    (1.5)    (9.3)

Percent (decrease)       (27.3%)  (15.1%)  (24.3%)


     The  decrease  in  wholesale  sales  dollars  reflected  a decrease in unit
shipments,  which  was  due to the loss of three key accounts, reduced volume at
other  accounts  and the exit from certain segments of Duck Head's private label
business. The loss of key accounts was the result of the closure of Uptons, Inc.
(a  subsidiary of American Retail Group, Inc.) and the acquisition of Mercantile
Stores   Company,   Inc.  by  other  key  accounts,  including  Dillard's,  Inc.
Dillard's,  Inc.  made  the decision to discontinue from its merchandise mix any
brands  (such  as the Duck Head brand)  that are prominently featured by certain
of  Dillard's,  Inc.'s competitors.  During the six months ended January 1, 2000
there  were  no  sales  to  Uptons,  Inc.,  Mercantile  Stores  Company, Inc. or
Dillard's,  Inc.,  while  sales during the six months ended December 26, 1998 to
these  three  accounts  were $2.5 million.  Reduced volume at other accounts was
due to inventory levels at several key accounts being reduced.  These reductions
reflected  a  change  in  merchandise  mix,  including  a  reduction  in fashion
inventory  which  is  delivered  in one-shot deliveries and an increase in basic
replenishment  inventory  which  requires  lower  in-stock  levels on the retail
floor.  Reduced  volume at other accounts was also due to sales during the first
six  months of fiscal 1999 including the initial shipments into several new Duck
Head  "shops"  within major retailers.  Shipments to these same "shop" locations
continued  through  the first six months of fiscal 2000; however, they were $0.3
million  lower  as  compared  to  the  higher levels in the initial shop set up.
Private  label  sales  decreased  by $1.7 million during the first six months of
fiscal  year  2000  as  compared  with  fiscal year 1999 as certain unprofitable
segments  of  the  private  label  business  were  discontinued.


                                       58

     The  decreases  in Duck Head retail store sales resulted from a combination
of  fewer  stores  being  open  during  the  six months ended January 1, 2000 as
compared  with  the  six  months  ended December 26, 1998 and a comparable store
sales  decrease  of  6%.  The comparable store sales decrease accounted for $0.5
million  and  lower  sales  due  to  fewer  stores being open accounted for $1.0
million  of  the  total  retail store sales decrease during the six months ended
January  1, 2000, as compared to the six months ended December 26, 1998.  During
the  six months ended January 1, 2000 Duck Head opened 1 store and did not close
any  stores,  and  at January 1, 2000 Duck Head operated 25 retail outlet stores
versus  27  stores  at  December 26, 1998. Duck Head believes that the number of
stores currently open is an appropriate number given the geographic distribution
of  the  "Duck  Head" brand through its current wholesale channels.  Duck Head's
strategy  continues to include closing poor performing stores, the investigation
of  new store openings in better outlet malls in the Southeastern United States,
and  the  geographic  expansion  of  retail  stores to the extent that wholesale
distribution  expands  outside  the  Southeastern  United  States.

     Gross  Profit.

     Consolidated  gross profit and gross profit margin for the six months ended
January  1, 2000 were $9.0 million and 30.9%, respectively, as compared to $10.2
million  and  26.5%, respectively, for the six months ended December 26, 1998, a
decrease  in  consolidated  gross profit of 11.8%.  Included in gross profit are
provisions  for  potentially  obsolete  or  slow-moving inventory.  Inventory is
evaluated  for  potentially  obsolete or slow-moving items based on management's
analysis  of  inventory levels, sales forecasts and historical sales trends, and
additions  to  cost  of  sales  are  recorded  as  required.

     Gross  profit  was  $5.4  million  and  gross  profit  margin  was 25.9% on
wholesale  sales  for  the six months ended January 1, 2000, as compared to $6.2
million  and  21.8%,  respectively,  for the six months ended December 26, 1998.
The  $0.8  million  decrease  in  gross profit was primarily due to lower sales,
partially  offset  by  the higher gross profit margin.  Included in gross profit
were  provisions  for  potentially  obsolete  or  slow-moving  inventory of $0.4
million  for  the  six months ended January 1, 2000 and $1.9 million for the six
months  ended  December  26,  1998, respectively.   The increase in gross profit
margin  was  primarily  due  to  lower  provisions  for  potentially obsolete or
slow-moving  inventory  taken  during  the  six months ended January 1, 2000, as
compared  to  the  six  months  ended  December 26, 1998, due to lower levels of
unsold  fashion  products  remaining  at  season  end.

     Gross  profit  was $3.6 million and gross profit margin was 43.2% on retail
sales  for  the six months ended January 1, 2000 as compared to $4.0 million and
39.8%,  respectively,  for  the  six  months ended December 26, 1998.  This $0.4
million  decrease  in  gross  profit was primarily due to lower sales, partially
offset  by  the  higher gross profit margin. The increase in gross profit margin
was primarily due to the percentage of goods purchased from Duck Head licensees,
which are generally sold at lower gross profit margins, being a lower percentage
of  the  total sales during the first six months ended January 1, 2000 than they
were  in  the six months ended December 26, 1998 and due to the six months ended
December  26,  1998 sales including the closure of a large clearance store which
generated poor gross margins as its inventory was liquidated during this closing
process.

     Selling  General  and  Administrative  Expenses.

     During  the  six  months  ended  January  1,  2000,  selling,  general  and
administrative  expenses were $10.4 million, as compared to $12.7 million during
the six months ended December 26, 1998, a decrease of 18.1%.  For the six months
ended  January  1,  2000,  expenses  in this category were 35.7% of net sales as
compared  to  33.1%  of  net  sales  for the six months ended December 26, 1998.
Sales  decreased  at  a higher rate than did selling, general and administrative
expenses,  due to the fixed nature of many of these items, resulting in selling,
general and administrative expenses as a percentage of sales being higher in the
most  recent  six  months.


                                       59

     Wholesale  selling,  general and administrative expenses for the six months
ended  January  1,  2000 decreased by $1.8 million as compared to the six months
ended  December  26,  1998.  The  dollar  decrease  was due to reductions in all
selling,  general and administrative expense categories.  Duck Head expects this
lower   selling,   general   and   administrative  expense  level  to  continue.

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

     Operating  Losses.

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

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

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

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

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

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

     Inventories.  Inventories  decreased  to  $16.2  million at January 1, 2000
from  $24.7  million  at July 3, 1999, a decrease of $8.5 million or 34.4%.  The
net  decrease  in inventories reflects decreases in all categories of inventory.
This  decrease  was  due  to  Duck  Head's  inventory control strategy which has
included  aggressive  sales  of  close-out  inventories  and  reductions  in the
production  levels  at  Duck  Head's  own  sewing  facility and in the levels of
product   acquired   from   outside   contractors  and  package  goods  vendors.

     Capital  Expenditures.  Capital  expenditures  of $0.3 million were made in
the  six  months  ended  January 1, 2000, as compared to $2.0 million of capital
expenditures  during  the  first  six  months  of  the  prior  year.

     Order  Backlog.


                                       60

     Duck  Head's  order  backlog  at  January  1,  2000 was $7.2 million, a 47%
decrease  from  the  $13.7  million  order  backlog  at  December 26, 1998.  The
decrease  is  due to a general decline in sales, the loss of three key customers
and a shift in product mix to a higher percentage of core and basic products and
a lower percentage of fashion products.  At December 26, 1998, the order backlog
for  the  three  key  accounts  that  are  no longer Duck Head accounts was $1.1
million.  There  was  no  backlog for these accounts at January 1, 2000.  Orders
for  core products are normally shipped under replenishment programs where goods
are  ordered  for  immediate  shipment as compared to fashion products for which
orders   are   received  several  months  prior  to  the  requested  ship  date.

     Duck  Head  believes  that,  although  backlog  orders  can  give a general
indication  of  future  sales,  the change of its customers' order patterns to a
heavier  emphasis on core and basic merchandise, which are ordered closer to the
desired  ship  date,  and  a  lower  emphasis  on fashion merchandise, which are
ordered  several  months in advance, may have caused a reduction in backlog that
is  not  indicative  of  a  reduction  in  sales  trend.

FISCAL  YEAR  1999  VERSUS  FISCAL  YEAR  1998

     Net  Sales.

     Consolidated  net  sales  for  the  year  ended  July 3, 1999 totaled $70.6
million,  as  compared  to  $84.0  million  for  the year ended June 27, 1998, a
decrease of 16%.  A summary of Duck Head's net sales for the years ended July 3,
1999  and  June  27,  1998  follows:

Net  Sales  (in  millions)



                      Wholesale   Retail   Total
                      ----------  -------  -------
                                  
Fiscal year 1999 ($)       54.1     16.5     70.6

Fiscal year 1998 ($)       64.0     20.0     84.0

(Decrease) ($)             (9.9)    (3.5)   (13.4)

(Decrease) (%)           (15.5%)  (17.5%)  (16.0%)


     The  decrease  in  wholesale  sales  dollars  reflected  a decrease in unit
shipments  and  was  primarily  due  to  the loss of two key accounts and higher
returns  and  allowances.  The  loss  of  key  accounts  was  the  result of the
acquisition  of Mercantile Stores Company, Inc. by other key accounts, including
Dillard's,  Inc.  Dillard's,  Inc.  made  the  decision  to discontinue from its
merchandise  mix  any  brands (such as the Duck Head brand) that are prominently
featured by certain of Dillard's, Inc.'s competitors.  Sales in fiscal year 1999
to  Mercantile  Stores  Company,  Inc.  and  Dillard's,  Inc.  were $2.6 million
compared  to  fiscal  1998  sales of $8.4 million  Higher returns and allowances
were  due  to increased levels of returns primarily related to arrangements with
several  customers  to  return  basic  pants  and replace them with basic shorts
during  the spring season and to return basic shorts and replace them with basic
pants  during the fall season, deductions taken by customers due to not adhering
to  customer  routing  guide  instructions  and gross margin assistance given to
customers  under  gross  margin  support  agreements.  The majority of the gross
margin  assistance  was  related  to  poor  retail  margins on Duck Head fashion
products.

     The  decreases  in Duck Head retail store sales resulted from a combination
of  a  comparable store sales decrease of 2% and fewer stores being open in Duck
Head's  fiscal  year 1999 as compared with its fiscal year 1998.  The comparable
store  sales  decrease  accounted  for $0.4 million and lower sales due to fewer
stores  being open accounted for $3.1 million, respectively, of the total retail
store  sales  decrease  during fiscal year 1999 as compared to fiscal year 1998.
During  1999,  Duck  Head opened 2 stores and closed 7 stores.  At July 3, 1999,
Duck  Head operated 24 retail outlet stores.  The net reduction in the number of
stores  was  the  result  of  the  continuation of Duck Head's strategy to close
unprofitable stores, to reduce the total number of outlet stores and to open new
stores  in  better  outlet  centers.

     Gross  Profit.

     Consolidated  gross  profit and gross profit margin for the year ended July
3,  1999 were $8.2 million and 11.6%, respectively, as compared to $26.9 million
and  32.0%,  respectively,  for  the  year  ended  June  27, 1998, a decrease in
consolidated  gross  profit  of  69.5%.


                                       61

     Gross  profit and gross profit margin on wholesale sales for the year ended
July  3,  1999  were  $1.8  million  and 3.3% respectively, as compared to $18.8
million  and  29.3%,  respectively,  for the year ended June 27, 1998. The $17.0
million decrease in gross profit was primarily due to provisions for potentially
obsolete  or  slow-moving inventory of $10.2 million being recorded for the year
ended July 3, 1999 as compared to $0.7 million being recorded for the year ended
June  27,  1998,  lower  sales volume, higher returns and allowances and charges
totaling $1.5 million to reduce production capacity including the closure of one
manufacturing  facility  and  the  downsizing  of  another.  The increase in the
provision for potentially obsolete or slow-moving inventory was due primarily to
higher  levels of unsold fashion goods remaining at 1999 fiscal year end than at
1998  fiscal  year end.  The reduction in production capacity was due to reduced
sales  levels  and shifts in product sourcing strategy to take advantage of more
favorable  product  costs available through outside contractors versus producing
in  Duck Head's own facilities.  Fiscal year 1998 included a $0.6 million charge
related  to  the  closing of two of Duck Head's sewing facilities in Costa Rica.
The  decrease  in  gross profit margin was primarily due to the higher provision
for potentially obsolete or slow-moving inventory, higher returns and allowances
and  charges  taken  to  reduce  production  capacity.

     Gross  profit  and  gross  profit margin on retail sales for the year ended
July  3,  1999  were  $6.4  million  and 38.7% respectively, as compared to $8.1
million  and  40.6%,  respectively, for the year ended June 27, 1998.  This $3.4
million  decrease in gross profit was due to lower sales and a decrease in gross
profit margin.  The decrease in gross profit margin was due to the percentage of
goods  purchased  from  Duck  Head  licensees, which are generally sold at lower
gross  profit  margins,  being a higher percentage of total sales in fiscal 1999
than  they were in fiscal 1998 and a $0.2 million provision taken on potentially
slow-moving  inventory.

     Selling  General  and  Administrative  Expenses.

     During  the  year  ended  July  3,  1999, consolidated selling, general and
administrative  expenses were $34.0 million, as compared to $29.0 million during
the  year  ended  June  27, 1998, an increase of 17%. For the year ended July 3,
1999,  expenses in this category were 48.1% of net sales as compared to 34.5% of
net  sales  for  the  year  ended  June  27,  1998.

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

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

     Impairment  Charges.

     Wholesale  operations recognized impairment charges of $13.7 million during
the year ended July 3, 1999, of which $12.6 million related to the impairment of
goodwill  and  $1.1  million related to store fixtures taken out of service.  No
impairment   charges  were  recorded  during  the  year  ended  June  27,  1998.

                                       62

     During  fiscal  year  1999  Duck  Head experienced an adverse change in its
business  climate.  Net  sales declined significantly, mainly due to the loss of
two  major  accounts.  At  fiscal year end there were excessive levels of unsold
fashion  goods,  which  resulted  in  a  $7.3  million inventory write-down.  In
October  1998,  the  Duck  Head  Apparel Company division was put up for sale by
Delta Woodside, which generated offers significantly below the net book value of
the  business.  Due  to  the  diminished fair value of Duck Head, Delta Woodside
suspended  its  efforts  to sell the business and hired new senior management to
develop  a  new business plan and restructure its operations.  As a result, Duck
Head  determined  that  an impairment loss should be recognized.  Based upon the
business  plan  for  fiscal  year  end 2000 and cash flow projections, Duck Head
determined  that  its  goodwill  was impaired by $12.6 million and, accordingly,
recognized  the impairment loss.  The store fixtures taken out of service during
fiscal  1999  related  primarily  to  the  loss  of  two  major  accounts.

     Operating  Losses.

     Consolidated  operating  losses  for the year ended July 3, 1999 were $39.2
million, as compared to $1.3 million of operating losses for the year ended June
27,  1998.

     Wholesale  operating  losses  for  the  year  ended July 3, 1999 were $38.5
million, as compared to $0.1 million of operating losses for the year ended June
27,  1998.  The  wholesale operating losses include other income of $1.0 million
in  fiscal  year  1999  and  $1.7  million  in  fiscal  year 1998, respectively,
primarily  related  to  royalties  on  the  license of the Duck Head brand.  The
decrease in royalty income was due to fewer licenses being active in fiscal year
1999  and  reduced  royalties from one licensee due to the licensee's filing for
protection  under  the  US  bankruptcy  code  during  fiscal  year  1999.

     As a result of the factors described above, retail operating losses for the
year  ended  July  3,  1999  were  $0.7  million, as compared to $1.2 million of
operating  losses  for  the  year  ended  June  27,  1998.

     Net  Interest  Expense.  For  the  year  ended  July  3, 1999, net interest
expense  was  $8.2  million, as compared to $7.0 million for the year ended June
27,  1998.   The  increase  in  interest  expense  was primarily a result of the
higher  average  principal balance outstanding on affiliated debt.  Prior to the
effective  date  of  the  spin-off  of  Duck  Head,  the affiliated debt will be
contributed  to  equity  and  replaced  with significantly lower levels of third
party  debt.  See  "Capitalization",  "Unaudited  Pro  Forma  Combined Financial
Statements".

     Taxes.  The  effective  tax rate for the year ended July 3, 1999 was (0.6)%
as  compared  to (1.9)% effective tax rate for the year ended June 27, 1998. The
higher  tax rate for fiscal 1998 was primarily due to the different effects that
permanent  non-deductible tax items had on the pre-tax losses in fiscal 1998, as
compared  to  the  effect  on  pre-tax  losses  in  fiscal  1999.

     Net  Loss.  Net loss for the year ended July 3, 1999, was $47.7 million, as
compared to $8.4 million for the year ended June 27, 1998.  The decrease was due
to  the  factors  described  above.

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

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

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


                                       63

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

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

partially  offset  by  the  following:

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

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

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

FISCAL  YEAR  1998  VERSUS  FISCAL  YEAR  1997

     Net  Sales.

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

Net  Sales  (in  millions)



                         Wholesale   Retail   Total
                         ----------  -------  ------
                                     
Fiscal year 1998 ($)          64.0     20.0    84.0

Fiscal year 1997 ($)          57.3     22.3    79.6

Increase (decrease) ($)        6.7     (2.3)    4.4

Increase (decrease) (%)       11.7%  (10.3%)    5.5%


     The  increase  in wholesale sales dollars in fiscal 1998 versus fiscal 1997
reflects  an increase in unit shipments and was primarily due to increased sales
of  the  "Duck  Head" brand to the same customers and increases in private label
sales,  mostly to new customers.  Sales of "Duck Head" branded goods to the same
customers increased by $4.8 million or 9.8% in fiscal 1998 as compared to fiscal
1997, while private label sales increased by $2.0 million or 128% in fiscal 1998
as  compared  to  fiscal  1997.

     The decrease in Duck Head retail store sales resulted from a combination of
a  comparable  store  sales  decrease  of 1% and fewer stores being open in Duck
Head's  fiscal  year 1998 as compared with its fiscal year 1997.  The comparable
store  sales  decrease  accounted  for $0.1 million and lower sales due to fewer
stores  being open accounted for $2.2 million, respectively, of the total retail
store  sales  decrease  during fiscal year 1998 as compared to fiscal year 1997.
During  fiscal  year 1998, Duck Head opened 5 stores and closed 7 stores as part
of  a  strategy  to  close  unprofitable stores and open stores in better outlet
centers.  At  June  27,  1998,  Duck  Head  operated  29  retail  outlet stores.


                                       64

     Gross  Profit.

     Consolidated  gross  profit and gross profit margin for the year ended June
27,  1998  were  $26.9  million  and  32.0%,  respectively, as compared to $26.3
million  and  33.0%, respectively, for the year ended June 28, 1997, an increase
in  consolidated  gross  profit  of  2.3%.

     Gross  profit and gross profit margin on wholesale sales for the year ended
June  27,  1998  were $18.8 million and 29.3% respectively, as compared to $16.3
million  and  28.4%,  respectively, for the year ended June 28, 1997.  This $2.5
million  increase  in  gross  profit  was  primarily  due to higher sales volume
partially  offset by a $0.6 million charge in fiscal 1998 related to the closing
of  two  of  Duck  Head's sewing facilities in Costa Rica. The increase in gross
profit  margin  was  primarily  due  to  lower  returns  and  allowances.

     Gross  profit  and  gross  profit margin on retail sales for the year ended
June  27,  1998  were  $8.1 million and 40.6% respectively, as compared to $10.0
million  and  44.9%,  respectively, for the year ended June 28, 1997.  This $1.9
million  decrease  in  gross  profit and the decline in gross profit margin were
primarily  due  to  the  closing  of  several  stores  during  fiscal  1998.

     Selling  General  and  Administrative  Expenses.

During  the  year  ended  June  27,  1998,  selling,  general and administrative
expenses  were $28.9 million, as compared to $25.6 million during the year ended
June  28,  1997,  an increase of  $3.3 million or 12.9%. For the year ended June
27, 1998, expenses in this category were 34.5% of net sales as compared to 32.2%
of  net  sales  for  the  year  ended  June  28,  1997.

     Wholesale  selling,  general and administrative expenses for the year ended
June  27,  1998 increased by $3.9 million as compared to the year ended June 28,
1997.  The  dollar  increase  was  primarily  due  to  increased  marketing  and
merchandising  expenses.

Retail  selling, general and administrative expenses for the year ended June 27,
1998  declined  by $0.6 million as compared to the year ended June 28, 1997. The
decrease  was  primarily due to the closing of several stores during fiscal year
1998.  The  stores  that  were  closed generally had higher selling, general and
administrative  expenses  as a percentage of sales than the stores that remained
opened.  The  year  ended June 27, 1998 included $0.9 million of charges related
primarily  to  the  closing  of  retail  outlet  stores.

Operating  Income/Losses.

     As  a  result  of the factors described above, Duck Head's operating losses
for  the year ended June 27, 1998 were $1.3 million, as compared to $1.3 million
of  operating  income  for  the  year  ended  June  28,  1997.

     Wholesale  operating  losses  for  the  year  ended June 27, 1998 were $0.1
million, as compared to $2.0 million of operating income for the year ended June
28,  1997.   Included in the fiscal year 1998 wholesale operating losses is $1.7
million  of  other income.   The other income is primarily due to royalty income
on  license  agreements  for  the  Duck Head brand.  Other income in fiscal year
ended  June  28,  1997,  which was also primarily related to royalty income, was
$1.4  million.
As a result of the factors described above, retail operating losses for the year
ended  June 27, 1998 were $1.2 million, as compared to $0.7 million of operating
losses  for  the  year  ended  June  28,  1997.

     Net  Interest  Expense.  For  the  year  ended  June 27, 1998, net interest
expense  was  $7.0  million, as compared to $6.2 million for the year ended June
28,  1997.   The  increase  in  interest  expense  was primarily a result of the
higher  average  principal  balance  outstanding  on  affiliated  debt.


                                       65

     Taxes.  The  effective tax rate for the year ended June 27, 1998 was (1.9)%
as  compared  to  6.9%  effective  tax  rate  for  the year ended June 28, 1997.
Although  both  years  reflected a pretax loss, fiscal year 1998 had tax expense
recognized  due  to an increased valuation allowance on the deferred tax benefit
generated  by  current  year  net  operating  losses.

     Net  Loss.  Net  loss for the year ended June 27, 1998 was $8.4 million, as
compared  to  $4.5 million for the year ended June 28, 1997.  The increased loss
was  due  to  the  factors  described  above.

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

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

LIQUIDITY  AND  CAPITAL  RESOURCES

     Historical

     In  the  first  six  months of fiscal year 2000 and in each of fiscal years
1999,  1998  and  1997, Duck Head's source of liquidity and capital has been the
informal  borrowing  arrangement  it  has  had  with  its  parent company, Delta
Woodside.  As funds were needed, the affiliated debt was increased, and as funds
were  generated,  the  affiliated  debt  was  decreased.

