SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                                   SCHEDULE TO
                                 (RULE 14D-100)
                             TENDER OFFER STATEMENT
                      UNDER SECTION 14(D)(1) OR 13(E)(1) OF
                      THE SECURITIES EXCHANGE ACT OF 1934.

                               DELTA APPAREL, INC.
                       (NAME OF SUBJECT COMPANY (ISSUER))

                               DELTA APPAREL, INC.
                        (NAME OF FILING PERSON (ISSUER))

                     COMMON STOCK, $0.01 PAR VALUE PER SHARE
                         (TITLE OF CLASS OF SECURITIES)

                                    247368103
                      (CUSIP NUMBER OF CLASS OF SECURITIES)

                               HERBERT M. MUELLER
                               DELTA APPAREL, INC.
                        2750 PREMIERE PARKWAY, SUITE 100
                                DULUTH, GA 30097
                                 (678) 775-6900
           (NAME, ADDRESS AND TELEPHONE NUMBER OF PERSON AUTHORIZED TO
         RECEIVE NOTICES AND COMMUNICATIONS ON BEHALF OF FILING PERSONS)

                                    COPY TO:
                              ERIC K. GRABEN, ESQ.
                     WYCHE, BURGESS, FREEMAN & PARHAM, P.A.
                         44 EAST CAMPERDOWN WAY (29601)
                               POST OFFICE BOX 728
                            GREENVILLE, SC 29602-0728
                                 (864) 242-8200

                            CALCULATION OF FILING FEE

------------------------------------ -------------------------------------------
     Transaction Valuation                            Amount of Filing Fee
       $7,700,000.00                                       $1,540.00
------------------------------------ -------------------------------------------

*Calculated solely for the purpose of determining the filing fee, based upon the
purchase of 350,000 shares at $22 per share.

___    CHECK  THE BOX IF ANY  PART  OF THE FEE IS  OFFSET  AS  PROVIDED  BY RULE
       0-11(A)(2)  AND  IDENTIFY  THE FILING WITH WHICH THE  OFFSETTING  FEE WAS
       PREVIOUSLY PAID. IDENTIFY THE PREVIOUS FILING BY REGISTRATION  NUMBER, OR
       THE FORM OR SCHEDULE AND THE DATE OF ITS FILING.

       Amount Previously Paid:
                               -------------------------------------------------
       Form or Registration No.:
                                 -----------------------------------------------
       Filing Party:
                     -----------------------------------------------------------
       Date Filed:
                   -------------------------------------------------------------

___    CHECK BOX IF THE FILING RELATES SOLELY TO PRELIMINARY COMMUNICATIONS MADE
       BEFORE THE COMMENCEMENT OF A TENDER OFFER.

       Check the appropriate  boxes to designate any  transactions to which this
       statement relates:

       __ THIRD-PARTY TENDER OFFER SUBJECT TO RULE 14D-1.
       __ ISSUER TENDER OFFER SUBJECT TO RULE 13E-4.
       __ GOING-PRIVATE TRANSACTION SUBJECT TO RULE 13E-3.
       __ AMENDMENT TO SCHEDULE 13D UNDER RULE 13D-2.

       Check the following box if the filing is a final amendment  reporting the
       results of the tender offer. ___







         This issuer  tender offer  statement on Schedule TO relates to an offer
by Delta Apparel, Inc., a Georgia corporation  ("Company"),  to purchase 350,000
shares (or such lesser number of shares as are properly  tendered and subject to
increase as provided in the Offer to Purchase  dated December 7, 2001 ("Offer to
Purchase")  of its  Common  Stock,  $0.01 par value  per share  (the  "Shares"),
2,334,149 of which Shares were outstanding as of December 7, 2001, at a purchase
price not  greater  than  $22.00 nor less than $19.00 net per Share in cash upon
the terms and subject to the  conditions  set forth in the Offer to Purchase and
the related  Letter of  Transmittal  (which  together  constitute  the "Offer"),
copies of which are  attached as Exhibit  (a)(1) and (a)(2),  respectively,  and
incorporated herein by reference.

         The  information in the Offer to Purchase,  including all schedules and
annexes  thereto,  is  hereby  expressly  incorporated  herein by  reference  in
response to all of the items of this  Schedule TO, except as otherwise set forth
below.

ITEM 3.  IDENTITY AND BACKGROUND OF FILING PERSON.

         The  filing  person  and the  issuer of the  securities  to which  this
Schedule TO relates is Delta Apparel,  Inc., a Georgia corporation  ("Company"),
and the address and telephone  number of its principal  executive office is 2750
Premiere Parkway,  Suite 100; Duluth,  Georgia,  30097; Tel: (678) 775-6900. The
following table names each person specified in Instruction C to Schedule TO.



NAME                                                 POSITION                     BUSINESS ADDRESS
---------------------------------- ---------------------------------------------- ------------------------------------

                                                                            
William F. Garrett                                   Director                     1071 Avenue of the Americas
                                                                                  New York, NY 10018

C.C. Guy                                             Director                     918 Elizabeth Road
                                                                                  Shelby, NC 28150

Robert W. Humphreys                            Director; President &              109 Barksdale Green
                                              Chief Executive Officer             Greenville, SC 29607

Dr. James F. Kane                                    Director                     1705 College Street
                                                                                  Columbia, SC 29208

Dr. Max Lennon                                       Director                     Post Office Box 1775
                                                                                  Mars Hill, NC 28754

E. Erwin Maddrey, II                            Director; Chairman                233 N. Main Street, Suite 200
                                                                                  Greenville, SC 29601

Buck A. Mickel                                       Director                     Post Office Box 6721
                                                                                  Greenville, SC 29606

Herbert M. Mueller                    Vice President; Chief Financial Officer     2750 Premiere Pkwy, Suite 100
                                                    & Treasurer                   Duluth, GA 30097


ITEM 4.  TERMS OF THE TRANSACTION.

(a)(2)   Not Applicable.






ITEM 5.  PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.

(e)      None.

ITEM 6.  PURPOSE OF THE TRANSACTION AND PLANS OR PROPOSALS.

(a)      The purpose of the  transaction  is to purchase up to 350,000 shares of
         the Company's Common stock, which the Board of Directors of the Company
         believes to be an attractive investment and use of available funds.
(b)      The securities  acquired  in  the  transaction  will  be  retained  and
         restored to the status of authorized but unissued shares.
(c)      None.

ITEM 10.   FINANCIAL STATEMENTS.

Not applicable.

ITEM 12. MATERIAL TO BE FILED AS EXHIBITS.

(a)(1)(i)     Form of Offer to Purchase dated December 7, 2001, as amended.

(a)(1)(ii)    Form of Letter of Transmittal (including Certification of Taxpayer
              Identification Number on Form W-9).

(a)(1)(iii)   Form of Notice of Guaranteed Delivery.

(a)(1)(iv)    Form of  Letter  to  Brokers,  Dealers,  Commercial  Banks,  Trust
              Companies, and Other Nominees.

(a)(1)(v)     Form of Letter to Clients for  Use by Brokers, Dealers, Commercial
              Banks, Trust Companies, and Other Nominees.

(a)(2)        Form of Letter to Shareholders of the Company  dated  December  7,
              2001, from Robert W.  Humphreys,  President  and  Chief  Executive
              Officer of the Company.

(a)(5)(i)     Text of  Press  Release  issued  by the Company dated November 20,
              2001.

ITEM 13. INFORMATION REQUIRED BY SCHEDULE 13E-3.

Not applicable.








                                    SIGNATURE

         After due inquiry and to the best of my knowledge and belief, I certify
that the information set forth in this statement is true, complete, and correct.

                                     DELTA APPAREL, INC.


                                     /s/ Robert W. Humphreys
                                     --------------------------------------
                                     Robert W. Humphreys
                                     President & Chief Executive Officer

Dated: December 7, 2001.





                                  EXHIBIT INDEX

(a)(1)(i)     Form of Offer to Purchase dated December 7, 2001, as amended.

(a)(1)(ii)    Form of Letter of Transmittal (including Certification of Taxpayer
              Identification Number on Form W-9).

(a)(1)(iii)   Form of Notice of Guaranteed Delivery.

(a)(1)(iv)    Form  of Letter  to  Brokers,  Dealers,  Commercial  Banks,  Trust
              Companies, and Other Nominees.

(a)(1)(v)     Form of Letter  to Clients for Use by Brokers, Dealers, Commercial
              Banks, Trust Companies, and Other Nominees.

(a)(2)        Form of Letter to  Shareholders  of the Company dated  December 7,
              2001, from  Robert  W.  Humphreys,  President  &  Chief  Executive
              Officer of the Company.

(a)(5)(i)     Text of Press  Release  issued  by the  Company dated November 20,
              2001.





                                EXHIBIT (a)(1)(i)

                               DELTA APPAREL, INC.
-------------------------------------------------------------------------------=

                        Offer To Purchase For Cash Up To
                       350,000 Shares Of Its Common Stock
                   At A Purchase Price Not In Excess Of $22.00
                       Nor Less Than $19.00 Net Per Share

--------------------------------------------------------------------------------
    THE OFFER AND WITHDRAWAL RIGHTS EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
          ON THURSDAY, JANUARY 10, 2002, UNLESS THE OFFER IS EXTENDED.
--------------------------------------------------------------------------------

         Delta Apparel, Inc., a Georgia corporation ("Company"),  hereby invites
its shareholders to tender shares of its Common Stock, $0.01 par value per share
(the  "Shares"),  at prices not in excess of $22.00 nor less than $19.00 net per
Share in cash, as specified by  shareholders  tendering  their Shares,  upon the
terms and subject to the  conditions  set forth in this Offer to Purchase and in
the related Letter of  Transmittal,  which together  constitute the "Offer." The
Company will  determine the single per Share price,  not in excess of $22.00 nor
less than $19.00 per Share, net to the seller in cash ("Purchase Price") that it
will pay for Shares properly tendered pursuant to the Offer, taking into account
the  number  of  Shares  so  tendered  and the  prices  specified  by  tendering
shareholders.  The Company will select the lowest Purchase Price that will allow
it to buy  350,000  Shares  (or such  lesser  number of  Shares as are  properly
tendered  at prices not in excess of $22.00 nor less than  $19.00 net per Share,
in multiples of $0.25).  All Shares properly  tendered at prices at or below the
Purchase  Price and not  properly  withdrawn  will be  purchased at the Purchase
Price,  subject  to the terms and the  conditions  of the Offer,  including  the
proration and conditional  tender  provisions.  All Shares acquired in the Offer
will be acquired at the Purchase Price.  The Company  Reserves the right, in its
sole discretion, to purchase more than 350,000 Shares pursuant to the Offer. See
Section 15.

         THE OFFER IS NOT  CONDITIONED  ON  ANY  MINIMUM  NUMBER OF SHARES BEING
TENDERED BUT IS SUBJECT TO CERTAIN OTHER CONDITIONS. SEE SECTION 7.

         The  Shares  are  listed  and  traded on the  American  Stock  Exchange
("AMEX")  under the symbol DLA. On November 16, 2001,  the last full trading day
prior  to the  announcement  of the  Offer,  the  closing  price  on the AMEX as
reported in published  financial sources was $18.90 per Share.  SHAREHOLDERS ARE
URGED TO OBTAIN CURRENT MARKET QUOTATIONS FOR THE SHARES. SEE SECTION 8.

         THE BOARD OF  DIRECTORS  OF THE COMPANY HAS  UNANIMOUSLY  APPROVED  THE
OFFER.  HOWEVER,  NONE OF THE COMPANY, THE COMPANY'S BOARD OF DIRECTORS,  OR THE
INFORMATION  AGENT MAKES ANY  RECOMMENDATION  TO  SHAREHOLDERS  AS TO WHETHER TO
TENDER OR REFRAIN FROM TENDERING THEIR SHARES.  EACH  SHAREHOLDER  MUST MAKE THE
DECISION  WHETHER TO TENDER SHARES AND, IF SO, HOW MANY SHARES AND AT WHAT PRICE
OR PRICES SHARES  SHOULD BE TENDERED.  THE COMPANY HAS BEEN ADVISED THAT NONE OF
ITS DIRECTORS OR EXECUTIVE OFFICERS INTENDS TO TENDER ANY SHARES PURSUANT TO THE
OFFER.



                                    IMPORTANT

         Any  shareholder  wishing  to tender  all or any part of his Shares may
either  (a) (i)  complete  and  sign a Letter  of  Transmittal  (or a  facsimile
thereof) in accordance  with the  instructions  in the Letter of Transmittal and
either mail or deliver it with any required  signature  guarantee  and any other
required  documents to First Union National Bank  ("Depositary") and (ii) either
mail or deliver the stock  certificates  for such Shares to the Depositary (with
all such other  documents)  or tender such Shares  pursuant to the procedure for
book-entry  tender  set  forth in  Section 3 or (b)  request  a broker,  dealer,
commercial bank,  trust company,  or other nominee to effect the transaction for
such shareholder.  Holders of Shares registered in the name of a broker, dealer,
commercial bank,  trust company,  or other nominee should contact such person if
they desire to tender their Shares. Any shareholder who desires to tender Shares
(i) whose  certificates  for such Shares cannot be delivered to the  Depositary,
(ii) who cannot  comply with the  procedure for  book-entry  transfer,  or (iii)
whose other required  documents  cannot be delivered to the Depositary  prior to
the  expiration of the Offer may tender such Shares  pursuant to the  guaranteed
delivery procedure set forth in Section 3.

         TO PROPERLY  TENDER SHARES,  SHAREHOLDERS  MUST COMPLETE THE SECTION OF
THE LETTER OF  TRANSMITTAL  RELATING  TO THE PRICE AT WHICH  THEY ARE  TENDERING
SHARES.

         Questions and requests for assistance or for additional  copies of this
Offer to  Purchase,  the  Letter of  Transmittal,  or the  Notice of  Guaranteed
Delivery may be directed to the  Information  Agent at the address and telephone
number set forth below and on the back cover of this Offer to Purchase.

The Information Agent for the Offer is:

                   GEORGESON SHAREHOLDER COMMUNICATIONS, INC.
                           17 State Street, 10th Floor
                               New York, NY 10004
                 Banks and Brokers Call Collect: (212) 440-9800
                    All Others Call Toll-Free (800) 223-2064



                                DECEMBER 7, 2001



THE COMPANY HAS NOT AUTHORIZED ANY PERSON TO MAKE ANY  RECOM-MENDATION ON BEHALF
OF THE COMPANY OR THE INFORMATION AGENT AS TO WHETHER SHAREHOLDERS SHOULD TENDER
OR REFRAIN  FROM  TENDERING  SHARES  PURSUANT TO THE OFFER.  THE COMPANY HAS NOT
AUTHORIZED ANY PERSON TO GIVE ANY INFORMATION OR TO MAKE ANY  REPRESENTATION  IN
CONNECTION  WITH THE OFFER OTHER THAN THOSE  CONTAINED  HEREIN OR IN THE RELATED
LETTER OF  TRANSMITTAL.  IF GIVEN OR MADE, ANY SUCH  RECOMMENDATION  OR ANY SUCH
INFORMATION OR REPRESENTATION  MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY OR THE INFORMATION AGENT.










                                TABLE OF CONTENTS



SECTION                                                                                                PAGE

                                                                                                      
SUMMARY TERM SHEET....................................................................................   1

INTRODUCTION...........................................................................................  2

THE OFFER .............................................................................................  3

 1.  Number of Shares; Proration .....................................................................   3
 2.  Purpose of the Offer; Certain Effects of the Offer ..............................................   6
 3.  Procedures for Tendering Shares ................................................................    8
 4.  Withdrawal Rights ..............................................................................   12
 5.  Purchase of Shares and Payment of Purchase Price ...............................................   13
 6.  Conditional Tender of Shares ...................................................................   14
 7.  Certain Conditions of the Offer ................................................................   14
 8.  Price Range of Shares; Dividends ...............................................................   16
 9.  Source and Amount of Funds .....................................................................   17
 10. Certain Information Concerning the Company......................................................   17
 11. Interest of Directors and Officers; Transactions and Arrangements Concerning Shares.............   19
 12. Effects of the Offer on the Market for Shares; Registration under the Exchange Act..............   21
 13. Certain Legal Matters; Regulatory Approvals.....................................................   21
 14. Certain Federal Income Tax Consequences.........................................................   22
 15. Extension of Offer; Termination; Amendment......................................................   25
 16. Fees and Expenses...............................................................................   25
 17. Miscellaneous...................................................................................   26






                               SUMMARY TERM SHEET

This  summary  term  sheet  is  solely  for  the  convenience  of the  Company's
shareholders  and is qualified in its entirety by reference to the full text of,
and more specific details contained in, this Offer to Purchase.


                                             
Purchase Price                                  The Company will select a single Purchase Price which will be not
                                                more than  $22.00  nor less than $19.00 net per Share, in multiples
                                                of $0.25.  All Shares purchased by the Company will be purchased at
                                                the Purchase  Price even if some Shares were tendered below the Purchase
                                                Price.  Each  shareholder  other than Odd Lot Holders (defined in
                                                Section  1)  desiring  to tender Shares must specify in the Letter
                                                of Transmittal the minimum price (not more than $22.00 nor less than
                                                $19.00 net per Share, in multiples of $0.25) at which such shareholder
                                                is willing to have his,  her, or its Shares purchased by the Company.

Number of Shares to be Purchased...........     350,000  Shares  (or such  lesser  number of  Shares as are  properly
                                                tendered) subject to increase as set forth in Sections 1 and 15.

How to Tender Shares ......................     See Section 3. Call the Information  Agent or consult your broker for
                                                assistance.

Brokerage Commissions .....................     None.  A  tendering   shareholder  who  holds  securities  with  such
                                                shareholder's  broker, bank, or other nominee may be required by such
                                                nominee to pay a service charge or other fee.

Stock Transfer Tax ........................     None, if payment is made to the registered holder of the Shares.

Expiration and Proration Dates ............     The Offer will expire on  Thursday,  January 10,  2002,  at 5:00 P.M.
                                                New York City time, unless extended by the Company,  and if proration
                                                is required,  the Company will determine the proration factor as soon
                                                as practicable after the expiration date of the Offer.

Payment Date ..............................     As soon as practicable after the expiration of the Offer.

Position of the Company....................     Neither   the  Company   nor  its  Board  of   Directors   makes  any
and its Directors                               recommendation  to any shareholder as to whether to tender or refrain
                                                from tendering Shares.

Withdrawal Rights .........................     Shares  tendered  pursuant to the Offer may be  withdrawn at any time
                                                prior to 5:00PM New York City time on  Thursday,  January  10,  2002,
                                                and, unless theretofore  accepted for payment by the Company pursuant
                                                to the  Offer,  may  also  be  withdrawn  at  any  time  after  12:00
                                                Midnight, New York City time, on January 10, 2002.

Odd Lots ..................................     There will be no  proration  of Shares  tendered  by any  shareholder
                                                owning  beneficially  or of record fewer than 100 Shares who properly
                                                tenders  all Shares  owned,  does not  properly  withdraw  any Shares
                                                owned,  and checks  the "Odd Lots" box in the Letter of  Transmittal.
                                                See Section 1.

Further Developments Regarding ............     Call the Information Agent or consult your broker.
the Offer



                                        1


TO HOLDERS OF COMMON STOCK OF DELTA APPAREL, INC.:


                                  INTRODUCTION

         Delta Apparel, Inc., a Georgia corporation (the "Company"), invites its
shareholders  to tender  shares of its Common  Stock,  $0.01 par value per share
(the  "Shares"),  at prices not in excess of $22.00 nor less than $19.00 net per
Share,  in multiples of $0.25,  as specified  by  shareholders  tendering  their
Shares,  upon the terms and subject to the conditions set forth in this Offer to
Purchase and in the related Letter of Transmittal  that together  constitute the
"Offer." The Company will determine the single per Share price, not in excess of
$22.00  nor less than  $19.00  per Share  net to the  seller in cash  ("Purchase
Price"),  that it will pay for Shares  properly  tendered  pursuant to the Offer
taking into account the number of Shares so tendered and the prices specified by
tendering  shareholders.  The Company will select the lowest Purchase Price that
will  allow it to buy  350,000  Shares (or such  lesser  number of Shares as are
properly  tendered).  All Shares  acquired  in the Offer will be acquired at the
Purchase Price. Subject to the conditions of the Offer,  including the proration
and conditional tender provisions,  all Shares properly tendered at prices at or
below the  Purchase  Price and not properly  withdrawn  will be purchased at the
Purchase  Price.  Shares  tendered  at prices in excess of the  Purchase  Price,
Shares not  purchased  because of proration or  conditional  tender,  and Shares
properly withdrawn will be returned. The Company reserves the right, in its sole
discretion,  to purchase  more than 350,000  Shares  pursuant to the Offer.  See
Section 15.

         THIS OFFER IS NOT CONDITIONED UPON THE TENDER OF ANY MINIMUM  NUMBER OF
SHARES BUT IS SUBJECT TO CERTAIN  OTHER  CONDITIONS. SEE SECTION 7.

         Upon the terms and subject to the  conditions  of the Offer,  if at the
expiration  of the Offer more than 350,000  Shares are  properly  tendered at or
below the Purchase Price and not properly withdrawn, the Company will buy Shares
first from all Odd Lot Holders (as defined in Section 1) who  properly  tendered
all their Shares at or below the Purchase  Price (and did not properly  withdraw
them prior to the expiration of the Offer) and then on a pro rata basis from all
other  shareholders  who  properly  tendered at prices at or below the  Purchase
Price (and did not properly withdraw them prior to the expiration of the Offer).
See Section 1.

         All stock  certificates  representing  Shares not purchased pursuant to
the Offer,  including  Shares tendered at prices greater than the Purchase Price
and not  properly  withdrawn  and Shares not  purchased  because of proration or
conditional  tenders,   will  be  returned  at  the  Company's  expense  to  the
shareholders who tendered such Shares.

         The Purchase  Price will be paid net to the  tendering  shareholder  in
cash for all Shares purchased.  Registered  shareholders who tender their Shares
directly to the Depositary  will not be obligated to pay brokerage  commissions,
solicitation  fees  to the  Information  Agent  or  Depositary  or,  subject  to
Instruction 7 of the Letter of Transmittal, stock transfer taxes on the purchase
of Shares by the Company.  A tendering  shareholder who holds  securities with a
broker,  bank, or other nominee may be required by such nominee to pay a service
charge or other fee. HOWEVER, ANY TENDERING SHAREHOLDER OR OTHER PAYEE WHO FAILS
TO COMPLETE,  SIGN,  AND RETURN TO THE  DEPOSITARY THE FORM W-9 THAT IS INCLUDED
WITH THE LETTER OF TRANSMITTAL  MAY BE SUBJECT TO REQUIRED BACKUP FEDERAL INCOME
TAX  WITHHOLDING  OF 30.5% (30% BEGINNING IN JANUARY 2002) OF THE GROSS PROCEEDS
PAYABLE TO SUCH SHAREHOLDER OR OTHER PAYEE PURSUANT TO THE OFFER. SEE SECTION 3.

                                        2

         The  Company  will  pay all fees and expenses of First  Union  National
Bank ("Depositary") and Georgeson Shareholder Communications, Inc. ("Information
Agent") incurred in connection with the Offer. See Section 16.

         THE BOARD OF  DIRECTORS  OF THE COMPANY HAS  UNANIMOUSLY  APPROVED  THE
OFFER.  HOWEVER,  NONE OF THE COMPANY, THE COMPANY'S BOARD OF DIRECTORS,  OR THE
INFORMATION  AGENT MAKES ANY  RECOMMENDATION  TO  SHAREHOLDERS  AS TO WHETHER TO
TENDER OR REFRAIN FROM TENDERING THEIR SHARES.  EACH  SHAREHOLDER  MUST MAKE THE
DECISION  WHETHER TO TENDER SHARES AND, IF SO, HOW MANY SHARES AND AT WHAT PRICE
OR PRICES  SHARES  SHOULD BE  TENDERED.  THE COMPANY HAS BEEN  ADVISED  THAT FOR
REASONS  RELATED TO THE  TAXATION  OF THE  COMPANY'S  PRIOR  SPINOFF  FROM DELTA
WOODSIDE,  INDUSTRIES, INC., NONE OF ITS DIRECTORS OR EXECUTIVE OFFICERS INTENDS
TO TENDER ANY SHARES PURSUANT TO THE OFFER.