     Duck  Head's operating activities resulted in $6.0 million of cash provided
in  the  first six months of fiscal 2000 compared with $7.2 million of cash used
in  the  first  six  months  of  fiscal  1999.  Duck Head's operating activities
resulted  in  a  use  of cash of $16.0 million, $5.8 million and $1.0 million in
fiscal  years 1999, 1998 and 1997, respectively.  The cash provided in the first
six  months  of  fiscal  year  2000  was  primarily  the result of reductions in
inventories and receivables and was after the charge of interest  due  to  Delta
Woodside on affiliated  debt of  $3.9  million in the first six months of fiscal
year 2000.  The  uses  of cash in each of the fiscal years 1999, 1998  and  1997
and  the  first six  months  of  fiscal  year  1999  were  primarily  associated
with  net  losses  incurred  in  each of these years.  These net losses included
interest  charges  on  the  affiliated  debt  of  $7.3  million,  $6.3  million,
$6.0  million  and  $3.2  million,  respectively.

     Capital  expenditures  were $2.4 million in the year ended July 3, 1999 and
$8.0  million  in  the  year  ended June 27, 1998.  Capital expenditures in both
these  years  were  primarily  related  to the installation of in-store shops at
major  retailers.  Duck Head expects fiscal 2000 capital expenditures, primarily
for  new  in-store  shops,  to  approximate  $0.9 million to support anticipated
growth  outside  the  Southeastern  United  States.

     Pro  Forma

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

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


                                       66

     -    Duck  Head  will  enter  into  a  credit   agreement  with  a  lending
          institution, under which the lender will provide Duck Head with a term
          loan in the  approximate  amount  of $5.8  million  and a  3-year  $15
          million  revolving  credit  facility.   All  loans  under  the  credit
          agreement  will bear interest at rates based on an adjusted LIBOR rate
          plus an  applicable  margin or a bank's prime rate plus an  applicable
          margin.  Duck Head will grant the lender a first  mortgage  lien on or
          security interest in substantially all of its assets.

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

     -    Principal of the term loan will be repaid in monthly  installments  of
          principal  based  on a 72  month  amortization,  with  payment  of all
          outstanding  principal and interest required upon earlier  termination
          of the credit facility.

     -    Under the revolving credit facility,  Duck Head will be able to borrow
          up  to  $15  million   (including  a  $10  million  letter  of  credit
          subfacility)  subject to borrowing base limitations  based on accounts
          receivable and inventory levels.

     The  pro  forma  statements  included  in  this  document under the heading
"Unaudited  Pro  Forma  Combined Financial Statements" assume that these capital
contributions  had  occurred  and  these new debt facilities were in place as of
January  1,  2000 (for purposes of the pro forma balance sheet) or the beginning
of  the  1999  fiscal  year  (for  purposes of the pro forma income statements).
Using  the same assumptions as are in  these pro forma income statements, if the
Duck Head distribution had taken place at the beginning of fiscal year 1999, the
use  of  cash  in  operating  activities during fiscal year 1999 would have been
approximately  $8.4  million ($7.6 million less than the actual use of cash from
operations).  The  lower  use  of  cash would have been due to $7.4 million less
interest expense and $0.2 million net reduction in the management fee charged by
Delta  Woodside  as  compared to the estimated cost of replacing those services.

     Using  the  same  assumptions as are in the pro forma income statements, if
the Duck Head distribution had taken place at the beginning of fiscal year 1999,
cash provided by operating activities during the first six months of fiscal year
2000  would have been approximately $9.2 million.  This $3.1 million increase in
cash  provided  by  operations would have been due to lower interest payments on
third  party  debt  as compared to the actual interest charged on the affiliated
debt.

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

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

     As  Duck  Head  shifts its sourcing strategy to more package goods and less
internally  manufactured  and  contracted  goods,  Duck Head will be required to
provide  its  suppliers with more letters of credit.  Duck Head expects that its
peak  borrowing  needs  for  working  capital  purposes, including  use  of  its
credit facility  for  letters of  credit,  will be approximately  $7.5  million.
Approximately forty  percent  of  the face  amount  of  outstanding  documentary
letters of credit will reduce the amount available  under  the  revolving credit
facility  for  working  capital loans.


                                       67

     Based  on  these  expectations,  Duck  Head  believes  that its $15 million
revolving  credit  facility  should  be  sufficient  to  satisfy its foreseeable
working  capital  needs,  and that the cash flow generated by its operations and
funds  available under its revolving credit line should be sufficient to service
its  debt  payment requirements, to satisfy its day-to-day working capital needs
and  to  fund  its  planned capital expenditures.  Any material deterioration in
Duck  Head's  results of operations, however, may result in Duck Head losing its
ability  to  borrow  under its revolving credit facility and to issue letters of
credit  to suppliers or may cause the borrowing availability under that facility
not  to  be  sufficient  for  Duck  Head's  needs.

QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT  MARKET  RISK

     Interest  Rate  Sensitivity

     Duck  Head's  credit  agreement  will  provide  that  the  interest rate on
outstanding  amounts  owed  shall  bear interest at variable rates.  An interest
rate  increase  would  have a negative impact on Duck Head to the extent that it
has  borrowings  outstanding under either its term loan or its revolving line of
credit.  Based  on the assumptions used in preparing the pro forma statements of
operations  contained  under the heading "Unaudited Pro Forma Combined Financial
Statements",  if  the interest rate on Duck Head 's outstanding indebtedness had
been  increased  by 1% of the debt's average outstanding principal balance, Duck
Head's  pro  forma  interest  expense would have been approximately $0.1 million
higher  in  the  fiscal  year  ended July 3, 1999 and approximately $0.1 million
higher in the six months ended January 1, 2000.  The actual increase in interest
expense  resulting from a change in interest rates would depend on the magnitude
of  the  increase  in  rates  and  the  average  principal  balance outstanding.

YEAR  2000  COMPLIANCE

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

     To  date,  Duck  Head  has  spent  approximately  $0.6 million on Year 2000
compliance  issues,  including  the purchase of hardware and the cost of a third
party  consultant.  Based on management's current assessment, Duck Head does not
anticipate incurring any material additional costs associated with the Year 2000
issue.

     Duck  Head  has not suffered any material adverse effect as a result of the
year  2000  problem.

DIVIDENDS  AND  PURCHASES  BY  DUCK  HEAD  OF  ITS  OWN  SHARES

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

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

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


                                       68

                            BUSINESS  OF  DUCK  HEAD


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

     Duck  Head  is  a  Georgia corporation with its principal executive offices
located  at  1020  Barrow  Industrial  Parkway, Winder, Georgia 30680 (telephone
number:  770-867-3111).  Duck  Head  was  incorporated  in  1999.

     The  following  information  under  this  heading, "Business of Duck Head",
describes  Duck  Head  as  if  the transactions contemplated by the distribution
agreement  had  been consummated at the beginning of the periods described.  All
references  in  this  document  to Duck Head refer to Duck Head Apparel Company,
Inc.,  together  with  its  subsidiaries.

BUSINESS

     Duck Head designs,  sources,  produces,  markets and distributes  boys' and
men's  value-oriented  casual  sportswear  predominantly  under the 134-year-old
nationally   recognized  "Duck  Head"  (Reg.   Trademark)   label.  Duck  Head's
collections  are  centered  around its core khaki  trouser.  Duck Head sells its
apparel  primarily in the  Southeastern  United  States to national and regional
department store chains and large specialty apparel retailers. In addition, Duck
Head operates 25 retail apparel  outlet stores that sell primarily  closeout and
irregular  "Duck Head"  products.  Duck Head also  licenses the use of the "Duck
Head"  trademark  for the  manufacture  and sale of  certain  apparel  items and
accessories. Duck Head has operations in 9 states and Costa Rica, and at October
2, 1999 had approximately 500 employees.

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

     Duck Head produces collections of men's and boys' casual apparel sold under
the "Duck Head" (Reg. Trademark) label, primarily pants, shorts and shirts.  The
main  products  sold  by  Duck  Head are long and short pants and long and short
sleeve,  knitted  and  woven, shirts.  In addition, Duck Head sells a relatively
small amount of men's and boys' woven uniforms, sportswear and casual wear under
the  private  labels  of  its  customers.

     The  "Duck  Head"  (Reg.  Trademark) label has been associated with apparel
since  1865  and  has  been  historically distributed in the Southeastern United
States.  To  market  its  products  more  effectively,  Duck  Head  has recently
expanded  its marketing efforts in department stores through the use of in-store
shops.  In-store  shops enable the business to maintain prime retail floor space
year-round.  Duck  Head  believes  that  these in-store shops enhance brand-name
recognition,  permit  more  complete  merchandising  of  Duck  Head's  lines and
differentiate  the  presentation  of its products from those of other producers.
The  "shop" display format of the Duck Head line utilizes dedicated retail floor
space  in  the  sportswear  department  that  is  positioned with other national
brands.  Typically,  Duck  Head  pays  for  the associated capital expenditures.
Duck  Head opened its first in-store Duck Head shop in April 1997 and now has in
place over 400 men's and 200 boys' shops in major department stores.  Currently,
approximately  one-third of the stores in which Duck Head products are sold have
Duck  Head  in-store  shops.

     Duck  Head has entered into gross margin support agreements with several of
its major customers.  Under these agreements, the retailer is entitled to reduce
the  amount payable to Duck Head for any retail gross margin shortfall below the
target  gross  margin.  In  connection  with these agreements, Duck Head and the
customer agree upon a markdown schedule that is largely determined by the number
of  days  the  product  remains  on  the  floor.


                                       69

     Duck  Head  licenses  the  use of the "Duck Head" (Reg. Trademark) label to
third  party  licensees  for the manufacture and sale of products that Duck Head
does  not  sell,  including  children's  wear  (ages 0 to 7), footwear, luggage,
hosiery  and accessories.  These arrangements require that the licensee pay Duck
Head  a  royalty  fee  for  the  use  of  the  Duck  Head  trademark.

     "Duck  Head"  labeled  products are primarily marketed by an employed sales
staff  to  regional  and  national  retailers, predominantly in the Southeastern
United States.  Duck Head also uses independent sales representatives, primarily
with  respect  to  sales  to specialty stores.   Duck Head's marketing office is
based  in  Winder, Georgia, with sales personnel located throughout the country.
Duck  Head  has  a  sales  office  in  New  York  City.

     During  the  first six months of fiscal year 2000 and fiscal 1999, 1998 and
1997,  approximately  26%,  24%, 21% and 17%, respectively, of Duck Head's sales
were  to J. C. Penney, Inc.  No other customer accounted for 10% or more of Duck
Head's sales during any of those periods.  Sales to five customers accounted for
over 47 % of Duck Head's net sales in the first six months of fiscal 2000 and in
fiscal year 1999, over 45% in fiscal year 1998 and over 41% in fiscal year 1997.

     Duck Head operates a distribution facility and a small manufacturing repair
unit  in  Winder, Georgia and a leased sewing and finishing plant in Costa Rica.
At  1999, 1998 and 1997 fiscal year ends, Duck Head's long-lived assets in Costa
Rica  comprised  4.3%,  6.3%  and  10.3%, respectively, of Duck Head's total net
property,  plant  and  equipment.

     "Duck  Head"  core basic labeled apparel items are generally required to be
inventoried to permit replenishment shipments and to level production schedules.
Customer  private  label  apparel  items are generally made only to order.  Duck
Head's  products  are  manufactured  primarily  from  100%  cotton.

     Duck  Head  purchases  the  fabrics  used  in  its  products  from  several
producers,  the  loss  of  any of which would not be expected to have a material
adverse  effect  on  Duck  Head.  Approximately 30% of its garments are sewed in
Duck  Head's  own  facilities.  Duck Head acquires the remainder of its finished
products  from  third  party  contractors  throughout  the world that operate in
accordance  with  Duck  Head's  design,  specification and production schedules.
This  outside  production  takes  the form of cutting and sewing with fabric and
patterns supplied by Duck Head, or providing finished garments made to Duck Head
specifications.   Duck  Head  maintains  a  staff  of  quality  specialists  who
consistently  monitor  work  in  process  at  outside  companies.  Duck Head has
long-term  relationships  with  a  number of international contractors for these
services.  Duck  Head  believes  that  there  is  ample  capacity  among outside
contractors  worldwide  to  meet  its  future  production  requirements.

     Duck Head's distribution facility has the capacity, with a relatively small
amount  of  capital expenditures, to handle at least two times the current sales
volume.  All  products  are  warehoused in Duck Head's facilities and shipped to
customers  using  common  carriers.

     Duck  Head  has  an  extensive quality control effort.  The success of this
effort contributed to the business being awarded the J. C. Penney, Inc. Supplier
of the Year award in 1997.  During the past few years, Duck Head has worked with
its  vendors  to  implement  its  quality  standards  in  all  of  its  vendors'
facilities.

     Duck  Head acquires a substantial quantity of its knit and a small quantity
of  woven  shirts  from  an  unrelated third party contractor with facilities in
various countries and a sales office in Duck Head's building in Winder, Georgia.
Duck  Head  purchases  goods  from this contractor based on favorable prices and
delivery  experience.  Duck  Head  does  not  have  a  long-term  product supply
contract  with  this  company. Duck Head believes that there is ample production
capacity  available  through  other  outside  vendors,  that  this  third  party
contractor  could  be  replaced  with  similar  production  at  prices  that are
competitive and that the loss of this producer would not have a material adverse
effect.  Duck  Head  recently  entered  into a four-year licensing contract with
this  third  party  (with  an  option by the licensee to renew for an additional
three  years)  whereby the third party will manufacture and sell children's wear
under  the "Duck Head"7 label.  Duck Head has also recently made arrangements to
begin  contract  distribution  for  this  third  party which should increase the
current  volume  in  Duck  Head's  distribution  facility  by  30%.


                                       70

     Shipments  by  the  wholesale segment of Duck Head's business are generally
highest  in  the third and fourth fiscal quarters, coinciding with the season of
strongest  demand for Duck Head shorts and shipments to retailers for the strong
back-to-school  selling  season.  Duck  Head  retail  store sales typically peak
during  the first and second fiscal quarters, coinciding with the back-to-school
and Christmas seasons.  The offsetting peak quarters of the two segments help to
reduce  any  significant  seasonality impact on overall sales.  Seasonality does
affect  cash  flow as cash flow is generally weakest in the third fiscal quarter
when  retail  segment sales are the weakest and accounts receivable on wholesale
sales  are  at  their  peak.

     Duck  Head  has  25  outlet stores located in 9 Southeastern states.  These
stores,  which are located primarily in outlet malls in suburban locations, sell
principally closeout and irregular "Duck Head" products.  They also sell a small
amount  of  apparel  and  accessory  items  manufactured by Duck Head licensees.

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

     Duck   Head   believes  that  its  trademarks  have  considerable  consumer
acceptance  and  that  it  may  have  more  flexibility  than some of its larger
competitors  to  respond  to  shifts  in  market demand.  Duck Head has recently
initiated  a strategy that it believes will capitalize on these strengths.  This
strategy  includes  the  following  components:

     -    Position  its  products in  department  stores on the main floor men's
          area  adjacent to other  mid-price  brands such as Chaps,  Dockers and
          Savanne.  Duck Head believes  that it currently  enjoys the ability to
          deliver   excellent  retail  margins  to  its  customers  due  to  its
          distribution  strategy of selling  primarily to better  department and
          specialty stores and the national chain stores.

     -    Develop a  significant  presence  outside of the  Southeastern  United
          States,  particularly  through  arrangements  with a limited number of
          department store retailers and chain stores.

     -    Increase the focus on a relatively small range of core basic products,
          while continuing to produce fashion basics and fashion  products.  The
          target assortment is 50% basic, 30% fashion basic and 20% fashion.

     -    Target  the male  consumer  from  ages 18 to 24  years as Duck  Head's
          primary focus in product development and marketing.

     -    Continue to emphasize in-store shops in department stores.

     -    Continue  aggressively  to  develop  lower cost  sources  of  product,
          including more arrangements with third party producers.

     -    Provide   industry-leading   customer  service  in  terms  of  on-time
          delivery, replenishment and order fulfillment rate.

     -    Eliminate or negotiate more favorable  margin support  agreements with
          its retailer customers.

     -    Focus on reducing selling,  general and  administrative  expenses as a
          percentage of gross revenues.

     -    Seek  opportunities to obtain profitable private label business from a
          small number of retailers.  During the six months of fiscal year 2000,
          less than 2% of Duck Head's sales were private label sales.

     -    Improve the management of inventory.


                                       71

     Duck  Head's  management believes that this strategy will take advantage of
the  following  market  trends:

     -    Continued implementation in the workplace of a more casual dress code.

     -    Growth in the casual  pants  market,  largely at the expense in recent
          years of the denim business.

     -    The aging of the  population,  which  supports the trend toward casual
          clothing.

     -    Significant consolidation among department store retailers,  which has
          led to more  purchasing  being done by  national  retailers  and those
          national  retailers focusing more of their purchasing on brands with a
          national exposure.

     -    Increased coordination, including electronic data interchange, between
          producers and retailers.

     -    Compression of the supply chain, with retailers  monitoring sales on a
          weekly or daily basis,  carrying  less  inventory,  demanding  quicker
          response  times from  producers  and  requiring  producers to keep the
          retailers' model inventories stocked for quick delivery.

     -    Increasing brand and product  sameness  between  retailers in the same
          locale,  which has  caused  retailers  to seek  ways to  differentiate
          themselves with the consumer, such as through successful private label
          brands.

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

     -    Increased  consumer  focus  on  the  price-to-value   relationship  of
          products.

     Competition
     -----------

     The  cyclical nature of the apparel industry, characterized by rapid shifts
in fashion, consumer demand and competitive pressures, results in both price and
demand  volatility.  The  demand  for any particular product varies from time to
time  based  largely  upon  changes in consumer preferences and general economic
conditions  affecting  the  apparel  industry, such as consumer expenditures for
non-durable  goods.  The apparel industry is also cyclical because the supply of
particular   products   changes  as  competitors  enter  or  leave  the  market.

     Duck  Head  competes  in the value-oriented men's and boys' apparel market,
primarily  in  the  Southeast  United  States.  Duck Head competes with numerous
domestic  and  foreign  manufacturers  of  branded  and  private  label apparel,
including  companies  significantly greater in size and financial resources than
Duck  Head.  Retail  specialty  stores, such as the GAP and Abercrombie & Fitch,
are  Duck  Head's  principal  competitors  in the boys' and young men's markets.
Major  brands,  such  as  Dockers,  Farrah,  Haager,  and  Savane,  and  certain
department and chain store private labels, are Duck Head's principal competitors
in  the  men's  market.  The principal competitive factors in the portion of the
apparel   industry   in  which  Duck  Head  competes  are  product  styling  and
differentiation,  brand  recognition, quality, price, manufacturing flexibility,
delivery  time  and  customer service.  The relative importance of these factors
varies with the needs of particular customers and the specific product offering.


                                       72

     To  varying  degrees,  in recent years Duck Head's competitive position has
been  negatively  affected  by  its  financial performance, poor track record of
delivery  credibility,  lack of a clearly defined strategy, personnel turn-over,
uncertainties  with  respect  to  the  future  ownership of the business and the
largely  regional basis of its business.   Duck Head believes that some of these
negative  factors  have been reduced as a result of the recent efforts described
above  under  "Management's  Discussion  and Analysis of Financial Condition and
Results  of  Operations" and should be reduced by implementation of the business
strategy   described   above   under  this  heading  "Business  of  Duck  Head".

     Duck  Head believes that its competitive strengths include the long history
of  its  brand  with  the consumer, its demonstrated ability to produce enhanced
margins for its customers as compared to certain national brands, its relatively
low  sourcing  costs, its relatively small size, which makes supply chain issues
less difficult to fix, and its excellent information technology systems support.
Duck   Head  also  believes  that  its  flexible  production  operations  are  a
significant  competitive  advantage.  The  business  has a distribution facility
that  has  capacity  for considerable growth. By coordinating operations between
its  leased  Costa Rica facility and third party contractors, Duck Head believes
that  it  can  take  advantage  of  the  lower  costs  of  offshore  production.

      Foreign  competition  has  been  an increasingly significant factor in the
apparel  manufacturing industry, particularly with respect to items that require
labor-intensive  production,  such  as  shirts and jackets, and high cost luxury
items.  Although  domestic  apparel  companies  must compete to some extent on a
price  basis  with  foreign  competition,  Duck  Head's management believes that
domestic  apparel  companies  can  best  compete by selling branded products, by
manufacturing  off-shore, by offering product flexibility, by responding quickly
to  changes  in  consumer  demand  and by providing more timely deliveries.  The
latter  characteristics  permit retailers in turn to reduce their inventory cost
and  lower  the  risk  that product availability will not match consumer demand.
Duck  Head  is  focused on supplying its customers with all of these competitive
advantages.

     Employees
     ---------

     At January 1, 2000, Duck Head had approximately 500 employees.  Duck Head's
employees  are not represented by unions.  Duck Head believes that its relations
with  its  employees  are  good.

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

     Duck Head is subject to various federal, state and local environmental laws
and  regulations  concerning,  among  other things, wastewater discharges, storm
water  flows,  air  emissions,  ozone  depletion and solid waste disposal.  Duck
Head's  facilities  generate  very small quantities of hazardous waste which are
either recycled or disposed of off-site.  Most of its facilities are required to
possess  one  or  more  discharge  permits.

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

     Generally,  the  environmental  rules  applicable to Duck Head are becoming
increasingly stringent.  Duck Head incurs capital and other expenditures in each
year   that   are   aimed  at  achieving  compliance  with  current  and  future
environmental  standards.

     Duck  Head  does  not  expect  that the amount of these expenditures in the
future  will  have  a  material  adverse  effect  on its operations or financial
condition.  There  can be no assurance, however, that future changes in federal,
state  or  local  regulations,  interpretations  of  existing regulations or the
discovery   of  currently  unknown  problems  or  conditions  will  not  require
substantial  additional  expenditures.  Similarly,  the  extent  of  Duck Head's
liability,  if  any,  for  past  failures  to  comply with laws, regulations and
permits  applicable  to  its  operations  cannot  be  determined.

     Trademarks
     ----------

     Duck  Head  has several trademarks material to its business registered with
the United States Patent and Trademark Office, including marks covering the name
"Duck  Head"  and  several logos used by the business.  The name "Duck Head" has
been  subject  to  a registered trademark since 1866.  Duck Head is not aware of
any  challenge  to its rights in any of the trademarks material to its business.


                                       73

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

     All  litigation  to  which Duck Head is a party is ordinary routine product
liability litigation or contract breach litigation incident to its business that
does  not  depart from the normal kind of such actions.  Duck Head believes that
none  of  these  actions,  if  adversely  decided, would have a material adverse
effect  on  its  results  of operations or financial condition taken as a whole.