         As of  December  7,  2001,  the  Company  had  issued  and  outstanding
2,334,149  Shares and had reserved  700,000 Shares for issuance upon exercise of
outstanding  stock options and incentive  stock awards.  The 350,000 Shares that
the  Company  is  offering   to  purchase   pursuant  to  the  Offer   represent
approximately  15.0% of the outstanding Shares. The Shares are listed and traded
on the American  Stock  Exchange  ("AMEX") under the symbol DLA. On November 16,
2001,  the last full  trading day prior to the  announcement  of the Offer,  the
closing price on the AMEX as reported in published  financial sources was $18.90
per Share.  SHAREHOLDERS  ARE URGED TO OBTAIN CURRENT MARKET  QUOTATIONS FOR THE
SHARES. See Section 8.

         The  executive  offices of the  Company  are  located at 2750  Premiere
Parkway,  Suite 100,  Duluth,  Georgia,  30097 and the telephone number is (678)
775-6900.

                                    THE OFFER

1.       NUMBER OF SHARES; PRORATION

         Upon the terms and subject to the conditions of the Offer,  the Company
will  purchase  up to  350,000  Shares  or such  lesser  number of Shares as are
properly  tendered  (and not properly  withdrawn in  accordance  with Section 4)
prior to the  Expiration  Date (as  defined  below) at  prices  not in excess of
$22.00 nor less than $19.00 net per Share in cash,  in multiples  of $0.25.  The
term "Expiration Date" means 5:00 P.M., New York City time, on Thursday, January
10,  2002,  unless and until the  Company,  in its sole  discretion,  shall have
extended the period of time during  which the Offer will remain  open,  in which
event the term  "Expiration  Date"  shall  refer to the latest  time and date at
which the Offer, as so extended by the Company, shall expire. See Section 15 for
a description of the Company's right to extend, delay,  terminate,  or amend the
Offer.  The Company  reserves  the right to purchase  more than  350,000  Shares
pursuant  to  the  Offer.  In  accordance  with  applicable  regulations  of the
Securities and Exchange Commission (the "Commission"),  the Company may purchase
additional Shares pursuant to the Offer without amending or extending the Offer,
provided the amount of additional  Shares does not exceed 2% of the  outstanding
Shares.  See  Section 15. In the event of an  over-subscription  of the Offer as
described  below,  Shares  tendered at or below the Purchase  Price prior to the
Expiration  Date,  except for Odd Lots as  explained  below,  will be subject to
proration. The proration factor will be determined, if necessary, by the Company
as soon as practicable after the Expiration Date.

                                        3


         The Company will select the lowest Purchase Price that will allow it to
buy 350,000 Shares (or such lesser number of Shares as are properly  tendered at
prices not in excess of $22.00 nor less than $19.00 net per Share,  in multiples
of $0.25). All Shares properly tendered at prices at or below the Purchase Price
and not properly  withdrawn  will be purchased at the Purchase  Price subject to
the  terms  and  the  conditions  of the  Offer,  including  the  proration  and
conditional  tender  provisions.  All  Shares  purchased  in the  Offer  will be
purchased at the Purchase Price.

         THE OFFER IS NOT  CONDITIONED  UPON THE TENDER OF ANY MINIMUM NUMBER OF
SHARES BUT IS SUBJECT TO CERTAIN OTHER  CONDITIONS.  SEE SECTION 7.

         In  accordance  with  Instruction  5  of  the  Letter  of  Transmittal,
shareholders  other than Odd Lot Holders (as defined  below)  desiring to tender
Shares must specify the price,  not in excess of $22.00 nor less than $19.00 net
per Share, in multiples of $0.25, at which they are willing to sell their Shares
to the Company.  As promptly as practicable  following the Expiration  Date, the
Company, in its sole discretion,  will determine the Purchase Price that it will
pay for  Shares  properly  tendered  pursuant  to the  Offer  and  not  properly
withdrawn,  taking  into  account the number of Shares  tendered  and the prices
specified by tendering  shareholders.  The Company  intends to select the lowest
Purchase  Price,  not in excess of $22.00 nor less than  $19.00 net per Share in
cash that will enable it to purchase  350,000  Shares (or such lesser  number of
Shares as are  properly  tendered and not  properly  withdrawn)  pursuant to the
Offer.  Shares properly  tendered pursuant to the Offer at or below the Purchase
Price and not properly withdrawn will be purchased at the Purchase Price subject
to  the  terms  and  conditions  of  the  Offer,  including  the  proration  and
conditional tender provisions. All Shares tendered and not purchased pursuant to
the Offer,  including Shares tendered at prices in excess of the Purchase Price,
Shares not  purchased  because of proration or  conditional  tender,  and Shares
properly  withdrawn  will  be  returned  to the  tendering  shareholders  at the
Company's expense as promptly as practicable following the Expiration Date.

         PRIORITY OF PURCHASES.  Upon the terms and subject to the conditions of
the Offer, if more than 350,000 Shares have been properly  tendered at prices at
or below the Purchase Price and not properly  withdrawn  prior to the Expiration
Date, the Company will purchase  properly tendered Shares on the basis set forth
below:

     (a) first, all Shares properly tendered and not properly withdrawn prior to
         the Expiration Date by any Odd Lot Holder (as defined below) who:

         (1)  tenders all Shares  beneficially owned by such Odd Lot Holder at a
              price at or below the  Purchase  Price  (tenders  of less than all
              Shares  owned  by such  shareholder  will  not  qualify  for  this
              preference); and

         (2)  completes   the  box   captioned  "Odd  Lots"  on  the  Letter  of
              Transmittal  and,  if  applicable,  on  the  Notice  of Guaranteed
              Delivery;

     (b) second,  after  purchase  of all of the  foregoing  Shares,  all Shares
         conditionally  tendered  in  accordance  with  Section 6, for which the
         condition was  satisfied,  and all other Shares  tendered  properly and
         unconditionally,  in each case at prices at or below the Purchase Price
         and not properly  withdrawn prior to the Expiration Date, on a pro rata
         basis (with  appropriate  adjustments to avoid  purchases of fractional
         Shares) as described below;

     (c) third,  if  necessary,  Shares  conditionally  tendered,  for which the
         condition  was not  satisfied,  at or below the Purchase  Price and not
         properly withdrawn prior to the Expiration Date, selected by random lot
         in accordance with Section 6.

                                        4

        ODD LOTS. For purposes of the Offer,  the term "Odd Lots" shall mean all
Shares properly  tendered prior to the Expiration Date at prices at or below the
Purchase Price and not properly withdrawn by any person who owned,  beneficially
or of record,  an  aggregate  of fewer than 100 Shares and so  certified  in the
appropriate place on the Letter of Transmittal and, if applicable, on the Notice
of  Guaranteed  Delivery  (an "Odd Lot  Holder").  In order to qualify  for this
preference,  an Odd Lot Holder must tender all such Shares  owned in  accordance
with the procedures  described in Section 3. In accordance with Instruction 8 of
the Letter of Transmittal,  unless they indicate to the contrary by indicating a
specific price at which their Shares are being tendered, Odd Lot Holders will be
deemed to be tendering  their  Shares at the  Purchase  Price as the same may be
determined  by the  Company in  accordance  with the terms of the Offer.  As set
forth above, Odd Lots will be accepted for payment before proration,  if any, of
the purchase of other  tendered  Shares.  This  preference  is not  available to
partial  tenders or to  beneficial  or record  holders of an aggregate of 100 or
more  Shares,  even if such  holders  have  separate  accounts  or  certificates
representing  fewer than 100 Shares.  By accepting the Offer,  an Odd Lot Holder
who has  Shares  registered  in his own name  and who  tenders  directly  to the
Depositary  would not only avoid the payment of brokerage  commissions  but also
would  avoid  any  applicable  odd lot  discounts  on a sale of such  Shares.  A
tendering shareholder who holds securities with a broker, bank, or other nominee
may be required by such  nominee to pay a service  charge or other fee.  Any Odd
Lot Holder wishing to tender all of such  shareholder's  Shares pursuant to this
Section  should  complete  the  box  captioned  "Odd  Lots"  on  the  Letter  of
Transmittal and, if applicable, on the Notice of Guaranteed Delivery.

         The Company also  reserves  the right,  but will not be  obligated,  to
purchase  all Shares duly  tendered by any  shareholder  who tendered all Shares
owned,  beneficially or of record,  at or below the Purchase Price and who, as a
result of proration,  would then own, beneficially or of record, an aggregate of
fewer than 100 Shares. If the Company exercises this right, it will increase the
number  of  Shares  that it is  offering  to  purchase  by the  number of Shares
purchased  through the exercise of the right,  provided that the Company may not
increase the amount of Shares to be purchased pursuant to the Offer by an amount
in excess of 2% of the  outstanding  Shares  without  amending or extending  the
Offer.

         PRORATION.  In the event that proration of tendered Shares is required,
the Company will determine the proration factor as soon as practicable following
the Expiration Date. Proration for each shareholder  tendering Shares other than
qualifying  Odd Lot Holders  shall be based on the ratio of the total  number of
Shares the Company desires to purchase to the total number of Shares tendered by
all shareholders  other than qualifying Odd Lot Holders at or below the Purchase
Price,  subject to the  conditional  tender  provisions  described in Section 6.
Because of the difficulty in determining the number of Shares properly  tendered
(including  Shares  tendered by guaranteed  delivery  procedures as described in
Section 3) and not withdrawn,  and because of the Odd Lot procedure, the Company
does not expect that it will be able to announce the final proration  factor, if
required,  or to commence payment for any Shares purchased pursuant to the Offer
until  approximately  three AMEX trading  days after the  Expiration  Date.  The
preliminary  results of any  proration  will be  announced  by press  release as
promptly as practicable after the Expiration Date.  Shareholders may obtain such
preliminary  information  from the  Information  Agent and may be able to obtain
such information from their brokers.

         This Offer to Purchase and the related  Letter of  Transmittal  will be
mailed to record holders of Shares and will be furnished to brokers,  banks, and
similar  persons  whose  names,  or the names of whose  nominees,  appear on the
Company's shareholder list or, if applicable,  who are listed as participants in
a clearing  agency's  security  position  listing for subsequent  transmittal to
beneficial owners of Shares.

                                        5

2.       PURPOSE OF THE OFFER; CERTAIN EFFECTS OF THE OFFER.

         This Offer to  Purchase  includes by  reference  the  Company's  Annual
Report on Form 10-K for the fiscal year ended June 30, 2001,  and its  Quarterly
Report on Form 10-Q for the fiscal quarter ended September 29, 2001,  which both
include  forward-looking  statements  within the  meaning of Section  27A of the
Securities Act of 1933, as amended,  and Section 21E of the Securities  Exchange
Act of 1934,  as  amended  ("Exchange  Act"),  that  involve  certain  risks and
uncertainties.  Discussions  containing such  forward-looking  statements may be
found in such reports. The Company's actual results could differ materially from
those  anticipated  in such  forward-looking  statements  as a result of certain
factors, including, but not limited to, uncertainties regarding continual market
acceptance of the Company's products,  competition,  the Company's  relationship
with  its  principal  customers,  as  well  as  those  risks  identified  in the
incorporated  report under the heading  "Risk  Factors".  Those  forward-looking
statements were made as of the date of the incorporated  report. The safe harbor
for  forward-looking  statements  provided by the Private Securities  Litigation
Reform Act does not apply to  statements  made  solely in  connection  with this
tender offer.

         The Board of Directors believes that the purchase of Shares pursuant to
the Offer  constitutes  an  attractive  investment  at this time for the Company
without  affecting  adversely any possible  capital  requirements  that might be
anticipated in the next 12 months. The Board of Directors took into account that
the purchase of 350,000 Shares will  represent the  retirement of  approximately
15.0%  of  its  outstanding   Shares  at  an  aggregate  cost  of  approximately
$7,700,000.00 (before transaction fees and other expenses) if the Offer is fully
subscribed  and the  purchase of Shares is made at the maximum per Share  price.
The purchase of Shares in the Offer will be financed using  internally-generated
funds.

         E. Erwin  Maddrey,  II, a director of the  Company,  beneficially  owns
347,814 Shares representing  approximately 14.9% of the outstanding Shares. Buck
A. Mickel,  a director of the Company,  together  with his mother and  siblings,
beneficially  own  246,280  Shares  representing   approximately  10.6%  of  the
outstanding  Shares.  Robert W.  Humphreys,  the  Company's  President and Chief
Executive Officer,  beneficially owns 30,472 Shares (15,625 of which are subject
to unexercised options and stock awards that will not vest within 60 days of the
date of this Offer)  representing  approximately 1.3% of the outstanding Shares.
These  officers and directors and related  parties have advised the Company that
they do not intend to tender any Shares  pursuant  to the Offer.  If the Company
purchases  350,000 Shares pursuant to the Offer, then after the purchase of such
Shares,  these  officer,  directors and related  parties would own  beneficially
approximately 31.5% of the outstanding Shares. The Company has been advised that
none of its other directors or executive  officers  intends to tender any Shares
pursuant  to the Offer,  and the Company  has not been  advised  that any of its
affiliates intends to tender any Shares pursuant to the Offer. See Section 11.

         In addition to the  officers,  directors  and  related  parties  listed
above,  the Company is aware of the other  beneficial  owners of more than 5% of
the outstanding Shares set forth below. The Company has no information regarding
whether any of these  beneficial  owners will  tender any of their  Shares.  The
following table sets forth certain information as of December 7, 2001, regarding
the beneficial  ownership of the Company's common stock by such persons.  Unless
otherwise noted in the notes to the table, the Company believes that the persons
named in the table have sole  voting and  investment  power with  respect to all
shares of common stock of the Company shown as beneficially owned by them.

                                        6




                                                                          SHARES
                                                                    BENEFICIALLY
     BENEFICIAL OWNER                                             OWNED            PERCENTAGE
     ------------------------------------------------------ ------------------- ------------------

                                                                                
     Bettis C. Rainsford (1)                                     328,568              14.1
     108-1/2 Courthouse Square
     Post Office Box 388
     Edgefield, SC  29824

     Reich & Tang Asset Management L. P. (2)                     224,050               9.6
     600 Fifth Avenue
     New York, New York  10020

     Franklin Resources, Inc. (3)                                239,750              10.3
     Franklin Advisory Services, LLC
     Charles B. Johnson
     Rupert H. Johnson, Jr.
     777 Mariners Island Boulevard
     San Mateo, California  94404224,000

     Dimensional Fund Advisors Inc. (4)                          190,011               8.1
     1299 Ocean Avenue, 11th Floor
     Santa Monica, California  90401

     Royce & Associates (5)                                      190,140               8.1
     1414 Avenue of the Americas
     Ninth Floor
     New York, NY 10019



      (1) Mr.  Rainsford was a director of the Company until  September 14, 2000
and was the Executive Vice President,  Treasurer and Chief Financial  Officer of
Delta  Woodside until October 1, 1999.  The  information  set forth in the table
above  is based on a Form 4 filed by Mr.  Rainsford  on March 2,  2001  with the
Securities and Exchange Commission.

     (2) The  information  set forth in the table above is based on Amendment #1
to Schedule 13G of Reich & Tang Asset  Management,  L.P.  ("Reich & Tang") filed
with the Securities and Exchange  Commission on February 15, 2001  pertaining to
its ownership of the Company's common stock, and on oral confirmation by Reich &
Tang on November 29, 2001. In the amendment,  Reich & Tang reported  that,  with
respect to the common  stock of the  Company,  it has  shared  voting  power and
shared  dispositive power with respect to all of the shares shown. The amendment
reported  that the shares of the  Company'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  receipt of dividends  from, or the
proceeds from the sale of, the shares.  The amendment reported that none of such
accounts has an interest with respect to more than 5% of the outstanding  shares
of the Company.

     (3) The  information  set forth  above is based on a Schedule  13G that was
filed by Franklin  Resources,  Inc.  ("FRI")  with the  Securities  and Exchange
Commission on January 30, 2001 with respect to the Company's common stock and on
oral  confirmation  by FRI on November 29, 2001.  In the  amendment FRI reported
that the shares are  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  Schedule 13G 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  Schedule 13G reported
that  Charles  B.  Johnson  and  Rupert H.  Johnson,  Jr.  (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 Schedule 13G 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

                                        7

subsidiaries  disclaim  any  economic  interest or  beneficial  ownership in the
shares 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 Schedule 13G reported that
Franklin  Microcap  Value 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) The  information  set forth in the table above is based on Schedule 13G
that was  filed by  Dimensional  Fund  Advisors  Inc.  ("Dimensional")  with the
Securities  and  Exchange  Commission  on February 2, 2001 and on Form 13F filed
with the SEC on October 25, 2001 with respect to its  ownership of shares of the
Company. Dimensional reported that it had sole voting power and sole dispositive
power  with  respect  to  all of the  shares.  The  Schedule  13G  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 the  Company'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
Company's 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
the Company's common stock.

     (5) The information set forth in the table above is based on a Schedule 13G
filed by Royce & Associates,  Inc.  ("Royce"),  Royce Management Company ("RMC")
and Charles M. Royce with the Securities Commission on February 8, 2001 and on a
Form 13-F filed on November 8, 2001 with respect to the Company's  common stock.
In the Schedule 13G,  Royce reported that the shares are  beneficially  owned by
Royce and RMC.  The  Schedule  13G also  reported  that  Charles M. Royce may be
deemed to be a controlling person of both Royce and RMC and,  therefore,  may be
deemed  to  beneficially  own the  shares.  Mr.  Royce  holds no  shares  of the
Company's common stock directly and disclaims beneficial ownership of the shares
held by Royce and RMC. The  Schedule  13G reported  that Royce has sole power to
vote and/or  dispose of 172,940 of the shares and RMC has the sole power to vote
and/or  dispose of 17,500 of the shares.  The Schedule 13G reported  that Royce,
RMC and Charles M. Royce act as a group for purposes of the Securities  Exchange
Act of 1934, as amended.  The Schedule 13G reported that no entity has more than
a 5% interest in the securities reported in the Schedule.

         NONE  OF  THE  COMPANY,  THE  COMPANY'S  BOARD  OF  DIRECTORS,  OR  THE
INFORMATION  AGENT MAKES ANY  RECOMMENDATION TO ANY SHAREHOLDER AS TO WHETHER TO
TENDER OR REFRAIN FROM TENDERING ANY OR ALL OF SUCH  SHAREHOLDER'S  SHARES,  AND
NONE OF  THEM  HAS  AUTHORIZED  ANY  PERSON  TO MAKE  ANY  SUCH  RECOMMENDATION.
SHAREHOLDERS  ARE URGED TO  EVALUATE  CAREFULLY  ALL  INFORMATION  IN THE OFFER,
CONSULT  THEIR OWN  INVESTMENT  AND TAX  ADVISORS,  AND MAKE THEIR OWN DECISIONS
WHETHER TO TENDER  SHARES AND, IF SO, HOW MANY SHARES TO TENDER AND THE PRICE OR
PRICES AT WHICH TO TENDER.

         The Company may in the future  purchase  additional  Shares in the open
market, in private transactions,  through tender offers, or otherwise.  Any such
purchases  may be on the same terms or on terms that are more or less  favorable
to  shareholders  than the terms of the Offer.  However,  Rule  13e-4  under the
Exchange Act prohibits the Company and its affiliates from purchasing any Shares
other than  pursuant  to the Offer  until at least ten  business  days after the
Expiration  Date.  Any possible  future  purchases by the Company will depend on
many  factors,  including  the market  price of the  Shares,  the results of the
Offer, the Company's business and financial  position,  and general economic and
market conditions.

         Shares  acquired by the Company  pursuant to the Offer will be restored
to the  status of  authorized  and  unissued  Shares and will be  available  for
issuance by the Company without further  shareholder  action (except as required
by applicable law or the rules of the AMEX or any other  securities  exchange on
which the Shares may be listed)  for  purposes  including,  but not  limited to,
employee benefits, acquiring other businesses, or raising additional capital for
use in the Company's  business.  The Company has no current plans for reissuance
of the Shares repurchased pursuant to the Offer.

3.       PROCEDURES FOR TENDERING SHARES.

         PROPER TENDER OF SHARES. For Shares to be tendered properly pursuant to
the Offer,  (a) the  certificates for such Shares (or confirmation of receipt of
such Shares pursuant to the procedures for book-entry transfer set forth below),
together with a properly  completed and duly executed  Letter of Transmittal (or
manually signed facsimile thereof) including any required signature guarantees

                                        8

and any other documents required by the Letter of Transmittal,  must be received
prior to 5:00 p.m. New York City time on the  Expiration  Date by the Depositary
at its  address set forth on the back cover of this Offer to Purchase or (b) the
tendering  shareholder  must comply with the guaranteed  delivery  procedure set
forth below.

         IN  ACCORDANCE  WITH  INSTRUCTION  5  OF  THE  LETTER  OF  TRANSMITTAL,
SHAREHOLDERS  (OTHER THAN ODD LOT HOLDERS  TENDERING  AT THE  PURCHASE  PRICE AS
DETERMINED BY THE COMPANY)  DESIRING TO TENDER SHARES PURSUANT TO THE OFFER MUST
PROPERLY  INDICATE IN THE SECTION  CAPTIONED  "PRICE (IN  DOLLARS)  PER SHARE AT
WHICH  SHARES ARE BEING  TENDERED"  ON THE LETTER OF  TRANSMITTAL  THE PRICE (IN
MULTIPLES OF $0.25) AT WHICH THEIR SHARES ARE BEING TENDERED.

         Shareholders  who  desire to tender  Shares at more than one price must
complete a separate  Letter of  Transmittal  for each price at which  Shares are
tendered,  provided  that the same Shares  cannot be tendered  (unless  properly
withdrawn previously in accordance with the terms of the Offer) at more than one
price.  IN ORDER TO TENDER  SHARES  PROPERLY,  ONE AND ONLY ONE PRICE BOX MAY BE
CHECKED IN THE APPROPRIATE SECTION ON EACH LETTER OF TRANSMITTAL.  In accordance
with  Instruction  8 of the  Letter of  Transmittal,  Odd Lot  Holders  need not
indicate a specific  price at which  their  Shares  are being  tendered  and may
tender their Shares at the Purchase  Price as the same may be  determined by the
Company in accordance with the terms of the Offer.

         In  addition,  if  certificates  representing  Shares  that  are  to be
tendered  have  been  lost or  destroyed,  shareholders  must  complete  the box
captioned  "Description of Shares  Tendered" on the Letter of  Transmittal.  The
shareholder  then will be instructed by the Depositary as to the steps that must
be taken in order to replace  the  certificate(s).  In order to avoid any delay,
such shareholder should call First Union National Bank at (800) 829-8432.

         Also,  Odd Lot Holders who tender all such Shares must complete the box
captioned  "Odd Lots" on the Letter of Transmittal  and, if  applicable,  on the
Notice  of  Guaranteed  Delivery,  in  order  to  qualify  for the  preferential
treatment  available  to Odd Lot Holders set forth in Section 1 of this Offer to
Purchase.

         SIGNATURE GUARANTEES AND METHOD OF DELIVERY.  No signature guarantee is
required (i) if the Letter of Transmittal is signed by the registered  holder of
the Shares  (which  term,  for  purposes  of this  Section 3, shall  include any
participant in The Depository Trust Company (the "Book-Entry Transfer Facility")
whose name  appears on a security  position  listing as the owner of the Shares)
tendered  therewith  and such holder has not  completed  either the box entitled
"Special   Delivery   Instructions"   or  the  box  entitled   "Special  Payment
Instructions"  on the Letter of  Transmittal  or (ii) if Shares are tendered for
the account of a firm or other  entity that is a member in good  standing of the
Security  Transfer  Agent  Medallion  Program  ("Eligible   Institution").   See
Instruction  1 of the  Letter of  Transmittal.  If a  certificate  for Shares is
registered  in the name of a person other than the person  executing a Letter of
Transmittal, or if payment is to be made or Shares not purchased or tendered are
to be issued to a person other than the registered holder,  then the certificate
must be endorsed or  accompanied  by an  appropriate  stock power,  in each case
signed exactly as the name of the registered  holder appears on the certificate,
and guaranteed by an Eligible Institution.

         In all cases,  payment for Shares  tendered  and  accepted  for payment
pursuant to the Offer will be made only after timely  receipt by the  Depositary
of (i)  certificates  for such Shares (or a timely  confirmation of a book-entry
transfer of such Shares into the Depositary's account at the Book-Entry Transfer

                                        9

Facility as described above), (ii) a properly completed and duly executed Letter
of  Transmittal  (or manually  signed  facsimile  thereof),  and (iii) any other
documents required by the Letter of Transmittal.

         THE METHOD OF DELIVERY OF ALL  DOCUMENTS,  INCLUDING  CERTIFICATES  FOR
SHARES, THE LETTER OF TRANSMITTAL,  AND ANY OTHER REQUIRED DOCUMENTS,  IS AT THE
ELECTION  AND  RISK  OF THE  TENDERING  SHAREHOLDER.  IF  DELIVERY  IS BY  MAIL,
REGISTERED MAIL WITH RETURN RECEIPT REQUESTED, PROPERLY INSURED, IS RECOMMENDED.

         BOOK-ENTRY  DELIVERY.  The  Depositary  will  establish an account with
respect to the  Shares  for  purposes  of the Offer at the  Book-Entry  Transfer
Facility within two business days after the date of this Offer to purchase,  and
any financial  institution  that is a  participant  in the  Book-Entry  Transfer
Facility's  system may make  book-entry  delivery of the Shares by causing  such
facility to transfer Shares into the Depositary's account in accordance with the
Book-Entry  Transfer  Facility's  procedures for transfer.  Although delivery of
Shares may be  effected  through a  book-entry  transfer  into the  Depositary's
account at the Book-Entry Transfer Facility, either (i) a properly completed and
duly executed  Letter of Transmittal (or a manually  signed  facsimile  thereof)
with any required  signature  guarantees,  or an Agent's Message,  and any other
required  documents must be transmitted to and received by the Depositary at its
address  set  forth on the back  cover of this  Offer to  Purchase  prior to the
Expiration Date or (ii) the guaranteed  delivery procedure  described below must
be followed.  DELIVERY OF DOCUMENTS TO THE BOOK-ENTRY TRANSFER FACILITY DOES NOT
CONSTITUTE DELIVERY TO THE DEPOSITARY.

         The  term  "Agent's  Message"  means  a  message   transmitted  by  the
Book-Entry  Transfer Facility to, and received by, the Depositary,  which states
that the Book-Entry  Transfer  Facility has received an express  acknowledgement
from the participant in the Book-Entry  Transfer  Facility  tendering the Shares
that such  participant  has  received and agrees to be bound by the terms of the
Letter of Transmittal  and that the Company may enforce such  agreement  against
such participant.

         BACKUP FEDERAL INCOME TAX WITHHOLDING. TO PREVENT BACKUP FEDERAL INCOME
TAX  WITHHOLDING  EQUAL TO 30.5% (30%  BEGINNING  IN JANUARY  2002) OF THE GROSS
PAYMENTS MADE TO SHAREHOLDERS FOR SHARES PURCHASED  PURSUANT TO THE OFFER,  EACH
SHAREHOLDER WHO DOES NOT OTHERWISE  ESTABLISH AN EXEMPTION FROM SUCH WITHHOLDING
MUST  PROVIDE  THE   DEPOSITARY   WITH  THE   SHAREHOLDER'S   CORRECT   TAXPAYER
IDENTIFICATION   NUMBER  ("TIN")  AND  PROVIDE  CERTAIN  OTHER   INFORMATION  BY
COMPLETING  THE FORM W-9 INCLUDED WITH THE LETTER OF  TRANSMITTAL.  The Internal
Revenue Service (the "Service") may impose a penalty on a tendering  shareholder
who fails to  provide a correct  TIN.  Certain  shareholders  (including,  among
others,  all corporations and certain foreign  shareholders)  are not subject to
backup withholding.  Foreign  shareholders (as defined below) may be required to
submit Form W-8 certifying non-United States status to avoid backup withholding.
See  Instructions  14 and 15 of the Letter of  Transmittal.  For a discussion of
certain Federal income tax consequences to tendering  shareholders,  see Section
14.

         WITHHOLDING FOR FOREIGN SHAREHOLDERS.  The following discussion applies
to any "foreign  shareholder"  that is a  shareholder  that,  for United  States
Federal  income tax purposes,  is a  non-resident  alien  individual,  a foreign
corporation,  a foreign  partnership,  a foreign  estate,  or a foreign trust. A
foreign  shareholder  who  has  provided  the  necessary  certification  to  the
Depositary  will  not  be  subject  to  backup  withholding.   However,  foreign
shareholders  generally are subject to backup withholding under Internal Revenue
Code  sections 1441 or 1442 at a rate of 30% of the gross  payments  received by
such foreign shareholders that are not entitled to capital gains treatment. If a

                                       10

shareholder's  address is outside the United  States,  and if the Depositary has
not received a substitute  W-9, the Depositary  will assume that the shareholder
is a foreign shareholder.  The general 30% withholding rate may be reduced under
a tax treaty, if appropriate certification is furnished to the Depositary.

         FOREIGN  SHAREHOLDERS ARE URGED TO CONSULT THEIR TAX ADVISORS REGARDING
THE  APPLICATION  OF UNITED STATES  FEDERAL  INCOME TAX  WITHHOLDING,  INCLUDING
ELIGIBILITY  FOR A  WITHHOLDING  TAX  REDUCTION  OR  EXEMPTION,  AND THE  REFUND
PROCEDURE.

         GUARANTEED DELIVERY. If a shareholder desires to tender Shares pursuant
to the Offer and such shareholder's  Share  certificates  cannot be delivered to
the Depositary  prior to the  Expiration  Date (or the procedures for book-entry
transfer  cannot be completed on a timely  basis) or if time will not permit all
required  documents to reach the Depositary  prior to the Expiration  Date, such
Shares  may  nevertheless  be  tendered,  provided  that  all of  the  following
conditions are satisfied:

     (a) such tender is made by or through an Eligible Institution;

     (b) the Depositary receives by hand, mail, or facsimile  transmission prior
         to the Expiration Date a properly completed and duly executed Notice of
         Guaranteed Delivery  substantially in the form the Company has provided
         with this Offer to Purchase  (specifying  the price at which the Shares
         are being tendered) including (where required) a signature guarantee by
         an Eligible Institution; and

     (c) the certificates  for all tendered Shares,  in proper form for transfer
         (or  confirmation  of  book-entry  transfer  of such  Shares  into  the
         Depositary's  account at the Book-Entry  Transfer  Facility),  together
         with a properly completed and duly executed Letter of Transmittal (or a
         manually  signed   facsimile   thereof)  and  any  required   signature
         guarantees or other  documents  required by the Letter of  Transmittal,
         are received by the Depositary within three AMEX trading days after the
         date  of  receipt  by the  Depositary  of  such  Notice  of  Guaranteed
         Delivery.

         If any tendered  Shares are not purchased,  or if fewer than all Shares
evidenced  by  a  shareholder's  certificates  are  tendered,  certificates  for
unpurchased  Shares  will be  returned  as  promptly  as  practicable  after the
expiration  or  termination  of the Offer or, in the case of Shares  tendered by
book-entry  transfer  at a  Book-Entry  Transfer  Facility,  such Shares will be
credited to the appropriate  account maintained by the tendering  shareholder at
the appropriate  Book-Entry  Transfer Facility,  in each case without expense to
such shareholder.

         DETERMINATION OF VALIDITY;  REJECTION OF SHARES;  WAIVER OF DEFECTS; NO
OBLIGATION  TO GIVE NOTICE OF DEFECTS.  All questions as to the number of Shares
to be accepted, the price to be paid for Shares to be accepted and the validity,
form,  eligibility  (including time of receipt), and acceptance of any tender of
Shares  will be  determined  by the  Company,  in its sole  discretion,  and its
determination  shall be final and binding on all parties.  The Company  reserves
the absolute right to reject any or all tenders of any Shares that it determines
are not in appropriate  form or with respect to which the acceptance for payment
of, or payment for,  such Shares may be unlawful.  The Company also reserves the
absolute  right to waive any of the  conditions  of the  Offer or any  defect or
irregularity  in any  tender  with  respect  to  any  particular  Shares  or any
particular shareholder. No tender of Shares will be deemed to have been properly
made  until all  defects  or  irregularities  have been  cured by the  tendering
shareholder or waived by the Company.  None of the Company, the Depositary,  the
Information  Agent, or any other person shall be obligated to give notice of any
defects or irregularities in tenders,  nor shall any of them incur any liability
for failure to give any such notice.

                                       11

         TENDERING   SHAREHOLDER'S   REPRESENTATION   AND  WARRANTY;   COMPANY'S
ACCEPTANCE  CONSTITUTES AN AGREEMENT.  A tender of Shares pursuant to any of the
procedures   described  above  will   constitute  the  tendering   shareholder's
acceptance of the terms and  conditions  of the Offer,  as well as the tendering
shareholder's   representation  and  warranty  to  the  Company  that  (a)  such
shareholder  has a net long  position in the Shares  being  tendered  within the
meaning of Rule 14e-4  promulgated by the Commission  under the Exchange Act and
(b) the tender of such Shares  complies  with Rule 14e-4.  It is a violation  of
Rule  14e-4 for a person,  directly  or  indirectly,  to tender  Shares for such
person's  own  account  unless,  at the  time  of  tender  and at the end of the
proration  period or period  during which Shares are accepted by lot  (including
any  extensions  thereof),  the person so tendering  (i) has a net long position
equal  to or  greater  than the  amount  of (A)  Shares  tendered  or (B)  other
securities  convertible  into or  exchangeable  or  exercisable  for the  Shares
tendered  and will acquire such Shares for tender by  conversion,  exchange,  or
exercise  and (ii)  will  deliver  or  cause  to be  delivered  such  Shares  in
accordance  with  the  terms  of  the  Offer.  Rule  14e-4  provides  a  similar
restriction  applicable  to the  tender  or  guarantee  of a tender on behalf of
another person. The Company's acceptance for payment of Shares tendered pursuant
to  the  Offer  will  constitute  a  binding  agreement  between  the  tendering
shareholder  and the Company upon the terms and subject to the conditions of the
Offer.

4.       WITHDRAWAL RIGHTS.

         Except as  otherwise  provided  in this  Section  4,  tenders of Shares
pursuant to the Offer are irrevocable. Shares tendered pursuant to the Offer may
be withdrawn at any time prior to the Expiration  Date and,  unless  theretofore
accepted for payment by the Company pursuant to the Offer, may also be withdrawn
at any time after 12:00 Midnight, New York City time, on January 10, 2002.

         For a withdrawal  to be effective,  a notice of  withdrawal  must be in
written or facsimile  transmission  form and must be received in a timely manner
by the  Depositary  at its  address set forth on the back cover of this Offer to
Purchase.  Any such notice of withdrawal  must specify the name of the tendering
shareholder,  the name of the  registered  holder (if different from that of the
person who tendered such Shares), the number of Shares tendered,  and the number
of Shares to be withdrawn.  If the  certificates for Shares to be withdrawn have
been delivered or otherwise  identified to the  Depositary,  then,  prior to the
release of such  certificates,  the tendering  shareholder  also must submit the
serial numbers shown on the particular  certificates for Shares to be withdrawn,
and the signature on the notice of withdrawal  must be guaranteed by an Eligible
Institution (except in the case of Shares tendered by an Eligible  Institution).
If Shares have been tendered pursuant to the procedure for book-entry tender set
forth in Section 3, the notice of withdrawal  also must specify the name and the
number of the  account at the  applicable  Book-Entry  Transfer  Facility  to be
credited with the withdrawn  Shares and otherwise  comply with the procedures of
such facility.  None of the Company,  the Depositary,  the Information Agent, or
any  other  person  shall  be  obligated  to  give  notice  of  any  defects  or
irregularities  in any  notice  of  withdrawal,  nor  shall  any of  them  incur
liability for failure to give any such notice.  All questions as to the form and
validity (including time of receipt) of notices of withdrawal will be determined
by the Company,  in its sole discretion,  which determination shall be final and
binding.

         Withdrawals  may  not be  rescinded,  and  any  Shares  withdrawn  will
thereafter be deemed not properly tendered for purposes of the Offer unless such
withdrawn  Shares  are  properly  re-tendered  prior to the  Expiration  Date by
following one of the procedures described in Section 3.

         If the Company extends the Offer, is delayed in its purchase of Shares,
or is unable to purchase  Shares  pursuant  to the Offer for any  reason,  then,
without  prejudice  to the  Company's  rights under the Offer,  the  Depositary,
subject to applicable law, may retain tendered Shares on behalf of the Company,

                                       12

and such Shares may not be withdrawn except to the extent tendering shareholders
are entitled to withdrawal rights as described in this Section 4.

5.       PURCHASE OF SHARES AND PAYMENT OF PURCHASE PRICE.

         Upon the terms and subject to the conditions of the Offer,  as promptly
as practicable following the Expiration Date, the Company (a) will determine the
Purchase  Price it will pay for the Shares  properly  tendered  and not properly
withdrawn  prior to the  Expiration  Date by taking  into  account the number of
Shares so tendered and the prices  specified by tendering  shareholders  and (b)
will accept for  payment  and pay for (and  thereby  purchase)  Shares  properly
tendered at prices at or below the Purchase Price and not withdrawn prior to the
Expiration  Date. For purposes of the Offer,  the Company will be deemed to have
accepted for payment (and  therefore  purchased)  Shares that are tendered at or
below the  Purchase  Price  and not  withdrawn  (subject  to the  proration  and
conditional  tender provisions of the Offer) only when, as, and if it gives oral
or written notice to the Depositary of its acceptance of such Shares for payment
pursuant to the Offer.

         Upon the terms and  subject to the  conditions  of the Offer,  promptly
following  the  Expiration  Date the  Company  will accept for payment and pay a
single per Share  Purchase  Price for  350,000  Shares  (subject  to increase or
decrease as  provided  in Sections 1 and 15) or such lesser  number of Shares as
are properly tendered at prices not in excess of $22.00 nor less than $19.00 net
per Share,  in  multiples of $0.25,  and not properly  withdrawn as permitted in
Section 4.

         The  Company  will pay for Shares  purchased  pursuant  to the Offer by
depositing the aggregate  Purchase Price therefor with the Depositary,  who will
act as agent for  tendering  shareholders  for the purpose of receiving  payment
from the Company and transmitting payment to the tendering shareholders.

         In the event of  proration,  the Company will  determine  the proration
factor  and pay for  those  tendered  Shares  accepted  for  payment  as soon as
practicable after the Expiration Date, provided that the Company does not expect
to be able to announce the final results of any  proration and commence  payment
for Shares  purchased  until  approximately  three AMEX  trading  days after the
Expiration  Date.  Certificates  for all  Shares  tendered  and  not  purchased,
including  all Shares  tendered  at prices in excess of the  Purchase  Price and
Shares not purchased due to proration or  conditional  tender,  will be returned
(or, in the case of Shares tendered by book-entry transfer,  such Shares will be
credited to the account maintained with the Book-Entry  Transfer Facility by the
participant  therein who so delivered such Shares) to the tendering  shareholder
at the Company's  expense as promptly as practicable  after the Expiration  Date
without  expense to the  tendering  shareholders.  Under no  circumstances  will
interest on the Purchase  Price be paid by the Company by reason of any delay in
making  payment.  In addition,  if certain events occur,  the Company may not be
obligated to purchase Shares pursuant to the Offer. See Section 7.

         The Company will pay all stock transfer taxes,  if any,  payable on the
transfer to it of Shares purchased  pursuant to the Offer. If, however,  payment
of the Purchase  Price is to be made to, or (in the  circumstances  permitted by
the Offer) if unpurchased Shares are to be registered in the name of, any person
other than the registered holder, or if tendered  certificates are registered in
the name of any person other than the person signing the Letter of  Transmittal,
the  amount  of all  stock  transfer  taxes,  if  any  (whether  imposed  on the
registered  holder or such other person),  payable on account of the transfer to
such  person  will be  deducted  from the  Purchase  Price  unless  satisfactory
evidence of the payment of the stock transfer taxes, or exemption therefrom,  is
submitted. See Instruction 7 of the Letter of Transmittal.

         ANY TENDERING  SHAREHOLDER OR OTHER PAYEE WHO FAILS TO COMPLETE  FULLY,
SIGN,  AND RETURN TO THE  DEPOSITARY  THE FORM W-9  INCLUDED  WITH THE LETTER OF
TRANSMITTAL  MAY BE SUBJECT TO REQUIRED BACKUP FEDERAL INCOME TAX WITHHOLDING OF
30.5% (30% BEGINNING IN JANUARY 2002) OF THE GROSS PROCEEDS PAID TO SUCH

                                       13

SHAREHOLDER  OR OTHER  PAYEE  PURSUANT  TO THE  OFFER.  SEE  SECTION 3. ALSO SEE
SECTION 3 REGARDING FEDERAL INCOME TAX CONSEQUENCES FOR FOREIGN SHAREHOLDERS.

6.       CONDITIONAL TENDER OF SHARES.

         Under certain  circumstances  set forth in Section 1 above, the Company
may prorate the number of Shares  purchased  pursuant to the Offer. As discussed
in  Section  14,  the  number  of  Shares  to be  purchased  from  a  particular
shareholder  might  affect  the tax  consequences  to such  shareholder  of such
purchase  and such  shareholder's  decision  whether to tender.  Accordingly,  a
shareholder may tender Shares subject to the condition that a specified  minimum
number,  if any, must be purchased,  and any shareholder  wishing to make such a
conditional tender should so indicate in the box captioned  "Conditional Tender"
on the Letter of  Transmittal  and, if  applicable,  on the Notice of Guaranteed
Delivery.  It is the tendering  shareholder's  responsibility  to calculate such
minimum  number of Shares,  and each  shareholder is urged to consult his or her
own tax advisor.  If the effect of  accepting  tenders on a pro rata basis is to
reduce  the  number of Shares to be  purchased  from any  shareholder  below the
minimum number so specified,  such tender will automatically be deemed withdrawn
(except as  provided in the next  paragraph),  and the Shares  tendered  will be
returned to such shareholder as soon as practicable after the Expiration Date.

         However,  if so many conditional tenders would be deemed withdrawn that
the total number of Shares to be purchased falls below 350,000 Shares,  then, to
the  extent  feasible,  the  Company  will  identify  conditional  tenders  from
shareholders  who tender  all of their  Shares  and will  select  enough of such
conditional tenders which would otherwise have been deemed withdrawn to purchase
such desired number of Shares. In selecting among such conditional  tenders, the
Company will select by random lot.

         IN  THE  EVENT  OF  PRORATION,   ANY  SHARES  TENDERED  PURSUANT  TO  A
CONDITIONAL TENDER FOR WHICH THE MINIMUM  REQUIREMENTS ARE NOT SATISFIED MAY NOT
BE ACCEPTED AND WILL THEREBY BE DEEMED WITHDRAWN.

7.       CERTAIN CONDITIONS OF THE OFFER.

         Notwithstanding any other provision of the Offer, the Company shall not
be required to accept for payment, purchase, or pay for any Shares tendered, and
may terminate or amend the Offer or may postpone the  acceptance for payment of,
or the  purchase  of and the  payment  for,  Shares  tendered,  subject  to Rule
13e-4(f)  under the Exchange  Act, if at any time on or after  December 7, 2001,
and prior to the Expiration Date (as the same may be extended in accordance with
Section 15) any of the following  events shall have occurred (or shall have been
determined by the Company to have  occurred)  that, in the Company's  reasonable
judgment  in any such  case and  regardless  of the  circumstances  giving  rise
thereto  (including  any action or  omission  to act by the  Company),  makes it
inadvisable  to proceed  with the Offer or with such  acceptance  for payment or
payment:

     (a) there shall have been threatened,  instituted, or pending any action or
         proceeding   by  any   government   or   governmental   regulatory   or
         administrative  agency,  authority  or tribunal,  or any other  person,
         domestic or foreign, before any court,  authority,  agency, or tribunal
         that directly or indirectly:

         (i)  challenges  the making of  the Offer,  the  acquisition of some or
              all of the Shares  pursuant to the Offer,  or otherwise relates in
              any manner to the Offer, or

                                       14

         (ii) in  the  Company's  reasonable  judgment,   could  materially  and
              adversely  affect the  business,  condition  (financial or other),
              income,   operations,   or   prospects  of  the  Company  and  its
              subsidiaries,  taken as a whole, or otherwise materially impair in
              any way the  contemplated  future  conduct of the  business of the
              Company  or any of  its  subsidiaries  or  materially  impair  the
              contemplated benefits of the Offer to the Company;

     (b) there  shall have been any action  threatened,  pending,  or taken,  or
         approval withheld, or any statute, rule, regulation,  judgment,  order,
         or  injunction  threatened,  proposed,  sought,  promulgated,  enacted,
         entered, amended,  enforced, or deemed to be applicable to the Offer or
         the Company or any of its subsidiaries,  by any court or any authority,
         agency,  or tribunal  that, in the Company's  sole  judgment,  would or
         might directly or indirectly:

         (i)  make the acceptance for payment of, or payment for, some or all of
              the Shares illegal or otherwise  restrict or prohibit consummation
              of the Offer,

         (ii) delay or restrict  the  ability of  the  Company,  or  render  the
              Company unable,  to  accept  for payment or pay for some or all of
              the Shares,

         (iii) materially impair the contemplated benefits of the Offer  to  the
              Company, or

         (iv) materially and adversely affect the business, condition (financial
              or other), income, operations, or prospects of the Company and its
              subsidiaries,  taken as a whole, or otherwise materially impair in
              any way the  contemplated  future  conduct of the  business of the
              Company or any of its subsidiaries;

     (c) there shall have occurred:

         (i)  any general suspension of trading in, or limitation on prices for,
              securities on any national securities exchange or in the over-the-
              counter market,

         (ii) the declaration  of a banking  moratorium  or  any  suspension  of
              payments in respect of banks in the United States,

         (iii)the   commencement   of  a  war,  armed   hostilities,   or  other
              international   or  national   calamity   directly  or  indirectly
              involving the United States,

         (iv) any  limitation  (whether or not  mandatory) by any  governmental,
              regulatory, or administrative agency or authority on, or any event
              that,  in the Company's  reasonable  judgment,  might affect,  the
              extension of credit by banks or other lending  institutions in the
              United States,

         (v)  any significant  decrease in the market price of the Shares or any
              change in the general political,  market,  economic,  or financial
              conditions  in the  United  States or abroad  that  could,  in the
              reasonable judgment of the Company, have a material adverse effect
              on the Company's business, operations, or prospects or the trading
              in the Shares,

         (vi) in the case of any of the foregoing  existing at the  time of  the
              commencement  of the Offer, a material  acceleration or  worsening
              thereof, or

        (vii) any  decline  in either  the Dow Jones  Industrial  Average or the
              Standard and Poor's Index of 500 Industrial Companies by an amount
              in excess of 10%  measured  from the close of business on December
              7, 2001;


                                       15


     (d) a tender or  exchange  offer with  respect to some or all of the Shares
         (other than the Offer),  or a merger or  acquisition  proposal  for the
         Company, shall have been proposed, announced, or made by another person
         or shall  have been  publicly  disclosed,  or the  Company  shall  have
         learned that:

         (i)  any person or "group"  (within the meaning of Section  13(d)(3) of
              the Exchange Act), other than the persons  disclosed as holders of
              more than 5% of the outstanding  Shares listed above in Section 2,
              shall have acquired or proposed to acquire beneficial ownership of
              more than 5% of the outstanding Shares, or

         (ii) any new group shall have been formed that  beneficially  owns more
              than five percent of the outstanding Shares; or

     (e) any change or changes shall have  occurred in the  business,  condition
         (financial or otherwise),  assets, income,  operations,  prospects,  or
         stock  ownership  of the  Company  or  its  subsidiaries  that,  in the
         Company's  sole  judgment,  is or may be material to the Company or its
         subsidiaries.