PROPERTIES

    The  following  table  provides  a  description  of  Duck  Head's  principal
production  and  warehouse  facilities.



                                                Approximate
                                                  Square
          Location               Utilization      Footage      Owned/Leased
- -------------------------------  -----------  --------------  -------------
                                                       
San Jose Plant,
San Jose, Costa Rica             sew             60,000         Leased(1)

Winder Distribution Center,      administrative
 Winder, GA                      offices,
                                 warehouse,
                                 embroidery,
                                 repair unit    230,000             Owned

Various (2)                      stores           (2)                  (2)
- -------------------------------
<FN>

(1) The San Jose plant is leased on a month-to-month  basis.  Duck Head believes
that,  as long as it pays the rent,  it should be able to  continue  to use this
facility indefinitely.

(2) The "Duck Head" outlet  stores  operation  leases 25 facilities in 9 states,
which leased space is  approximately  82,000 square feet. These leases expire at
various dates through 2006.



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

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

     Various  factors affect the relative use by Duck Head of its own facilities
and  outside contractors in the various apparel production phases.  Duck Head is
not  currently  using  the  majority of its internal leased production capacity.

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


                                       74

                             MANAGEMENT OF DUCK HEAD

DIRECTORS

     The  following  eight  persons  are  the  members  of  Duck Head's board of
directors.  Their  term  runs  until  the next annual meeting of stockholders of
Duck  Head  or  until  their  successors  are  duly elected and qualified.  Each
director  is  a citizen of the United States.  There are no family relationships
among  the  directors  and  the  executive  officers  of  Duck  Head.


NAME  AND  AGE                 PRINCIPAL  OCCUPATION                    DIRECTOR
                                                                         SINCE

William  F.  Garrett  (59)     President  of  Delta  Mills Marketing     1998(1)
                               Company,  a  division of a subsidiary
                               of Delta  Woodside  (2)

C.  C.  Guy  (67)              Retired  Businessman                      1984(1)
                               Shelby,  North  Carolina (3) (10) (11)

Dr.  James  F.  Kane  (68)     Dean  Emeritus  of  the  College  of      1986(1)
                               Business  Administration  of  the
                               University  of  South  Carolina
                               Columbia, South Carolina (4)(10)(11)(12)

Dr.  Max  Lennon  (59)         President  of  Mars  Hill  College        1986(1)
                               Mars  Hill,  North  Carolina
                               (5)  (10)  (11)(12)

E.  Erwin  Maddrey,  II  (59)  President  and  Chief  Executive          1984(1)
                               Officer  of  Delta  Woodside  (6)

Buck  A.  Mickel  (44)         President  and  Chief  Executive          1984(1)
                               Officer of  RSI  Holdings,  Inc.
                               Greenville, South Carolina  (7) (11)

Bettis  C.  Rainsford  (48)    President  of  The  Rainsford             1984(1)
                               Development  Corporation
                               Edgefield,  South  Carolina  (8)

Robert  D.  Rockey,  Jr. (58)  Chairman of the Board, President          1999
                               and  Chief  Executive  Officer  of
                               Duck  Head  (9)
______________________

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


                                       75

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

     (3)  C. C. Guy served as Chairman of the Board of Old Delta Woodside or its
predecessors  from  the  founding  of  Old Delta Woodside's predecessors in 1984
until  November  1989.  Since  before  the  November 15, 1989 merger (which this
document  refers  to  as  the  "RSI  Merger")  of  Old  Delta  Woodside into RSI
Corporation,  a  South  Carolina  corporation  which  changed  its name to Delta
Woodside  Industries,  Inc. and is now Delta Woodside, he has been a director of
RSI  Holdings,  Inc.,  and from before the RSI Merger until January 1995 he also
served  as  President  of  RSI Holdings, Inc.  RSI Holdings, Inc. until 1992 was
engaged  in  the  sale of outdoor power equipment, until 1994 was engaged in the
sale  of  turf  care  products,  until  January 2000 was engaged in the consumer
finance  business  and  is  currently  evaluating  other business opportunities.
Prior  to  November  15,  1989,  RSI  Holdings,  Inc.  was  a  subsidiary of RSI
Corporation.  Mr. Guy served from October 1979 until November 1989 as President,
Treasurer  and  a  director  of  RSI  Corporation.  Prior to the RSI Merger, RSI
Corporation owned approximately 40% of the outstanding shares of common stock of
Old  Delta  Woodside  and, among other matters, was engaged in the office supply
business,  as well as the businesses of selling outdoor power equipment and turf
care  products.  Mr.  Guy  also serves as a director of Delta Woodside and Delta
Apparel.

     (4)  Dr.  James  F.  Kane  is  Dean  Emeritus  of  the  College of Business
Administration  of  the  University of South Carolina, having retired in 1993 as
Dean,  in which capacity he had served since 1967.  He also serves as a director
of  Delta  Woodside,  Delta  Apparel  and  Glassmaster  Company.

     (5)  Dr.  Max  Lennon  was  President of Clemson University from March 1986
until  August  1994.  He  was  President  and Chief Executive Officer of Eastern
Foods, Inc., which was engaged in the business of manufacturing and distributing
food products, from August 1994 until March 1996.  He commenced service in March
1996  as  President of Mars Hill College.  He also serves as a director of Delta
Woodside,  Delta  Apparel  and  Duke  Power  Company.

     (6)  E.  Erwin Maddrey, II was President and Chief Executive Officer of Old
Delta  Woodside  or  its  predecessors from the founding of Old Delta Woodside's
predecessors  in  1984 until the RSI Merger and he has served in these positions
with  Delta  Woodside  since the RSI Merger.  Upon consummation of the Duck Head
distribution,  Mr.  Maddrey  will  retire  from his officer positions with Delta
Woodside.  He  also  serves  as  a director of Delta Woodside, Delta Apparel and
Kemet  Corporation.

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

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


                                       76

     (9)  Robert D. Rockey, Jr. has served as the chief executive officer of the
Duck  Head  Apparel  Company  division  of  a subsidiary of Delta Woodside since
March 1999, and was elected Chairman of the Board, President and Chief Executive
Officer  of  Duck  Head  in  December 1999.  Mr. Rockey served for nearly twenty
years  with  Levi Strauss & Co.  From May 1993 until June 1997, he was President
of  Levi  Strauss North America, the company's largest operating business.  From
June 1997 to March 1999, Mr. Rockey ran his own consulting business, serving the
retail,  textile  and  apparel  industries.

     (10)  Member  of  Audit  Committee.

     (11)  Member  of  Compensation  Committee.

     (12)  Member  of  Compensation  Grants  Committee.

EXECUTIVE  OFFICERS

     The following provides information regarding the executive officers of Duck
Head



NAME AND AGE                   POSITION AND EXPERIENCE
                            

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

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

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

William B. Mattison, Jr. (56)  Senior Vice President of Merchandising (4)
______________________
<FN>
     (1) See information under the subheading "Directors."

     (2) Mr.  Prendergast  was elected as Duck Head's  Senior Vice  President of
Sales in  December  1999.  He was  elected in July 1997 to serve as Senior  Vice
President  of Sales and  Marketing of the Duck Head  Apparel  Company  division.
Prior to joining the Duck Head Apparel  Company  division,  Mr.  Prendergast was
Senior Vice  President-Sales  at Bugle Boy Industries (an apparel producer) from
1994 to 1997.

     (3) Mr.  Grassmyer was elected as Duck Head's Senior Vice President,  Chief
Financial  Officer,  Secretary and Treasurer in December 1999. He was elected in
February 1998 to serve as Senior Vice President and Chief  Financial  Officer of
the Duck  Head  Apparel  Company  division.  Prior to that  time,  he was  Chief
Financial  Officer of the Duck Head Apparel Company division from August 1992 to
February 1998.

     (4) Mr.  Mattison was elected  Senior Vice President of  Merchandising  for
Duck Head in December  1999. He was elected in July 1999 to serve as Senior Vice
President of Merchandising of the Duck Head Apparel Company  division.  Prior to
joining the Duck Head Apparel Company division,  Mr. Mattison was Vice President
of merchandising at Hagale  Industries (an apparel  producer) from 1995 to 1999.
Prior to that, Mr.  Mattison  served for nearly 12 years with River City Trading
Company (an apparel producer), serving as President from 1992 to 1995.


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


                                       77

MANAGEMENT  COMPENSATION

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

     The  following  table sets forth information for the fiscal year ended July
3,  1999  respecting  the  compensation  from  Delta  Woodside  or  any  of  its
subsidiaries  that was earned by Duck Head's current Chief Executive Officer and
by  the  other two current executive officers of Duck Head who earned salary and
bonus in fiscal 1999 from Delta Woodside or any of its subsidiaries in excess of
$100,000  (whom this document refers to collectively as the "Named Executives").
Each individual listed in the table worked exclusively for the Duck Head Apparel
Company  division  during  fiscal  year  1999  to the extent that individual was
employed  during  that  period  by  any  member  of  the Delta Woodside group of
corporations.



                                SUMMARY COMPENSATION TABLE



                                     Annual Compensation             Long-Term
                               ----------------------------          ----------
                                                                    Compensation
                                                                     ----------
                                                                       Awards
                                                             Other    ---------
                                                             Annual  Securities
                                                             Compen- Underlying    All Other
                                  Fiscal Salary   Bonus      sation    Options      Compen-
Name and Principal Position       Year  ($) (a)  ($) (a)(b)  ($) (c)   (#) (d)     sation ($)
- --------------------------------  ----  -------  ----------  -------  ----------  -------------
                                                                
Robert D. Rockey, Jr. (e)         1999  153,848  81,731            0          0              0
President and Chief
Executive Officer of Duck
Head Apparel Company
division

Michael H. Prendergast            1999  217,266   7,500        4,106          0     8,001(g)(i)
Senior Vice President of
Sales and Marketing of Duck
 Head Apparel Company
division

K. Scott Grassmyer                1999  120,914  15,000        1,123  12,000 (f)    5,239(h)(i)

Senior Vice President and
Chief Financial Officer of
Duck Head Apparel Company
division
- --------------------------------
<FN>


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

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


                                       78

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

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

     (e)  Mr.  Rockey  was  not  employed  by  Delta  Woodside  or  any  of  its
subsidiaries  until his appointment as President and Chief Executive  Officer of
the Duck Head Apparel  Company  division in March 1999. For a description of the
compensation that Delta Woodside has agreed to pay Mr. Rockey for his service as
President and chief  executive  officer of Duck Head, see the material under the
sub-heading below, "Robert D. Rockey, Jr. Employment  Contract".  Duck Head will
assume Delta Woodside's  obligations under this agreement in connection with the
Duck Head distribution.

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

     (g) The fiscal  1999 amount  represents  $666 Delta  Woodside  contribution
allocated to Mr.  Prendergast's  account in the Delta Woodside 401(k) Plan, $240
contributed by Delta Woodside to the Delta Woodside  deferred  compensation plan
as payment for the amount of Delta Woodside  contributions to the Delta Woodside
401(k) Plan for fiscal year 1998 that were not made for Mr. Prendergast  because
of Internal Revenue Code contribution  limitations,  $1,506 contributed by Delta
Woodside to the Delta Woodside 401(k) Plan for Mr.  Prendergast  with respect to
his compensation deferred under the Delta Woodside 401(k) Plan, and $8 earned on
Mr.  Prendergast's  deferred  compensation  at a rate in  excess  of 120% of the
Federal  mid-term  rate. In addition,  Delta Woodside paid $5,581 in fiscal 1999
for  expenses  related  to  Mr.  Prendergast's  relocation,   including  amounts
approximately  sufficient,  after the payment of all applicable income taxes, to
pay his  federal  and  state  income  taxes  attributable  to  these  relocation
expenses.

     (h) The fiscal  1999 amount  represents  $502 Delta  Woodside  contribution
allocated to Mr.  Grassmyer's  account in the Delta Woodside 401(k) Plan, $1,451
contributed  by  Delta  Woodside  to the  Delta  Woodside  401(k)  Plan  for Mr.
Grassmyer  with respect to his  compensation  deferred  under the Delta Woodside
401(k) Plan, $236 contributed to Delta Woodside's deferred  compensation plan by
Delta Woodside for Mr. Grassmyer with respect to his compensation deferred under
Delta Woodside's deferred compensation plan and $3,050 earned on Mr. Grassmyer's
deferred compensation at a rate in excess of 120% of the Federal mid-term rate.

     (i) The Delta Woodside 401(k) Plan allocation shown for the fiscal year was
allocated to the participant's  account during that fiscal year, although all or
part of the allocation may have been determined in whole or in part on the basis
of the participant's compensation during the prior fiscal year.

     The  amounts  shown in the  table  above do not  include  the  value of the
provision by Delta Woodside or its  subsidiaries of an apartment,  an automobile
or  other  property  for  the  benefit  of  any  of the  Named  Executives.  The
non-business  personal  benefit to any Named Executive of these amounts does not
exceed 10% of the Named Executive's total salary and bonus.



                                       79

     Option  Grants  in  the  Last  Fiscal  Year
     -------------------------------------------

     The  following  table  provides information respecting the grant to a Named
Executive  during  fiscal  1999 of options under the Delta Woodside Stock Option
Plan.




                                OPTION  GRANTS  IN  LAST  FISCAL  YEAR


                                      Individual Grants
                         ----------------------------------------------             Potential Realizable Value
                          Number of  % of Total                                      at Assumed Annual Rates
                         Securities  Options                  Market                        of Stock
                         Underlying  Granted To    Exercise   Price on               Appreciation for Option
                                                                                            Term (b)
                            Options  Duck Head     or Base    Date of                -------------------------
                            Granted  Employees in   Price      Grant     Expiration    0%       5%       10%
Name                         (#)(a)  Fiscal Year   ($/Sh)     ($/Sh)       Date       ($)      ($)       ($)
- -----------------------  ----------  ------------  --------  ----------  ----------  -------  -------  -------
                                                                                

K. Scott
Grassmyer                12,000 (a)           71%      2.47        4.94      8/2003   29,640   46,018   65,831

<FN>
(a)  These  represent  shares  covered by an option  granted  during fiscal 1999
     under Delta Woodside's  Stock Option Plan,  pursuant to which a participant
     is granted the right to acquire shares of Delta Woodside's common stock for
     an  exercise  price per share  which will be not less than  one-half of the
     fair market value on the date of the grant.  Each option  granted under the
     plan sets forth the circumstances under which all or part of the option can
     be exercised. The expiration date set forth in the table is the termination
     date for the option.

     This  option was  granted to Mr.  Grassmyer  on August 6, 1998,  and became
     exercisable  with  respect  to 25% of the  shares  covered by the option on
     August 6, 1999. Under the original terms of the option, it was scheduled to
     become  exercisable with respect to an additional 25% of the shares covered
     by the  option on each  subsequent  anniversary  of August 6,  1998,  if he
     remained as an employee of Delta  Woodside on each of the  relevant  dates.
     The option also set forth additional  terms and conditions  relating to the
     exercise  of  options if Mr.  Grassmyer's  employment  terminated  early by
     reason of death, retirement or permanent disability.  Pursuant to the terms
     of the distribution agreement, each participant in the Delta Woodside stock
     option  plan has been  given the  opportunity  to enter  into an  agreement
     amending  the  participant's  stock  option  agreement,  pursuant  to which
     amendment  all  of  the  unexercisable  options  shall  become  immediately
     exercisable in full. Mr.  Grassmyer  entered into this amendment  agreement
     with Delta Woodside.  See "Interests of Directors and Executive Officers in
     the Duck Head  Distribution - Early  Exercisability of Delta Woodside Stock
     Options."

(b)  Based on annual compounding of assumed  appreciation rate until termination
     date.



                                       80

AGGREGATED  OPTION  EXERCISES  IN  LAST  FISCAL  YEAR AND FISCAL YEAR-END OPTION
- --------------------------------------------------------------------------------
VALUES
- ------

     The  following  table  provides  information respecting the exercise by any
named  executive  during  fiscal  1999  of awards granted under Delta Woodside's
incentive  stock  award  plan  and  options granted under Delta Woodside's stock
option plan, and the fiscal year end value of any unexercised outstanding awards
and  options.  For  purposes  of  this  table,  awards  under  Delta  Woodside's
incentive  stock  award  plan  are  treated  as  options.




                        AGGREGATED OPTION EXERCISES IN LAST
                       FISCAL YEAR AND FY-END OPTION VALUES


             Shares
            Acquired
               On       Value       Number Of Securities        Value Of Unexercised
             Exercise  Realized    Underlying Unexercised       In-The-Money Options
    Name       (#)       ($)        Options At Fy-End (#)         At Fy-End ($)(A)
- -----------  --------  --------  --------------------------  --------------------------
                                 exercisable  unexercisable  exercisable  unexercisable
                                 -----------  -------------  -----------  -------------
                                                        

MICHAEL H.
PRENDERGAST     4,200    18,918            0          9,000            0         26,978


K. SCOTT
GRASSMYER       3,400     6,137            0         12,000            0         41,610

- -------------------------
<FN>
(A)  Based on the closing  sales price of $5.9375  per delta  woodside  share on
     July 2, 1999.



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

     Duck Head will pay each current director who is not an officer of Duck Head
a  fee  of  $6,667  per  year,  plus  will  provide  each  of  these  directors
approximately $3,333 annually with which shares of Duck Head's common stock will
be  purchased.  These  Duck  Head  shares may be newly issued or acquired in the
open  market for this purpose.  Each non-officer director will also be paid $500
($750  for  the  committee  chair) for each committee meeting attended, $250 for
each  telephonic  board and committee meeting in which the director participates
and  $500  for  each  board  meeting  attended  in addition to 4 quarterly board
meetings.  Each  director will also be reimbursed for reasonable travel expenses
in  attending  each  meeting.

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

     Robert  D.  Rockey,  Jr.  Employment  Contract.
     ----------------------------------------------

     Robert  D.  Rockey,  Jr.  joined  the Duck Head Apparel Company division in
March 1999 under the terms of a letter dated March 15, 1999 which was amended on
October  19,  1999  and  as  of  March  15,  2000.  Under  the  letters:


                                       81

     -    Mr.  Rockey  serves as Chairman  and Chief  Executive  Officer of Duck
          Head.

     -    Duck Head has granted to Mr.  Rockey the right to  purchase  from Duck
          Head up to  1,000,000  Duck Head shares on the date that is six months
          after the Duck Head distribution. If the right is exercised, the price
          for the shares will be the average  daily  closing stock price for the
          Duck Head common stock for the  six-month  period  following  the Duck
          Head distribution.

     -    Mr.  Rockey's  salary  is  $500,000  per  year.  In  addition,  he was
          guaranteed  a  fiscal  year  1999  bonus  at the  annualized  rate  of
          $500,000.  Until the first anniversary of the Duck Head  distribution,
          he will continue to receive a guaranteed  bonus at the annualized rate
          of $500,000.  Any bonus plan for any subsequent  period will be set by
          the Duck Head board of directors.

     -    Duck  Head  will  pay up to  $100,000  per  year  for the  costs of an
          automobile, an apartment in the Winder, Georgia area and commuting.

     -    Mr. Rockey will be granted  incentive stock awards under the Duck Head
          incentive stock award plan covering the lesser of (a) 75,000 Duck Head
          shares  or (b) Duck Head  shares  with a value on the date of grant of
          $200,000.  These  awards  will vest to the extent of 60% of the shares
          covered  thereby on March 8, 2001 if he is still then employed by Duck
          Head and to the  extent of the  remaining  40% of the  shares  covered
          thereby if specified  performance  criteria  through March 8, 2001 are
          satisfied. If the number of Duck Head shares covered by the award have
          a value  less  than  $200,000  on the date of  grant,  the  difference
          between that value and  $200,000,  plus a gross-up  income tax amount,
          will be paid in cash by Duck Head to Mr. Rockey.

     -    An  aggregate of 125,000 Duck Head shares will be reserved for options
          to be granted to Mr. Rockey under the Duck Head stock option plan. Mr.
          Rockey  will vest in the stock  option over a period  ending  March 8,
          2001.

     -    Mr.  Rockey will be the  beneficiary  of $1.0 million  life  insurance
          policy paid for by Duck Head.

     Duck  Head  will assume Delta Woodside's obligations under these letters in
connection  with  the  Duck  Head  distribution.

     Duck  Head  Stock  Option  Plan
     -------------------------------

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

     The  purpose  of  the  Duck  Head  option plan is to promote the growth and
profitability  of  Duck  Head  and  its  subsidiaries by increasing the personal
participation of key and middle level executives in the performance of Duck Head
and  its subsidiaries, by enabling Duck Head and its subsidiaries to attract and
retain  key  and  middle  level  executives  of  outstanding  competence  and by
providing  these  key  and middle level executives with an equity opportunity in
Duck  Head. The compensation committee (or, in the case of the Named Executives,
the  compensation  grants  committee)  of  the Duck Head board of directors will
administer  the  Duck  Head  option  plan.


                                       82

     Participation  in the Duck Head option plan is determined by the applicable
committee  and  is  limited to those key and middle level executives, who may or
may not be officers or members of the Duck Head board of directors, of Duck Head
or one of its subsidiaries who have the greatest impact on Duck Head's long-term
performance.  In  making  any  determination  as  to  the  key  and middle level
executives to whom options will be granted and the number of shares that will be
subject  to  each  option,  the applicable committee is to take into account, in
each  case,  the  level  and  responsibility  of  the  executive's position, the
executive's  performance,  the  executive's  level of compensation, the assessed
potential of the executive and those other factors that the applicable committee
deems relevant to the accomplishment of the purposes of the plan.  Directors who
are  not also employees of Duck Head are not eligible to participate in the Duck
Head  option plan.  The Duck Head option plan provides that no more than 125,000
Duck Head shares may be covered by grants made under the plan in any fiscal year
to  any  particular  employee.

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

     If  the  participant  fails to satisfy the holding period requirements, the
option  will  be  treated  in a manner similar to options that are not incentive
stock  options.  The  participant  is  generally  not taxed upon the grant of an
option  that is not an incentive stock option.  Upon exercise of any the option,
however,  the  participant  recognizes  ordinary  income equal to the difference
between the fair market value of the shares acquired on the date of exercise and
the  exercise  price.  Subject  to  Section  162(m) of the Internal Revenue Code
(relating  to limitations on corporate income tax deduction of certain executive
compensation  in excess of $1 million), generally Duck Head receives a deduction
for  the  amount  the  participant  reports  as ordinary income arising from the
exercise of the option.  Upon a subsequent sale or disposition of the stock, the
holder  would be taxable on any excess of the selling price over the fair market
value  of the stock at the date of exercise. If the participant fails to satisfy
the  holding  period requirements with respect to an option that would otherwise
qualify  as  an  incentive  stock option, (i) ordinary income to the participant
and,  subject  to Section 162(m) of the Internal Revenue Code, the deduction for
Duck  Head will arise at the time of the early disposition of the stock and will
equal  the excess of (a) the lower of the fair market value of the shares at the
time  of  exercise  or  the sales price of the shares at the time of disposition
over  (b)  the  exercise  price, and (ii) if the sales price of the stock at the
time of the early disposition exceeds the fair market value of the shares at the
time  of exercise, the participant will also recognize capital gain income equal
to  that  excess.