         The  foregoing  conditions  are for the sole benefit of the Company and
may be asserted by the Company  regardless of the  circumstances  (including any
action or inaction by the Company) giving rise to any such condition, and may be
waived by the  Company,  in whole or in part,  at any time and from time to time
prior to the Expiration Date in its reasonable discretion. The Company's failure
at any time to exercise any of the foregoing rights shall not be deemed a waiver
of any such right,  and each such right  shall be deemed an ongoing  right which
may be asserted prior to the Expiration  Date at any time and from time to time.
Any  determination by the Company  concerning the events described above will be
final and binding.

8.       PRICE RANGE OF SHARES; DIVIDENDS; PRIOR PURCHASE OF SHARES.

         The  Shares  have been  listed  and traded on the AMEX under the symbol
"DLA" since June 30,  2000.  The  following  table sets  forth,  for the periods
indicated,  the high and low closing prices on the AMEX as reported in published
financial  sources  in each such  fiscal  quarter.  The  Company  has never paid
dividends.



          FISCAL QUARTER                                           HIGH                        LOW
          ---------------------------------------------- -------------------------- --------------------------
                                                                                       
          July 2 - September 30, 2000                             $11.625                    $ 8.750
          October 1 - December 31, 2000                           $20.125                    $11.500
          January 1 - March 31, 2001                              $20.250                    $13.375
          April 1 - June 30, 2001                                 $18.750                    $15.300
          July 1 - September 30, 2001                             $19.550                    $16.960


         On November 16, 2001, the last full trading day for the Shares prior to
the  announcement  of the  Offer,  the  closing  price  on AMEX as  reported  in
published  financial  sources  was $18.90 per Share.  SHAREHOLDERS  ARE URGED TO
OBTAIN CURRENT MARKET QUOTATIONS FOR THE SHARES.

         Since the Company became  publicly traded on June 30, 2000, the Company
has purchased 115,000 of its shares at an average purchase price of $18.62.

                                       16

9.       SOURCE AND AMOUNT OF FUNDS.

         Assuming the Company  purchases 350,000 Shares pursuant to the Offer at
a price of $22.00  net per  Share or  $19.00  net per  Share,  the total  amount
required  by the  Company to  purchase  such  Shares  will be  $7,700,000.00  or
$6,665,000.00,  respectively. Including the estimated transaction fees and other
expenses  of   $176,540.00,   a  total  of   $7,876,540.00   or   $6,841,540.00,
respectively, will be funded with internally generated funds.

10.      CERTAIN INFORMATION CONCERNING THE COMPANY.

         DESCRIPTION OF BUSINESS.  The Company was  incorporated on December 10,
1999 as an indirect wholly-owned  subsidiary of Delta Woodside Industries,  Inc.
("Delta Woodside"),  NYSE: DLW. On June 30, 2000, Delta Woodside distributed all
of the outstanding shares of Delta Apparel to the shareholders of Delta Woodside
(the "Spin-off").  As a result of the spin-off,  Delta Apparel became a separate
public reporting  company traded on AMEX. Prior to May 2000, the business of the
Company  was  conducted  by  the  Delta  Apparel  Company  division  of  various
subsidiaries  of Delta  Woodside.  In May 2000,  Delta Woodside  reorganized its
subsidiaries  and  divisions,  and all of the assets and operations of the Delta
Apparel Company division were transferred to the Company or its subsidiary,  and
the Company became a direct  subsidiary of Delta  Woodside.  Historical data for
the periods prior to June 30, 2000 pertain to the Delta Apparel Company division
of Delta Woodside's subsidiaries or the Company prior to the Spin-off.

         Delta Apparel is a vertically  integrated  manufacturer and marketer of
high  quality  knit  apparel.  The Company  specializes  in selling  undecorated
T-shirts, golf shirts and tank tops to distributors, screen printers and private
label accounts.  The Company's business is discussed more fully in the Company's
Annual  Report on Form 10-K for the fiscal  year ended June 30,  2001 (the "2001
Annual  Report") and its  Quarterly  Report on Form 10-Q for the fiscal  quarter
ended  September 29, 2001 (the "First 2002 Quarterly  Report").  The 2001 Annual
Report and the First 2002 Quarterly Report are incorporated herein by reference.

         SELECTED HISTORICAL AND PRO FORMA CONSOLIDATED  FINANCIAL  INFORMATION.
The following information includes certain historical and pro forma consolidated
financial  information related to the Company.  Historical financial information
was  excerpted or derived  from the audited  consolidated  financial  statements
contained  in  the   Company's   2001  Annual  Report  and  from  the  unaudited
consolidated   financial  statements  contained  in  the  Company's  First  2002
Quarterly Report. The historical  information should be read in conjunction with
the financial  information and related notes contained therein,  copies of which
may be obtained as set forth under the caption "Additional Information" below in
this Section 10.

                                       17




                                                         FOR THE THREE                  FOR THE YEAR
                                                          MONTHS ENDED                     ENDED
                                                       SEPTEMBER 29, 2001               JUNE 30, 2001
                                                            UNAUDITED                     AUDITED
                                                  ---------------------------       ---------------------
                                                              (In thousands, except per share amounts)

                                                                                 
Net sales (Historical)...............................  $      31,014                   $        120,400
Net income:
   Historical........................................             64                              9,977
   Pro Forma for the Offer at $19.00 per Share.......              3                              9,453
   Pro Forma for the Offer at $22.00 per Share.......             (6)                             9,373
Earnings per share:
 Basic:
   Historical........................................           0.03                               4.15
   Pro Forma for the Offer at $19.00 per Share.......             --                               4.60
   Pro Forma for the Offer at $22.00 per Share.......             --                               4.57
 Diluted:
   Historical........................................           0.03                               4.03
   Pro Forma for the Offer at $19.00 per Share.......             --                               4.45
   Pro Forma for the Offer at $22.00 per Share.......             --                               4.41
Shareholders' equity:
   Historical........................................         62,666                             63,483
   Pro Forma for the Offer at $19.00 per Share.......         55,281                             56,159
   Pro Forma for the Offer at $22.00 per Share.......         54,141                             55,029
Shareholders' equity Per Share:
   Historical........................................          26.74                              26.58
   Pro Forma for the Offer at $19.00 per Share.......          27.72                              27.54
   Pro Forma for the Offer at $22.00 per Share.......          27.15                              26.99


         The pro forma  consolidated  financial  information  of the  Company is
presented for informational purposes only, is unaudited, and does not purport to
be indicative of the future results or the  consolidated  financial  position of
the Company or the consolidated net income and consolidated  financial  position
that would actually have been attained had the pro forma  transactions  occurred
on the date or for the periods  indicated.  This  information  should be read in
conjunction with the historical consolidated financial statements of the Company
set forth in the 2001 Annual Report and the First 2002 Quarterly Report.

         ADDITIONAL  INFORMATION.  The  Company is subject to the  informational
filing  requirements  of the  Exchange  Act and,  in  accordance  therewith,  is
obligated to file reports and other information with the Commission  relating to
its  business,  financial  condition,  and  other  matters.  Information,  as of
particular  dates,  concerning  the  Company's  directors  and  officers,  their
remuneration,  options and incentive stock awards granted to them, the principal
holders of the Company's equity  securities,  and any material  interest of such
persons in  transactions  with the Company is required to be  disclosed in proxy
statements  distributed  to  the  Company's  shareholders  and  filed  with  the
Commission.  Such  reports,  proxy  statements,  and  other  information  can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at 450 Fifth Street, N.W., Room 2120,  Washington,  D.C. 20549 and at
its regional  offices located at 500 West Madison Street,  Suite 1400,  Chicago,
Illinois  60661-2511 and 233 Broadway,  New York, New York 10279. Copies of such
material  may  also be  obtained  by  mail,  upon  payment  of the  Commission's
customary charges, from the Public Reference Section of the Commission at

                                       18

Judiciary  Plaza,  450  Fifth  Street,   N.W.,  Washington,  D.C.  20549.   Such
material can also be obtained for free from the Commission's web site at http://
www.sec.gov. Such reports, proxy  statements,  and  other information concerning
the Company also can be inspected at the offices of the AMEX,  86 Trinity Place,
New York,  New York 10005,  on which the Shares are listed.

11.      INTERESTS OF DIRECTORS AND OFFICERS; TRANSACTIONS AND
         ARRANGEMENTS CONCERNING SHARES

         As of  December  7,  2001,  the  Company  had  issued  and  outstanding
2,334,149  Shares and had 700,000 Shares  reserved for issuance upon exercise of
outstanding  stock options and incentive  stock awards.  The 350,000 Shares that
the Company is offering to purchase  represents 14.9% of the outstanding Shares.
As of that date,  the Company's  directors and executive  officers as a group (9
persons) beneficially owned an aggregate of 678,579 Shares representing 34.2% of
the outstanding Shares, assuming the exercise by such persons of their currently
exercisable  options and options  exercisable within 60 days of the date hereof.
See "Purpose of the Offer; Certain Effects of the Offer" for a discussion of the
Shares owned by certain shareholders of the Company.

         The following table sets forth the number of Shares  beneficially owned
by each  director  and  executive  officer of the Company  and by all  executive
officers and directors as a group:




                                                                             SHARES
                                                                          BENEFICIALLY
     BENEFICIAL OWNER                                                         OWNED               PERCENTAGE
     ---------------------------------------------------------------- ---------------------- ---------------------

                                                                                               
     E. Erwin Maddrey, II (1)                                                347,814                 14.9
     233 North Main Street
     Suite 200
     Greenville, SC  29601

     Buck A. Mickel (2) (3)                                                  158,963                 6.8
     Post Office Box 6721
     Greenville, SC  29606

     Micco Corporation (3)                                                   124,063                 5.3
     Post Office Box 795
     Greenville, SC  29602

     Minor H. Mickel (3)(4)                                                  157,804                 6.8
     415 Crescent Avenue
     Greenville, SC  29605

     Minor M. Shaw (3)(5)                                                    152,008                 6.5
     Post Office Box 795
     Greenville, SC  29602

     Charles C. Mickel (3) (6)                                               149,694                 6.4
     Post Office Box 6721
     Greenville, SC  29606

     William F. Garrett (7)                                                      429                 (15)

     C. C. Guy (8)                                                             4,070                 (15)

     Robert W. Humphreys (9)                                                  30,472                 1.3

     Dr. James F. Kane (10)                                                    4,276                 (15)

     Dr. Max Lennon (11)                                                       3,102                 (15)

                                       19

     Herbert M. Mueller (12)                                                  11,034                 (15)

     Martha M. "Sam" Watson (13)                                               3,126                 (15)

     All current directors and executive officers                            563,286                24.1
     as a group (9 persons) (14)


     (1) Mr.  Maddrey is the Chairman of the board and a director of the Company
and was the President and Chief  Executive  Officer of Delta Woodside until June
2000. The number of shares shown as beneficially  owned by Mr. Maddrey  includes
43,147  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  107
shares allocated to the account of Mr. Maddrey in Delta  Woodside's  Savings and
Investment Plan (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.

     (2) Buck A. Mickel is a director of the Company. The number of shares shown
as beneficially owned by Buck A. Mickel includes 34,613 shares directly owned by
him, all of the 124,063 shares owned by Micco  Corporation,  and 287 shares held
by him as custodian for a minor. See Note (3).

     (3) Micco  Corporation  owns 124,063 shares of the Company's  common stock.
The  shares of common  stock of Micco  Corporation  are owned in equal  parts by
Minor H. Mickel,  Buck A. Mickel (a director of the Company),  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 the Company's  common
stock owned by Micco Corporation. Minor H. Mickel directly owns 33,741 shares of
the  Company's  common  stock.  Buck A. Mickel,  directly or as custodian  for a
minor,  owns 34,900  shares of the Company's  common  stock.  Charles C. Mickel,
directly or as custodian for his  children,  owns 25,621 shares of the Company's
common stock.  Minor M. Shaw,  directly or as custodian  for her children,  owns
26,497 shares of the Company's common stock. Minor M. Shaw's husband, through an
individual retirement account and as custodian for their children,  beneficially
owns  approximately  1,448 shares of the  Company's  common  stock,  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 274 shares of the  Company's  common stock held by her as custodian  for her
children. The spouse of Charles C. Mickel owns 10 shares of the Company's common
stock,  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 351 shares of the Company's  common stock held by
him as custodian for his children. Buck A. Mickel disclaims beneficial ownership
with  respect to the 287  shares of the  Company's  common  stock held by him as
custodian for a minor.

     (4) The number of shares  shown  as  beneficially  owned by Minor H. Mickel
includes 33,741 shares directly owned by her and all of the 124,063 shares owned
by Micco Corporation.  See Note (3).

     (5) The  number  of  shares  shown as  beneficially  owned by Minor M. Shaw
includes  26,497  shares owned by her directly or as custodian for her children,
approximately  1,448  shares  beneficially  owned  by  her  husband  through  an
individual retirement account or as custodian for their children, and all of the
124,063 shares owned by Micco Corporation. See Note (3).

     (6) The number of shares shown as  beneficially  owned by Charles C. Mickel
includes  25,621  shares owned by him directly or as custodian for his children,
10  shares  owned  by his  wife  and all of the  124,063  shares  owned by Micco
Corporation. See Note (3).

     (7) William F. Garrett is a director of the  Company.  The number of shares
shown as beneficially  owned by Mr. Garrett includes 208 shares allocated to the
account of Mr. Garrett 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.

     (8) C. C. Guy is a director of the  Company.  The number of shares shown as
beneficially  owned by C. C. Guy includes  1,896 shares owned by his wife, as to
which shares Mr. Guy disclaims beneficial ownership.

     (9) Robert W.  Humphreys is  President  and Chief  Executive  Officer and a
director of the  Company.  The shares shown as  beneficially  owned in the table
above include  15,625 shares  subject to options that are currently  exercisable
and 50,000  shares are excluded  from the table that are covered by options that
are not exercisable until July 14, 2002. Also excluded from the above are 12,000
shares  subject to awards under the  Company's  Incentive  Stock Award Plan that
will not vest until June 30, 2002.

     (10) Dr.  James F. Kane is a director of the  Company.  The shares shown as
beneficially owned by him are held in a Keogh account or an IRA account.

                                       20

     (11)  Dr. Max Lennon is a director of the Company.

     (12)  Herbert M. Mueller is Vice  President,  Chief  Financial  Officer and
Treasurer of the Company.  The shares shown as  beneficially  owned in the table
above include 3,500 shares subject to options that are currently exercisable and
11,200  shares are excluded  from the table that are covered by options that are
not  exercisable  until July 14, 2002.  Also  excluded  from the above are 3,600
shares  subject to awards under the  Company's  Incentive  Stock Award Plan that
will not vest until June 30, 2002.

     (13) Martha M. "Sam" Watson is Vice President and Secretary of the Company.
The shares shown as  beneficially  owned in the table above include 2,000 shares
subject to options that are currently exercisable, and 6,000 shares are excluded
from the table that are covered by options that are not  exercisable  until July
14, 2002.  Also excluded from the table above are 3,200 shares subject to awards
under the Company's Incentive Stock Award Plan that will not vest until June 30,
2002.

     (14)  Includes all shares  deemed to be  beneficially  owned by any current
director or executive officer.

     (15)  Less than one percent.

12.      EFFECTS OF THE OFFER ON THE MARKET FOR SHARES; REGISTRATION
         UNDER THE EXCHANGE ACT.

         The Company's  purchase of Shares pursuant to the Offer will reduce the
number of Shares  that might  otherwise  be traded  publicly  and is expected to
reduce the number of shareholders.  Nonetheless,  the Company expects that there
will be a sufficient number of Shares  outstanding and publicly traded following
consummation  of the Offer to ensure a continued  trading market for the Shares.
Based upon  published  guidelines of the AMEX, the Company does not believe that
its purchase of Shares pursuant to the Offer will cause the Company's  remaining
Shares to be delisted from the AMEX.

         The Shares are currently  "margin  securities" under the regulations of
the Federal Reserve Board. This has the effect,  among other things, of allowing
brokers to extend credit to their customers using such Shares as collateral. The
Company  believes that,  following the purchase of Shares pursuant to the Offer,
the Shares will continue to be "margin  securities"  for purposes of the Federal
Reserve Board's margin regulations.

         The Shares are registered under the Exchange Act, which requires, among
other things,  that the Company furnish certain  information to its shareholders
and the  Commission and comply with the  Commission's  proxy rules in connection
with  meetings of the  Company's  shareholders.  The Company  believes  that its
purchase of Shares  pursuant to the Offer will not result in the Shares becoming
eligible for deregistration under the Exchange Act.

13.      CERTAIN LEGAL MATTERS; REGULATORY APPROVALS.

         The Company is not aware of any license or regulatory  permit  material
to the  Company's  business  that might be adversely  affected by the  Company's
acquisition of Shares as contemplated  herein or of any approval or other action
by any government or governmental,  administrative,  or regulatory  authority or
agency,  domestic or  foreign,  that would be required  for the  acquisition  or
ownership  of Shares by the  Company  as  contemplated  herein.  Should any such
approval or other action be required,  the Company  presently  contemplates that
such  approval or other action will be sought.  The Company is unable to predict
whether it may determine that it is required to delay the acceptance for payment
of or payment for Shares  tendered  pursuant to the Offer pending the outcome of
any such  matter.  There can be no  assurance  that any such  approval  or other
action,  if needed,  would be obtained or would be obtained without  substantial
conditions or that the failure to obtain any such approval or other action might
not result in adverse  consequences  to the  Company's  business.  The Company's
obligations  under the Offer to accept for payment and pay for Shares is subject
to certain conditions. See Section 7.

                                       21


14.      CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         GENERAL.  The Federal income tax discussion set forth below  summarizes
the material  Federal income tax consequences to U.S. Holders of sales of Shares
pursuant  to the  Offer  and is  included  for  general  information  only.  The
discussion  does not address all aspects of Federal income  taxation that may be
relevant to a particular  shareholder or any relevant foreign,  state,  local or
other tax laws. Certain shareholders (including insurance companies,  tax-exempt
entities,  foreign persons,  financial  institutions,  broker dealers,  employee
benefit plans, personal holding companies, persons who hold Shares as a position
in a "straddle" or as part of a "hedging" or "conversion" transaction,  or other
than as a capital asset, and persons who acquired their Shares upon the exercise
of employee stock options or incentive stock awards or as  compensation)  may be
subject to special rules not discussed below.  Foreign  shareholders  should see
Section 3 for a discussion  of the  applicable  United  States  withholding  tax
rules.  This  discussion  is based  on laws,  regulations,  rulings,  and  court
decisions currently in effect, all of which are subject to change, possibly with
retroactive  effect.  The Company has neither  requested  nor obtained a written
opinion of counsel or a ruling from the Service  with respect to the tax matters
discussed  below.  EACH  SHAREHOLDER  IS  URGED  TO  CONSULT  AND  RELY  ON  THE
SHAREHOLDER'S  OWN TAX  ADVISOR AS TO THE  PARTICULAR  TAX  CONSEQUENCES  TO THE
SHAREHOLDER OF SELLING SHARES  PURSUANT TO THE OFFER,  INCLUDING THE APPLICATION
OF FOREIGN, STATE, LOCAL, OR OTHER TAX LAWS.

         A sale of Shares  pursuant to the Offer will  constitute a "redemption"
under the Internal Revenue Code of 1986, as amended (the "Code"),  and will be a
taxable transaction for Federal income tax purposes. If the redemption qualifies
as a sale  of  Shares  by a  shareholder  under  Section  302 of the  Code,  the
shareholder will recognize gain or loss equal to the difference  between (a) the
cash received  pursuant to the Offer and (b) the  shareholder's tax basis in the
Shares surrendered  pursuant to the Offer. If the redemption does not qualify as
a sale of Shares  under  Section  302,  the  shareholder  will not be treated as
having sold Shares but will be treated as having received a dividend  taxable as
ordinary  income in an amount equal to the cash received  pursuant to the Offer.
As described  below,  whether a redemption  qualifies  for sale  treatment  will
depend largely on the total number of the  shareholder's  Shares  (including any
Shares   constructively  owned  by  the  shareholder)  that  are  purchased.   A
shareholder  desiring to obtain sale  treatment  may want to make a  conditional
tender,  as described in Section 6, to make sure that a minimum number of his or
her Shares (if any) are purchased.

         SALE  TREATMENT.  Under Section 302 of the Code, a redemption of Shares
pursuant  to the Offer  will be treated  as a sale of such  Shares  for  Federal
income tax purposes if such redemption (i) results in a "complete redemption" of
all  of  the  shareholder's  stock  in  the  Company,   (ii)  is  "substantially
disproportionate" with respect to the shareholder,  or (iii) is "not essentially
equivalent to a dividend" with respect to the shareholder.

         In  determining  whether any of these three tests under  Section 302 is
satisfied,  a  shareholder  must  take into  account  not only  Shares  that the
shareholder actually owns but also any Shares that the shareholder is treated as
owning pursuant to the constructive  ownership rules of Section 318 of the Code.
Under those rules, a shareholder generally is treated as owning (i) Shares owned
by the shareholder's spouse, children,  grandchildren,  and parents, (ii) Shares
owned by certain trusts of which the  shareholder is a beneficiary in proportion
to the  shareholder's  interest,  (iii)  Shares owned by any estate of which the
shareholder is a beneficiary in proportion to the shareholder's  interest,  (iv)
Shares owned by any partnership or "S corporation" in which the shareholder is a
partner or shareholder in proportion to the shareholder's  interest,  (v) Shares
owned by any non-S  corporation  of which the  shareholder  owns at least 50% in
value of the stock, in proportion to the shareholder's interest, and (vi) Shares
that the  shareholder  has an option or similar right to acquire.  A shareholder
that is a partnership or S corporation,  estate,  trust, or non-S corporation is
treated as owning stock owned (as the case may be) by partners or S corporation

                                       22

shareholders,  by estate beneficiaries,  by certain trust beneficiaries,  and by
50% shareholders of a non-S corporation.  Stock constructively owned by a person
generally  is  treated  as  being  owned  by  that  person  for the  purpose  of
attributing ownership to another person.

         A redemption  of Shares from a  shareholder  pursuant to the Offer will
result in a "complete  redemption" of all the shareholder's stock in the Company
if  either  (i)  the  Company   purchases   all  of  the  Shares   actually  and
constructively owned by the shareholder or (ii) the shareholder actually owns no
Shares after all transfers of Shares pursuant to the Offer,  constructively owns
only Shares owned by certain family members,  and the  shareholder  qualifies to
and  does  waive  (pursuant  to  Section  302(c)(2)  of the  Code)  constructive
ownership of Shares owned by family members.  Any shareholder  desiring to waive
such  constructive  ownership of Shares  should  consult a tax advisor about the
applicability of Section 302(c)(2).

         A redemption of Shares from a shareholder pursuant to the Offer will be
"substantially   disproportionate"  with  respect  to  the  shareholder  if  the
percentage  of  Shares  actually  and  constructively  owned by the  shareholder
compared to all Shares  outstanding  immediately after all redemptions of Shares
pursuant to the Offer is less than 80% of the percentage of Shares  actually and
constructively owned by the shareholder immediately before such redemptions.  If
exactly 350,000 Shares are redeemed  pursuant to the Offer, the number of Shares
outstanding  after  consummation of the Offer will be  approximately  85% of the
number of Shares currently outstanding. Consequently, in that case a shareholder
must  dispose  of more than 32% (100%  minus 80% of 85%) of the number of Shares
the shareholder  actually and  constructively  owns in order possibly to qualify
for a substantially disproportionate redemption. If the Company were to exercise
its right to purchase an additional 2% of the Shares,  a shareholder  would have
to  dispose  of more  than  33.6%  (100%  minus  80% of 83%)  of the  number  of
outstanding  Shares the shareholder  actually and  constructively  owns in order
possibly to qualify for a substantially disproportionate redemption.

         A redemption of Shares from a shareholder pursuant to the Offer will be
"not  essentially  equivalent  to a dividend"  if,  pursuant  to the Offer,  the
shareholder  experiences  a "meaningful  reduction" in his or her  proportionate
interest in the Company, including voting rights, participation in earnings, and
liquidation  rights,  arising  from the actual  and  constructive  ownership  of
Shares.  The  Service  has  indicated  in a  published  ruling that a very small
reduction   (3.3%)  in  the   proportionate   interest   of  a  small   minority
(substantially less than 1%) shareholder of a publicly-held corporation who does
not  exercise  any  control  over  corporate  affairs  generally  constitutes  a
"meaningful  reduction"  in  the  shareholder's  interest.  The  fact  that  the
redemption  fails to  qualify as a sale  pursuant  to the other two tests is not
taken into account in  determining  whether the  redemption is "not  essentially
equivalent to a dividend."

         If exactly  350,000  Shares are  redeemed  pursuant  to the Offer,  the
number of Shares  outstanding  will be reduced by 15.0%.  Consequently,  in that
case, a small minority shareholder must dispose of more than 17.8% of the number
of Shares the shareholder  actually and constructively owns in order to have any
reduction in the shareholder's  proportionate  stock interest in the Company. If
the Company  were to exercise  its right to  purchase  an  additional  2% of the
outstanding  Shares,  a shareholder  would have to dispose of more than 19.7% of
the number of Shares the shareholder  actually and constructively  owns in order
to have any reduction in the shareholder's proportionate interest.

         Shareholders  should be aware that their  ability to satisfy any of the
foregoing  tests  also may be  affected  by  proration  pursuant  to the  Offer.
THEREFORE,  UNLESS A SHAREHOLDER MAKES A CONDITIONAL TENDER (SEE SECTION 6), THE
SHAREHOLDER  (OTHER THAN AN ODD LOT HOLDER WHO  TENDERS ALL OF HIS,  HER, OR ITS
SHARES AT OR BELOW THE  PURCHASE  PRICE) CAN BE GIVEN NO  ASSURANCE  EVEN IF HE,
SHE,  OR IT  TENDERS  ALL OF THE  SHAREHOLDER'S  SHARES  THAT THE  COMPANY  WILL
PURCHASE A SUFFICIENT NUMBER OF SUCH SHARES TO PERMIT THE SHAREHOLDER TO SATISFY
ANY  OF  THE  FOREGOING  TESTS.  Shareholders  also  should  be  aware  that  an
acquisition or disposition of Shares in the market or otherwise as part of a

                                       23

plan that  includes  the  shareholder's  tender of Shares  pursuant to the Offer
might be taken into account in determining whether any of the foregoing tests is
satisfied.  Shareholders are urged to consult their own tax advisors with regard
to whether acquisitions from or sales to third parties,  including market sales,
and a tender may be so integrated.

         If any of the foregoing three tests is satisfied,  the shareholder will
recognize  gain or loss  equal to the  difference  between  the  amount  of cash
received  pursuant  to the Offer and the  shareholder's  tax basis in the Shares
sold.  Generally such gains of individuals,  estates,  and trusts are subject to
federal  income  tax  rates  applicable  to long- or  short-term  capital  gains
depending on how long the shareholder held the Shares sold.

         DIVIDEND TREATMENT.  If none of the foregoing three tests under Section
302 of the Code is  satisfied,  the  shareholder  generally  will be  treated as
having received a dividend  taxable as ordinary income in an amount equal to the
amount of cash received by the shareholder  pursuant to the Offer, to the extent
the Company has accumulated or current earnings and profits. The Company expects
that its current and  accumulated  earnings  and profits will be  sufficient  to
cover the  amount of any  payments  pursuant  to the Offer  that are  treated as
dividends.

         Dividend  income of  individuals,  estates,  and  trusts  generally  is
subject to graduated  federal income tax rates.  To the extent that the purchase
of Shares from any  shareholder  pursuant to the Offer is treated as a dividend,
the  shareholder's  tax basis in any Shares  that the  shareholder  actually  or
constructively  owns after  consummation of the Offer should be increased by the
shareholder's tax basis in the Shares surrendered pursuant to the Offer.

         TREATMENT OF DIVIDEND INCOME FOR CORPORATE SHAREHOLDERS. In the case of
a corporate  shareholder,  if the cash received for Shares pursuant to the Offer
is treated as a  dividend,  the  dividend  income  may be  eligible  for the 70%
dividends-received    deduction   under   Section   243   of   the   Code.   The
dividends-received  deduction is subject to certain  limitations,  however.  For
example,  the deduction may not be available if the corporate  shareholder  does
not satisfy  certain  holding period  requirements  with respect to its tendered
Shares  or  if  the   Shares   are   "debt-financed   portfolio   stock."  If  a
dividends-received  deduction is  available,  the dividend  (having  arisen in a
non-pro rata redemption) also will be an "extraordinary  dividend" under Section
1059 of the Code.  In that case,  the corporate  shareholder's  tax basis in its
remaining Shares generally will be reduced (but not below zero) by the amount of
any  "extraordinary  dividend"  not  taxed  because  of  the  dividends-received
deduction.  Any amount of the "extraordinary  dividend" not taxed because of the
dividends-received  deduction in excess of the corporate shareholder's tax basis
for the remaining Shares  generally would be currently  taxable as gain from the
sale of Shares. If a redemption of Shares from a corporate  shareholder pursuant
to the  Offer  is  treated  as a  dividend  as a  result  of  the  shareholder's
constructive  ownership  of other Shares that it has an option or other right to
acquire,  the portion of the extraordinary  dividend not otherwise taxed because
of the dividends-received deduction would reduce the shareholder's basis only in
its Shares sold pursuant to the Offer, and any excess of such non-taxed  portion
over such  basis  would be  currently  taxable  as gain from the sale of Shares.
Corporate  shareholders should consult their tax advisors as to the availability
of the  dividends-received  deduction and the application of Section 1059 of the
Code. SEE SECTION 3 WITH RESPECT TO THE APPLICATION OF BACKUP FEDERAL INCOME TAX
WITHHOLDING.

                                       24

15.      EXTENSION OF OFFER; TERMINATION; AMENDMENT.

         The Company  expressly  reserves the right, in its sole discretion,  at
any time  and from  time to time and  regardless  of  whether  or not any of the
events  set forth in  Section 7 shall  have  occurred  or shall be deemed by the
Company to have occurred, to extend the period of time during which the Offer is
open and thereby delay acceptance for payment of, and payment for, any Shares by
giving oral or written  notice of such  extension to the Depositary and making a
public announcement  thereof.  The Company also expressly reserves the right, in
its sole  discretion,  to terminate  the Offer and not accept for payment or pay
for any Shares not  theretofore  accepted for payment or paid for or, subject to
applicable law, to postpone payment for Shares upon the occurrence of any of the
events  specified  in Section 7 hereof by giving oral or written  notice of such
termination or postponement  to the Depositary and making a public  announcement
thereof. The Company's reservation of the right to delay payment for Shares that
it has accepted for payment is limited by Rule 13e-4(f)(5) promulgated under the
Exchange Act, which requires that the Company must pay the consideration offered
or return the Shares  tendered  promptly  after  termination  or withdrawal of a
tender offer.

         Subject to compliance with applicable law, the Company further reserves
the right, in its sole  discretion,  and regardless of whether any of the events
set forth in Section 7 shall have  occurred or shall be deemed by the Company to
have occurred, to amend the Offer in any respect (including, without limitation,
by decreasing or increasing the consideration offered in the Offer to holders of
Shares or by decreasing  or increasing  the number of Shares being sought in the
Offer). Amendments to the Offer may be made at any time and from time to time by
public  announcement  thereof,  provided that in the case of an extension,  such
public  announcement must be issued no later than 9:00 a.m., New York City time,
on the next  business  day  after the last  previously  scheduled  or  announced
Expiration  Date.  Any public  announcement  made  pursuant to the Offer will be
disseminated  promptly to shareholders in a manner reasonably designed to inform
shareholders  of such change.  Without  limiting the manner in which the Company
may choose to make a public announcement,  except as required by applicable law,
the  Company  shall have no  obligation  to  publish,  advertise,  or  otherwise
communicate any such public  announcement  other than by making a release to the
Dow Jones News Service.

         If the  Company  materially  changes  the  terms  of the  Offer  or the
information  concerning  the Offer or if it waives a material  condition  of the
Offer,  the  Company  will  extend  the Offer to the  extent  required  by Rules
13e-4(d)(2)  and  13e-4(e)(3)  promulgated  under the Exchange Act.  These rules
require that the minimum period during which an offer must remain open following
material  changes in the terms of the Offer or information  concerning the Offer
(other than a change in price or a change in percentage  of  securities  sought)
will depend on the facts and circumstances,  including the relative  materiality
of such terms or  information.  If (i) the Company  increases or  decreases  the
price to be paid for  Shares  and/or the  number of Shares  being  sought in the
Offer and,  in the event of an increase  in the number of Shares  being  sought,
such  increase  exceeds  2% of the  outstanding  Shares  and (ii)  the  Offer is
scheduled to expire at any time earlier than the  expiration  of a period ending
on the tenth business day from,  and including,  the date that such notice of an
increase or decrease is first published,  sent, or given in the manner specified
in this  Section 15, the Offer will be  extended  until the  expiration  of such
period of ten business days.

16.      FEES AND EXPENSES.

         The Company has retained Georgeson Shareholder Communications,  Inc. to
act as  Information  Agent and First Union National Bank to act as Depositary in
connection with the Offer.  The Information  Agent may contact holders of Shares
by mail,  telephone,  and personal interviews and may request brokers,  dealers,
and other nominee  shareholders  to forward  materials  relating to the Offer to
beneficial  owners.  The Information  Agent and the Depositary each will receive
reasonable and customary compensation for their respective services, will be

                                       25

reimbursed by the Company for certain  reasonable  out-of-pocket  expenses,  and
will be indemnified  against  certain  liabilities in connection with the Offer,
including certain liabilities under the Federal securities laws.

         No fees or  commissions  will be  payable by the  Company  to  brokers,
dealers,  or other  persons  (other than fees to the  Information  Agent and the
Depositary as described above) for soliciting  tenders of Shares pursuant to the
Offer. The Company,  however, upon request will reimburse brokers,  dealers, and
commercial banks for customary  mailing and handling  expenses  incurred by such
persons in forwarding the Offer and related  materials to the beneficial  owners
of Shares held by any such person as a nominee or in a  fiduciary  capacity.  No
broker, dealer,  commercial bank, or trust company has been authorized to act as
the agent of the Company,  the Information Agent, or the Depositary for purposes
of the Offer. The Company will pay or cause to be paid all stock transfer taxes,
if any, on its purchase of Shares except as otherwise  provided in Instruction 7
in the Letter of Transmittal.

17.      MISCELLANEOUS.

         The  Company is not aware of any  jurisdiction  where the making of the
Offer is not in compliance  with applicable law. If the Company becomes aware of
any  jurisdiction  where the making of the Offer is not in  compliance  with any
valid  applicable  law, the Company will make a good faith effort to comply with
such law. If, after such good faith effort,  the Company cannot comply with such
law,  the Offer  will not be made to (nor will  tenders be  accepted  from or on
behalf of) the holders of Shares residing in such jurisdiction.

         Pursuant to Rule 13e-4 of the General Rules and  Regulations  under the
Exchange Act, the Company has filed with the Commission a Tender Offer Statement
on Schedule TO which contains additional  information with respect to the Offer.
Such Schedule TO,  including  the exhibits and any  amendments  thereto,  may be
examined,  and copies may be obtained, at the same places and in the same manner
as is set  forth in  Section  10 with  respect  to  information  concerning  the
Company.


                                                   DELTA APPAREL, INC.


December 7, 2001











                                       26



         Manually  signed  photocopies  of the  Letter  of  Transmittal  will be
accepted from Eligible Institutions.  The Letter of Transmittal and certificates
for Shares and any other required  documents should be sent or delivered by each
shareholder or his broker, dealer, commercial bank, trust company, or nominee to
the Depositary at its address set forth below.

                        The Depositary for the Offer is:
________________________________________________________________________________

                            FIRST UNION NATIONAL BANK

                              By Overnight Courier:
                            FIRST UNION NATIONAL BANK
                       c/o Alpine Fiduciary Services, Inc.
                                111 Commerce Road
                               Carlstadt, NJ 07072
                           Attention: Reorg Department
                               Tel: (201) 896-5648


                                                                               
By Mail:                                     By Facsimile Transmission:              By Hand:
-------                                      -------------------------               -------
First Union National Bank                   (Eligible Institutions Only)            First Union National Bank
c/o Alpine Fiduciary Services, Inc.          First Union National Bank              599 Lexington Avenue
P.O. Box 2065                                      Customer Service                 22nd Floor
South Hackensack, NJ 07606-9974              (201) 460-2889                         New York, NY 10022
                                                                                    Tel: (212) 839-7500
                              Confirm by Telephone
                                 (201) 896-5648
________________________________________________________________________________


         Any questions or requests for  assistance or additional  copies of this
Offer to  Purchase,  the  Letter of  Transmittal,  or the  Notice of  Guaranteed
Delivery may be directed to the Information  Agent at the telephone  numbers and
locations  listed  below.  Shareholders  may also  contact  their local  broker,
dealer, commercial bank, or trust company for assistance concerning the Offer.


                     The Information Agent for the Offer is:


                   GEORGESON SHAREHOLDER COMMUNICATIONS, INC.
                           17 State Street, 10th Floor
                               New York, NY 10004

                 Banks and Brokers Call Collect: (212) 440-9800
                    All Others Call Toll-Free (800) 223-2064








                                       27

                               EXHIBIT (a)(1)(ii)

                               DELTA APPAREL, INC.
________________________________________________________________________________

                              LETTER OF TRANSMITTAL
                        TO TENDER SHARES OF COMMON STOCK
                                       OF
                               DELTA APPAREL, INC.
                        PURSUANT TO THE OFFER TO PURCHASE
                             DATED DECEMBER 7, 2001

________________________________________________________________________________

  THE OFFER AND WITHDRAWAL RIGHTS EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
            THURSDAY, JANUARY 10, 2002, UNLESSTHE OFFER IS EXTENDED.

________________________________________________________________________________

                          TO: FIRST UNION NATIONAL BANK

                              By Overnight Courier:
                          FIRST UNION NATIONAL BANK c/o
                         Alpine Fiduciary Services, Inc.
                                111 Commerce Road
                               Carlstadt, NJ 07072
                           Attention: Reorg Department
                               Tel: (201) 896-5648

                                                                          
By Mail:                                  By Facsimile Transmission:            By Hand:
-------                                   -------------------------             -------
First Union National Bank                (Eligible Institutions Only)           First Union National Bank
c/o Alpine Fiduciary Services, Inc.       First Union National Bank             599 Lexington Avenue
P.O. Box 2065                                  Customer Service                 22nd Floor
South Hackensack, NJ 07606-9974                (201) 460-2889                   New York, NY 10022
                                                                                Tel: (212) 839-7500
                                             Confirm by Telephone
                                               (201) 896-5648


________________________________________________________________________________

     Delivery  of this  instrument  and all other  documents  to the  address or
transmission of instructions to a facsimile number other than as set forth above
does not constitute a valid delivery.

PLEASE  READ THE  ENTIRE  LETTER  OF  TRANSMITTAL,  INCLUDING  THE  ACCOMPANYING
INSTRUCTIONS, CAREFULLY BEFORE CHECKING ANY BOX BELOW.

     This  Letter  of  Transmittal  is to be used only if (a)  certificates  for
Shares (as defined below) are to be forwarded herewith or (b) a tender of Shares
is being made concurrently by book-entry  transfer to the account  maintained by
First  Union  National  Bank  ("Depositary")  at The  Depository  Trust  Company
("Book-Entry Transfer Facility") pursuant to Section 3 of the Offer to Purchase.
See Instruction 2.







________________________________________________________________________________

                         DESCRIPTION OF SHARES TENDERED
                           (SEE INSTRUCTIONS 3 AND 4)
________________________________________________________________________________


                                                                                          
----------------------------------------------------------- ----------------------------------------------------------
     NAME(S) AND ADDRESS(ES) OF REGISTERED HOLDER(S)         TENDERED CERTIFICATES (ATTACH SIGNED ADDITIONAL LIST IF
        (PLEASE USE PREADDRESSED LABEL OR FILL IN                        NECESSARY. SEE INSTRUCTION 3.)
      EXACTLY AS NAME(S) APPEAR(S) ON CERTIFICATE(S)
----------------------------------------------------------- ----------------------------------------------------------
                                                            Certificate     No. of Shares*         No. of Shares
                                                            Number(s)                               Tendered
----------------------------------------------------------- --------------- ---------------------- -------------------

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

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

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

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

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

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

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

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

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

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

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

                                                                                                   ------------------
                                                                                                   TOTAL SHARES
                                                                                                   TENDERED
----------------------------------------------------------- --------------- ---------------------- -------------------


================================================================================

Indicate  in this box order (by  certificate  number) in which  Shares are to be
purchased in event of proration.  (Attach additional list if necessary.) *** See
Instruction 10.

   1st:             2nd:              3rd:             4th:                5th:
________________________________________________________________________________

[    ] Check here if any of the  certificates  representing  Shares that you own
     have  been  lost  or  destroyed.  See  Instruction  16.  Number  of  Shares
     represented by lost or destroyed certificates:
     ___________________________________________________________________________
     *    Does not need to be  completed  if Shares are  tendered by  book-entry
          transfer.
     **   If you  desire  to  tender  fewer  than all  Shares  evidenced  by any
          certificates  listed above,  please indicate in this column the number
          of Shares you wish to tender.  Otherwise, all Shares evidenced by such
          certificates will be deemed to have been tendered. See Instruction 4.
     ***  If you do not  designate  an order,  in the event,  due to  proration,
          fewer than all Shares tendered are purchased,  Shares will be selected
          for purchase by the Depositary.
________________________________________________________________________________


                     NOTE: SIGNATURE MUST BE PROVIDED BELOW.
                PLEASE READ ACCOMPANYING INSTRUCTIONS CAREFULLY.

         SHAREHOLDERS  WHO CANNOT DELIVER THE  CERTIFICATES  FOR THEIR SHARES TO
THE DEPOSITARY PRIOR TO THE EXPIRATION DATE (AS DEFINED IN THE OFFER TO PURCHASE
(AS DEFINED BELOW)) OR WHO CANNOT COMPLETE THE PROCEDURE FOR BOOK-ENTRY TRANSFER
ON A TIMELY BASIS OR WHO CANNOT  DELIVER A LETTER OF  TRANSMITTAL  AND ALL OTHER
REQUIRED  DOCUMENTS TO THE DEPOSITARY  PRIOR TO THE EXPIRATION  DATE MUST TENDER
THEIR SHARES PURSUANT TO THE GUARANTEED  DELIVERY PROCEDURE SET FORTH IN SECTION
3 OF THE OFFER TO PURCHASE. SEE INSTRUCTION 2.

         SHAREHOLDERS  WHO  DESIRE TO TENDER  SHARES  PURSUANT  TO THE OFFER (AS
DEFINED BELOW) AND WHO CANNOT DELIVER THE  CERTIFICATES FOR THEIR SHARES (OR WHO
ARE UNABLE TO COMPLY WITH THE  PROCEDURES  FOR  BOOK-ENTRY  TRANSFER ON A TIMELY
BASIS) AND ALL OTHER  DOCUMENTS  REQUIRED BY THIS LETTER OF  TRANSMITTAL  TO THE
DEPOSITARY  AT OR  BEFORE  THE  EXPIRATION  DATE  (AS  DEFINED  IN THE  OFFER TO
PURCHASE)  MAY  TENDER  THEIR  SHARES  ACCORDING  TO  THE  GUARANTEED   DELIVERY
PROCEDURES SET FORTH IN SECTION 3 OF THE OFFER TO PURCHASE.  SEE  INSTRUCTION 2.
DELIVERY OF DOCUMENTS TO THE  BOOK-ENTRY  TRANSFER  FACILITY DOES NOT CONSTITUTE
DELIVERY TO THE DEPOSITARY.
________________________________________________________________________________

[ ] CHECK HERE IF TENDERED SHARES ARE BEING DELIVERED BY BOOK-ENTRY  TRANSFER TO
AN ACCOUNT  MAINTAINED BY THE DEPOSITARY WITH THE BOOK  ENTRY-TRANSFER  FACILITY
AND COMPLETE THE FOLLOWING:

Name of Tendering Institution:__________________________________________________

Account Number:_________________________________________________________________

Transaction Code Number:________________________________________________________

[ ] CHECK HERE IF CERTIFICATES FOR TENDERED SHARES ARE BEING DELIVERED  PURSUANT
TO A  NOTICE  OF  GUARANTEED  DELIVERY  PREVIOUSLY  SENT TO THE  DEPOSITARY  AND
COMPLETE THE FOLLOWING:

Name(s) of Registered Holder(s):________________________________________________

Date of Execution of Notice of Guaranteed Delivery:_____________________________

Name of Institution that Guaranteed Delivery:___________________________________

Give Account Number if Delivered by Book-Entry__________________________________

Account Number:_________________________________________________________________

________________________________________________________________________________



                                    ODD LOTS
                               (SEE INSTRUCTION 8)

To be  completed  ONLY if the  Shares  are being  tendered  by or on behalf of a
person owning  beneficially  or of record an aggregate of fewer than 100 Shares.
The undersigned either (check one Box):

     [ ]  is the  beneficial  or  record owner of an aggregate of fewer than 100
          Shares, all of which are being tendered; or

     [ ]  is  a  broker,  dealer,  commercial  bank,  trust  company,  or  other
          nominee  that (a) is tendering  for the  beneficial  owner(s)  thereof
          Shares with respect to which it is the record holder and (b) believes,
          based upon  representations  made to it by such  beneficial  owner(s),
          that each such person is the beneficial owner of an aggregate of fewer
          than 100 Shares and each is tendering all of such Shares.

UNLESS A BOX UNDER  "PRICE  (IN  DOLLARS)  PER SHARE AT WHICH  SHARES  ARE BEING
TENDERED" IN THIS LETTER OF TRANSMITTAL IS CHECKED, THE UNDERSIGNED IS TENDERING
SHARES AT THE PURCHASE  PRICE, AS THE SAME SHALL BE DETERMINED BY THE COMPANY IN
ACCORDANCE WITH THE TERMS OF THE OFFER.

                 ODD LOT SHARES CANNOT BE CONDITIONALLY TENDERED

________________________________________________________________________________


________________________________________________________________________________

                               CONDITIONAL TENDER
                               (SEE INSTRUCTION 9)


     [ ]  check  here  if  tender  of  Shares  is  conditional  on  the  Company
          purchasing all or a minimum number of tendered Shares and complete the
          following:

         Minimum number of Shares to be sold:___________________________________

________________________________________________________________________________







              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.