     Duck Head will attempt, to the maximum extent possible, to structure grants
under  the  Duck  Head  option  plan  to  the  Named Executives in a manner that
satisfies  the  deductibility  requirements  of  Section  162(m) of the Internal
Revenue  Code.

     The  term  of  each option will be established by the applicable committee,
but  will  not exceed ten years (or five years in the case of an incentive stock
option  recipient  who  owns  stock  having  more  than ten percent of the total
combined voting power of all classes of stock of Duck Head), and the option will
be  exercisable  according  to  the  schedule  that the applicable committee may
determine.    The  recipient  of  an option will not pay Duck Head any amount at
the  time  the  option  is  granted.  If an option expires or terminates for any
reason  without  having  been fully exercised, the unpurchased shares subject to
the  option  will  again  be  available for the purposes of the Duck Head option
plan.


                                       83

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

     The price per share at which each option granted under the Duck Head option
plan  may  be exercised will be the price set by the applicable committee at the
time  of grant based on the criteria adopted by the applicable committee in good
faith;  provided,  however,  in  the case of an option intended to qualify as an
incentive  stock  option,  the  price  per  share will not be less than the fair
market  value  of  the  stock at the time the option is granted (or 110% of fair
market  value  if  the  recipient of an incentive stock option owns stock having
more than ten percent of the total combined voting power of all classes of stock
of  Duck  Head).  The  Duck  Head option plan provides that in no event will the
exercise  price per share of an option be less than 50% of the fair market value
per  share  of  Duck  Head's  common  stock  on  the  date  of the option grant.

     Options  may be exercised by the participant tendering to Duck Head payment
in  cash  in full of the exercise price for the shares as to which the option is
exercised.  The applicable committee may determine at the time of grant that the
recipient will be permitted to pay the exercise price in Duck Head shares rather
than  in  cash.

     The  Duck  Head  option  plan  may be terminated or amended by the board of
directors (or committee of the Board), except that stockholder approval would be
required  in  the  event  an  amendment were to increase the number of Duck Head
shares  issuable  under  the  plan  (other  than  an  increase  pursuant  to the
antidilution  provisions  of  the  plan).

     The  Duck  Head option plan provides that it will terminate on the close of
business  on  February  14,  2010, and no options will be granted under the plan
thereafter,  but  termination  will not affect any option granted under the plan
before  the  termination  date.

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

     Duck  Head  Incentive  Stock  Award  Plan
     -----------------------------------------

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

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


                                       84

     The  Duck  Head  incentive  stock  award  plan  authorizes  the  applicable
committee to grant to officers or other key management employees or middle level
management  employees  of Duck Head or any of its subsidiaries rights to acquire
Duck  Head shares at a cash purchase price of $.01 per share. Awards may be made
to  reward  past  performance  or to induce exceptional future performance.  The
applicable  committee  will  administer the Duck Head incentive stock award plan
and  determine  the officers or key or middle level management employees to whom
awards  will  be  granted  and  the number of shares to be covered by any award.
Directors  who  are  not  also  employees are not eligible to participate in the
plan.  The  Duck  Head  incentive  stock  award  plan provides that no more than
75,000  Duck  Head shares may be covered by awards granted under the plan in any
fiscal  year  to  any  particular  employee.

     A  participant  may receive an incentive stock award only upon execution of
an  incentive  stock  award  agreement with Duck Head. The incentive stock award
agreement  sets forth the circumstances under which the award (or portion of the
award)  is  forfeited.  These  circumstances  may include (i) the termination of
employment of the participant with Duck Head or any of its subsidiaries, for any
reason  other than death, retirement or permanent total disability, prior to the
vesting  date for the award (or portion of the award), and (ii) those additional
circumstances  (which  could  include the failure by Duck Head to meet specified
performance  criteria)   that  may  be  deemed  appropriate  by  the  applicable
committee.  The forfeiture circumstances may vary among the shares covered by an
award.  In the event an award (or portion of the award) is forfeited pursuant to
the  terms  of  the  applicable incentive stock award agreement, the participant
will  immediately  have  no  further  rights  under the award (or portion of the
award)  or  in  the  shares  covered  thereby,  and the shares will again become
available   for  purposes   of  the   Duck  Head  incentive  stock  award  plan.

     Each  incentive  stock  award  agreement sets forth the circumstances under
which  the  award  (or portion of the award) will vest.  These circumstances may
include  (i)  the participant being an employee with Duck Head or any subsidiary
on  the  date  set  forth  in the incentive stock award agreement and (ii) those
additional  circumstances  (which  could  include Duck Head having met specified
performance  criteria)   that  may  be  deemed  appropriate  by  the  applicable
committee.  The  vesting  circumstances  may vary among the shares covered by an
award.  In  the  event  an award (or portion of the award) vests pursuant to the
terms  of  the  applicable incentive stock award agreement, Duck Head will issue
and  deliver,  or cause to be issued and delivered, to the participant or his or
her legal representative, certificate(s) for the number of shares covered by the
vested  portion  of  the  award, subject to receipt by Duck Head of the $.01 per
share  cash  purchase  price.

     The  recipient of an award will not pay Duck Head any amount at the time of
the  receipt  of  the  award.  Ordinarily,  the  holder of an award will realize
taxable  income,  for federal income tax purposes, when the award (or portion of
the  award)  vests  in an amount equal to the excess of the fair market value of
the  covered  shares  on the date the award (or portion of the award) vests over
the  $.01  per  share cash purchase price.  At the same time, subject to Section
162(m) of the Internal Revenue Code, Duck Head should generally be allowed a tax
deduction  equivalent  to the holder's taxable income arising from that vesting.
The Duck Head incentive stock award plan provides that, at or about the time the
award  (or  portion of the award) vests, Duck Head will pay the participant cash
sufficient  to  pay  the  participant's income tax liability associated with the
vesting  and receipt of that cash.  This cash payment would be taxable as income
to  the participant and, subject to Section 162(m), generally deductible by Duck
Head.

     The  portion  of  any Duck Head incentive stock award that vests based on a
participant  being   an  employee  at  specified  dates  will  not  satisfy  the
requirements  of  Section  162(m)  of the Internal Revenue Code.  Duck Head will
attempt,  however,  to  the maximum extent possible, to structure the portion of
incentive  stock  awards  made  to the Named Executives that vests in accordance
with   performance  criteria  in  a  manner  that  satisfies  the  deductibility
requirements  of  Section  162(m).  Duck  Head anticipates that all compensation
payable  pursuant  to  the  plan,  except  to  Robert  D.  Rockey,  Jr., will be
deductible  by  Duck  Head  because, with the exception of Mr. Rockey,  no Named
Executive  is expected to receive in any fiscal year aggregate compensation that
Counts   against  the  Section  162(m)  in  excess  of  $1  million.  Duck  Head
anticipates that Mr. Rockey will receive more than $1 million in any fiscal year
in  aggregate  compensation that counts against the $1 million deductibility cap
of  Section 162(m).  Accordingly, none of the compensation to Mr. Rockey that is
attributable  to  the  vesting  of  incentive stock awards based on his being an
employee at specified dates will be deductible by Duck Head.  Duck Head expects,
however,  that  the  grants that are expected to be made to Mr. Rockey under the
plan  that  will  vest  in  accordance  with  performance criteria will probably
satisfy  the  requirements  of  Section  162(m).

     Until  the  issuance  and delivery to the participant of certificate(s) for
shares  pursuant  to  the  vesting  of an award, the participant has none of the
rights  of  a  stockholder  with  respect  to  those  shares.


                                       85

     The  Duck  Head  incentive  stock  award  plan  provides  that the board of
directors  (or  committee  of the Board) may terminate or amend the plan, except
that  stockholder approval is required in the event any amendment would increase
the  total  number of Duck Head shares covered by the plan (except in connection
with  the  antidilution  provisions  of  the  plan).

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

COMPENSATION  COMMITTEE  INTERLOCKS  AND  INSIDER  PARTICIPATION

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

     The  following directors will serve on the Compensation Grants Committee of
Duck  Head's  board  of  directors:  Dr.  James  F.  Kane  and  Dr.  Max Lennon.

     C.C.  Guy  served  as  Chairman  of  the  Board  of  Delta  Woodside or its
predecessors  (and  their  respective  subsidiaries)  from the founding of Delta
Woodside's  predecessors in 1984 until November 1989.  Buck A. Mickel was a Vice
President   of  Delta  Woodside  or  its  predecessors   (and  their  respective
subsidiaries)  from the founding of Delta Woodside's predecessors until November
1989,  Secretary  of  Delta  Woodside  or its predecessors (and their respective
subsidiaries) from November 1986 to March 1987, and Assistant Secretary of Delta
Woodside or its predecessors (and their respective subsidiaries) from March 1987
to  November  1988.

                                       86

            SECURITY  OWNERSHIP  OF  SIGNIFICANT  BENEFICIAL  OWNERS
                               AND  MANAGEMENT


     Based  on  the beneficial ownership of Delta Woodside shares as of March 3,
2000,  the  following  table  sets  forth  what the beneficial ownership of Duck
Head's common stock would be immediately following the Duck Head distribution by
(i)  any  person  that  would  beneficially  own  more  than five percent of the
outstanding  common  stock  of Duck Head, (ii) the directors of Duck Head, (iii)
the Named Executives of Duck Head, and (iv) all directors and executive officers
of  Duck  Head  as  a group.  Unless otherwise stated in the notes to the table,
Duck  Head  believes  that the persons named in the table would have sole voting
and  investment  power  with  respect to all shares of common stock of Duck Head
shown  as  beneficially  owned  by  them.  On  March  3,  2000, 23,307,645 Delta
Woodside  shares  were outstanding, corresponding to 2,330,764 Duck Head shares.
The  table  does not include Duck Head shares that may be issued under the right
granted  to  Robert  D.  Rockey to acquire Duck Head shares six months after the
Duck  Head  distribution  or  Duck  Head  shares  that would be covered by stock
options  that  may  be  granted under Duck Head's stock option plan or incentive
stock  awards  that may be granted under Duck Head's incentive stock award plan.
See "Interests of Directors and Executive Officers in the Duck Head Distribution
- -  Receipt  of  Duck  Head  Stock Options and Duck Head Incentive Stock Awards".



                                               Shares
                                               ------
                                             Beneficially
                                               ------
Beneficial Owner                                Owned   Percentage
- ---------------------------------------------  -------  -----------
                                                  
Robert D. Rockey, Jr. (1)                            0         0.0%
13101 Preston Road #312
Dallas, Texas 75240

Reich & Tang Asset Management L. P. (2)        317,060        13.6%
600 Fifth Avenue
New York, New York  10020

Franklin Resources, Inc. (3)                   224,000         9.6%
Franklin Advisory Services, LLC
Charles B. Johnson
Rupert H. Johnson, Jr.
777 Mariners Island Boulevard
San Mateo, California  94404

Dimensional Fund Advisors Inc. (4)             195,322         8.4%
1299 Ocean Avenue, 11th Floor
Santa Monica, California  90401

E. Erwin Maddrey, II (5)(21)                   347,593        14.8%
233 North Main Street
Suite 200
Greenville, SC  29601

Bettis C. Rainsford (6)(21)                    334,220        14.2%
108-1/2 Courthouse Square
Post Office Box 388
Edgefield, SC  29824


                                       87

Buck A. Mickel (7) (8)(21)                     158,743         6.8%
Post Office Box 6721
Greenville, SC  29606

Micco Corporation (8)                          124,063         5.3%
Post Office Box 795
Greenville, SC  29602

Minor H. Mickel (8) (9)(21)                    157,804         6.8%
415 Crescent Avenue
Greenville, SC  29605

Minor M. Shaw (8) (10)                         152,008         6.5%
Post Office Box 795
Greenville, SC  29602

Charles C. Mickel (8) (11)                     149,694         6.4%
Post Office Box 6721
Greenville, SC  29606

William F. Garrett (12)(21)                     27,173         1.2%

C. C. Guy (13)(21)                               3,849         (20)

Dr. James F. Kane (14)(21)                       4,055         (20)

Dr. Max Lennon (15)(21)                          2,882         (20)

Michael H. Prendergast (16)                      1,020         (20)

K. Scott Grassmyer (17)                          1,970         (20)

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

All current directors and executive officers
as a group (11 Persons) (19)(21)               880,605        36.9%



                                       88

     (1)  Mr.  Rockey  is  Chairman  of the Board, President and Chief Executive
Officer  of Duck Head.  Mr. Rockey has the right to acquire up to 1,000,000 Duck
Head  shares  from  Duck Head on the date that is six months after the Duck Head
distribution  at a purchase price equal to the average daily closing stock price
for  the Duck Head common stock for the six-month period following the Duck Head
distribution.  If  Mr.  Rockey  exercises  this right for the full amount of the
shares  subject thereto, he would be the beneficial owned of approximately 29.4%
of  the  then  outstanding  Duck Head shares causing all directors and executive
officers  as  a  group  beneficially  to  own  approximately  55.3%  of the then
outstanding Duck Head shares.  The table does not include any shares that may be
covered by incentive stock awards and stock options that the compensation grants
committee  of  the  Duck Head board of directors may grant to Mr. Rockey.  Under
the letter agreement pursuant to which Mr. Rockey became Chairman, President and
Chief  Executive  Officer of Duck Head, an aggregate of 125,000 Duck Head shares
will  be  reserved  for  options  to be granted to him under the Duck Head stock
option  plan  and  he will be granted incentive stock awards under the Duck Head
incentive  stock  award  plan  covering the lesser of 75,000 Duck Head shares or
Duck  Head shares valued at $200,000.  See "Management of Duck Head - Management
Compensation";  "Interests  of Directors and Executive Officers in the Duck Head
Distribution  -  Right of Robert D. Rockey, Jr. to Acquire Duck Head Shares" and
"-  Receipt  of  Duck  Head Stock Options and Duck Head Incentive Stock Awards."

     (2)  This  information  is based on an amendment dated February 14, 2000 to
Schedule 13G that was filed with the Securities and Exchange Commission by Reich
&  Tang Asset Management L. P. (which this document refers to as "Reich & Tang")
with  respect  to Delta Woodside's common stock.  In the amendment, Reich & Tang
reported  that,  with  respect  to  Delta Woodside's common stock, it had shared
voting  power  and  shared  dispositive  power with respect to all of the shares
shown.  The  amendment reported that the shares of Delta Woodside's common stock
were  held  on  behalf  of  certain  accounts  for  which  Reich & Tang provides
investment  advice  and as to which Reich & Tang has full voting and dispositive
power  for  as  long  as  it retains management of the assets.  According to the
amendment,  each  account  has  the right to receive and the power to direct the
receipt  of dividends from, or the proceeds from the sale of, the Delta Woodside
shares.  The  amendment reported that none of such accounts has an interest with
respect  to  more  than  5% of the outstanding shares of Delta Woodside's common
stock.

     (3)  This  information  is  based on an amendment dated January 19, 2000 to
Schedule  13G  that  was  filed  with  the Securities and Exchange Commission by
Franklin  Resources,  Inc. (which this document refers to as "FRI") with respect
to  Delta  Woodside's  common  stock.  In the amendment, FRI reported that, with
respect  to  Delta  Woodside's common stock, the shares shown in the table above
were  beneficially  owned  by  one or more investment companies or other managed
accounts that are advised by one or more direct and indirect investment advisory
subsidiaries of FRI. The amendment reported that the advisory contracts grant to
the  applicable investment advisory subsidiary(ies) all investment and/or voting
power   over   the  securities  owned  by  their  investment  advisory  clients.
Accordingly,  such  subsidiary(ies)  may be deemed to be the beneficial owner of
the  shares  shown in the table.  The amendment reported that Charles B. Johnson
and  Rupert  H. Johnson, Jr. (whom this document refers to as the "FRI Principal
Shareholders")  (each  of whom has the same business address as FRI) each own in
excess of 10% of the outstanding common stock and are the principal shareholders
of  FRI  and  may  be  deemed  to be the beneficial owners of securities held by
persons  and  entities advised by FRI subsidiaries.  The amendment reported that
one  of  the  investment  advisory subsidiaries, Franklin Advisory Services, LLC
(whose  address  is  One  Parker  Plaza,  Sixteenth  Floor, Fort Lee, New Jersey
07024),  has sole voting and dispositive power with respect to all of the shares
shown.   FRI,  the  FRI  Principal  Shareholders  and  the  investment  advisory
subsidiaries  disclaim  any  economic  interest  or  beneficial ownership in the
shares  shown in the table above and are of the view that they are not acting as
a "group" for purposes of the Securities Exchange Act of 1934, as amended.   The
amendment  reported  that  Franklin  Balance  Sheet Investment Fund, a series of
Franklin  Value  Investors  Trust,  a  company  registered  under the Investment
Company  Act of 1940, has an interest in more than 5% of the class of securities
reported  in  the  amendment.

     (4)  This information is based  on  an  amendment  to  Schedule  13G  dated
February 4, 2000  that  was filed with the Securities and Exchange Commission by
Dimensional Fund Advisors Inc. (which  this document refers to as "Dimensional")
with respect to  Delta Woodside's common stock.  Dimensional  reported  that  it
had sole voting power  and  sole dispositive power with respect to  all  of  the
shares shown.  The  amendment  reports  that  Dimensional  furnishes  investment
advice  to  four investment  companies  and  serves  as  investment  manager  to
certain  other commingled  group  trusts and separate accounts, that all  of the
shares of Delta Woodside's common stock were owned by such investment companies,
trusts  or  accounts,  that  in  its  role  as  investment  adviser  or  manager
Dimensional   possesses   voting   and/or   investment   power  over  the  Delta
Woodside  shares  reported, that  Dimensional  disclaims beneficial ownership of
such   securities   and   that,   to  the  knowledge  of  Dimensional,  no  such
investment   company,  trust  or  account  client owned  more  than  5%  of  the
outstanding  shares  of  Delta  Woodside's  common  stock.


                                       89

     (5)  Mr. Maddrey is a director of Duck Head.  He is the President and Chief
Executive  Officer  (from  which  officer positions he will resign in connection
with  the  Duck  Head  distribution  and  the  Delta Apparel distribution) and a
director  of  Delta  Woodside  and  a  director of Delta Apparel.  The number of
shares  shown as beneficially owned by Mr. Maddrey includes approximately 33,493
Delta  Woodside  shares  (3,349  Duck  Head  shares)  allocated to Mr. Maddrey's
account in Delta Woodside's Employee Stock Purchase Plan, 431,470 Delta Woodside
shares  (43,147  Duck Head shares) held by the E. Erwin and Nancy B. Maddrey, II
Foundation, a charitable trust, as to which shares Mr. Maddrey holds sole voting
and investment power but disclaims beneficial ownership, and approximately 1,074
Delta  Woodside  shares  (107  Duck Head shares) allocated to the account of Mr.
Maddrey  in  the Delta Woodside 401(k) Plan.  Mr. Maddrey is fully vested in the
shares  allocated  to  his  account  in  the  Delta  Woodside  401(k)  Plan.

     (6)  Mr.  Rainsford  is  a director of Duck Head.  He is also a director of
Delta  Woodside  and  Delta Apparel.  The number of shares shown as beneficially
owned  by  Mr.  Rainsford includes 47,945 Delta Woodside shares (4,794 Duck Head
shares) held by The Edgefield County Foundation, a charitable trust, as to which
shares  Mr.  Rainsford  holds  sole  voting  and  investment power but disclaims
beneficial  ownership, and approximately 167 Delta Woodside shares (16 Duck Head
shares)  allocated  to the account of Mr. Rainsford in the Delta Woodside 401(k)
Plan.  Mr.  Rainsford  is fully vested in the shares allocated to his account in
the  Delta  Woodside  401(k)  Plan.

     On  December 14, 1999, Mr. Rainsford filed an amendment to his Schedule 13D
in which he stated that he was filing the amendment to disclose the fact that he
is  considering  the  possibility  of  making  an  offer to purchase those Delta
Woodside  shares  that he does not currently own.  The amendment stated that the
terms  and  financing  for  any  such offer have not yet been established by Mr.
Rainsford.  The  amendment stated that Mr. Rainsford was considering making this
offer because of his strong disagreement with the recently announced decision by
the Delta Woodside board of directors to spin-off Delta Apparel Company and Duck
Head  Apparel  Company.  The amendment stated that Mr. Rainsford has significant
concerns regarding the tax ramifications to Delta Woodside's shareholders of the
recently announced spin-offs as well as significant concerns regarding the value
and  liquidity  of the spun-off shares after the spin-off.  The amendment stated
that  Mr. Rainsford strongly objected to the adoption on December 9, 1999 by the
Delta  Woodside  board  of  directors  of  new  Bylaws  containing anti-takeover
provisions  and  an anti-takeover Shareholder Rights Plan.  The amendment stated
that,  in  his  capacity  as an officer, director and significant shareholder of
Delta  Woodside,  Mr.  Rainsford  has  discussed  and  proposed  a  variety  of
alternatives as to how best to restructure Delta Woodside.  The amendment stated
that,  if  certain  alternatives  proposed  by  Mr.  Rainsford  were pursued and
consummated,  such  a  transaction could result in a substantial change in Delta
Woodside's  corporate  organization  and  operations, including particularly the
possible  sale of the Delta Apparel Company and/or the Duck Head Apparel Company
divisions.  The  amendment  stated  that  Mr. Rainsford may modify or change his
intentions  based  upon  developments  in Delta Woodside's business, discussions
with  Delta  Woodside,  actions  of  management  or  a change in market or other
conditions  or  other  factors.  The  amendment  stated  that Mr. Rainsford will
continually  consider  modifications  of  his position, or may take other steps,
change  his  intentions, or trade in Delta Woodside's securities at any time, or
from  time  to  time.

     (7)  Buck  A.  Mickel is a director of Duck Head.  He is also a director of
Delta  Woodside  and  Delta Apparel.  The number of shares shown as beneficially
owned by Buck A. Mickel includes 330,851 Delta Woodside shares (33,085 Duck Head
shares)  directly  owned  by  him,  all  of  the 1,240,634 Delta Woodside shares
(124,063  Duck Head shares) owned by Micco Corporation, and 2,871 Delta Woodside
shares  (287  Duck  Head shares) held by him as custodian for a minor.  See Note
(8).