TO:      FIRST UNION NATIONAL BANK:

The  undersigned  hereby tenders to Delta Apparel,  Inc., a Georgia  corporation
("Company"),  the  above-described  shares of the Company's Common Stock, at the
price per Share  indicated in this Letter of  Transmittal,  net to the seller in
cash,  upon the terms and subject to the  conditions  set forth in the Company's
Offer to  Purchase,  dated  December 7, 2001 ("Offer to  Purchase"),  receipt of
which is hereby acknowledged, and in this Letter of Transmittal (which, together
with the Offer to Purchase, constitutes the "Offer").

Subject to and  effective  upon  acceptance  for payment of the Shares  tendered
hereby in accordance  with the terms and subject to the  conditions of the Offer
(including,  if the Offer is extended or amended,  the terms and  conditions  of
such  extension or  amendment),  the  undersigned  hereby  sells,  assigns,  and
transfers to, or upon the order of, the Company all right,  title,  and interest
in and to all  the  Shares  that  are  being  tendered  hereby  and  orders  the
registration  of all such Shares if tendered by  book-entry  transfer and hereby
irrevocably constitutes and appoints the Depositary as the true and lawful agent
and   attorney-in-fact  of  the  undersigned  (with  full  knowledge  that  said
Depositary  also acts as the agent of the  Company)  with respect to such Shares
with full power of  substitution  (such power of attorney  being deemed to be an
irrevocable power coupled with an interest) to:

                  (a)  deliver   certificate(s)  for  such  Shares  or  transfer
         ownership  of  such  Shares  on the  account  books  maintained  by the
         Book-Entry Transfer Facility,  together with all accompanying evidences
         of  transfer  and  authenticity,  to, or upon the order of, the Company
         upon receipt by the  Depositary,  as the  undersigned's  agent,  of the
         aggregate  Purchase  Price (as  defined  below)  with  respect  to such
         Shares;
                  (b) present certificates  for such Shares for cancellation and
         transfer on the Company's books; and
                  (c) receive all benefits and otherwise  exercise all rights of
         beneficial ownership of such Shares, subject to the next paragraph, all
         in accordance with the terms of the Offer.

         The undersigned hereby represents and warrants to the Company that:

                  (a)  the  undersigned   understands  that  tenders  of  Shares
         pursuant  to any one of the  procedures  described  in Section 3 of the
         Offer to Purchase and in the  instructions  hereto will  constitute the
         undersigned's  acceptance  of the terms and  conditions  of the  Offer,
         including the undersigned's representation and warranty that:

                           (i) the undersigned has a net long position in Shares
                           or equivalent securities at least equal to the Shares
                           tendered  within the  meaning of Rule 14e-4 under the
                           Securities Exchange Act of 1934, as amended, and

                           (ii)  such tender of Shares complies with Rule 14e-4;

                  (b) when and to the extent the Company accepts such Shares for
         purchase, the Company will acquire good,  marketable,  and unencumbered
         title  to them,  free  and  clear  of all  security  interests,  liens,
         charges,   encumbrances,   conditional  sales   agreements,   or  other
         obligations relating to their sale or transfer,  and not subject to any
         adverse claim;


                  (c) on request,  the undersigned  will execute and deliver any
         additional  documents the Depositary or the Company deems  necessary or
         desirable to complete  the  assignment,  transfer,  and purchase of the
         Shares tendered hereby; and

                  (d) the undersigned has read and agrees to all of the terms of
         the Offer.

         All  authorities  conferred or agreed to be conferred in this Letter of
Transmittal  shall survive the death or incapacity of the  undersigned,  and any
obligation  of the  undersigned  hereunder  shall be  binding  upon  the  heirs,
personal  representatives,   executors,  administrators,   successors,  assigns,
trustees in bankruptcy, and legal representatives of the undersigned.  Except as
stated in the Offer to Purchase, this tender is irrevocable.

         The name(s)  and  address(es)  of the  registered  holder(s)  should be
printed  above,  if they have not already  been printed  above,  exactly as they
appear on the certificates  representing Shares tendered hereby. The certificate
numbers,  the number of Shares represented by such certificates,  and the number
of Shares that the undersigned wishes to tender should be set forth above in the
appropriate  boxes.  The price at which such Shares are being tendered should be
indicated in the box below.

         The undersigned  understands  that the Company will, upon the terms and
subject to the conditions of the Offer,  determine a single per Share price (not
in excess of $22.00 nor less than  $19.00  net to the seller in cash  ("Purchase
Price") that it will pay for Shares properly tendered and not properly withdrawn
prior to the  Expiration  Date  pursuant to the Offer,  taking into  account the
number of Shares so tendered and the prices (in multiples of $0.25) specified by
tendering shareholders. The undersigned understands that the Company will select
the lowest  Purchase  Price that will  allow it to buy  350,000  Shares (or such
lesser  number of Shares as are  properly  tendered  at prices  not in excess of
$22.00 nor less than $19.00 net per Share,  in multiples  of $0.25)  pursuant to
the Offer.  The undersigned  understands  that all Shares  properly  tendered at
prices at or below the Purchase  Price and not properly  withdrawn  prior to the
Expiration  Date will be  purchased at the  Purchase  Price,  upon the terms and
subject to the conditions of the Offer,  including its proration and conditional
tender  provisions,  and that the  Company  will  return  all other  Shares  not
purchased  pursuant to the Offer,  including  Shares  tendered at prices greater
than the Purchase Price,  Shares not withdrawn prior to the Expiration Date, and
Shares not purchased because of proration or conditional tender.

         The undersigned  recognizes that, under certain circumstances set forth
in the Offer to  Purchase,  the Company may  terminate or amend the Offer or may
postpone the acceptance for payment of, or the payment for,  Shares  tendered or
may accept for payment fewer than all of the Shares tendered hereby. In any such
event, the undersigned  understands that certificate(s) for any Shares delivered
herewith but not tendered or not purchased  will be returned to the  undersigned
at the address  indicated  above,  unless  otherwise  indicated  below under the
"Special  Payment  Instructions"  or the "Special  Delivery  Instructions."  The
undersigned  recognizes  that the  Company  has no  obligation,  pursuant to the
Special  Payment  Instructions,  to transfer any certificate for Shares from the
name of its  registered  holder,  or to order the  registration  or  transfer of
Shares  tendered by book-entry  transfer,  if the Company  purchases none of the
Shares represented by such certificate or tendered by such book-entry transfer.

         The  undersigned  understands  that acceptance of Shares by the Company
for payment will constitute a binding  agreement between the undersigned and the
Company upon the terms and subject to the conditions of the Offer.

         The  check for the  aggregate  Purchase  Price  for such of the  Shares
tendered  hereby as are purchased will be issued to the order of the undersigned
and mailed to the address  indicated  above,  unless  otherwise  indicated below
under the "Special Payment Instructions" or the "Special Delivery Instructions."



                    NOTE: SIGNATURES MUST BE PROVIDED BELOW.
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.
________________________________________________________________________________

         PRICE (IN DOLLARS) PER SHARE AT WHICH SHARES ARE BEING TENDERED
                               (SEE INSTRUCTION 5)
________________________________________________________________________________

                               CHECK ONLY ONE BOX.

            IF MORE THAN ONE BOX IS CHECKED OR IF NO BOX IS CHECKED,
                       THERE IS NO PROPER TENDER OF SHARES

(SHAREHOLDERS  WHO DESIRE TO TENDER SHARES AT MORE THAN ONE PRICE MUST COMPLETEA
SEPARATE LETTER OF TRANSMITTAL FOR EACH PRICE AT WHICH SHARES ARE TENDERED.  ODD
LOT HOLDERS WHO ELECT TO TENDER THEIR SHARES AT THE PURCHASE PRICE AS DETERMINED
BY THE COMPANY SHOULD NOT CHECK ANY BOX BELOW. SEE INSTRUCTION 8.)
________________________________________________________________________________

  [   ] $19.00    [   ] $19.75   [   ] $20.50    [   ] $21.25     [   ] $22.00
  [   ] $19.25    [   ] $20.00   [   ] $20.75    [   ] $21.50
  [   ] $19.50    [   ] $20.25   [   ] $21.00    [   ] $21.75
________________________________________________________________________________

                          SPECIAL PAYMENT INSTRUCTIONS
                      (SEE INSTRUCTIONS 1, 4, 6, 7 AND 11)

To be completed  ONLY if  certificates  for Shares not tendered or not purchased
and/or any check for the aggregate  Purchase Price of Shares purchased are to be
issued in the name of and sent to someone other than the undersigned.

Issue:

[   ] Check to:
[   ] Certificates to:


Name(s): _______________________________________________________________________
                                 (Please print)

Address:________________________________________________________________________

________________________________________________________________________________
                                                               (Zip Code)

________________________________________________________________________________
                (Taxpayer Identification or Social Security No.)


________________________________________________________________________________


                          SPECIAL DELIVERY INSTRUCTIONS
                      (SEE INSTRUCTIONS 1, 4, 6, 7 AND 11)

         To be  completed  ONLY if  certificates  for Shares not tendered or not
purchased and/or any check for the Purchase Price of Shares purchased, issued in
the  name of the  undersigned,  are to be  mailed  to  someone  other  than  the
undersigned, or to the undersigned at an address other than that shown above.

Mail:

[   ] Check to:
[   ] Certificates to:

Name(s):________________________________________________________________________
                                 (Please print)

Address:________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________
                                                               (Zip Code)

================================================================================
                                PLEASE SIGN HERE
                      (TO BE COMPLETED BY ALL SHAREHOLDERS)
               (PLEASE COMPLETE AND RETURN THE ENCLOSED FORM W-9)

(Must be signed by the  registered  holder(s)  exactly as name(s)  appear(s)  on
certificate(s) or on a security  position listing or by person(s)  authorized to
become  registered  holder(s) by certificate(s)  and documents  transmitted with
this  Letter  of   Transmittal.   If  signature  is  by  a  trustee,   executor,
administrator, guardian, attorney-in-fact,  officer of a corporation, or another
person acting in a fiduciary or representative  capacity,  please set forth full
title and see Instruction 6.)

________________________________________________________________________________

________________________________________________________________________________
                            Signature(s) of Owner(s)

Dated:_______________ , 2002

Name(s):________________________________________________________________________
                                 (Please Print)
Capacity (full title):__________________________________________________________

Address:________________________________________________________________________
                               (Include Zip Code)

Area Code(s) and
Telephone Number(s):____________________________________________________________



                            GUARANTEE OF SIGNATURE(S)
                           (SEE INSTRUCTIONS 1 AND 6)


NAME OF FIRM:___________________________________________________________________


AUTHORIZED SIGNATURE:___________________________________________________________

NAME: __________________________________________________________________________
                                 (Please Print)

Title: _________________________________________________________________________

Address: _______________________________________________________________________


Dated:______________ , 2002

________________________________________________________________________________




                            IMPORTANT TAX INFORMATION

         Under the Federal income tax law, a shareholder  whose tendered  Shares
are accepted for payment is required by law to provide the Depositary (as payer)
with such  shareholder's  correct  taxpayer  identification  number  ("TIN")  on
Substitute Form W-9 below. If such shareholder is an individual, the TIN is such
shareholder's social security number. If the Depositary is not provided with the
correct  TIN,  the  shareholder  may be subject to a $50 penalty  imposed by the
Internal  Revenue  Service and payments that are made to such  shareholder  with
respect  to Shares  purchased  pursuant  to the Offer may be  subject  to backup
withholding of 30.5% (reduced to 30% in January 2002).

         Certain  shareholders  including,  among others,  all  corporations and
certain  foreign  individuals,  are not subject to these backup  withholding and
reporting  requirements.  In order for a foreign  individual  to  qualify  as an
exempt recipient, such individual must submit a Form W-8, signed under penalties
of perjury,  attesting to such  individual's  exempt  status.  A Form W-8 can be
obtained from the  Depositary.  Exempt  shareholders  should  furnish their TIN,
write  "Exempt" on the face of the  Substitute  Form W-9,  and sign,  date,  and
return the Substitute  Form W-9 to the Depositary.  See the enclosed  Guidelines
for Certification of Taxpayer  Identification  Number on Substitute Form W-9 for
additional instructions.  A shareholder should consult his or her tax advisor as
to such shareholder's qualification for an exemption from backup withholding and
the procedure for obtaining such exemption.

         If backup withholding  applies,  the Depositary is required to withhold
30.5% (reduced to 30% in January 2002) of any payments made to the  shareholder.
Backup  withholding  is not an additional  tax.  Rather,  the Federal income tax
liability of persons subject to backup withholding will be reduced by the amount
of tax withheld. If withholding results in an overpayment of taxes, a refund may
be obtained from the Internal Revenue Service.

                         PURPOSE OF SUBSTITUTE FORM W-9

         To  prevent  backup   withholding  on  payments  that  are  made  to  a
shareholder  with  respect  to  Shares  purchased  pursuant  to the  Offer,  the
shareholder is required to notify the Depositary of such  shareholder's  correct
TIN by  completing  the  form  below  certifying  that (a) the TIN  provided  on
Substitute Form W-9 is correct (or that such  shareholder is awaiting a TIN) and
(b) that (i) such  shareholder  has not been  notified by the  Internal  Revenue
Service that such shareholder is subject to backup  withholding as a result of a
failure to report all interest or dividends or (ii) the Internal Revenue Service
has notified such  shareholder  that such  shareholder  is no longer  subject to
backup withholding.

         The  shareholder is required to give the Depositary the social security
number or  employer  identification  number of the  record  holder of the Shares
tendered hereby.  If the Shares are in more than one name or are not in the name
of the actual  owner,  consult the  enclosed  Guidelines  for  Certification  of
Taxpayer Identification Number on Substitute Form W-9 for additional guidance on
which number to report.  If the tendering  shareholder has not been issued a TIN
and has  applied  for a number  or  intends  to apply  for a number  in the near
future, the shareholder should write "Applied For" in the space provided for the
TIN in Part I, and sign and date the Substitute  Form W-9 and the Certificate of
Awaiting Taxpayer  Identification  Number. If "Applied For" is written in Part I
and the  Depositary  is not provided with a TIN within 60 days,  the  Depositary
will  withhold  30.5%  (reduced to 30% in January  2002) of all  payments of the
Purchase Price to such shareholder.






                     PAYER'S NAME: FIRST UNION NATIONAL BANK

SUBSTITUTE       Part 1 - Taxpayer Identification
FORM  W-9        Number - Please provide your TIN in the  ______________________
                 box at right and certify by signing and  Social Security Number
                 dating below.  If awaiting TIN, write
                 "Applied For"
                                                          ______________________
DEPARTMENT OF THE TREASURY                                Employer
INTERNAL REVENUE SERVICE                                  Identification Number


                              
PAYER'S REQUEST FOR TAXPAYER     PART 2 - For Payees Exempt from Backup Withholding - Check the box if you are NOT
IDENTIFICATION NUMBER ("TIN")    subject to backup withholding.    [   ]
AND CERTIFICATION                _________________________________________________________________________________
                                 PART 3 - CERTIFICATION - UNDER PENALTIES OF PERJURY, I CERTIFY THAT:
                                 (1)  The number shown on this form is my correct taxpayer identification number (or I
                                      am waiting for a number to be issued to me), and

                                 (2)  I am not  subject  to  backup  withholding because: (a) I am exempt from backup
                                      withholding,   or  (b)  I  have  not  been notified by the Internal Revenue
                                      Service (IRS) that I am subject to backup withholding  as a Result of a failure
                                      to report all interest or dividends, or (c) the IRS has notified me that I am no
                                      longer subject to backup withholding, and

                                 (3)  I am a U. S. Person (including a U.S. resident alien).

                                 CERTIFICATION  INSTRUCTIONS.  - You must  cross out item 2 above if you have been notified by
                                 IRS that you are  currently  subject  to backup withholding because you have failed to report
                                 all interest and  dividends on your tax return. However, if, after being notified by the IRS
                                 that you were subject to backup withhold, you received another notification from the IRS that
                                 you are no longer subject to backup withholding, do not cross out item 2.
______________________________________________________________________________________________________________________________



SIGNATURE _________________________________________     DATE ___________________

NOTE:             FAILURE TO COMPLETE THIS FORM MAY RESULT IN BACKUP WITHHOLDING
                  OF 30.5% (REDUCED TO 30% IN JANUARY 2002) OF ANY PAYMENTS MADE
                  TO YOU PURSUANT TO THE OFFER.  IN ADDITION  FAILURE TO PROVIDE
                  SUCH  INFORMATION  MAY  RESULT  IN A  PENALTY  IMPOSED  BY THE
                  INTERNAL   REVENUE   SERVICE.   PLEASE   REVIEW  THE  ENCLOSED
                  GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER
                  ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.


       YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU WROTE "APPLIED
                FOR" INSTEAD OF A TIN IN THE SUBSTITUTE FORM W-9

________________________________________________________________________________

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

 I certify under penalties of perjury that a taxpayer  identification number has
not been issued to me, and either (a) I have mailed or delivered an  application
to receive a taxpayer  identification number ("TIN") to the appropriate Internal
Revenue Service Center or Social Security  Administration Office or (b) I intend
to mail or deliver an application in the near future.  I understand that if I do
not  provide a  taxpayer  identification  number by the time of  payment,  30.5%
(reduced to 30% in January 2002) of all  reportable  payments made to me will be
withheld until I provide a number.

__________________________________________                ______________________
            Signature                                             Date
________________________________________________________________________________

                                  INSTRUCTIONS

              FORMING PART OF THE TERMS AND CONDITIONS OF THE OFFER

         1.       GUARANTEE OF SIGNATURES. No signature guarantee is required if
                  either:

                  (a) this  Letter of  Transmittal  is signed by the  registered
         holder of the Shares (which term, for purposes of this document,  shall
         include any participant in the Book-Entry  Transfer Facility whose name
         appears on a  security  position  listing as the owner of such  Shares)
         exactly as the name of the registered holder appears on the certificate
         tendered with this Letter of  Transmittal  and payment and delivery are
         to be made directly to such owner unless such owner has completed above
         either the box  entitled  "Special  Payment  Instructions"  or "Special
         Delivery Instructions;" or

                  (b) such  Shares  are  tendered  for the  account of a firm or
         other entity that is a member in good standing of the Security Transfer
         Agent Medallion Program ("Eligible Institution").

         In  all  other  cases,  an  Eligible  Institution  must  guarantee  all
signatures on this Letter of Transmittal. See Instruction 6

         2.  DELIVERY  OF LETTER OF  TRANSMITTAL  AND  CERTIFICATES;  GUARANTEED
DELIVERY  PROCEDURES.  This  Letter  of  Transmittal  is  to  be  used  only  if
certificates  for  Shares  are  delivered  with it to the  Depositary  (or  such
certificates  will be  delivered  pursuant  to a Notice of  Guaranteed  Delivery
previously  sent to the  Depositary)  or if a tender  for  Shares is being  made
concurrently  pursuant to the procedure  for tender by  book-entry  transfer set
forth in Section 3 of the Offer to  Purchase.  Certificates  for all  physically
tendered Shares or confirmation of a book-entry  transfer into the  Depositary's
account at a Book-Entry  Transfer  Facility of Shares  tendered  electronically,
together  in each case with a properly  completed  and duly  executed  Letter of
Transmittal or duly executed and manually signed  facsimile of it, or an Agent's
Message (as defined below),  and any other documents  required by this Letter of
Transmittal,  should be mailed or delivered to the Depositary at the appropriate
address set forth herein and must be delivered  to the  Depositary  on or before
the Expiration Date (as defined in the Offer to Purchase). DELIVERY OF DOCUMENTS
TO  THE  BOOK-ENTRY  TRANSFER  FACILITY  DOES  NOT  CONSTITUTE  DELIVERY  TO THE
DEPOSITARY.


         The  term  "Agent's  Message"  means  a  message   transmitted  by  the
Book-Entry  Transfer  Facility to, and received by, the Depositary  which states
that the  Book-Entry  Transfer  Facility has received an express  acknowledgment
from the participant in such Book-Entry  Transfer Facility  tendering the Shares
that such  participant  has  received and agrees to be bound by the terms of the
Letter of Transmittal  and that the Company may enforce such  agreement  against
such participant.

         Shareholders  whose  certificates are not immediately  available or who
cannot deliver certificates for their Shares and all other required documents to
the Depositary before the Expiration Date or whose Shares cannot be delivered on
a timely basis pursuant to the  procedures for book-entry  transfer must, in any
such  case,  tender  their  Shares by or through  any  Eligible  Institution  by
properly  completing  and duly  executing and  delivering a Notice of Guaranteed
Delivery (or a facsimile thereof) and by otherwise complying with the guaranteed
delivery procedure set forth in Section 3 of the Offer to Purchase.  Pursuant to
such procedure,  certificates  for all physically  tendered Shares or book-entry
confirmations,  as the case may be,  as well as a  properly  completed  and duly
executed Letter of Transmittal (or a facsimile thereof),  or an Agent's Message,
and all other documents required by this Letter of Transmittal, must be received
by the  Depositary  within  three  American  Stock  Exchange  trading days after
receipt by the Depositary of such Notice of Guaranteed Delivery, all as provided
in Section 3 of the Offer to Purchase.

         The  Notice  of  Guaranteed  Delivery  may  be  delivered  by  hand  or
transmitted by facsimile transmission or mail to the Depositary and must include
a signature  guarantee by an Eligible  Institution in the form set forth in such
Notice.  For Shares to be validly tendered  pursuant to the guaranteed  delivery
procedure,  the Depositary must receive the Notice of Guaranteed  Delivery on or
before the Expiration Date.

THE METHOD OF DELIVERY OF ALL DOCUMENTS,  INCLUDING  CERTIFICATES FOR SHARES, IS
AT THE OPTION AND RISK OF THE  TENDERING  SHAREHOLDER.  IF  DELIVERY  IS BY U.S.
MAIL,  REGISTERED MAIL WITH RETURN RECEIPT REQUESTED,  AND PROPERLY INSURED,  IS
RECOMMENDED. IN ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE DELIVERY.

         The Company will not accept any alternative, conditional, or contingent
tenders,  nor will it  purchase  any  fractional  Shares,  except  as  expressly
provided in the Offer to Purchase. All tendering  shareholders,  by execution of
this Letter of Transmittal (or a facsimile thereof),  waive any right to receive
any notice of the acceptance of their tender.

         3.  INADEQUATE  SPACE.  If  the  space  provided  in  the box captioned
"Description  of Shares  Tendered" is inadequate, the certificate numbers and/or
the number of Shares should be listed on a separate signed schedule and attached
to this Letter of Transmittal.

         4.  PARTIAL  TENDERS  AND  UNPURCHASED   SHARES.   (Not  applicable  to
shareholders who tender by book-entry transfer.) If fewer than all of the Shares
evidenced by any  certificate  are to be tendered,  fill in the number of Shares
that are to be tendered in the column  entitled  "Number of Shares  Tendered" in
the box  captioned  "Description  of  Shares  Tendered."  In such  case,  if any
tendered Shares are purchased, a new certificate for the remainder of the Shares
(including any Shares not purchased) evidenced by the old certificate(s) will be
issued and sent to the  registered  holder(s),  unless  otherwise  specified  in
either the "Special Payment Instructions" or "Special Delivery Instructions" box
on this Letter of Transmittal, as soon as practicable after the Expiration Date.
Unless otherwise indicated,  all Shares represented by the certificate(s) listed
and delivered to the Depositary will be deemed to have been tendered.


         5.  INDICATION  OF PRICE AT  WHICH  SHARES  ARE  BEING  TENDERED.  (Not
applicable  to "Odd Lot"  shareholders  who tender at the  Purchase  Price.  See
Instruction 8.) For Shares to be properly  tendered,  the shareholder MUST check
the box  indicating  the price per Share at which he or she is tendering  Shares
under "Price (In Dollars) Per Share at Which Shares Are Being  Tendered" on this
Letter  of  Transmittal.  ONLY ONE BOX MAY BE  CHECKED.  IF MORE THAN ONE BOX IS
CHECKED  OR IF NO BOX IS  CHECKED,  THERE  IS NO  PROPER  TENDER  OF  SHARES.  A
shareholder wishing to tender portions of his or her Share holdings at different
prices must complete a separate Letter of Transmittal for each price at which he
or she wishes to tender each such portion of his or her Shares.  The same Shares
cannot be tendered (unless previously  properly withdrawn as provided in Section
4 of the Offer to Purchase) at more than one price.

         6. SIGNATURES ON LETTER OF TRANSMITTAL, STOCK POWERS, AND ENDORSEMENTS.

         (a) If this Letter of Transmittal is signed by the registered holder(s)
of the Shares tendered hereby, the signature(s) must correspond exactly with the
name(s)  as  written  on the  face  of the  certificate(s)  without  any  change
whatsoever.

         (b) If the  Shares  are  registered  in the names of two or more  joint
holders, each such holder must sign this Letter of Transmittal.

         (c) If any tendered Shares are registered in different names on several
certificates,  it will be  necessary  to  complete,  sign,  and  submit  as many
separate  Letters of Transmittal (or facsimiles  thereof) as there are different
registrations of certificates.

         (d) When  this  Letter  of  Transmittal  is  signed  by the  registered
holder(s) of the Shares listed and  transmitted  hereby,  no  endorsement(s)  of
certificate(s)  representing such Shares or separate stock power(s) are required
unless payment is to be made, or the  certificate(s)  for Shares not tendered or
not purchased are to be issued, to a person other than the registered holder(s).
If payment is to be made, or the  certificate(s)  for Shares not tendered or not
purchased  are to be issued,  to a person other than the  registered  holder(s),
SIGNATURE(S)  ON  SUCH   CERTIFICATE(S)   MUST  BE  GUARANTEED  BY  AN  ELIGIBLE
INSTITUTION.  If this Letter of Transmittal is signed by a person other than the
registered  holder(s) of the certificate(s)  listed, or if payment is to be made
or certificate(s) for Shares not tendered or not purchased are to be issued to a
person other than the registered holder(s),  the certificate(s) must be endorsed
or accompanied by appropriate  stock power(s),  in either case signed exactly as
the name(s) of the registered  holder(s) appears on the certificate(s),  and the
signature(s) on such  certificate(s)  or stock power(s) must be guaranteed by an
Eligible Institution. See Instruction 1.

         (e) If this  Letter  of  Transmittal  or any  certificate(s)  or  stock
power(s)  are  signed  by  trustees,   executors,   administrators,   guardians,
attorneys-in-fact,  officers of corporations, or others acting in a fiduciary or
representative  capacity,  such persons should so indicate when signing and must
submit proper evidence satisfactory to the Company of their authority to so act.

         7. STOCK TRANSFER TAXES.  Except as provided in this  Instruction 7, no
stock  transfer  tax stamps or funds to cover such  stamps need  accompany  this
Letter  of  Transmittal.  The  Company  will pay or  cause to be paid any  stock
transfer taxes payable on the transfer to it of Shares purchased pursuant to the
Offer. If, however:

         (a) payment of the aggregate  Purchase Price for Shares tendered hereby
and accepted for purchase is to be made to any person other than the  registered
holder(s); 

         (b) Shares  not  tendered  or  not  accepted  for purchase  are  to  be
registered  in the name(s) of any person(s) other than the registered holder(s);
or

         (c)  tendered  certificates  are  registered  in  the  name(s)  of  any
person(s) other than the person(s) signing this Letter of Transmittal;  then the
Depositary  will deduct  from such  aggregate  Purchase  Price the amount of any
stock  transfer  taxes (whether  imposed on the  registered  holder,  such other
person,  or otherwise)  payable on account of the transfer to such person unless
satisfactory evidence of the payment of such taxes or any exemption from them is
submitted.

         8. ODD LOTS. As described in Section 1 of the Offer to Purchase, if the
Company is to purchase fewer than all Shares tendered before the Expiration Date
and not  withdrawn,  the  Shares  purchased  first  will  consist  of all Shares
tendered by any shareholder who owned, of record or  beneficially,  an aggregate
of fewer than 100 Shares  and who  tenders  all of his or her Shares at or below
the  Purchase  Price.  This  preference  will not be  available  unless  the box
captioned  "Odd Lots" is  completed.  Unless they  indicate  to the  contrary by
checking a box under  "Price (in  Dollars)  per Share at which  Shares are being
Tendered",  such shareholders will be deemed to be tendering their Shares at the
Purchase  Price as the same may be determined by the Company in accordance  with
the terms of the Offer.

         9. CONDITIONAL  TENDERS.  As described in Sections 1 and 6 of the Offer
to Purchase, shareholders may condition their tenders on all or a minimum number
of their tendered Shares being purchased ("Conditional Tenders"). If the Company
is to purchase less than all Shares  tendered before the Expiration Date and not
withdrawn,  the Depositary will perform a preliminary proration,  and any Shares
tendered at or below the Purchase  Price  pursuant to a  Conditional  Tender for
which the  condition  was not satisfied  shall be deemed  withdrawn,  subject to
reinstatement if such Conditionally Tendered Shares are subsequently selected by
random lot for  purchase  subject to Sections 1 and 6 of the Offer to  Purchase.
Conditional  Tenders will be selected by lot only from  shareholders  who tender
all of  their  Shares.  All  tendered  Shares  shall be  deemed  unconditionally
tendered  unless the  "Conditional  Tender" box is  completed.  The  Conditional
Tender  alternative is made available so that a shareholder  may assure that the
purchase of Shares from the shareholder pursuant to the Offer will be treated as
a sale of such Shares by the  shareholder  rather than the payment of a dividend
to the shareholder for Federal income tax purposes.  Odd Lot Shares,  which will
not be  subject  to  proration,  cannot  be  conditionally  tendered.  It is the
tendering shareholder's responsibility to calculate the minimum number of Shares
that must be purchased  from the  shareholder  in order for the  shareholder  to
qualify for sale (rather than dividend) treatment, and each shareholder is urged
to consult his or her own tax advisor.

         IN  THE  EVENT  OF  PRORATION,   ANY  SHARES  TENDERED  PURSUANT  TO  A
CONDITIONAL TENDER FOR WHICH THE MINIMUM  REQUIREMENTS ARE NOT SATISFIED MAY NOT
BE ACCEPTED AND DEEMED WITHDRAWN.

         10. ORDER OF PURCHASE IN EVENT OF PRORATION.  As described in Section 1
of the Offer to Purchase,  shareholders  may  designate the order in which their
Shares are to be purchased in the event of proration.  The order of purchase may
have an effect on the Federal income tax treatment of the Purchase Price for the
Shares purchased. See Sections 1 and 14 of the Offer to Purchase.

         11. SPECIAL PAYMENT AND DELIVERY  INSTRUCTIONS.  If certificate(s)  for
Shares not  tendered or not  purchased  and/or  check(s) are to be issued in the
name of a person other than the signer of the Letter of Transmittal,  or if such
certificates  and/or  checks  are to be sent to  someone  other  than the person
signing the Letter of Transmittal or to the signer at a different  address,  the
boxes  captioned  "Special  Payment   Instructions"   and/or  "Special  Delivery
Instructions"  on this Letter of Transmittal  should be completed as applicable,
and signatures must be guaranteed as described in Instruction 1.


         12.  IRREGULARITIES.  All  questions  as to the  number of Shares to be
accepted,  the price to be paid therefore,  and the validity,  form, eligibility
(including time of receipt),  and acceptance for payment of any tender of Shares
will be determined by the Company in its sole discretion,  which  determinations
shall be final and binding on all  parties.  The Company  reserves  the absolute
right to reject any or all tenders of Shares it  determines  not to be in proper
form or the  acceptance of which or payment for which may, in the opinion of the
Company's counsel, be unlawful.  The Company also reserves the absolute right to
waive any of the conditions of the Offer and any defect or  irregularity  in the
tender of any particular Shares,  and the Company's  interpretation of the terms
of the Offer  (including  these  instructions)  will be final and binding on all
parties.  No tender of Shares  will be  deemed  to be  properly  made  until all
defects and irregularities have been cured or waived. Unless waived, any defects
or  irregularities  in connection with tenders must be cured within such time as
the  Company  shall  determine.  None  of  the  Company,  the  Depositary,   the
Information Agent (as defined in the Offer to Purchase),  or any other person is
or will be obligated to give notice of any defects or irregularities in tenders,
and none of them will incur any liability for failure to give any such notice.

         13.  QUESTIONS  AND  REQUESTS FOR  ASSISTANCE  AND  ADDITIONAL  COPIES.
Questions and requests for assistance  may be directed to, or additional  copies
of the Offer to Purchase,  the Notice of Guaranteed Delivery, and this Letter of
Transmittal  may be  obtained  from,  the  Information  Agent at its address and
telephone  number set forth at the end of this Letter of  Transmittal  or from a
broker, dealer, commercial bank, or trust company.

         14. FORM W-9 AND FORM W-8.  Shareholders  other than  corporations  and
certain foreign persons may be subject to backup Federal income tax withholding.
Each tendering  shareholder who does not otherwise establish to the satisfaction
of the Depositary an exemption  from backup  Federal  income tax  withholding is
required to provide the Depositary with a correct taxpayer identification number
("TIN") on Form W-9, which is provided with this Letter of  Transmittal.  For an
individual,  his or her TIN will generally be his or her social security number.
Failure to provide the  information  requested or to make the  certification  on
Form W-9 may  subject  the  tendering  shareholder  to 30.5%  (reduced to 30% in
January 2002) backup Federal  income tax  withholding on the payments made to or
for the  shareholder  with  respect to Shares  purchased  pursuant to the Offer.
Failing to furnish a correct TIN may subject the shareholder to a $50.00 penalty
imposed by the Internal Revenue Service.  Providing false information may result
in additional  penalties.  Backup  withholding is not an additional tax. Rather,
the unpaid tax  liability  of a person  subject  to backup  withholding  will be
reduced by the amount of tax withheld.  If withholding results in an overpayment
of taxes, a refund may be obtained.  Shareholders who are foreign persons should
submit Form W-8 to certify  that they are exempt from backup  withholding.  Form
W-8 may be obtained from the Depositary.

         15. WITHHOLDING ON FOREIGN HOLDER. The following  discussion applies to
any "foreign shareholder", that is a shareholder that, for United States Federal
income tax purposes, is a non-resident alien individual,  a foreign corporation,
a  foreign  partnership,  a  foreign  estate,  or a  foreign  trust.  A  foreign
shareholder who has provided the necessary  certification to the Depositary will
not be subject to backup withholding.  However,  foreign shareholders  generally
are subject to backup  withholding  under Internal Revenue Code sections 1441 or
1442  at a  rate  of  30%  of  the  gross  payments  received  by  such  foreign
shareholders   which  are  not  entitled  to  capital  gains  treatment.   If  a
shareholder's  address is outside the United  States,  and if the Depositary has
not received a substitute  W-9, the Depositary  will assume that the shareholder
is a foreign shareholder.  The general 30% withholding rate may be reduced under
a tax treaty,  if  appropriate  certification  is furnished  to the  Depositary.
FOREIGN   SHAREHOLDERS  ARE  URGED  TO  CONSULT  THEIR  TAX  ADVISORS  REGARDING
THEAPPLICATION  OF THE UNITED STATES FEDERAL INCOME TAX  WITHHOLDING,  INCLUDING
ELIGIBILITY  FOR A  WITHHOLDING  TAX  REDUCTION  OR  EXEMPTION,  AND THE  REFUND
PROCEDURE.


         16.  LOST,  DESTROYED  OR STOLEN  CERTIFICATES.  If any  certificate(s)
representing Shares has been lost, destroyed,  or stolen, the shareholder should
promptly  notify the  Depositary  by checking the box provided in the box titled
"Description of Shares Tendered" and indicating the number of Shares represented
by such lost, destroyed, or stolen certificates and by calling the Depositary at
(704) 829-8432.  The shareholder will then be instructed by the Depositary as to
the steps that must be taken in order to replace the certificate(s). This Letter
of Transmittal and related documents cannot be prepared until the procedures for
replacing lost, destroyed, or stolen certificates have been followed.





                        THE DEPOSITARY FOR THE OFFER IS:

                            FIRST UNION NATIONAL BANK
________________________________________________________________________________


                              By Overnight Courier:
                          FIRST UNION NATIONAL BANK c/o
                         Alpine Fiduciary Services, Inc.
                                111 Commerce Road
                               Carlstadt, NJ 07072
                           Attention: Reorg Department
                               Tel: (201) 896-5648

                                                                                  
By Mail:                                         By Facsimile Transmission:                   By Hand:
-------                                          -------------------------                    -------
First Union National Bank                       (Eligible Institutions Only)            First Union National Bank
c/o Alpine Fiduciary Services, Inc.              First Union National Bank              599 Lexington Avenue
P.O. Box 2065                                         Customer Service                  22nd Floor
South Hackensack, NJ 07606-9974                        (201) 460-2889                   New York, NY 10022
                                                                                        Tel: (212) 839-7500
                                                     Confirm by Telephone
                                                        (201) 896-5648

                     ________________________________________________________________________



                     The Information Agent for the Offer is:

          [LOGO OF GEORGESON SHAREHOLDER COMMUNICATIONS, INC. OMITTED]
                   GEORGESON SHAREHOLDER COMMUNICATIONS, INC.
                           17 State Street, 10th Floor
                               New York, NY 10004

                 Banks and Brokers Call Collect: (212) 440-9800
                    All Others Call Toll-Free (800) 223-2064



IMPORTANT:  This Letter of  Transmittal  or a facsimile  hereof  (together  with
certificates for the Shares being tendered and all other required documents), or
a Notice of Guaranteed  Delivery must be received  prior to 5:00 p.m.,  New York
City time,  on the  Expiration  Date.  SHAREHOLDERS  ARE  ENCOURAGED TO RETURN A
COMPLETED FORM W-9 WITH THEIR LETTER OF TRANSMITTAL.




                              EXHIBIT (a)(1)(iii)

                               DELTA APPAREL, INC.
________________________________________________________________________________


             NOTICE OF GUARANTEED DELIVERY OF SHARES OF COMMON STOCK

This form (or a  facsimile  hereof)  may be used to accept the Offer (as defined
below) if:

     (a)  certificates  for shares of common stock  ("Shares") of Delta Apparel,
Inc., a Georgia corporation  ("Company"),  cannot be delivered to the Depositary
prior to the Expiration  Date (as defined in Section 1 of the Company's Offer to
Purchase dated December 7, 2001 ("Offer to Purchase")),

     (b) the  procedure for  book-entry  transfer (set forth in Section 3 of the
Offer to Purchase) cannot be completed on a timely basis, or

     (c) the  Letter  of  Transmittal  (or a  facsimile  thereof)  and all other
required documents cannot be delivered to the Depositary prior to the Expiration
Date.

     This form, properly completed and duly executed,  may be delivered by hand,
mail, or facsimile transmission to the Depositary. See Section 3 of the Offer to
Purchase.


                              By Overnight Courier:
                            FIRST UNION NATIONAL BANK
                         c/o Alpine Fiduciary Services,
                                      Inc.
                                111 Commerce Road
                               Carlstadt, NJ 07072
                           Attention: Reorg Department
                               Tel: (201) 896-5648


                                                                              
By Mail:                                     By Facsimile Transmission:                By Hand:
-------                                      -------------------------                 -------
First Union National Bank                   (Eligible Institutions Only)            First Union National Bank
c/o Alpine Fiduciary Services, Inc.           First Union National Bank             599 Lexington Avenue
P.O. Box 2065                                     Customer Service                  22nd Floor
South Hackensack, NJ 07606-9974                    (201) 460-2889                   New York, NY 10022
                                                                                    Tel: (212) 839-7500
                                               Confirm by Telephone
                                                   (201) 896-5648

    ________________________________________________________________________


       DELIVERY OF THIS INSTRUMENT AND ALL OTHER DOCUMENTS TO THE ADDRESS
       OR TRANSMISSION OF INSTRUCTIONS TO A FACSIMILE NUMBER OTHER THAN AS
             SET FORTH ABOVE DOES NOT CONSTITUTE A VALID DELIVERY.

     This form is not to be used to  guarantee  signatures.  If a signature on a
Letter of Transmittal is required to be guaranteed by an "Eligible  Institution"
under the  instructions  thereto,  such  signature  guarantee must appear in the
applicable space provided in the signature box on the Letter of Transmittal.






Ladies and Gentlemen:

     The  undersigned  hereby  tenders  to the  Company  at the  price per Share
indicated in this Notice of Guaranteed  Delivery,  upon the terms and subject to
the  conditions  set forth in the Offer to Purchase  and the  related  Letter of
Transmittal (which together constitute the "Offer"), receipt of both of which is
hereby  acknowledged,  Shares pursuant to the guaranteed  delivery procedure set
forth in Section 3 of the Offer to Purchase.

                                    ODD LOTS

     To be completed  ONLY if the Shares are being tendered by or on behalf of a
person owning, beneficially or of record, an aggregate of fewer than 100 Shares.
The undersigned either (check one box):

[  ]   was the  beneficial  or record  owner of an  aggregate  of fewer than 100
       Shares, all of which are being tendered; or

[      ] is a broker,  dealer,  commercial bank, trust company, or other nominee
       that (a) is tendering for the  beneficial  owner(s)  thereof  Shares with
       respect to which it is the record  holder  and (b)  believes,  based upon
       representations  made to it by such beneficial  owner(s),  that each such
       person was the beneficial  owner of an aggregate of fewer than 100 Shares
       and is tendering all of such Shares.

UNLESS A BOX UNDER  "PRICE  (IN  DOLLARS)  PER SHARE AT WHICH  SHARES  ARE BEING
TENDERED" IN THIS NOTICE OF GUARANTEED  DELIVERY IS CHECKED,  THE UNDERSIGNED IS
TENDERING  SHARES AT THE PURCHASE  PRICE, AS THE SAME SHALL BE DETERMINED BY THE
COMPANY IN ACCORDANCE WITH THE TERMS OF THE OFFER.

                 ODD LOT SHARES CANNOT BE CONDITIONALLY TENDERED

                               CONDITIONAL TENDER

[      ] check here if tender of Shares is conditional on the Company purchasing
       all  or a  minimum  number  of  the  tendered  Shares  and  complete  the
       following:
       Minimum number of Shares to be sold:_____________________________________





________________________________________________________________________________

         PRICE (IN DOLLARS) PER SHARE AT WHICH SHARES ARE BEING TENDERED
________________________________________________________________________________

                               CHECK ONLY ONE BOX.
            IF MORE THAN ONE BOX IS CHECKED OR IF NO BOX IS CHECKED,
                       THERE IS NO PROPER TENDER OF SHARES

(SHAREHOLDERS WHO DESIRE TO TENDER SHARES AT MORE THAN ONE PRICE MUST COMPLETE A
SEPARATE  NOTICE OF  GUARANTEED  DELIVERY  FOR EACH  PRICE AT WHICH  SHARES  ARE
TENDERED.  HOLDERS OF FEWER THAN 100 SHARES WHO ELECT TO TENDER  THEIR SHARES AT
THE PURCHASE PRICE AS DETERMINED BY THE COMPANY SHOULD NOT CHECK ANY BOX BELOW.)

________________________________________________________________________________

  [   ] $19.00     [   ] $19.75    [   ] $20.50     [   ] $21.25    [   ] $22.00
  [   ] $19.25     [   ] $20.00    [   ] $20.75     [   ] $21.50
  [   ] $19.50     [   ] $20.25    [   ] $21.00     [   ] $21.75
________________________________________________________________________________


                  (Please type or print)                    SIGN HERE
         Certificate Nos. (if available):
                                                ________________________________
                                                          Signature(s)

         _____________________________________        Dated:____________________

         _____________________________________
                    Name(s)

                                            If Shares  will be tendered by book-
                                            entry transfer, check this box: [ ]

         _____________________________________
                  Address(es)

         _____________________________________

         _____________________________________
         Area Code(s) and Telephone Number(s)     Account Number: ______________






                                    GUARANTEE
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)

The undersigned is a member firm of a registered national securities exchange, a
member of the National Association of Securities Dealers,  Inc., or a commercial
bank or trust company having an office,  branch,  or agency in the United States
and represents that: (a) the above-named  person(s) "own(s)" the Shares tendered
hereby  within  the  meaning  of Rule  14e-4  promulgated  under the  Securities
Exchange Act of 1934,  as amended,  and (b) such tender of Shares  complies with
such Rule 14e-4 and guarantees that the Depositary will receive (i) certificates
for the Shares tendered hereby in proper form for transfer or (ii)  confirmation
that the Shares  tendered  hereby have been delivered  pursuant to the procedure
for  book-entry  transfer (set forth in Section 3 of the Offer to Purchase) into
the  Depositary's  account  at The  Depository  Trust  Company  together  with a
properly  completed  and duly  executed  Letter  of  Transmittal  (or  facsimile
thereof)  and any other  documents  required by the Letter of  Transmittal,  all
within three American Stock Exchange  trading days after the date the Depositary
receives this Notice of Guaranteed Delivery.



Authorized Signature:_________________________ Address:_________________________

Name:_________________________________________         _________________________
                  (Please Print)                          (Including Zip Code)

Title:________________________________________   Area Code and Telephone Number:

Name of Firm:_________________________________   _______________________________

                                                 Date:____________________, 2001

DO NOT SEND STOCK  CERTIFICATES  WITH THIS FORM.  YOUR STOCK  CERTIFICATES  MUST
BESENT WITH A LETTER OF TRANSMITTAL.



                               EXHIBIT (a)(1)(iv)

                               DELTA APPAREL, INC.
________________________________________________________________________________

                        Offer To Purchase For Cash Up To
                       350,000 Shares Of Its Common Stock
                   At A Purchase Price Not In Excess Of $22.00
                       Nor Less Than $19.00 Net Per Share

________________________________________________________________________________
              THE OFFER AND WITHDRAWAL RIGHTS EXPIRE AT 5:00 P.M.,
     NEW YORK CITY TIME, ON THURSDAY, JANUARY 10, 2002, UNLESS THE OFFER IS
                                    EXTENDED.
________________________________________________________________________________

To Brokers, Dealers, Commercial Banks,
Trust Companies, and Other Nominees:

     Delta  Apparel,  Inc., a Georgia  corporation  ("Company"),  is offering to
purchase up to 350,000  shares of the  Company's  Common Stock at a price not in
excess of $22.00  nor less than  $19.00 net per Share,  in  multiples  of $0.25,
specified by its shareholders,  upon the terms and subject to the conditions set
forth in its Offer to Purchase dated December 7, 2001 ("Offer to Purchase"), and
in the related Letter of Transmittal (which together constitute the "Offer").

     The Company will  determine  the single  price per Share,  not in excess of
$22.00 nor less than $19.00, net to the seller in cash ("Purchase Price"),  that
it will pay for Shares  properly  tendered  pursuant  to the Offer,  taking into
account the number of Shares so tendered  and the prices  specified by tendering
shareholders.  The Company will select the lowest Purchase Price that will allow
it to buy  350,000  Shares  (or such  lesser  number of  Shares as are  properly
tendered).  All Shares  acquired in the Offer will be  acquired at the  Purchase
Price. All Shares properly tendered at prices at or below the Purchase Price and
not withdrawn will be purchased at the Purchase Price upon the terms and subject
to the conditions of the Offer,  including the proration and conditional  tender
provisions.  Shares tendered at prices in excess of the Purchase  Price,  Shares
not purchased because of proration or conditional  tender,  and Shares withdrawn
pursuant to the Offer will be returned.  The Company  reserves the right, in its
sole discretion, to purchase more than 350,000 Shares pursuant to the Offer. See
Sections 1 and 15 of the Offer to Purchase.