                                       90

     (8)  Micco  Corporation  owns  1,240,634  shares of Delta Woodside's common
stock  (124,063  Duck  Head  shares).  The  shares  of  common  stock  of  Micco
Corporation  are  owned  in  equal  parts  by Minor H. Mickel, Buck A. Mickel (a
director  of  Duck  Head), Minor M. Shaw and Charles C. Mickel.  Buck A. Mickel,
Minor  M.  Shaw and Charles C. Mickel are the children of Minor H. Mickel. Minor
H.  Mickel, Buck A. Mickel, Minor M. Shaw and Charles C. Mickel are officers and
directors  of Micco Corporation.  Each of Minor H. Mickel, Buck A. Mickel, Minor
M.  Shaw  and Charles C. Mickel disclaims beneficial ownership of three quarters
of  the  shares  of  Delta Woodside's common stock and Duck Head shares owned by
Micco  Corporation.  Minor  H.  Mickel  directly  owns  116,854  shares of Delta
Woodside's common stock (11,685 Duck Head shares) and as personal representative
of  her  husband's  estate  owns 207,750 shares of Delta Woodside's common stock
(20,775  Duck  Head  shares).  Buck  A.  Mickel,  directly or as custodian for a
minor,  owns  333,722  shares of Delta Woodside's common stock (33,372 Duck Head
shares).  Charles  C.  Mickel,  directly  or as custodian for his children, owns
256,210  shares  of  Delta  Woodside's  common  stock (25,621 Duck Head shares).
Minor M. Shaw, directly or as custodian for her children, owns 264,978 shares of
Delta  Woodside's  common  stock  (26,497  Duck  Head  shares).  Minor M. Shaw's
husband,  through  an  individual  retirement account and as custodian for their
children,  beneficially  owns  approximately  14,474  shares of Delta Woodside's
common stock (1,447 Duck Head shares), as to which shares Minor M. Shaw may also
be  deemed a beneficial owner. Minor M. Shaw disclaims beneficial ownership with
respect to these shares and with respect to the 2,748 shares of Delta Woodside's
common  stock  (274 Duck Head shares) held by her as custodian for her children.
The spouse of Charles C. Mickel owns 100 shares of Delta Woodside's common stock
(10 Duck Head shares), as to which shares Charles C. Mickel may also be deemed a
beneficial owner.  Charles C. Mickel disclaims beneficial ownership with respect
to  these shares and with respect to the 3,510 shares of Delta Woodside's common
stock (351 Duck Head shares) held by him as custodian for his children.  Buck A.
Mickel  disclaims beneficial ownership with respect to the 2,871 shares of Delta
Woodside's  common  stock  (287 Duck Head shares) held by him as custodian for a
minor.

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

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

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

     (12)  William F. Garrett is a director of Duck Head.  He is also a director
of Delta Woodside and Delta Apparel.  The number of shares shown as beneficially
owned  by  Mr. Garrett includes approximately 598 Delta Woodside shares (59 Duck
Head  shares)  that are held in two dividend reinvestment accounts, one of which
has  approximately  78  Delta  Woodside  shares  (7  Duck  Head  shares)  and is
registered  in  the names of William Garrett and Ann Garrett, though Mr. Garrett
has  sole  voting  and  dispositive  power  of  these  shares.  It also includes
approximately  2,088  Delta  Woodside shares (208 Duck Head shares) allocated to
Mr.  Garrett's  account in the Delta Woodside 401(k) Plan.  Mr. Garrett is fully
vested in the shares allocated to his account in the Delta Woodside 401(k) Plan.
The number of shares shown in the table includes an aggregate of 95,000 unissued
Delta Woodside shares (9,500 Duck Head shares) subject to employee stock options
under  Delta Woodside's stock option plan.  Not all of these options will become
exercisable  within  60  days  or less under the current provisions of the Delta
Woodside  stock  option  plan  and the pertinent grants; however, it is expected
that  Mr.  Garrett will enter into an amendment to his options pursuant to which
all  of his options will become exercisable prior to the Duck Head distribution,
and  it  is likely that such an amendment would become effective within the next
60 days.  Consequently, all of Mr. Garrett's outstanding options are included in
the table.  See, "Interests of Directors and Executive Officers in the Duck Head
Distribution  --  Early  Exercisability  of  Delta  Woodside  Stock  Options."

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

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

                                       91

     (16)  Michael  H.  Prendergast  is  Senior  Vice President of Sales of Duck
Head.    The  number  of  shares  shown as beneficially owned by Mr. Prendergast
includes  an  aggregate  of  9,000 unissued Delta Woodside shares (900 Duck Head
shares)  subject  to  employee stock options under Delta Woodside's stock option
plan.  Not  all  of these options will become exercisable within 60 days or less
under  the  current  provisions  of the Delta Woodside stock option plan and the
pertinent  grants;  however, it is expected that Mr. Prendergast will enter into
an  amendment  to  his  options pursuant to which all of his options will become
exercisable  prior  to the Duck Head distribution, and it is likely that such an
amendment  would become effective within the next 60 days.  Consequently, all of
Mr.  Prendergast's  outstanding  options  are  included  in  the  table.  See,
"Interests  of Directors and Executive Officers in the Duck Head Distribution --
Early  Exercisability  of  Delta  Woodside  Stock  Options."

     (17)  K. Scott Grassmyer is Senior Vice President, Chief Financial Officer,
Treasurer  and   Secretary   of  Duck  Head.  The  number  of  shares  shown  as
beneficially  owned by Mr. Grassmyer includes 219 Delta Woodside shares (21 Duck
Head  shares)  allocated to Mr. Grassmyer's account in the Delta Woodside 401(k)
Plan.  Mr.  Grassmyer  is fully vested in the shares allocated to his account in
the  Delta  Woodside  401(k) Plan.  It also includes 2,585 Delta Woodside shares
(258  Duck Head shares) allocated to Mr. Grassmyer's account in Delta Woodside's
Employee  Stock Purchase Plan.  The number of shares shown in the table includes
an  aggregate  of 12,000 unissued Delta Woodside shares (1,200 Duck Head shares)
subject to employee stock options under Delta Woodside's stock option plan.  Not
all  of  these  options will become exercisable within 60 days or less under the
current  provisions  of  the  Delta Woodside stock option plan and the pertinent
grants;  however, it is expected that Mr. Grassmyer will enter into an amendment
to  his  options  pursuant  to  which all of his options will become exercisable
prior  to  the  Duck  Head distribution, and it is likely that such an amendment
would  become  effective  within  the  next  60  days.  Consequently, all of Mr.
Grassmyer's  outstanding  options are included in the table.  See, "Interests of
Directors  and  Executive  Officers  in  the  Duck  Head  Distribution  -- Early
Exercisability  of  Delta  Woodside  Stock  Options."

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

     (19)  Includes  all  shares  deemed to be beneficially owned by any current
director  or  executive officer.  Includes 3,548 Delta Woodside shares (354 Duck
Head shares) of Delta Woodside's common stock held for the executive officers on
March 3, 2000 by the Delta Woodside 401(k) Plan.  Each  participant in the Delta
Woodside  401(k) Plan has the right to direct the manner in which the trustee of
the  Plan  votes  the  shares  held  by  the Delta Woodside 401(k) Plan that are
allocated  to  that participant's account.  Except for shares as to which such a
direction  is  made,  the  shares held by the Delta Woodside 401(k) Plan are not
voted.  Also  includes  36,078  Delta  Woodside  shares (3,607 Duck Head shares)
allocated  to  directors'  and  executive officers' accounts in Delta Woodside's
employee  stock purchase plan.  The number of shares shown in the table includes
an aggregate of 116,000 unissued Delta Woodside shares (11,600 Duck Head shares)
subject  to employee stock options under Delta Woodside's stock option plan held
by  directors  and  executive  officers.  Not  all  of these options will become
exercisable  within  60  days  or less under the current provisions of the Delta
Woodside  stock  option  plan  and the pertinent grants; however, it is expected
that  all  directors  and executive officers with outstanding options will enter
into  an  amendment to their options pursuant to which all of their options will
become  exercisable  prior  to the Duck Head distribution, and it is likely that
such  amendments  would become effective within the next 60 days.  Consequently,
all  of  such  persons'  outstanding  options  are  included in the table.  See,
"Interests  of Directors and Executive Officers in the Duck Head Distribution --
Early  Exercisability  of  Delta  Woodside  Stock  Options."

     (20)  Less  than  one  percent.

     (21)  Includes  the  Duck  Head  shares  attributable to the Delta Woodside
shares  that the Delta Woodside board of directors anticipates paying to certain
directors  and  key  executives  prior  to  the  record  date  for the Duck Head
distribution  and  the Delta Apparel distribution, as described under "Interests
of  Directors and Executive Officers in the Duck Head Distribution - Payments in
Connection  with  Duck  Head  Distribution and Delta Apparel Distribution."  The
prior  notes  to  the  table  do  not  include  these  Duck  Head  shares.


                                       92

                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, President and Chief Executive Officer of Duck Head, he has the
right  to  acquire  from  Duck Head up to 1,000,000 Duck Head shares on the date
that  is  six  months  after  the  Duck  Head  distribution.  If  this  right is
exercised,  the  price  for  the  shares will be the average daily closing stock
price for the Duck Head common stock for the six-month period following the Duck
Head  distribution.  By  reason  of  Section 162(m) of the Internal Revenue Code
(which limits the corporate income tax deduction of certain compensation paid to
an  executive  officer in excess of $1 million), Duck Head does not believe that
it  will  be  able  to deduct any expense attributable to this right for federal
income  tax  purposes.  See "Management of Duck Head - Management Compensation".

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

     The  compensation  grants  committee  of  the  Duck Head board of directors
anticipates  that,  during  the  first  six  months  following  the  Duck  Head
distribution, grants under the Duck Head stock option plan covering an aggregate
of approximately 202,500 Duck Head shares will be made and awards under the Duck
Head  incentive  stock  award  plan covering up to an aggregate of approximately
111,750  Duck  Head  shares  will  be  made, including the following anticipated
option  and  award  grants  to  the  following  executive officers of Duck Head:



Name and position                         Shares Covered by Options(1)  Shares Covered by Awards(2)
- ----------------------------------------  ----------------------------  ---------------------------
                                                                  
Robert D. Rockey, Jr.                                          125,000                          (3)
 Chairman, President and Chief
 Executive Officer

Michael H. Prendergast                                          20,000                      10,000
 Senior Vice President-Sales

K. Scott Grassmyer                                              20,000                      10,000
 Senior Vice President, Chief  Financial
 Officer, Secretary and Treasurer

William B. Mattison, Jr.                                        20,000                      10,000
 Senior Vice President-Merchandising
<FN>

                                       93

(1)  The  compensation  grants  committee  of the Duck Head  board of  directors
     anticipates  that the stock options will be granted at various dates during
     the six month period. The exercise price for any option will be the stock's
     closing  market  value  at the  date  of  grant.  The  compensation  grants
     committee anticipates that the options,  other than the options anticipated
     to be  granted  to Mr.  Rockey,  will  vest over a four  year  period.  The
     compensation  grants committee  anticipates that the options granted to Mr.
     Rockey will vest over a period ending March 8, 2001.

(2)  The  compensation  grants  committee  of the Duck Head  board of  directors
     anticipates that,  except for the anticipated  award to Mr. Rockey,  20% of
     each award will vest at the end of each of fiscal  year 2000,  fiscal  year
     2001 and fiscal year 2002 and up to the  remaining 40% will vest at the end
     of fiscal year 2002 to the extent that certain  performance  criteria based
     on cumulative earnings before interest and taxes are met.

(3)  The  compensation  grants  committee  anticipates  that Mr.  Rockey will be
     granted  incentive  stock awards under the Duck Head incentive  stock award
     plan  covering  the lesser of (a) 75,000  Duck Head shares or (b) Duck Head
     shares with a value on the date of grant of  $200,000.  These  awards would
     vest to the extent of 60% of the shares covered thereby on March 8, 2001 if
     he is still  then  employed  by Duck  Head and to the  extent  of up to the
     remaining  40% of the  shares  covered  thereby  if  specified  performance
     criteria  based on cumulative  earnings  before  interest and taxes through
     March 8, 2001 are satisfied.  The  compensation  committee of the Duck Head
     board of  directors  anticipates  that,  if the number of Duck Head  shares
     covered by the award have a value less than  $200,000 on the date of grant,
     the difference between that value and $200,000,  plus a gross-up income tax
     amount, would be paid in cash by Duck Head to Mr. Rockey.



     For a  description  of the Duck Head  stock  option  plan and the Duck Head
incentive stock award plan and the anticipated treatment under Section 162(m) of
the Internal Revenue Code of grants of options and awards under these plans, see
"Management of Duck Head - Management Compensation".

PAYMENTS  IN  CONNECTION   WITH  DUCK  HEAD   DISTRIBUTION   AND  DELTA  APPAREL
DISTRIBUTION

     In 1997,  the  Delta  Woodside  board of  directors  adopted  and the Delta
Woodside  stockholders  approved the Delta  Woodside long term  incentive  plan.
Under that plan,  grants could have been made to key executives and non-employee
directors  of Delta  Woodside  that,  depending  on the  attainment  of  certain
performance  measurement goals over a three-year  period,  might have translated
into stock options for Delta Woodside  shares being awarded to  participants  in
the plan. No grants  complying with the terms of the plan,  however,  were made,
although the individuals who were Delta Woodside's intended  participants in the
plan, and the target awards for those individuals, were identified.

     In consideration of the identified  participants  giving up any rights they
may  have  under or in  connection  with the  long  term  incentive  plan and in
consideration  of the efforts of the key  executives  and directors on behalf of
Delta Woodside  leading up to the Duck Head  distribution  and the Delta Apparel
distribution,  Delta  Woodside's  board  (based  on  the  recommendation  of its
compensation  committee) has decided that, if the Duck Head distribution and the
Delta Apparel distribution occur, Delta Woodside shares shall be issued prior to
the Duck  Head and  Delta  Apparel  record  date,  in  amounts  that  have  been
determined by the Board (on the basis of the  recommendation of the compensation
committee),  and cash shall be paid, in amounts that have been determined by the
Board (on the basis of the  recommendation  of the compensation  committee),  to
those  individuals  who were intended  participants in the plan. The table below
sets forth the Delta  Woodside  shares that would thereby be issued and the cash
that would  thereby be paid to the  individuals  who are  directors or executive
officers of Duck Head. In determining  the number of Delta Woodside shares to be
issued to each  participant,  the Delta  Woodside  board (and the Delta Woodside
compensation committee) used the closing sale price of the Delta Woodside common
stock on March 15, 2000 ($1.50 per share).  The Delta Woodside board anticipates
that these  Delta  Woodside  shares  would be issued and this cash would be paid
prior to the record date for the Duck Head  distribution  and the Delta  Apparel
distribution.


                                       94



Name                  Delta Woodside Shares(#)  Cash ($)
- --------------------  ------------------------  --------
                                          
William F. Garrett                     126,480   116,280

C.C. Guy                                13,485    12,398

Dr. James F. Kane                       13,485    12,398

Dr. Max Lennon                          13,330    12,255

E. Erwin Maddrey, II                   206,667   190,000

Buck A. Mickel                          13,072    12,018

Bettis C. Rainsford                    148,800   136,800


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

     E.  Erwin  Maddrey, II is a participant in Delta Woodside's severance plan.
Upon  the  termination  of  Mr. Maddrey's services with Delta Woodside (which is
anticipated  to occur on or about the time of the Duck Head distribution and the
Delta  Apparel  distribution),  Delta  Woodside will pay Mr. Maddrey $147,115 of
severance  in  accordance  with  the  normal  provisions  of  this  plan.

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:


                                       95

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                                                       8,000

LEASE  TERMINATIONS

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

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

LEASE  OF  STORE  IN  EDGEFIELD,  SOUTH  CAROLINA

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

TRANSFERS  OF  LIFE  INSURANCE  POLICIES


                                       96

     In  February 1991, each of E. Erwin Maddrey, II (a director and significant
stockholder  of  Duck  Head  and Delta Apparel and President and Chief Executive
Officer (from which officer positions Mr. Maddrey will resign in connection with
the  Duck  Head  distribution and the Delta Apparel distribution) and a director
and  significant  stockholder  of  Delta  Woodside)  and  Bettis C. Rainsford (a
director  and  significant  stockholder  of  Duck  Head, Delta Apparel and Delta
Woodside)  entered into a stock transfer restrictions and right of first refusal
agreement  (which  this  document refers to as a "First Refusal Agreement") with
Delta  Woodside.  Pursuant  to  each First Refusal Agreement, Mr. Maddrey or Mr.
Rainsford, as the case may be, granted Delta Woodside a specified right of first
refusal  with  respect  to  any  sale of that individual's Delta Woodside shares
owned  at death for five years after the individual's death.  In connection with
the  First  Refusal  Agreements, life insurance policies were established on the
lives  of  Mr.  Maddrey and Mr. Rainsford.  Under the life insurance policies on
the  life  of  each  of  them,  $30 million is payable to Delta Woodside and $10
million is payable to the beneficiary or beneficiaries chosen by the individual.
Nothing  in  either First Refusal Agreement restricts the freedom of Mr. Maddrey
or  Mr.  Rainsford  to  sell  or  otherwise  dispose  of any or all of his Delta
Woodside  shares  at any time prior to his death or prevents Delta Woodside from
canceling  the  life  insurance policies payable to it for $30 million on either
Mr.  Maddrey's or Mr. Rainsford's life.  A First Refusal Agreement terminates if
the life insurance policies payable to the applicable individual's beneficiaries
for  $10  million  are canceled by reason of Delta Woodside's failure to pay the
premiums  on  those  policies.

     In  connection  with  the  Duck  Head  distribution  and  the Delta Apparel
distribution,  Delta  Woodside  has  agreed  with  each  of  Mr. Maddrey and Mr.
Rainsford  that,  EFFECTIVE  AS  OF  A  DATE  ON OR ABOUT THE DATE THE DUCK HEAD
DISTRIBUTION  AND  THE DELTA APPAREL DISTRIBUTION OCCUR, THAT INDIVIDUAL'S FIRST
REFUSAL  AGREEMENT WILL TERMINATE AND, IF THE INDIVIDUAL DESIRES, Delta Woodside
will  transfer  to the individual the $10 million life insurance policies on his
life  the  proceeds  of which are payable to the beneficiary or beneficiaries he
selects.  After  this transfer, the recipient individual will be responsible for
payment  the  premiums  on  these  life insurance policies.  Delta Woodside will
allow  the  remaining $30 million of life insurance payable to Delta Woodside to
lapse.

EMPLOYEE  BENEFIT  SERVICES

     On  or  about the date of the Duck Head distribution, Duck Head anticipates
engaging  Carolina  Benefits  Services,  Inc.  to provide payroll processing and
401(k)  plan administration services for Duck Head.  Carolina Benefits Services,
Inc. is owned by E. Erwin Maddrey, II (a director and significant stockholder of
Duck  Head  and  Delta  Apparel  and President and Chief Executive Officer (from
which officer positions Mr. Maddrey will resign in connection with the Duck Head
distribution  and the Delta Apparel distribution) and a director and significant
stockholder  of  Delta Woodside) and Jane H. Greer (Vice President and Secretary
of  Delta  Woodside  (from which officer positions she will resign in connection
with the Duck Head distribution and the Delta Apparel distribution)).  Ms. Greer
is  also  an  executive  officer  of  Carolina  Benefits  Services,  Inc.

     For  the  services  to be provided by Carolina Benefits Services, Duck Head
anticipates  paying  fees  based  on  the  numbers  of  employees,  401(k)  plan
participants  and plan transactions and other items.  Duck Head anticipates that
on  an annual basis these fees will be approximately $46,000.  Duck Head elected
to  engage  Carolina Benefits Services to provide these services after receiving
proposals from other providers of similar services and determining that Carolina
Benefits  Services'  proposal  was  Duck  Head's  least  costly  alternative.

                                       97

                     DESCRIPTION OF DUCK HEAD CAPITAL STOCK


     Duck  Head has authorized common stock of  9,000,000 shares, par value $.01
per  share,  and "blank check" preferred stock of 2,000,000 shares, par value of
$.01  per  share.  All  of the outstanding shares of Duck Head common stock are,
and  all  the  shares  of  Duck Head common stock to be distributed to the Delta
Woodside  stockholders  in  the  Duck  Head distribution will be, fully paid and
nonassessable.  The  shares  of  Duck  Head  common  stock  have  no preference,
conversion,  exchange  or  cumulative  voting  rights.

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

VOTING  RIGHTS

     Each share of Duck Head common stock is entitled to one vote.  Because Duck
Head's  stockholders  do  not  have  cumulative  voting rights, the holders of a
majority  of  the  shares voting for the election of directors may elect all the
directors  and  minority  representation  on  the  board  of  directors  may  be
prevented.  The  voting  rights  of  shares of any class or series of  Duck Head
blank  check  preferred  stock  to be issued will be determined by the Duck Head
board  of directors in the resolutions creating that class or series and will be
set  forth  in  a certificate of designation filed with the Georgia Secretary of
State.

RIGHTS  PLAN

     Common  Stock  Purchase  Right  Dividend

     Prior  to  the  Duck Head distribution, the board of directors of Duck Head
declared  a  dividend  distribution of one Duck Head common stock purchase right
(which  this  document  refers to as a Right) for each then outstanding share of
Duck  Head  common stock.  Each Right entitles the registered holder to purchase
from  Duck Head one quarter share of its common stock,  at a cash exercise price
of  $10.00- per quarter share (equivalent to $40.00 per whole share), subject to
adjustment.  The  description  and  terms  of  the  Rights  are  set  forth in a
Shareholder  Rights  Agreement  (which  this  document  refers  to as the rights
agreement)  between  Duck  Head  and First Union National Bank, as rights agent.
The  number  of  Rights outstanding is equal to the number of shares of the Duck
Head  common  stock  outstanding.

     A  copy  of  the  rights  agreement  has been included as an exhibit to the
Registration Statement on Form 10 of which this Information Statement is a part.
You  can  access  the  Registration  Statement  on  the  Securities and Exchange
Commission's  web  site  at  www.sec.gov  by searching the Edgar Archives on the
SEC's web site.  You can also get a copy free of charge by calling or writing to
Duck  Head  at  the  telephone  number  or address stated under "Summary -- Duck
Head."

     Certificates;  Separation  of  Rights  from  Common  Stock

     Initially,  the  Rights  will  not  be exercisable, will be attached to all
outstanding shares of Duck Head common stock, and no separate Right certificates
will  be  distributed.  The Rights will separate from the Duck Head common stock
and  a "Distribution Date" will occur upon the earliest of (i) 10 days following
a public announcement that a person or group of affiliated or associated persons
(which  this  document  refers  to as an Acquiring Person) (other than an Exempt
Person  as defined in the rights agreement) has acquired beneficial ownership of
20%  or  more of the outstanding shares of Duck Head common stock (which date of
announcement  this document refers to as the Share Acquisition Date) and (ii) 10
business  days  following  the  commencement of a tender offer or exchange offer
that  would  result  in  a person or group owning 20% or more of the outstanding
shares  of  Duck  Head  common  stock.


                                       98

     Robert  D.  Rockey,  Jr.  has  the  right  to purchase from Duck Head up to
1,000,000  Duck  Head  shares on the date that is six months after the Duck Head
distribution.  The  rights  agreement provides that any acquisition of Duck Head
shares  by  Mr.  Rockey  upon exercise of this right will not, in and of itself,
cause him to become an Acquiring Person.  The rights agreement provides that Mr.
Rockey  will  become  an  Acquiring  Person  only  if  he  shall also become the
beneficial  owner of more than 10% of the Duck Head shares outstanding after the
exercise  of  his  right,  in  addition  to  the  Duck Head shares acquired upon
exercise of that right.  See "Management of Duck Head -- Management Compensation
- --  Robert  D.  Rockey,  Jr.  Employment  Contract".

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

     The  Rights are not exercisable until the Distribution Date and will expire
at  the  close  of  business  on  January 20, 2010 unless previously redeemed or
exchanged  for  Duck  Head  common  stock  by  Duck  Head  as  described  below.

     As soon as practicable after the Distribution Date, Right certificates will
be  mailed  to  holders  of  record of Duck Head common stock as of the close of
business  on  the  Distribution  Date  and,  thereafter,  the  separate  Right
Certificates alone will represent the Rights.  Except as otherwise determined by
the  Duck  Head board of directors, only shares of Duck Head common stock issued
prior  to  the  Distribution  Date  will  be  issued  with  Rights.

     Flip-In  Rights

     In  the event that (i) a person becomes an Acquiring Person, (ii) Duck Head
is  the  surviving  corporation  in  a  merger  with  an Acquiring Person or any
affiliate  or associate of an Acquiring Person and the Duck Head common stock is
not  changed  or exchanged, (iii) an Acquiring Person engages in one of a number
of self-dealing transactions specified in the rights agreement, or (iv) an event
occurs  that results in an Acquiring Person's ownership interest being increased
by  more  than  1%, proper provision will be made so that each holder of a Right
will thereafter have the right to receive upon exercise of the Right at the then
current  exercise  price, that number of shares of Duck Head common stock (or in
certain  circumstances, cash, property, or other securities of Duck Head) having
a  market  value  of two times that exercise price.  However, the Rights are not
exercisable  following the occurrence of  any  of  the  events  set  forth above
until the  time  the  Rights  are  no  longer  redeemable  as  set  forth below.
Notwithstanding  any  of  the foregoing, upon any of the events set forth above,
Rights  that  are  or were beneficially owned by an Acquiring Person will become
null  and  void.

     Flip-Over  Rights

     In  the  event  that, at any time following the Share Acquisition Date, (i)
Duck  Head  is acquired in a merger or other business combination transaction or
(ii)  50% or more of Duck Head's assets or earning power is sold, each holder of
a  Right  will thereafter have the right to receive, upon exercise, common stock
of  the  acquiring company having a market value equal to two times the exercise
price  of  the  Right.

     Exchange  of  Common  Stock  for  Rights  at  Option  of  the  Board

     At  any  time after any person becomes an Acquiring Person and prior to the
time  that  person,  together  with  its  affiliates and associates, becomes the
beneficial  owner  of 50% or more of the outstanding Duck Head common stock, the
board  of directors of Duck Head may exchange the Rights (other than Rights that
have  become  void),  in  whole  or in part, at the exchange rate of one quarter
share  of Duck Head common stock per Right, subject to adjustment as provided in
the  rights  agreement.


                                       99

     Adjustment  of  Exercise  Price  and  Underlying  Shares  in Certain Events

     The  exercise  price  payable, and the number of shares of Duck Head common
stock  or other securities or property issuable, upon exercise of the Rights are
subject  to adjustment from time to time to prevent dilution (i) in the event of
a  stock  dividend on, or a subdivision, combination or reclassification of, the
Duck  Head  common  stock, (ii) if all holders of the Duck Head common stock are
granted  certain  rights  or warrants to subscribe for Duck Head common stock or
securities  convertible  into  Duck  Head  common stock at less than the current
market  price  of  the Duck Head common stock, or (iii) upon the distribution to
all  holders  of  the  Duck  Head  common stock of evidences  of indebtedness or
assets (excluding regular quarterly cash dividends) or of subscription rights or
warrants  (other  than  those  referred  to  above).

     With  certain  exceptions,  no  adjustment  in  the  exercise price will be
required  until  cumulative  adjustments  amount  to at least 1% of the exercise
price.  No  fractional  shares  of  Duck  Head  common stock will be issued upon
exercise  of a Right and, in lieu of a fractional share, a payment, in cash will
be made based on the fair market value of the Duck Head common stock on the last
trading  date  prior  to  the  date  of  exercise.

     Redemption  of  Rights

     The  Rights  may be redeemed in whole, but not in part, at a price of $.001
per Right (payable in cash, Duck Head common stock or other consideration deemed
appropriate  by  the  Duck  Head  board  of directors) by the Duck Head board of
directors  at any time prior to the close of business on the tenth day after the
Share  Acquisition Date or the final expiration date of the Rights (whichever is
earlier);  provided  that,  under  certain  circumstances, the Rights may not be
redeemed  unless  there  are  Disinterested  Directors (as defined in the rights
agreement)  in  office  and  the  redemption  is  approved  by a majority of the
Disinterested  Directors.  After  the redemption period has expired, Duck Head's
right  of  redemption may be reinstated upon the approval of the Duck Head board
of  directors  if an Acquiring Person reduces his beneficial ownership to 10% or
less  of  the  outstanding  shares of Duck Head common stock in a transaction or
series  of transactions not involving Duck Head and there are no other Acquiring
Persons.  Immediately  upon  the  action  of  the  Duck  Head board of directors
ordering  redemption  of  the  Rights  and  without  any notice, the Rights will
terminate  and  thereafter  the  only  right of the holders of Rights will be to
receive  the  redemption  price.

     No  Rights  of  Stockholder  Until  Exercise

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

     Material  Federal  Income  Tax  Consequences  of  Rights  Plan

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

     Amendment  of  Rights  Agreement


                                      100

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

OTHER  PROVISIONS  RESPECTING  STOCKHOLDER RIGHTS AND EXTRAORDINARY TRANSACTIONS

     Set forth below is a brief summary of some of the provisions of Duck Head's
articles   of  incorporation   and  bylaws  respecting  stockholder  rights  and
extraordinary transactions that will govern your rights as a holder of Duck Head
common  stock  after  the  Duck Head distribution.  Some of these provisions may
deter takeovers of Duck Head that you may consider to be in your best interests.
Those  takeovers  could  include offers for Duck Head common stock for a premium
over  the  market  price  of  the  stock.

     General

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

     Authorized  Capital

     Duck  Head's  authorized  capital stock consists of 9,000,000 common shares
and  2,000,000  shares  of  "blank  check"  preferred  stock.

      Under  Duck Head's articles of incorporation, its board of directors could
issue  additional  authorized  but  unissued common stock or could designate and
issue  one  or  more classes or series of preferred stock. One of the effects of
authorized  but  unissued  and unreserved shares of common stock and blank check
preferred stock may be to render more difficult or to discourage an attempt by a
potential  acquiror  to obtain control of Duck Head by means of a merger, tender
offer,  proxy  contest  or otherwise, and thereby protect the continuity of Duck
Head's management and board of directors. The issuance of those shares of common
stock  and/or  preferred  stock  may  have  the effect of delaying, deferring or
preventing  a  change  in control of Duck Head without any further action by its
stockholders.  Duck  Head's  articles  of  incorporation  authorize its board of
directors  to determine the preferences, limitations and relative rights granted
to  and  imposed  upon  each  class  and  series of Duck Head's preferred stock.

     Amendment  of  the  Articles  of  Incorporation

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

     Amendments  of  the  Bylaws

     Duck  Head's  bylaws  may  be  amended,  adopted  or  repealed  by:

     -    approval of holders of two-thirds of each class entitled to vote; or

     -    approval by two-thirds of the directors then in office.

     Number  of  Directors


                                      101

     The  number  of  directors must be no less than 2 and no more than 15, with
the  actual  number to be determined by Duck Head's board of directors from time
to  time.  This  provision  gives  Duck  Head's  board of directors the power to
increase  the size of the board of directors within this range.  In the event of
an  increase  or  decrease  in the size of the board of directors, each director
then  serving  nevertheless  continues as a director until the expiration of his
current term or his prior death, retirement, resignation or until a successor is
appointed.

     Vacancies  on  Duck  Head's  Board  of  Directors

     Any  vacancy  that  occurs  during  the  year or that occurs as a result of
death,  resignation,  removal,  an  increase in the size of Duck Head's board of
directors  or  otherwise,  may  be filled by a vote of majority of the directors
remaining  in  office  or  by  the  sole  remaining  director.

     Nominations  of  Directors

     Any  nomination  for  a director that is made by a stockholder must be made
in  writing  by personal delivery or by United States mail, postage pre-paid, to
Duck  Head's  corporate  secretary  by  the  following  deadlines:

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

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

     A  stockholder's  nomination  for  director  must  include:

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

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

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

     -    other information that must be disclosed in proxy solicitations;

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

     -    any other information that Duck Head may reasonably request.

     Depending  on  the  circumstances, these timing and notice requirements may
preclude  or  deter some stockholders from making nominations for directors at a
meeting  of  stockholders.

     Limitation  on  Liability  of  Directors

     Under  the  Official Code of Georgia, a corporation may adopt provisions to
its  articles  of incorporation limiting the personal liability of its directors
to the corporation or any of its stockholders for monetary damage as a result of
breaches  of  duty  of  care  or  other  duty  as  a director, provided that the
provision  may  not eliminate or limit the liability of a director:  (i) for any
appropriation  in  violation  of  the  director's  duties  to  Duck  Head or its
stockholders,  (ii) for acts or omissions that involve intentional misconduct or
a  knowing  violation  of  law, (iii) for any willful or negligent payment of an
unlawful  dividend,  or (iv) for any transaction from which the director derived
an  improper personal benefit.  Duck Head's articles of incorporation contains a
provision that limits the personal liability of directors "to the fullest extent
permitted"  by  the  Official  Code  of  Georgia.

                                      102

     This  exculpation  provision may have the effect of reducing the likelihood
of  derivative  litigation  against  Duck Head's directors and may discourage or
deter  stockholders  or  Duck Head from bringing a lawsuit against its directors
for  breach  of their fiduciary duties as directors. However, the provision does
not  affect  the  availability  of  equitable  remedies  like  an  injunction or
rescission.

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

     Indemnification  of  Directors

     Duck Head's bylaws provide that Duck Head shall indemnify its directors and
officers (and each person who at its request served as an officer or director of
another  entity)  to  the fullest extent permitted by Georgia law. This right to
indemnification  also  includes  the  right to be paid by Duck Head the expenses
incurred  in connection with a proceeding in advance of its final disposition to
the  fullest  extent  authorized  by  Georgia  law.

     Duck  Head's  bylaws provide that it may purchase and maintain insurance on
behalf  of any person who is or was one of its directors, officers, employees or
agents,  or  is  or  was  serving at Duck Head's request as a director, officer,
employee  or agent of another entity, against any liability asserted against him
or her and incurred by him or her in that capacity, or arising out of his or her
status  as such, whether or not Duck Head would have the power or the obligation
to  indemnify  him  or  her  against that liability under the provisions of Duck
Head's  bylaws.

     The  indemnification and advancement of expenses provisions described above
are  set  forth  in  Duck  Head's  bylaws  as a contractual right of Duck Head's
directors  and  officers.

     Annual  Meeting  of  Stockholders

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

     Special  Meetings  of  Stockholders

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

     -    the chairman of Duck Head's board of directors;

     -    Duck Head's president; or

     -    a committee of the board of directors that has been duly designated by
          the board of directors  and whose powers and  authority  provided in a
          resolution  of the board of  directors  or in the bylaws  include  the
          power to call those meetings.

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


                                      103

     Stockholder  Proposals

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

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

     -    at least 10 days after notice or public  disclosure of the date of the
          annual meeting was made or given to the stockholders.

    The  notice  must  include:

     -    a description  of the item of business and the reasons for  conducting
          it at the meeting and, if the item of business  includes a proposal to
          amend  the  articles  of  incorporation  or  bylaws,  the  text of the
          proposed amendment;

     -    the name and  address  of the  stockholder,  the class  and  number of
          shares  beneficially owned and represented by proxy by the stockholder
          as of any  record  date  for the  meeting,  and as of the  date of the
          notice of the meeting;

     -    a representation  that the stockholder  intends to appear in person or
          by proxy at the meeting to propose the item of business;

     -    any material interest of the stockholder in the item of business;

     -    a  description  of all  arrangements  and  understandings  between the
          stockholder  and any  other  person or  persons  (with the name of the
          persons)  pursuant to which the  proposal is made by the  stockholder;
          and

     -    such other information as Duck Head may reasonably request.

     Depending  on  the  circumstances, these timing and notice requirements may
preclude  or  deter  some  stockholders  from  bringing matters before an annual
meeting.

     Preemptive  Rights

     In  general,  preemptive rights allow stockholders whose dividend rights or
voting  rights  would be adversely affected by issuing new stock to purchase, on
terms  and  conditions set by the board of directors, that proportion of the new
issue  that  would  preserve  the  relative  dividend  or voting rights of those
stockholders. As permitted by Georgia law, Duck Head's articles of incorporation
do  not  grant  its  stockholders  preemptive  rights.

     Stockholder  Action  Without  Meeting

     Duck  Head's articles of  incorporation provide  that no action required or
permitted  to  be  taken  at an annual or special meeting of stockholders may be
taken  without  a  meeting  unless  the action is taken by the unanimous written
consent  of  all  of  the stockholders in lieu of a meeting. This restriction on
stockholders'  ability  to act by written consent may make it more difficult for
stockholders  to  take  action  opposed  by  Duck  Head's  board  of  directors.


                                      104

     Dividends,  Distributions  and  Liquidations

     Subject  to  the provisions of any outstanding blank check preferred stock,
the  holders  of  Duck  Head  common  stock  are  entitled  to  receive whatever
dividends,  if  any, may be declared from time to time by the Duck Head board of
directors  in  its  discretion  from  funds  legally available for that purpose.
Under   Georgia  law,   a  corporation  generally  may  pay  dividends  or  make
distributions  on  its common stock; provided, however, that no distribution may
be  made  if, after giving it effect, either (i) the corporation would be unable
to  pay  its  debts  when  due  in  the  ordinary course of business or (ii) the
corporation's  total  liabilities would exceed the sum of its total assets, plus
the  total  dissolution  preferences  of  any  senior  classes  of  stock. For a
description  of  some  of  the restrictions placed on Duck Head's ability to pay
dividends  or  make  distributions, see the portion of this document found under
the  heading  "Management's  Discussion  and Analysis of Financial Condition and
Results of Operations - Dividends and Purchases of its Own Shares by Duck Head".
The  holders of Duck Head common stock are entitled to share on a pro rata basis
in  any distribution to stockholders upon liquidation, dissolution or winding up
of Duck Head, subject to the provisions of any outstanding blank check preferred
stock.

     Approval  of  and  Special Rights with Respect to Mergers or Consolidations
and  Other  Transactions

     Under  Georgia law, although articles of incorporation may require a higher
stockholder  vote,  the  holders  of a majority of the outstanding voting common
shares  must  approve  a  plan  adopted  by  the  board of directors in order to
authorize  mergers,  consolidations,  share  exchanges or the transfer of all or
substantially  all  of  the  corporation's  assets.   Duck  Head's  articles  of
incorporation   do  not  require  a  higher  vote  to  approve  any  of  those
transactions.

     Georgia  Business  Combinations  Statute

     Duck Head is also subject to Section 14-2-1131 et seq. of the Official Code
of  Georgia.  In  general,  this  section  prohibits  a Georgia corporation from
engaging  in  a  "business  combination"  with an "interested stockholder" for a
period  of  five  years  after  the  date the stockholder becomes an "interested
stockholder",  unless:

     -    before that date the board of directors of that  corporation  approves
          either the "business  combination" or the transaction that resulted in
          the stockholder becoming an "interested stockholder";

     -    in the  transaction  that  resulted  in the  stockholder  becoming  an
          "interested stockholder",  the "interested stockholder" owned at least
          90% of the voting  stock of the  corporation  outstanding  at the time
          that the transaction commenced, excluding, for purposes of determining
          the number of shares outstanding, shares owned by any of the following
          persons  (which this document  refers to as the persons  excluded from
          the voting calculation):

     -    persons  who  are  directors  or  officers,   their   affiliates   and
          associates;

     -    subsidiaries of the corporation, and

     -    employee  stock plans that do not provide  employees with the right to
          determine  confidentially  the extent to which  shares held subject to
          the plan will be tendered in a tender or exchange offer; or

     -    after becoming an "interested stockholder", the stockholder:

     -    acquired  additional shares resulting in the "interested  stockholder"
          being the beneficial  owner of at least 90% of the outstanding  voting
          stock of the corporation,  excluding,  for purposes of determining the
          number of shares  outstanding,  shares  owned by the persons  excluded
          from the voting calculation; and

                                      105

     -    the business  combination was approved at an annual or special meeting
          of  stockholders  by the  holders  of a majority  of the voting  stock
          entitled to vote, excluding the voting stock beneficially owned by the
          "interested  stockholder"  and the  persons  excluded  from the voting
          calculation.

     A  "business  combination"  includes:

     -    a merger,  consolidation  or share exchange of the  corporation or any
          subsidiary  with any  interested  stockholder  or an  affiliate of any
          interested stockholder;

     -    a sale,  lease,  transfer  or  other  disposition  (other  than in the
          ordinary course of business) in one or a series of transactions to any
          interested  stockholder  or an affiliate or associate of an interested
          stockholder   of  any  assets  of  the   corporation  or  any  of  its
          subsidiaries  with  an  aggregate  book  value  of 10% or  more of the
          corporation's net assets;

     -    an issuance or transfer by the corporation or its  subsidiaries to any
          interested   stockholder  or  its  affiliates  or  associates  in  one
          transaction or a series of  transactions  of equity  securities of the
          corporation  that have an aggregate  market value of 5% or more of the
          total market value of the  outstanding  common and preferred  stock of
          the  corporation  (except  pursuant to the exercise of rights  granted
          proportionately   to  other   stockholders   and  for  convertible  or
          exercisable  rights  outstanding  prior  to the time  that the  person
          became an interested stockholder);

     -    the  adoption  of  any  plan  or  proposal  for  the   liquidation  or
          dissolution of the corporation;

     -    any  reclassification  of securities or merger or consolidation of the
          corporation or its  subsidiaries  that has the effect of increasing by
          5% or more  the  proportionate  amount  of  equity  securities  of the
          corporation or its subsidiaries  beneficially  owned by the interested
          stockholder or its affiliates; and

     -    any other transaction  (other than in the ordinary course of business)
          resulting in a  disproportionate  financial benefit to the "interested
          stockholder" or its affiliates or associates.

     Under  this  statute,  an  "interested  stockholder"  is  a  person  who
beneficially  owns  10% or more of the corporation's outstanding voting stock or
is  an  affiliate of the corporation and within the two prior years beneficially
owned  10%  or  more  of  the  corporation's  then  outstanding  stock.

     The  restrictions  imposed  by this section will not apply to a corporation
unless  its bylaws specifically provide for coverage under the statute.   In its
bylaws  Duck  Head  has  opted  into the statute.  Accordingly, the restrictions
outlined  above  will  apply  to  Duck  Head.

     "Relevant  Factors"  Provision

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


                                      106

     Effect  of  Provisions  on  Extraordinary  Transactions

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

RECENT  SALES  OF  UNREGISTERED  SECURITIES

     Following  Duck Head's incorporation on December 10, 1999, Duck Head issued
100 shares of its common stock for aggregate consideration of $100 to its parent
corporation,  Duck  Head Apparel Company, Inc., a Tennessee corporation which is
an indirect wholly-owned subsidiary of Delta Woodside, in a transaction that was
not  registered  under  the Securities Act of 1933 because of the exemption from
registration  provided  by  Section  4(2)  of  that Act.  Prior to the Duck Head
distribution,  Duck  Head's  parent  corporation  will  merge into its immediate
parent  corporation, which in turn will merge into Delta Woodside, and Duck Head
will issue as a stock dividend to Delta Woodside, in a transaction that does not
constitute  a  sale  under the Securities Act of 1933,  the number of additional
Duck Head shares needed so that the Duck Head distribution can be effected.  The
Rights  described  above  will  be  attached  to  the  shares  of  common stock.


                                      107

                  2000 ANNUAL MEETING OF DUCK HEAD STOCKHOLDERS

     Duck  Head  plans to hold an annual meeting of its stockholders in the fall
of  2000.

     Any  stockholder of Duck Head who desires to present a proposal at the 2000
annual meeting of stockholders of Duck Head for inclusion in the proxy statement
and form of proxy relating to that meeting must submit the proposal to Duck Head
at  its principal executive offices on or before June 5, 2000.  If a stockholder
of  Duck  Head  desires  to  present  a  proposal  at the 2000 annual meeting of
stockholders  of  Duck  Head  that  will  not  be  included in Duck Head's proxy
statement  and  form  of  proxy  relating  to that meeting, the proposal must be
submitted to Duck Head at its principal executive offices by the earlier of July
7, 2000 or ten days after notice or public disclosure of the date of the meeting
is  made  or  given  to stockholders.  After that date, the proposal will not be
considered timely.  Stockholders submitting proposals for inclusion in the proxy
statement  and  form  of  proxy  must  comply  with  the  Exchange  Act  and all
stockholders  submitting  proposals or nominations for director must comply with
the  bylaw  requirements  described under the headings "Description of Duck Head
Capital  Stock B Nominations of Directors" and "Description of Duck Head Capital
Stock  B  Stockholder  Proposals".

                 FORWARD-LOOKING STATEMENTS MAY NOT BE ACCURATE

     This document, particularly the material under the headings "Risk Factors",
"Trading Market",  "Management's  Discussion and Analysis of Financial Condition
and   Results  of   Operations"   and   "Business   of  Duck   Head",   contains
"forward-looking   statements".   All  statements,   other  than  statements  of
historical fact, that address activities,  events or developments that Duck Head
expects  or  anticipates  will or may occur in the  future  are  forward-looking
statements.  Examples are statements that concern future revenues, future costs,
future  capital   expenditures,   business  strategy,   competitive   strengths,
competitive   weaknesses,   goals,  plans,   references  to  future  success  or
difficulties and other similar  information.  The words  "estimate",  "project",
"forecast", "anticipate", "expect", "intend", "believe" and similar expressions,
and   discussions   of  strategy  or   intentions,   are  intended  to  identify
forward-looking statements.

     The  forward-looking  statements  in this document are based on Duck Head's
expectations  and are necessarily dependent upon assumptions, estimates and data
that  Duck  Head  believes  are  reasonable  and  accurate but may be incorrect,
incomplete  or  imprecise.  Forward-looking  statements  are  also  subject to a
number  of  business  risks  and  uncertainties, any of which could cause actual
results  to  differ  materially  from  those  set  forth  in  or  implied by the
forward-looking statements.  Many of these risks and uncertainties are described
under  the  heading   "Risk  Factors"   and  are  beyond  Duck  Head's  control.
Accordingly,  any forward-looking statements do not purport to be predictions of
future  events  or  circumstances  and  may  not  be  realized.