     If,  prior to the  Expiration  Date (as defined in the Offer to  Purchase),
more than 350,000  Shares (or such  greater  number of Shares as the Company may
elect to purchase) are properly  tendered and not withdrawn,  the Company,  upon
the terms and subject to the  conditions  of the Offer,  will accept  Shares for
purchase  first from Odd Lot Holders (as defined in the Offer to  Purchase)  who
properly  tender their  Shares at or below the Purchase  Price and then on a pro
rata basis from all other  shareholders whose Shares are properly tendered at or
below the Purchase Price and not withdrawn.  If any  shareholder  tenders Shares
and does not wish to have such  Shares  purchased  subject  to  proration,  such
shareholder may tender Shares subject to the condition that a specified  minimum
number of Shares (which may be represented by designated stock  certificates) or
none of such  Shares  be  purchased.  See  Sections  1, 3, and 6 of the Offer to
Purchase.

     THE  OFFER  IS NOT  CONDITIONED  ON ANY  MINIMUM  NUMBER  OF  SHARES  BEING
TENDERED.  THE OFFER IS  SUBJECT,  HOWEVER,  TO CERTAIN  OTHER  CONDITIONS.  SEE
SECTION 7 OF THE OFFER TO PURCHASE.


     For your  information  and for forwarding to your clients for whom you hold
Shares registered in your name or in the name of your nominee,  we are enclosing
the following documents:

     1.   Offer to Purchase, dated December 7, 2001;

     2. Letter to Clients,  which may be sent to your clients for whose accounts
you hold Shares  registered  in your name or in the name of your  nominee,  with
space  provided for  obtaining  such  clients'  instructions  with regard to the
Offer; and

     3. Letter dated December 7, 2001, from Robert W.  Humphreys,  President and
Chief Executive Officer of the Company, to shareholders of the Company; and

     4.  Letter  of  Transmittal  for your use and for the  information  of your
clients (together with accompanying Form W-9); and

     5.  Notice of  Guaranteed  Delivery  to be used to accept  the Offer if the
Share  certificates and all other required  documents cannot be delivered to the
Depositary by the Expiration  Date or if the procedure for  book-entry  transfer
cannot be completed on a timely basis.

WE URGE YOU TO CONTACT  YOUR  CLIENTS AS  PROMPTLY  AS  POSSIBLE.  THE OFFER AND
WITHDRAWAL  RIGHTS WILL EXPIRE AT 5:00 P.M.,  NEW YORK CITY TIME,  ON  THURSDAY,
JANUARY 10, 2002, UNLESS THE OFFER IS EXTENDED.

     No fees or commissions will be payable to brokers,  dealers,  or any person
for soliciting  tenders of Shares  pursuant to the Offer other than fees paid to
the  Information  Agent or the Depositary as described in the Offer to Purchase.
The Company will, however, upon request, reimburse you for customary mailing and
handling expenses incurred by you in forwarding any of the enclosed materials to
the  beneficial  owners of Shares  held by you as a  nominee  or in a  fiduciary
capacity.  The  Company  will pay or cause to be paid any stock  transfer  taxes
applicable  to  its  purchase  of  Shares,   except  as  otherwise  provided  in
Instruction 7 of the Letter of Transmittal.

     In order to take  advantage  of the Offer,  a duly  executed  and  properly
completed Letter of Transmittal and any other required  documents should be sent
to the Depositary with either certificate(s) representing the tendered Shares or
confirmation  of  their  book-entry   transfer,   all  in  accordance  with  the
instructions set forth in the Letter of Transmittal and the Offer to Purchase.

     As  described  in Section 3 of the Offer to  Purchase,  tenders may be made
without the concurrent  deposit of stock  certificates or concurrent  compliance
with the  procedure  for  book-entry  transfer  if such  tenders  are made by or
through  a broker  or  dealer  that is a member  firm of a  registered  national
securities exchange, a member of the National Association of Securities Dealers,
Inc., or a commercial bank or trust company having an office,  branch, or agency
in the United States.  Certificates for Shares so tendered (or a confirmation of
a  book-entry  transfer  of such  Shares  into the  Depositary's  account at the
"Book-Entry  Transfer  Facility"  described in the Offer to Purchase),  together
with a properly  completed and duly executed Letter of Transmittal and any other
documents  required  by the  Letter  of  Transmittal,  must be  received  by the
Depositary  within  three  American  Stock  Exchange  trading  days after timely
receipt by the  Depositary of a properly  completed and duly executed  Notice of
Guaranteed Delivery.







     Any inquiries you may have with respect to the Offer should be addressed to
the Information  Agent at its address and telephone number set forth on the back
cover page of the Offer to Purchase.

                                    Very truly yours,

                                    DELTA APPAREL, INC.

Enclosures
________________________________________________________________________________

NOTHING  CONTAINED  HEREIN OR IN THE ENCLOSED  DOCUMENTS SHALL CONSTITUTE YOU OR
ANY  OTHER  PERSON  AS AN AGENT OF THE  COMPANY  OR ANY OF ITS  AFFILIATES,  THE
INFORMATION  AGENT, OR THE  DEPOSITARY,  OR AUTHORIZE YOU OR ANY OTHER PERSON TO
USE ANY DOCUMENT OR MAKE ANY  STATEMENT  ON BEHALF OF ANY OF THEM IN  CONNECTION
WITH THE OFFER OTHER THAN THE  DOCUMENTS  ENCLOSED  HEREWITH AND THE  STATEMENTS
CONTAINED THEREIN.
________________________________________________________________________________

                               EXHIBIT (a)(1)(v)

                               DELTA APPAREL, INC.
________________________________________________________________________________


                        Offer To Purchase For Cash Up To
                           350,000 Of Its Common Stock
                   At A Purchase Price Not In Excess Of $22.00
                       Nor Less Than $19.00 Net Per Share

________________________________________________________________________________

    THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., NEW YORK CITY
       TIME, ON THURSDAY, JANUARY 10, 2002, UNLESS THE OFFER IS EXTENDED.
________________________________________________________________________________

To Our Clients:

     Enclosed for your  consideration are the Offer to Purchase,  dated December
7, 2001 ("Offer to  Purchase"),  and the related  Letter of  Transmittal  (which
together  constitute the "Offer") in connection with the Offer by Delta Apparel,
Inc., a Georgia corporation ("Company"), to purchase up to 350,000 shares of its
Common  Stock at a price not in excess of $22.00  nor less than  $19.00  net per
Share,  in multiples of $0.25,  specified  by tendering  shareholders,  upon the
terms and subject to the conditions set forth in the Offer.

     The Company will  determine  the single per Share  price,  not in excess of
$22.00 nor less than $19.00 net to the seller in cash ("Purchase Price") that it
will pay for Shares properly tendered pursuant to the Offer, taking into account
the  number  of  Shares  so  tendered  and the  prices  specified  by  tendering
shareholders.  The Company will select the lowest Purchase Price that will allow
it to buy  350,000  Shares  (or such  lesser  number of  Shares as are  properly
tendered).  All Shares  acquired in the Offer will be  acquired at the  Purchase
Price. All Shares properly tendered at prices at or below the Purchase Price and
not withdrawn will be purchased at the Purchase Price upon the terms and subject
to the conditions of the Offer,  including the proration and conditional  tender
provisions.  Shares tendered at prices in excess of the Purchase  Price,  Shares
not purchased because of proration or conditional  tender,  and Shares withdrawn
pursuant to the Offer, will be returned.  The Company reserves the right, in its
sole discretion, to purchase more than 350,000 Shares pursuant to the Offer. See
Sections 1 and 15 of the Offer to Purchase.

     If,  prior to the  Expiration  Date (as defined in the Offer to  Purchase),
more than 350,000  Shares (or such  greater  number of Shares as the Company may
elect to purchase) are properly  tendered and not withdrawn,  the Company,  upon
the terms and subject to the  conditions  of the Offer,  will accept  Shares for
purchase  first from Odd Lot Holders (as defined in the Offer to  Purchase)  who
properly  tender their  Shares at or below the Purchase  Price and then on a pro
rata basis from all other  shareholders whose Shares are properly tendered at or
below the Purchase Price and not withdrawn.  If any  shareholder  tenders Shares
and does not wish to have such Shares subject to proration, such shareholder may
tender Shares subject to the condition that a specified minimum number of Shares
(which may be  represented  by designated  stock  certificates)  or none of such
Shares be purchased. See Sections 1, 3 and 6 of the Offer to Purchase.

     We are the owner of record of Shares held for your account. As such, we are
the only ones who can tender and then only pursuant to your instructions. WE ARE
SENDING YOU THE LETTER OF TRANSMITTAL FOR YOUR INFORMATION  ONLY; YOU CANNOT USE
IT TO TENDER SHARES WE HOLD FOR YOUR ACCOUNT.


     Please  instruct  us as to whether  you wish us to tender any or all of the
Shares we hold for your  account on the terms and subject to the  conditions  of
the Offer.

     We call your attention to the following:

     1. You may  tender  Shares at prices  not in excess of $22.00 nor less than
$19.00 net per Share,  in  multiples  of $0.25,  as  indicated  in the  attached
Instruction Form, net to you in cash.

     2. You may condition your tender of Shares on the Company purchasing all or
a minimum number of your Shares.

     3. You may  designate  the priority in which your Shares shall be purchased
in the event of proration.

     4. The Offer is not  conditioned  upon any minimum  number of Shares  being
tendered.

     5. The Offer and  withdrawal  rights will expire at 5:00 P.M, New York City
time, on Thursday, January 10, 2002, unless the Company extends the Offer.

     6. The Offer is for 350,000 Shares, constituting approximately 15.0% of the
Shares outstanding as of December 7, 2001.

     7.  Tendering  shareholders  will  not be  obligated  to pay any  brokerage
commissions  to the  Information  Agent or the  Depositary (as identified in the
Offer to Purchase), solicitation fees or, subject to Instruction 7 of the Letter
of  Transmittal,  any stock transfer  taxes on the Company's  purchase of Shares
pursuant to the Offer.

     8. If you  beneficially  hold an aggregate of fewer than 100 Shares and you
instruct us to tender on your  behalf all such  Shares at or below the  Purchase
Price before the Expiration Date (as defined in the Offer to Purchase) and check
the box captioned "Odd Lots" in the attached Instruction Form, the Company, upon
the terms and  subject  to the  conditions  of the Offer,  will  accept all such
Shares for purchase  before  proration,  if any, of the purchase of other Shares
properly tendered at or below the Purchase Price.

     9. If you wish to tender portions of your Shares at different  prices,  you
must  complete a separate  Instruction  Form for each price at which you wish to
tender each such  portion of your  Shares.  We must submit  separate  Letters of
Transmittal  on your behalf for each price you will accept.  If you wish to have
us tender  any or all of your  Shares,  please  so  instruct  us by  completing,
executing,  detaching,  and  returning to us the attached  Instruction  Form. An
envelope to return your Instruction Form to us is enclosed.  If you authorize us
to tender  your  Shares,  we will  tender all such  Shares  unless  you  specify
otherwise on the attached Instruction Form.

     YOUR  INSTRUCTION FORM SHOULD BE FORWARDED TO US IN AMPLE TIME TO PERMIT US
TO SUBMIT A TENDER ON YOUR BEHALF ON OR BEFORE THE EXPIRATION DATE OF THE OFFER.
THE OFFER AND  WITHDRAWAL  RIGHTS  EXPIRE AT 5:00 P.M.,  NEW YORK CITY TIME,  ON
THURSDAY, JANUARY 10, 2002, UNLESS THE COMPANY EXTENDS THE OFFER.

     As described  in Section 1 of the Offer to  Purchase,  if more than 350,000
Shares have been properly  tendered at prices at or below the Purchase Price and
not  withdrawn  prior  to the  Expiration  Date  (as  defined  in the  Offer  to
Purchase),  the Company will purchase  properly tendered Shares on the basis set
forth below:


     (a) first,  all Shares  properly  tendered and not  withdrawn  prior to the
Expiration Date by any Odd Lot Holder (as defined in the Offer to Purchase) who:

                  (1)  tenders  all  Shares  beneficially  owned by such Odd Lot
         Holder at a price at or below the Purchase  Price (tenders of less than
         all  Shares  owned  by such  shareholder  will  not  qualify  for  this
         preference); and

                  (2)  completes the  box captioned  "Odd Lots" on the Letter of
         Transmittal and, if applicable, on the Notice of Guaranteed Delivery;

     (b) second,  after  purchase  of all of the  foregoing  Shares,  all Shares
conditionally tendered in accordance with Section 6 of the Offer to Purchase for
which the condition was  satisfied  and all other Shares  tendered  properly and
unconditionally at prices at or below the Purchase Price and not withdrawn prior
to the  Expiration  Date on a pro rata basis (with  appropriate  adjustments  to
avoid purchases of fractional Shares) as described in the Section 1 of the Offer
to Purchase; and

     (c)  third,  if  necessary,  Shares  conditionally  tendered  for which the
condition  was not satisfied  which are tendered at or below the Purchase  Price
and not  withdrawn  prior to the  Expiration  Date,  selected  by random  lot in
accordance with Section 6 of the Offer to Purchase.

     You may condition your tender on the Company purchasing a minimum number of
your tendered Shares. In such case, if as a result of the preliminary  proration
provisions  in the Offer to Purchase the Company  would  purchase less than such
minimum  number of your  Shares,  then the Company will not purchase any of your
Shares, except as provided in the next sentence. If as a result of conditionally
tendered  Shares not being  purchased  the total  number of Shares that would be
purchased is less than  350,000,  the Company  will  select,  by random lot, for
purchase from shareholders who tender all their Shares,  conditionally  tendered
Shares for which the condition,  based on a preliminary proration,  has not been
satisfied. See Section 1 of the Offer to Purchase.

     The Offer is being made to all holders of Shares.  The Company is not aware
of any state where the making of the Offer is  prohibited by  administrative  or
judicial action pursuant to a valid state statute.  If the Company becomes aware
of any valid state statute prohibiting the making of the Offer, the Company will
make a good faith effort to comply with such statute.  If, after such good faith
effort, the Company cannot comply with such statute,  the Offer will not be made
to, nor will tenders be accepted from or on behalf of, holders of Shares in such
state. In those jurisdictions whose securities,  blue sky, or other laws require
the Offer to be made by a licensed  broker or dealer,  the Offer shall be deemed
to be made on behalf of the Company by one or more registered brokers or dealers
licensed under the laws of such jurisdictions.






                                INSTRUCTION FORM
            INSTRUCTIONS FOR TENDER OF SHARES OF DELTA APPAREL, INC.

         Please tender to Delta Apparel, Inc. ("Company"), on (our) (my) behalf,
the number of Shares indicated below,  which are beneficially owned by (us) (me)
and registered in your name, upon terms and subject to the conditions  contained
in the Offer to Purchase of the Company dated  December 7, 2001, and the related
Letter of Transmittal, the receipt of both of which is acknowledged.

________________________________________________________________________________

              Number of Shares to be tendered: ____________ Shares

________________________________________________________________________________

________________________________________________________________________________

                                    ODD LOTS

[ ] By checking this box the undersigned  represents that the undersigned  owns,
beneficially  or of  record,  an  aggregate  of  fewer  than 100  Shares  and is
tendering all of such Shares.

UNLESS A BOX UNDER  "PRICE  (IN  DOLLARS)  PER SHARE AT WHICH  SHARES  ARE BEING
TENDERED" IN THIS  INSTRUCTION  FORM IS CHECKED,  THE  UNDERSIGNED  IS TENDERING
SHARES AT THE PURCHASE  PRICE, AS THE SAME SHALL BE DETERMINED BY THE COMPANY IN
ACCORDANCE WITH THE TERMS OF THE OFFER.

                 ODD LOT SHARES CANNOT BE CONDITIONALLY TENDERED

________________________________________________________________________________

________________________________________________________________________________

                               CONDITIONAL TENDER

[ ] check here if tender of Shares is conditional on the Company  purchasing all
or minimum number of the tendered Shares and complete the following:

Minimum number of Shares to be sold: ____________________

________________________________________________________________________________





________________________________________________________________________________

         PRICE (IN DOLLARS) PER SHARE AT WHICH SHARES ARE BEING TENDERED
________________________________________________________________________________

                               CHECK ONLY ONE BOX.

IF MORE  THAN ONE BOX IS  CHECKED  OR IF NO BOX IS  CHECKED,  THERE IS NO PROPER
TENDER OF SHARES

(SHAREHOLDERS WHO DESIRE TO TENDER SHARES AT MORE THAN ONE PRICE MUST COMPLETE A
SEPARATE  INSTRUCTION FORM FOR EACH PRICE AT WHICH SHARES ARE TENDERED.  HOLDERS
OF FEWER THAN 100 SHARES WHO ELECT TO TENDER THEIR SHARES AT THE PURCHASE  PRICE
AS   DETERMINED   BY  THE   COMPANY   SHOULD   NOT   CHECK   ANY   BOX   BELOW.)
________________________________________________________________________________

  [   ] $19.00     [   ] $19.75    [   ] $20.50     [   ] $21.25    [   ] $22.00
  [   ] $19.25     [   ] $20.00    [   ] $20.75     [   ] $21.50
  [   ] $19.50     [   ] $20.25    [   ] $21.00     [   ] $21.75
________________________________________________________________________________

THE  METHOD  OF  DELIVERY  OF THIS  DOCUMENT  IS AT THE  OPTION  AND RISK OF THE
TENDERING  SHAREHOLDER.  IF  DELIVERY  IS BY MAIL,  REGISTERED  MAIL WITH RETURN
RECEIPT  REQUESTED,  PROPERLY INSURED,  IS RECOMMENDED IN ALL CASES,  SUFFICIENT
TIME SHOULD BE ALLOWED TO ASSURE DELIVERY.

THE BOARD OF  DIRECTORS  OF THE  COMPANY  HAS  UNANIMOUSLY  APPROVED  THE OFFER.
HOWEVER,  NONE  OF  THE  COMPANY,  THE  COMPANY'S  BOARD  OF  DIRECTORS,  OR THE
INFORMATION  AGENT MAKES ANY  RECOMMENDATION  TO  SHAREHOLDERS  AS TO WHETHER TO
TENDER OR REFRAIN FROM TENDERING THEIR SHARES.  EACH  SHAREHOLDER  MUST MAKE THE
DECISION  WHETHER TO TENDER SHARES AND, IF SO, HOW MANY SHARES AND AT WHAT PRICE
OR PRICES SHARES SHOULD BE TENDERED.

Signature(s):_____________________________  Address:____________________________

__________________________________________  ____________________________________
                                                  (Including Zip Code)

Name(s): _________________________________

__________________________________________  Area Code and Telephone Number:_____
               (Please Print)

__________________________________________  Date:________________________, 2001.
       (Taxpayer Identification or
           Social Security Number)

IMPORTANT: SHAREHOLDERS ARE ENCOURAGED TO RETURN A COMPLETED FORM W-9 WITH THEIR
INSTRUCTION FORM.


                                 EXHIBIT (a)(2)

                               DELTA APPAREL, INC.
________________________________________________________________________________

[DELTA APPAREL, INC. LOGO OMITTED]

                                                     December 7, 2001

To Our Shareholders:

     Delta  Apparel,  Inc. is offering to purchase  from  existing  shareholders
350,000  shares (or such lesser  number as are properly  tendered) of its Common
Stock. The 350,000 Shares represent  approximately 15.0% of the Shares currently
outstanding.

     The offer to purchase  Shares is for cash at a price specified by tendering
shareholders that is not in excess of $22.00 nor less than $19.00 net per Share,
in multiples of $0.25.  Delta  Apparel will  consider the responses to the offer
and select the lowest  purchase price that will allow it to buy 350,000  Shares.
Delta  Apparel  will pay the same  price  per  share  for all  Shares  purchased
pursuant to this offer. If the number of Shares properly tendered is equal to or
less than the number of Shares  Delta  Apparel  seeks to  purchase  through  the
offer,  the purchase price per Share will be the highest price  specified by any
tendering shareholder, up to $22.00. If the number of Shares tendered is greater
than the number  sought,  Delta  Apparel will select the lowest  purchase  price
specified  by  tendering  shareholders  that will  allow it to buy the number of
Shares it seeks.

     If tendering  shareholders  properly  tender more than the number of Shares
Delta  Apparel seeks to purchase  through this offer,  Delta Apparel will accept
Shares for  purchase  first from  holders of fewer than 100 Shares who  properly
tender all their Shares and then on a pro rata basis from all other shareholders
whose Shares are properly tendered.

     The offer is  explained  in detail in the  enclosed  Offer to Purchase  and
Letter of Transmittal. We encourage you to read these materials carefully before
making  any  decision  with  respect to the  offer.  If you wish to tender  your
Shares,  the  instructions  on how to tender  Shares  also are  included  in the
accompanying materials.

     The Board of Directors believes that the purchase of Shares pursuant to the
Offer is an attractive investment at this time for the Company without affecting
adversely any possible capital requirements. Neither Delta Apparel nor its Board
of  Directors  makes any  recommendation  to any  shareholder  whether or not to
tender any or all Shares.

Sincerely,


/s/ Robert W. Humphreys


President and Chief Executive Officer



                                 EXHIBIT (a)(5)

                      Delta Apparel Announces Dutch Auction

DULUTH,  Ga.-(BUSINESS  WIRE)-November 20, 2001-Delta  Apparel,  Inc. (AMEX-DLA)
Announces on November 19, 2001,  Delta Apparel's  Board of Directors  authorized
the  purchase  by Delta  Apparel  of as many as  350,000 of its shares of common
stock in a tender  offer  expected to commence  by the mailing of  materials  to
shareholders on December 7, 2001, and end on January 10, 2002.

The offer to  purchase  shares  will be at a price not in excess of $22.00,  nor
less than $19.00,  net per share.  Delta  Apparel will consider the responses to
the offer and select the lowest purchase price that will allow it to buy 350,000
shares. Delta Apparel will pay the same price per share for all shares purchased
in the offering.  The offer will also include a mechanism for odd lot holders to
tender all their shares.

If the number of shares properly tendered is equal to or less than the number of
shares Delta Apparel  seeks to purchase  through the offer,  the purchase  price
will be the highest price of those prices  specified by tendering  shareholders.
If the number of shares tendered is greater than the number sought,  the Company
will  select the lowest  purchase  price that will allow it to buy the number of
shares it seeks.

Georgeson  Shareholder  Communications has been appointed  information agent for
the offering. Delta Apparel believes that the repurchase of its shares currently
represents an excellent  use of available  funds.  Delta Apparel has  sufficient
liquid assets to  consummate  the offer without  adversely  affecting  plans for
growth of its business.

This press  release is for  informational  purposes  only and is not intended to
serve as a solicitation  to buy securities.  Any  solicitation to buy securities
will be made only  pursuant to an Offer to Purchase  and Letter of  Transmittal,
which Delta Apparel expects to mail to shareholders and file with the Securities
and Exchange  Commission  ("Commission")  on December 7, 2001.  Before tendering
shares,  shareholders should read these documents carefully as they will contain
important  information.  Investors  can also  obtain  copies  of these and other
documents filed with the Commission in connection with the tender offer for free
at the Commission's Web site at http://www.sec.gov and from Delta Apparel.

Delta Apparel, Inc. is a vertically integrated manufacturer and marketer of high
quality knit apparel.  The Company specializes in selling undecorated  T-shirts,
golf shirts and tank tops to  distributors,  screen  printers and private  label
accounts.  Delta  Apparel has  operations in five states,  two  company-operated
sewing  facilities  in  Honduras  and one  company-operated  sewing  facility in
Mexico. The Company employs about 2,600 worldwide.

CONTACT:  Delta Apparel, Inc.
Herb Mueller, 678/775-6948