     Duck  Head  does  not  undertake  publicly  to  update  or  revise  the
forward-looking  statements  even if it becomes clear that any projected results
will  not  be  realized.

                              INDEPENDENT AUDITORS

     Duck  Head's  board  of directors has appointed KPMG LLP as its independent
auditors  to audit its financial statements for fiscal year 2000.  KPMG LLP also
serves  as  tax  advisors  to  Duck  Head.

                             ADDITIONAL INFORMATION


     Duck  Head has filed a Registration Statement on Form 10 with the SEC under
the  Securities Exchange Act of 1934 with respect to the Duck Head common stock.
This  document  does  not  contain  all  of  the  information  set  forth in the
Registration  Statement  and the related exhibits to which this document refers.


                                      108

     You  may  inspect  and  copy  the  Registration  Statement  and the related
exhibits filed by Duck Head with the SEC at the public reference facilities that
the SEC maintains at Room 1024, 450 Fifth Street, N.W., Washington, DC 20549, as
well  as  at  the Regional Offices of the Commission at Northwest Atrium Center,
500 West Madison, Suite 1400, Chicago, Illinois 60661, and 7 World Trade Center,
13th  floor, New York, New York 10048. You can obtain copies of that information
by  mail from the Public Reference Branch of the Commission at 450 Fifth Street,
N.W.,  Washington,  DC  20549  at  prescribed  rates.  You  may also access that
material  electronically  through  the  SEC's  home  page  on  the  Internet  at
http://www.sec.gov.


                                      109



                          DUCK HEAD APPAREL COMPANY
                   INDEX TO  COMBINED FINANCIAL STATEMENTS


                                                                        
Financial Statements:

Report of Independent Public Accountants                                   F-1

Combined Balance Sheets as of July 3, 1999
and June 27, 1998                                                          F-2

Combined Statements of Operations and Accumulated
Divisional Deficit for the Years ended July 3, 1999,
June 27, 1998 and June 28, 1997                                            F-3

Combined Statements of Cash Flows for the Years
ended July 3, 1999, June 27, 1998 and June 28, 1997                        F-4

Notes to Combined Financial Statements                                     F-5

Condensed Combined Balance Sheet as of
January 1, 2000 (unaudited)                                                F-18

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

Condensed Combined Statements of Cash Flows for the
Six Months ended January 1, 2000 and
December 26, 1998 (unaudited)                                              F-20

Notes to Unaudited Condensed Combined Financial
Statements (unaudited)                                                     F-21




                          INDEPENDENT AUDITORS' REPORT



Duck  Head  Apparel  Company:


We  have  audited  the accompanying combined balance sheets of Duck Head Apparel
Company (the "Company"), as described in note 1, as of July 3, 1999 and June 27,
1998,  and  the  related  statements  of  operations  and accumulated divisional
deficit and cash flows for each of the years in the three-year period ended July
3,  1999.  In connection with our audit of the combined financial statements, we
also  have audited the schedule of valuation and qualifying accounts for each of
the years in the three year period ended July 3, 1999.  These combined financial
statements  and  financial  statement  schedule  are  the  responsibility of the
Company's  management.  Our  responsibility  is  to  express an opinion on these
combined  financial  statements  and  financial  statement schedule based on our
audits.

We  conducted   our  audits  in  accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting  principles  used  and  significant estimates made by
management  as  well as evaluating the overall financial statement presentation.
We  believe  that  our  audits  provide  a  reasonable  basis  for  our opinion.

In  our  opinion,  the  combined  financial statements referred to above present
fairly,  in  all  material respects, the financial position of Duck Head Apparel
Company  as of July 3, 1999 and June 27, 1998, and the results of its operations
and  its cash flows for each of the years in the three-year period ended July 3,
1999,  in conformity with generally accepted accounting principles.  Also in our
opinion,  the  related financial statement schedule, when considered in relation
to the basic combined financial statements taken as a whole, presents fairly, in
all  material  respects,  the  information  set  forth  therein.



                                        KPMG  LLP


Atlanta,  Georgia
August  13,  1999


                                      F-1



                                DUCK HEAD APPAREL COMPANY
                                (as described in Note 1)

                                 Combined Balance Sheets

                                 (Amounts in thousands)


                                                                     JULY 3,   JUNE 27,
                          ASSETS                                      1999       1998
                                                                    ---------  ---------
                                                                         

Current assets:

     Cash                                                           $    236        274
     Accounts receivable, less allowances of
          $1,618 in 1999 and $1,136 in 1998                            6,780     10,942
     Affiliate receivables (note 8)                                    2,564        501
     Inventories (notes 3 and 8)                                      24,721     28,252
     Prepaid expenses and other current assets                           174      1,605
                                                                    ---------  ---------
            Total current assets                                      34,475     41,574

Property, plant and equipment, net (note 4)                           11,919     20,728
Goodwill, less accumulated amortization of $4,419 in 1998 (note 2)        --     13,066
Other assets                                                              --         15
                                                                    ---------  ---------
                                                                    $ 46,394     75,383
                                                                    =========  =========


                 LIABILITIES AND DIVISIONAL DEFICIT

Current liabilities:
     Accounts payable                                               $  3,849      5,609
     Accrued expenses (note 5)                                         5,602      3,810
     Current portion of long-term debt (note 6)                        6,415        292
     Current portion of capital leases (note 9)                           56        117
     Due to Parent and affiliates (note 8)                            98,190     79,176
     Income taxes payable                                                261        141
                                                                    ---------  ---------
            Total current liabilities                                114,373     89,145
Long-term debt (note 6)                                                  ---      6,420
Long-term portion of capital leases (note 9)                              58        103
Due to Parent (note 8)                                                23,178     23,178
Other liabilities                                                        732        770
                                                                    ---------  ---------
            Total liabilities                                        138,341    119,616

Divisional deficit                                                   (91,947)   (44,233)
Commitments (notes 9, 10 and 11)
                                                                    ---------  ---------
                                                                    $ 46,394     75,383
                                                                    =========  =========


See  accompanying  notes  to  combined  financial  statements.


                                      F-2



                                    DUCK HEAD APPAREL COMPANY

                                    (as described in Note 1)

              Combined Statements of Operations and Accumulated  Divisional Deficit

                        (Amounts in thousands, except per share amounts)

                                                                          YEAR ENDED
                                                               ---------------------------------
                                                                 JULY 3,    JUNE 27,   JUNE 28,
                                                               -----------  ---------  ---------
                                                                  1999        1998       1997
                                                               -----------  ---------  ---------
                                                                              

Net sales                                                      $   70,642     83,953     79,642
Cost of goods sold                                                 62,468     57,088     53,391
                                                               -----------  ---------  ---------
 Gross profit                                                       8,174     26,865     26,251
Selling, general and administrative expenses                       34,005     28,980     25,624
Intercompany management fees (note 8)                                 777        882        772
Impairment charges (note 2)                                        13,650        ---        ---
Royalty and other income                                           (1,027)    (1,746)    (1,439)
                                                               -----------  ---------  ---------

 Operating (loss) income                                          (39,231)    (1,251)     1,294
                                                               -----------  ---------  ---------
Interest (income) expense:
     Interest expense, net                                            960        616        225
     Intercompany interest expense (note 8)                         7,262      6,335      5,958
                                                               -----------  ---------  ---------

                                                                    8,222      6,951      6,183
                                                               -----------  ---------  ---------
 Loss before income taxes                                         (47,453)    (8,202)    (4,889)
Income tax expense (benefit) - (note 7)                               261        159       (337)
                                                               -----------  ---------  ---------
 Net loss                                                         (47,714)    (8,361)    (4,552)
Accumulated divisional deficit, beginning of year                 (44,233)   (35,872)   (31,320)
                                                               -----------  ---------  ---------

Accumulated divisional deficit, end of year                    $  (91,947)   (44,233)   (35,872)
                                                               ===========  =========  =========

Unaudited pro forma net loss per share:
     (note 2(k)):

Basic and diluted                                              $   (19.88)
                                                               ===========

Basic and diluted weighted-average common shares outstanding   $2,400,000
                                                               ===========


See  accompanying  notes  to  combined  financial  statements.


                                      F-3



                                         DUCK HEAD APPAREL COMPANY

                                          (as described in Note 1)
                                     Combined Statements of Cash Flows
                                           (Amounts in thousands)

                                                                                     YEAR ENDED
                                                                            -------------------------------
                                                                             JULY 3,   JUNE 27,   JUNE 28,
                                                                              1999       1998       1997
                                                                            ---------  ---------  ---------
                                                                                         

Operating activities:

  Net loss                                                                  $(47,714)    (8,361)    (4,552)
  Adjustments to reconcile net loss to net cash
    used in operating activities:
    Depreciation                                                               7,087      3,498      2,875
    Amortization                                                                 485        621        773
    Impairment charges                                                        13,650        ---        400
    Loss on sale of property and equipment                                     1,257         68         60
    Provision for losses on accounts receivable                                  482         75       (256)
    Changes in operating assets and liabilities:
      Trade accounts receivable                                                3,680     (1,052)    (1,468)
      Inventories                                                              3,531      8,617     (5,309)
      Prepaid expenses and other current assets                                1,431     (1,115)        48
      Other noncurrent assets                                                     15         18         (7)
      Accounts payable                                                        (1,760)      (659)      (751)
      Accrued expenses                                                         1,792       (936)    (3,023)
      Income taxes payable                                                       120     (6,664)    10,275
      Other liabilities                                                          (39)       121        (20)
                                                                            ---------  ---------  ---------
      Net cash used in operating activities                                  (15,983)    (5,769)      (955)
                                                                            ---------  ---------  ---------
Investing activities:
  Purchases of property, plant and equipment                                  (2,445)    (8,042)    (3,086)
  Proceeds from sale of property, plant and equipment                          1,841        140      1,043
                                                                            ---------  ---------  ---------
      Net cash used in investing activities                                     (604)    (7,902)    (2,043)
                                                                            ---------  ---------  ---------
Financing activities:

  Change in obligations under capital leases, net                               (106)        85        132
  Proceeds from issuance of long-term debt                                       ---        ---      7,037
  Principal payments on long-term debt                                          (297)      (325)       ---
  Change in due to Parent and affiliates, net                                 16,952     13,883     (4,588)
                                                                            ---------  ---------  ---------
      Net cash provided by financing activities                               16,549     13,643      2,581
                                                                            ---------  ---------  ---------
      Decrease in cash                                                           (38)       (28)      (417)
Cash at beginning of year                                                        274        302        719
                                                                            ---------  ---------  ---------
Cash at end of year                                                         $    236        274        302
                                                                            =========  =========  =========
Supplemental disclosure of cash flow information -
interest paid                                                               $    723        721        241
                                                                            =========  =========  =========


See  accompanying  notes  to  combined  financial  statements.


                                      F-4

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


(1)  BASIS OF PRESENTATION

     The accompanying  combined  financial  statements for the three years ended
     July 3, 1999 include the operations and accounts of Duck Head Apparel, Duck
     Head Outlet Stores,  International  Apparel Marketing  Corporation and Duck
     Head  Marketing   Company  (all  of  which  are  owned  by  Delta  Woodside
     Industries,  Inc. or its  subsidiaries).  These operations are combined and
     referred to herein as the  "Company."  Duck Head Apparel  Company,  Inc. is
     owned by Alchem  Capital  Corporation,  a wholly owned  subsidiary of Delta
     Woodside Industries, Inc. ("DWI" or the "Parent").

     The  accompanying  combined  financial  statements  have been  prepared for
     purposes of depicting the  financial  position and results of operations of
     the Company on a historical cost basis.

     All  balances  and  transactions  among the  combining  entities  have been
     eliminated in combination.  Balances and transactions with other affiliates
     have not been  eliminated in the combination and are reflected as affiliate
     balances and transactions.


(2)  SIGNIFICANT ACCOUNTING POLICIES

     (a)  DESCRIPTION OF BUSINESS

          The Company produces woven and knit apparel, including the "Duck Head"
          line of casual wear  marketed  primarily  in the  Southeastern  United
          States to  department  stores and  specialty  apparel  retailers.  The
          Company  operates a  distribution  facility  in the  Southeast  United
          States and  manufacturing  facilities in Central America.  The Company
          also  operates  retail  apparel  outlet  stores  that  sell  primarily
          closeout and irregular "Duck Head" products. In addition,  the Company
          licenses various categories of apparel and accessories.

     (b)  FISCAL YEAR

          The Company's operations are  based upon  a  fifty-two  or fifty-three
          week  fiscal  year  ending  on  the  Saturday  closest  to   June  30.
          Fiscal years 1998 and 1997 each consisted of  52  weeks.  Fiscal  year
          1999  consisted  of  53  weeks.

     (c)  INVENTORIES

          Inventories are stated at the lower of cost  (first-in,  first out) or
          market.  The Company evaluates  inventory for potentially  obsolete or
          slow-moving items based on management's  analysis of inventory levels,
          sales forecasts and historical sales trends, and records provisions to
          cost of sales as required.

          The  Company  adopted  the  first-in,   first-out   (FIFO)  method  of
          determining  the  cost of  inventories.  The  Company  had  previously
          recorded such inventories using the last-in,  first-out (LIFO) method.
          The Company has experienced a significant  decline in prices and level
          of  finished  goods  recently,   the  majority  of  the  manufacturing
          component of inventory has moved to lower cost  off-shore  facilities,
          and the Company's  inventory mix is shifting more to purchased matches
          current  costs  with  current   revenues  in  periods  of  price-level
          decreases.  LIFO inventory  made up 56% and 69% of the  inventories at
          July 3, 1999 and June 27, 1998,  respectively.  All periods  presented
          have been  restated to reflect  the  retroactive  application  of this
          accounting  change as provided by the special exemption for an initial
          public  distribution  in APB Opinion  20,  "Accounting  Changes".  The
          accounting  change  increased  the net  loss by $38,  $465  and $90 in
          fiscal 1999, 1998, and 1997, respectively.



                                      F-5                            (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


     (d)  PROPERTY, PLANT, AND EQUIPMENT

          Property,  plant,  and equipment are stated at cost.  Depreciation and
          amortization  is  provided  for using the  straight-line  method  over
          estimated  useful lives of 2 to 20 years.  Leasehold  improvements are
          amortized  over the shorter of the lease term or the estimated  useful
          life of the improvements.

          At the  beginning  of 1999,  the Company  revised its  estimate of the
          useful lives of certain  active store  fixtures from five years to two
          years and computer  equipment  from seven years to three years and the
          salvage  values  related to these assets.  The reduction in the useful
          life of the active  store  fixtures was based on the actual time these
          assets are expected to be deployed in the stores. The reduction in the
          salvage value of the store  fixtures was to reflect  actual losses the
          Company was  experiencing on store fixtures that were either returned,
          damaged or disposed of by customers.  The reduction in the useful life
          of  the  computer  equipment  was  to  reflect  current  technological
          changes. These changes had the effect of increasing the operating loss
          for 1999 by $3,926 or $1.64 per share.

     (e)  IMPAIRMENT OF LONG-LIVED ASSETS

          Long-lived  assets and certain  identifiable  intangibles are reviewed
          for impairment  whenever events or changes in  circumstances  indicate
          that  the  carrying  amount  of  an  asset  may  not  be  recoverable.
          Recoverability  of  assets  to be  held  and  used  is  measured  by a
          comparison of the carrying amount of an asset to future net cash flows
          expected to be generated by the asset.  If such assets are  considered
          to be impaired,  the  impairment  to be  recognized is measured by the
          amount by which the  carrying  amount  of the asset  exceeds  the fair
          value of the  assets.  Assets to be  disposed  of are  reported at the
          lower of the carrying amount or fair value less costs to sell.

          In 1999, the Company recorded an impairment charge of $1,069, which is
          reflected  in  impairment  charges  in  the  combined   statements  of
          operations  and  accumulated  divisional  deficit,  relating  to store
          fixtures that were abandoned  due to the  loss of two of the Company's
          major accounts. The loss was determined based on the estimated salvage
          value of the store fixtures.  This loss was reflected in the Company's
          wholesale operations segment.

     (f)  GOODWILL

          Goodwill,  which  represents the excess purchase price over net assets
          originally  acquired,  is amortized on a  straight-line  basis over 40
          years.  Each year,  the Company  assesses the  recoverability  of this
          intangible  asset  by  determining  whether  the  amortization  of the
          goodwill  balance over its  remaining  life can be  recovered  through
          undiscounted estimated future operating cash flows of the Company.

          During 1999, the Company experienced an adverse change in its business
          climate;  net sales declined  significantly  mainly due to the loss of
          two major accounts.  At fiscal year end there were excessive levels of
          unsold  fashion  goods which  resulted in an  additional  $7.3 million
          inventory write-down.  Total inventory write-downs for the fiscal year
          were $10.4  million.  In October 1998, the Company was put up for sale
          by its Parent,  which indicated value significantly below the net book
          value of the Company. Due to the diminished fair value of the Company,
          the Parent  suspended  its  efforts to sell the  Company and hired new
          senior  management to develop a new business plan and  restructure its
          operations.  As a result,  the Company  determined  that an impairment
          loss should be recognized.  Based upon the Company's business plan for
          fiscal year end 2000 and cash flow projections, the Company determined
          that the goodwill was impaired by $12,581 and accordingly,  recognized
          the impairment  loss. The Company  projected future cash flows for the
          next ten years using its  business  plan for fiscal 2000 and 2001 that
          was approved by DWI's Board of  Directors.  The cash flow  projections
          for fiscal 2002 through 2009 were based on the Company's business plan
          for fiscal 2000 and 2001,  assuming a 5% growth rate, which management
          believes to be reasonable.


                                      F-6                            (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (g)  REVENUE RECOGNITION

          Sales  of goods  are  recognized  upon  shipment  of the  goods to the
          customer.   The  Company  estimates   merchandise   returns  based  on
          historical  returns  as a  percentage  of  sales  applied  to  current
          accounts  receivable and provides  allowances  for markdowns  based on
          actual margins being incurred by customers.

     (h)  RELATED PARTY TRANSACTIONS

          The Company  participates  in a cash management  system  maintained by
          DWI.  Under this  system,  excess cash is  forwarded  to DWI each day,
          reducing the due to Parent,  and cash requirements are funded daily by
          DWI, increasing the current due to Parent. Interest is charged on loan
          payable to DWI balances  based on the  weighted  average cost of DWI's
          borrowings.  In addition,  the Company incurs management fees from DWI
          for  various  corporate  services  including   management,   treasury,
          computer,  benefits,  payroll, auditing,  accounting and tax services.
          For these  services,  DWI charges  actual cost based on relative usage
          and other factors which,  in the opinion of  management,  represents a
          reasonable and appropriate method of allocation.

     (i)  INCOME TAXES

          Income taxes are accounted  for under the asset and liability  method.
          Deferred tax assets and  liabilities are recognized for the future tax
          consequences   attributable  to  differences   between  the  financial
          statement  carrying  amounts of existing  assets and  liabilities  and
          their   respective  tax  bases  and  operating  loss  and  tax  credit
          carryforwards.  Deferred tax assets and liabilities are measured using
          enacted tax rates  expected to apply to taxable income in the years in
          which those  temporary  differences  are  expected to be  recovered or
          settled. The effect on deferred tax assets and liabilities of a change
          in tax rates is  recognized  in income in the period that includes the
          enactment date.

          The Company's  operations are included in the consolidated Federal tax
          return of DWI. Under the  consolidated  tax sharing  arrangement,  the
          Company's  tax  receivable  or payable is calculated as if the Company
          separately  filed a Federal tax return.  Any tax  settlement due to or
          from the Parent is settled  when the Parent  receives or pays taxes to
          the government.

     (j)  ADVERTISING COSTS

          Advertising costs are expensed as incurred. Advertising costs amounted
          to  $7,128,   $3,229  and  $3,644  in  fiscal  1999,  1998  and  1997,
          respectively.

     (k)  COMPUTATION OF UNAUDITED PRO FORMA NET LOSS PER SHARE

          The Company has presented the unaudited  historical pro forma net loss
          per share pursuant to SFAS 128,  Earnings per Share.  Pursuant to SFAS
          128,  unvested  stock is excluded  from basic  earnings  per share and
          included in diluted  earnings  per share if  dilutive.  The  unaudited
          historical  pro forma net loss per share is calculated by dividing the
          historical net loss by the unaudited pro forma weighted-average common
          shares outstanding.  The unaudited pro forma  weighted-average  common
          shares outstanding was determined assuming a distribution of one share
          of Duck Head  Apparel  common  stock for every ten shares of DWI stock
          outstanding  on the record date.  The weighted-average  shares  do not
          include securities that would be anti-dilutive for each of the periods
          presented.


                                      F-7                            (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     (l)  USE OF ESTIMATES

          The  preparation of financial  statements in conformity with generally
          accepted  accounting  principles requires management to make estimates
          and  assumptions  that  affect  the  reported  amounts  of assets  and
          liabilities and disclosure of contingent assets and liabilities at the
          date of the financial  statements and the reported amounts of revenues
          and expenses during the reporting period.  Actual results could differ
          from those estimates.

     (m)  RECENT ACCOUNTING PRONOUNCEMENTS

          In June 1997, SFAS 130, Reporting Comprehensive Income, was issued and
          was  adopted by the Company as of July 1, 1998.  SFAS 130  establishes
          standards for reporting  and display of  comprehensive  income and its
          components in a full set of general-purpose financial statements. This
          statement  requires  that an  enterprise  (a) classify  items of other
          comprehensive  income by their nature in financial  statements and (b)
          display  the  accumulated  balance  of  other   comprehensive   income
          separately from accumulated  deficit and additional paid-in capital in
          the equity section of statements of financial position.  Comprehensive
          income  is  defined  as the  change  in equity  during  the  financial
          reporting  period of a business  enterprise  resulting  from non-owner
          sources.  Comprehensive  income  approximates  the  net  loss  for all
          periods presented.

          In June 1997, the FASB issued SFAS 131,  Disclosures about Segments of
          an Enterprise with Related Information. SFAS 131 establishes standards
          for the way  public  business  enterprises  report  information  about
          operating  segments in annual financial  statements and requires those
          enterprises to report selected information about operating segments in
          interim  financial  reports  issued  to  stockholders.   SFAS  131  is
          effective for financial  statements for fiscal years  beginning  after
          December  31,  1997.  The  Company  has  adopted  SFAS 131 for  fiscal
          year-end July 3, 1999 and has applied it for all periods presented.

          In June 1998,  the FASB issued  SFAS 133,  Accounting  for  Derivative
          Instruments and Hedging Activities, which was subsequently deferred by
          SFAS 137. SFAS 133 establishes  accounting and reporting standards for
          derivative  instruments,  including derivative instruments embedded in
          other contracts, and for hedging activities. SFAS 133 is effective for
          all fiscal  years  beginning  after June 15,  2000.  The Company  will
          determine the applicability of SFAS 133 and apply it if necessary.

(3)  INVENTORIES

     Inventories  consist  of  the  following:



                                               JULY 3,   JUNE 27,
                                                 1999      1998
                                               --------  --------
                                                   
                   Raw materials               $  1,370     1,425
                   Work in process                2,548     3,579
                   Finished goods                20,803    23,131
                   Supplies and miscellaneous         -       117
                                               --------  --------

                                               $ 24,721    28,252
                                               ========  ========



                                      F-8                            (Continued)

(4)  PROPERTY,  PLANT  AND  EQUIPMENT

     Property,  plant  and  equipment consist of the following:


                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)




                                                    ESTIMATED    JULY 3,    JUNE 27,
                                                   USEFUL LIFE    1999       1998
                                                   -----------  ---------  ---------
                                                                  
Land and land improvements                               N/A         970      1,136
Buildings                                             20 years     9,950     11,330
Machinery and equipment                            10-15 years     6,904      7,531
Computers and software                                 3 years     5,021      5,134
Furniture and fixtures                               2-7 years     7,920      7,855
Leasehold improvements                              3-10 years     1,168      1,188
Automobiles                                            5 years       148         52
Construction in progress                                 N/A         158      1,706
                                                                --------  ----------
                                                                  32,239     35,932

Less accumulated depreciation and
     amortization                                                (20,320)   (15,204)
                                                                ---------  ---------
                                                                $ 11,919     20,728
                                                                =========  =========


(5)  ACCRUED EXPENSES

     Accrued expenses consist of the following:



                                                      JULY 3,  JUNE 27,
                                                       1999      1998
                                                     --------  --------
                                                         
     Accrued employee compensation and benefits      $  2,243      628
     Taxes accrued and withheld                           413      616
     Accrued insurance                                    359      324
     Accrued legal                                        539      ---
     Store closing reserve                                626      971
     Accrued advertising                                  702      724
     Other                                                720      547
                                                     --------  --------

                                                     $  5,602    3,810
                                                     ========  ========



                                      F-9                            (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(6)  LONG-TERM DEBT

     Long-term debt consists of the following:



                                                       JULY 3,   JUNE 27,
                                                        1999       1998
                                                      =========  ========
                                                          
    Bank loan, interest at 8.75%, payable monthly,
      principal payable in 34 installments of $75,
      with final payment due January 10, 2000         $   6,415      6,712
    Less current installments                             6,415        292
                                                      ---------  ---------


      Long-term debt, excluding current
        installments                                  $      --      6,420
                                                      =========  =========


     The loan is secured by a $500  certificate of deposit held by the Company's
     Parent and the property and fixtures at the Company's distribution center.


(7)  INCOME TAXES

     The  Company's  operations  are  included in the  consolidated  Federal tax
     return of DWI.  The  Federal  income  tax  obligation  or refund  under the
     corporate tax sharing arrangement allocated to the Company is substantially
     determined  as if the  Company  was  filing a separate  Federal  income tax
     return.  The Company's Federal tax liability or receivable is paid to or is
     received from DWI.

     Federal and state income tax expense (benefit) was as follows:



                                           YEAR ENDED
                                  ----------------------------
                                   JULY 3,  JUNE 27,  JUNE 28,
                                    1999      1998      1997
                                  --------  --------  --------
                                             
Current:
  Federal                         $    ---       ---     (263)
  State                                261       159      (74)
                                  --------  --------  --------
    Total current                      261       159     (337)
                                  --------  --------  --------


Deferred:
  Federal                              ---       ---      ---
  State                                ---       ---      ---
                                  --------  --------  --------
    Total deferred                     ---       ---      ---
                                  --------  --------  --------

    Income tax expense (benefit)  $    261       159     (337)
                                  ========  ========  ========



                                      F-10                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

A  reconciliation between actual income tax expense (benefit) and the income tax
expense (benefit) computed using the Federal statutory income tax rate of 35% is
as  follows



                                                                     YEAR ENDED
                                                           -------------------------------
                                                            JULY 3,   JUNE 27,   JUNE 28,
                                                             1999       1998       1997
                                                           ---------  ---------  ---------
                                                                        

Income tax benefit at the statutory rate                   $(16,609)    (2,902)    (1,690)
State income tax expense (benefit), net of Federal
  income taxes                                                  170        103        (48)
Valuation allowance adjustments                              12,652      3,212      1,755
Foreign subsidiary adjustment                                   208        206        129
Non-deductible amortization and other permanent
  differences                                                 4,566          -          -
Other                                                          (726)      (460)      (483)
                                                           ---------  ---------  ---------

  Income tax expense (benefit)                             $    261        159       (337)
                                                           =========  =========  =========


Significant  components  of  the  Company's  deferred tax assets and liabilities
computed  under  the  corporate  tax  sharing  arrangement  are  as  follows:



                                            JULY 3,   JUNE 27,
                                             1999       1998
                                           ---------  ---------
                                                
Deferred tax assets:
  Net operating loss carryforwards         $ 28,898     21,048
  Inventories                                 4,883      2,500
  Depreciation                                1,481          -
  Currently nondeductible accruals            1,546      1,355
                                           ---------  ---------
    Gross deferred tax assets                36,808     24,903

Less valuation allowance                    (36,764)   (24,112)
                                           ---------  ---------
    Net deferred tax assets                      44        791
                                           ---------  ---------

Deferred tax liabilities:

  Depreciation                                  ---       (549)
  Other                                         (44)      (242)
                                           ---------  ---------
    Deferred tax liabilities                    (44)      (791)
                                           ---------  ---------

    Net deferred tax liability             $    ---        ---
                                           =========  =========



                                      F-11                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     The valuation allowance for deferred tax assets as of July 3, 1999 and June
     27, 1998 was $36,764 and $24,112, respectively. The net change in the total
     valuation  allowance for the years ended July 3, 1999 and June 27, 1998 was
     an  increase  of  $12,652  and  $3,212,  respectively.   In  assessing  the
     realizability of deferred tax assets,  management  considers  whether it is
     more likely than not that some  portion or all of the  deferred  tax assets
     would be realized if the Company were filing a separate  Federal income tax
     return.  Management  considers  the  scheduled  reversal  of  deferred  tax
     liabilities,  projected future taxable income, and tax planning  strategies
     in making  this  assessment.  Based  upon the level of  historical  taxable
     income and  projections  for future  taxable income over the periods during
     which the deferred  tax assets are  deductible,  management  believes it is
     more  likely  than not the  Company  will  realize  the  benefits  of these
     deductible differences, net of the existing valuation allowances at July 3,
     1999. The amount of the deferred tax assets considered realizable, however,
     could be reduced in the near term if  estimates  of future  taxable  income
     during the carryforward period are reduced.

     As of July 3, 1999,  the  Company had  regular  tax loss  carryforwards  of
     approximately  $67.8 million for Federal  purposes as calculated  under the
     corporate tax sharing arrangement. The Company also has state net operating
     loss  carryforwards  of  approximately  $80.5 million  calculated under the
     corporate  tax-sharing  arrangement.  These carryforwards expire at various
     intervals   through  2019.  If  the  Company  were  to  leave  its  current
     consolidated group, these carryovers may not be available for future use.


(8)  AFFILIATED PARTY TRANSACTIONS

     Due to (from) related parties consists of the following:



                                   JULY 3,   JUNE 27,
                                     1999      1998
                                   --------  --------
                                       
Delta Woodside Industries, Inc.    $118,719   101,601
Stevcoknit Fabrics Company, a
  division of Delta Mills, Inc.           -        30
Delta Apparel Company                    85        35
Delta Mills Marketing, a division
  of Delta Mills, Inc.                    -       187
                                   --------  --------

                                   $118,804   101,853
                                   ========  ========


     The Company had inventory  purchases from related parties  totaling $1,143,
     $1,980,  and  $3,741 in fiscal  1999,  1998,  and  1997,  respectively.  In
     addition,  the Company had sales to related parties of $0, $132 and $653 in
     fiscal 1999, 1998 and 1997, respectively.


                                      F-12                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     In May 1998, DWI obtained a $30 million  revolving credit facility (subject
     to borrowing base  limitations)  which is due in December 1999. This credit
     facility is backed by certain accounts receivable and inventory, as defined
     in the credit agreement, of the Company and another division of DWI.


(9)  LEASES

     The Company is obligated  under  various  capital  leases for machinery and
     equipment  that expire at various  dates during the next three  years.  The
     Company  also  has  several  noncancelable  operating  leases  relating  to
     buildings, office equipment, machinery and equipment, and computer systems.

     Future  minimum lease payments  under  noncancelable  operating and capital
     leases as of July 3, 1999 were as follows:



                                               OPERATING  CAPITAL
FISCAL YEAR                                      LEASES    LEASES
- -----------                                    ---------  -------
                                                    

  2000                                         $   1,893       56
  2001                                             1,737       44
  2002                                             1,414       14
  2003                                               532        -
  2004 and thereafter                                268        -
                                               ---------  -------


                                                   5,844      114
                                               =========

Less current portion of
obligations under capital leases                               56
                                                          -------

Obligations under capital leases,
       excluding current installments                     $    58
                                                          =======



     Rent expense for all operating leases was approximately $2,005, $2,181, and
     $2,634 for fiscal years 1999, 1998 and 1997, respectively.

(10) EMPLOYEE BENEFIT PLANS


     The Company participates in the Delta Woodside Industries,  Inc. Retirement
     and 401(k) Plans.  On September  27, 1997,  the Delta  Woodside  Industries
     Employee Retirement Plan ("Retirement Plan") merged into the Delta Woodside
     Employee Savings and Investment Plan ("401(k)  Plan").  In the 401(k) Plan,
     employees  may  elect to  convert  DWI  stock to other  funds,  but may not
     increase the amount of DWI stock in their account. Each participant has the
     right to direct the  trustee as to the manner in which DWI shares  held are
     to be voted.  The Retirement  Plan qualified as an Employee Stock Ownership
     Plan  ("ESOP")  under the Internal  Revenue Code as a defined  contribution
     plan.  The Company  contributed  approximately  $152,  $84, and $128 to the
     401(k) Plan during fiscal 1999, 1998, and 1997,  respectively.  The Company
     contributed  approximately  $0, $28, and $31 to the Retirement  Plan and/or
     the 401(k) Plan during fiscal 1999, 1998 and 1997, respectively.


                                      F-13                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

     The Company also  participates  in a 501(c)(9)  trust,  the Delta  Woodside
     Employee Benefit Plan and Trust ("Trust"). The Trust collects both employer
     and employee  contributions  from the Company and makes  disbursements  for
     health claims and other qualified benefits.

     The Company  participates in a Deferred  Compensation Plan, managed by DWI,
     which  permits  certain  management  employees  to defer a portion of their
     compensation. Deferred compensation accounts are credited with interest and
     are distributed after retirement,  disability or employment termination. As
     of  July  3,  1999  and  June  27,  1998,   the  Company's   liability  was
     approximately  $733  and  $736,   respectively.   The  Company  contributed
     approximately  $2 to the  Deferred  Compensation  Plan during  fiscal 1999,
     1998, and 1997.

     The  Company  also  participates  in the Delta  Woodside  Industries,  Inc.
     Incentive  Stock Award Plan and Stock  Option Plan.  Under both Plans,  the
     Company recognized expenses of approximately $190, $108, and $78 for fiscal
     years 1999, 1998, and 1997, respectively.

(11) EMPLOYMENT AGREEMENT

     The Company has an Employment  Agreement  ("Agreement")  with an officer of
     the Company that  provides for the  officer's  salary and bonus through one
     year after the spin-off. In addition,  the Agreement provides that the post
     spin-off Duck Head Apparel  Company will establish an Incentive  Stock Plan
     similar to the one in place at the parent  company  that grants the officer
     incentive shares valued at $200 of the new Duck Head Apparel  Company.  The
     shares  vest  through  March 8, 2001 B 60% in each year for service and 40%
     for performance.

     The new Duck Head  Apparel  Company  will  establish a Stock  Option  Plan,
     covering a total of 500 shares;  25% of these shares are to be reserved for
     the officer. Under a separate agreement,  the new Duck Head Apparel Company
     will grant the officer an option to purchase up to 1,000  shares of the new
     company at the average  price for which these  shares  trade over the first
     six months after the Duck Head distribution.


                                      F-14                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


(12) FAIR VALUE OF FINANCIAL INSTRUMENTS

     The  Company  uses  financial  instruments  in  the  normal  course  of its
     business.  The  carrying  values  approximate  fair  values  for  financial
     instruments  that  are  short-term  in  nature,   such  as  cash,  accounts
     receivable,  accounts payable and accrued  expenses.  The Company estimates
     that the carrying value of the Company's  long-term debt  approximates fair
     value  based on the  current  rates  offered to the Company for debt of the
     same remaining maturities.

(13) OPERATING SEGMENTS

     In June 1997, SFAS No. 131, Disclosures about Segments of an Enterprise and
     Related  Information,  was issued  effective  for fiscal years ending after
     December 15, 1998.

     The Company has two reportable  segments:  Wholesale and Outlet Retail. The
     Company's  reportable  segments  are  strategic  business  units that offer
     similar products through  different  distribution  channels.  The Wholesale
     segment designs, markets, manufactures, sources and distributes casual wear
     and sportswear  for men and boys and licenses the Company's  trademarks for
     specified products. The Outlet Retail segment operates the Company's outlet
     and clearance stores.  The accounting  policies of the reportable  segments
     are the same as those  described  in the  summary of  accounting  policies.
     Segment  operating  income  (loss) is based on net earnings  (loss)  before
     interest  and  tax.  Financial  information  for the  Company's  reportable
     segments is as follows:




                                WHOLESALE    OUTLET RETAIL    TOTAL
                                -----------  --------------  --------
                                                    
1999
Revenues                        $   54,094          16,548    70,642
Impairment charges                  13,650               -    13,650
Operating (loss)                   (38,495)           (736)  (39,231)
Total assets                        43,482           2,912    46,394
Capital expenditures                 2,067             378     2,445
Depreciation and amortization        7,047             525     7,572

1998
Revenues                        $   64,016          19,937    83,953
Operating (loss)                       (99)         (1,152)   (1,251)
Total assets                        69,631           5,752    75,383
Capital expenditures                 7,591             451     8,042
Depreciation and amortization        3,570             549     4,119

1997
Revenues                        $   57,331          22,311    79,642
Operating income (loss)              1,969            (675)    1,294
Total assets                        69,067           7,261    76,328
Capital expenditures                 3,015              71     3,086
Depreciation and amortization        2,720             928     3,648



                                      F-15                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)

(14) CUSTOMER CONCENTRATION

     During the fiscal years ended 1999, 1998, and 1997, approximately 24%, 21%,
     and 17%,  respectively,  of the Company's  sales were to one  customer.  In
     addition, during the same fiscal years, 46%, 45%, and 41%, respectively, of
     the Company's sales were made to its five largest customers.

(15) QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

     Presented below is a summary of the unaudited combined quarterly  financial
     information for the years ended July 3, 1999 and June 27, 1998:




                                     1999 QUARTER ENDED
                         ----------------------------------------------
                          SEPTEMBER 26  DECEMBER 26  MARCH 27   JULY 3
                         -------------  -----------  --------  --------
                                                   
Net sales                $     21,888       16,418    15,680    16,656
Gross profit                    7,014        3,132     3,533    (5,505)
Operating income (loss)         1,544       (3,420)   (4,050)  (33,305)
Net loss                         (316)      (5,308)   (5,940)  (36,150)




                                     1998 QUARTER ENDED
                         ----------------------------------------------
                          SEPTEMBER 27  DECEMBER 27  MARCH 28  JUNE 27
                         -------------  -----------  --------  --------
                                                   
Net sales                $     22,821       17,343    20,975    22,814
Gross profit                    7,685        6,901     5,728     6,551
Operating income (loss)           868          361    (2,544)       64
Net loss                         (427)        (824)   (2,513)   (4,597)


     During the fourth quarter of fiscal 1999, the Company recognized impairment
     charges of $12,581 related to goodwill and $1,069 related to store fixtures
     taken out of service.


                                      F-16                           (Continued)

                            DUCK HEAD APPAREL COMPANY

                     Notes to Combined Financial Statements

                         Three Years ended July 3, 1999

                             (Amounts in thousands)


During  the  third  quarter  of  fiscal 1998, management adopted a plan to close
several retail outlet stores and to close two plants in Costa Rica.  The closure
of  the  retail outlet stores was completed in the third quarter of fiscal 1999.
The  closure  of the plants in Costa Rica was completed during the first quarter
of  fiscal  1999.  Accordingly,  during  the  third  quarter of fiscal 1998, the
Company  recognized  restructuring charges of $1,400.  The charge for the retail
and  outlet  stores  of approximately $900 includes the remaining lease payments
for the stores and severance payments.  The charge for the Costa Rica facilities
of  approximately  $500  was  to  cover the expected loss on the disposal of the
land,  buildings,  equipment  and  machinery  and  for  severance  payments.


                                      F-17

                            DUCK HEAD APPAREL COMPANY

                        Condensed Combined Balance Sheet

                             (Amounts in thousands)

                                   (Unaudited)


                                                   JANUARY 1,
                           ASSETS                     2000
                                                  ------------
                                               
Current assets:
  Cash                                            $       179
  Accounts receivable, less allowances of $1,594        3,995
  Affiliate receivables                                 3,198
  Inventories                                          16,211
  Prepaid expenses and other current assets               256
                                                  ------------
            Total current assets                       23,839

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

             LIABILITIES AND DIVISIONAL DEFICIT

Current liabilities:

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


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

Divisional deficit                                    (96,610)
                                                  ------------
                                                  $    33,787
                                                  ============


See accompanying notes to condensed combined financial statements.


                                      F-18

                            DUCK HEAD APPAREL COMPANY

Condensed Combined Statements of Operations andd Accumulated Divisional Deficit

               (Amounts in thousands, except per share amounts)

                                   (Unaudited)


                                                                 FOR THE SIX MONTHS ENDED
                                                               -----------------------------
                                                                 JANUARY 1,    DECEMBER 26,
                                                                    2000           1998
                                                               --------------  -------------
                                                                         
Net sales                                                      $      28,993         38,306

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

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

Intercompany management fees                                               -            377


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

Interest (income) expense:

  Interest expense, net                                                  338            502

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

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

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

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

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

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

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

Basic and diluted weighted-average common shares outstanding       2,400,000
                                                               ==============


See  accompanying  notes  to  condensed  combined  financial  statements.


                                      F-19



                                         DUCK HEAD APPAREL COMPANY

                                Condensed Combined Statements of Cash Flows

                                           (Amounts in thousands)

                                                (unaudited)

                                                                    FOR THE SIX MONTHS ENDED
                                                                  -----------------------------
                                                                    JANUARY 1,     DECEMBER 26,
                                                                       2000           1998
                                                                  --------------  -------------
                                                                            
Operating activities:

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

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

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

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

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

Supplemental disclosure of cash flow information - interest paid
                                                                  $         338            503
                                                                  ==============  =============


See accompanying notes to condensed combined financial statements.


                                      F-20

                            DUCK HEAD APPAREL COMPANY

                Notes to Condensed Combined Financial Statements

                             (Amounts in thousands)

                                   (unaudited)

(1)  BASIS OF PRESENTATION

     The accompanying  unaudited condensed combined financial statements for the
     six  months  ended  January  1, 2000 and  December  26,  1998  include  the
     operations  and  accounts of Duck Head  Apparel,  Duck Head Outlet  Stores,
     International Apparel Marketing Corporation and Duck Head Marketing Company
     (all  of  which  are  owned  by  Delta  Woodside  Industries,  Inc.  or its
     subsidiaries).  These  condensed  combined  financial  statements have been
     prepared  pursuant  to the  rules and  regulations  of the  Securities  and
     Exchange Commission.  Certain information and footnote disclosures normally
     included in financial  statements  prepared in  accordance  with  generally
     accepted  accounting  principles have been condensed or omitted pursuant to
     such rules and regulations relating to interim financial statements. In the
     opinion  of  management,   the  accompanying  unaudited  interim  condensed
     combined financial  statements reflect all adjustments,  consisting of only
     normal,  recurring  adjustments,  necessary to present fairly the financial
     position  of the  Company  at  January  1,  2000,  and the  results  of its
     operations  and its cash flows for the six months ended January 1, 2000 and
     December  26,  1998,  respectively.  The results  for the six months  ended
     January 1, 2000 are not necessarily  indicative of the expected results for
     the full  year or any  future  period.  The  unaudited  condensed  combined
     financial statements included herein should be read in conjunction with the
     combined financial statements and notes thereto included in this filing.

(2)  INVENTORIES

     Inventories  are  stated  at the  lower of cost  (first-in,  first-out)  or
     market.  The  Company  evaluates  inventory  for  potentially  obsolete  or
     slow-moving items based on management's analysis of inventory levels, sales
     forecasts and historical  sales trends,  and records  provisions to cost of
     sales as required.

     INVENTORIES CONSIST OF THE FOLLOWING:



                 JANUARY 1,
                    2000
                 ----------
              
Raw materials    $      654
Work in process       1,546
Finished goods       14,011
                 ----------
                 $   16,211
                 ==========



                                      F-21

(3)  OPERATING SEGMENTS

     The Company has two reportable  segments:  Wholesale and Outlet Retail. The
     Company's  reportable  segments  are  strategic  business  units that offer
     similar products through  different  distribution  channels.  The Wholesale
     segment designs, markets, manufactures, sources and distributes casual wear
     and  sportswear  for men and boys and licenses the Company's  trademark for
     specified products. The Outlet Retail segment operates the Company's outlet
     and clearance stores.

     Summarized segment  information as of January 1, 2000 and December 26, 1998
     and for the six months  ended  January  1, 2000 and  December  26,  1998 is
     presented below.



                                     WHOLESALE  OUTLET RETAIL   TOTAL
                                     ---------  -------------  -------
                                                      

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


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


(4)  CUSTOMER CONCENTRATION

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


                                      F-22

(5)  COMPUTATION OF PRO FORMA NET LOSS PER SHARE

     The Company has presented the unaudited  historical  pro forma net loss per
     share  pursuant  to SFAS 128,  Earnings  per Share.  Pursuant  to SFAS 128,
     unvested  stock is excluded  from basic  earnings per share and included in
     diluted earnings per share if dilutive.  The unaudited historical pro forma
     net loss per share is calculated by dividing the historical net loss by the
     unaudited  pro  forma  weighted-average  common  shares  outstanding.   The
     unaudited  pro  forma   weighted-average   common  shares  outstanding  was
     determined assuming a distribution of one share of Duck Head Apparel common
     stock for every ten  shares of DWI  stock  outstanding on the record  date.
     The weighted   average  shares  do  not  include securities  that  would be
     anti-dilutive  for  each  of  the  periods  presented.


                                      F-23