MORRISON FRESH COOKING INC
10-K, 1996-08-29
EATING PLACES
Previous: MORRISON HEALTH CARE INC, 10-K, 1996-08-29
Next: ACCESS FINANCIAL MORTGAGE LOAN TRUST 1996-1, 8-K, 1996-08-29



1

                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                            FORM 10-K
                                
(Mark One)
 X ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)
For the fiscal year ended June 1, 1996
                              OR
   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
For the transition period from           to

                Commission file number  1-14202

                      MORRISON FRESH COOKING, INC.
      (Exact name of Registrant as specified in its charter)

         GEORGIA                                 63-1155967
(State or other jurisdiction of              (I.R.S. Employer
 incorporation or organization)               Identification No.)

The Hartsfield Colonnade
4893 Riverdale Road, Suite 260
Atlanta, Georgia                                      30337
(Address of principal executive offices)          (Zip Code)
Registrant's telephone number, including area code: (770)991-0351

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                       Name of each exchange
    Title of each class                 on which registered

 $0.01 par value Common Stock          New York Stock Exchange

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                               None
                          (Title of class)

Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the Registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days. YES X   NO
Indicate  by  check  mark  if  disclosure  of  delinquent  filers
pursuant  to Item 405 of Regulation S-K is not contained  herein,
and will not be contained, to the best of Registrant's knowledge,
in  definitive  proxy or information statements  incorporated  by
reference in Part III of this Form 10-K or any amendment to  this
Form 10-K.[ ]


The   aggregate  market  value  of  the  voting  stock  held   by
non-affiliates  of the Registrant, based upon  the  closing  sale
price  of Common Stock on August 9, 1996 as reported on  the  New
York  Stock  Exchange, was approximately $47,399,835.  Shares  of
Common  Stock held by each executive officer and director and  by
each  person who owns 5% or more of the outstanding Common  Stock
have  been  excluded in that such persons may  be  deemed  to  be
affiliates.  This  determination  of  affiliate  status  is   not
necessarily a conclusive determination for other purposes.

The number of shares of the Registrant's common stock outstanding
at August 9, 1996 was 9,028,540.


DOCUMENTS INCORPORATED BY REFERENCE:

Portions  of  the Registrant's Annual Report to Shareholders  for
the  fiscal year ended June 1, 1996 are incorporated by reference
into Parts I and II.

Portions  of  the  Registrant's definitive proxy statement  dated
August 23, 1996 are incorporated by reference into Part III.


                           INDEX

                           PART I
                                                          Page
                                                         Number

Item 1.   Business                                       4 - 10
Item 2.   Properties                                         11

Item 3.   Legal Proceedings                                  12

Item 4.   Submission of Matters to a Vote of
          Security Holders                                   12

          Executive Officers of the Company             13 - 14

                          PART II

Item 5.   Market for the Registrant's Common Equity and
          Related Stockholder Matters                        15

Item 6.   Selected Financial Data                            15

Item 7.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations      15

Item 8.   Financial Statements and Supplementary Data        15

Item 9.   Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure             15

                          PART III

Item 10.  Directors and Executive Officers of the
          Registrant                                         16

Item 11.  Executive Compensation                             16

Item 12.  Security Ownership of Certain Beneficial
          Owners and Management                              16

Item 13.  Certain Relationships and Related Transactions     16

                          PART IV

Item 14.  Exhibits, Financial Statement Schedules, and
          Reports on Form 8-K                           17 - 21




PART I
Item 1.     Business.
__________________________________________________________________
Introduction

Morrison   Fresh  Cooking,  Inc.  (the  "Company"   or   "MFCI"),
incorporated  in  1995  in Atlanta, Georgia,  owns  and  operates
cafeterias,  buffets  and  mall  food  court  locations  in   the
southeastern and mid-Atlantic regions of the United States. As of
June  1,  1996,  the  Company operated  a  total  of  155  units,
consisting  of 133 traditional cafeterias, nine small cafeterias,
10  mall food court units and three buffets located in 13 states,
making it the premier cafeteria company in the southeast.

Prior  to  March  1996, the Company comprised the  family  dining
business of Morrison Restaurants Inc. ("MRI"). On March 7,  1996,
the  shareholders of MRI approved the distribution of the  common
stock  of  MFCI  to  its  shareholders (the "Distribution").  The
effective  date  of the Distribution was March 9, 1996,  Morrison
Restaurants Inc. shareholders received one share of the Company's
common  stock for every four shares of Morrison Restaurants  Inc.
common stock then held.

In  connection  with  the  Distribution,  the  Company  filed   a
Registration  Statement with the SEC on Form  10  (together  with
subsequent  amendments,  the  "Form  10")  under  the  Securities
Exchange Act of 1934 with respect to the Company's common  stock.
The  Form  10 became effective on March 4, 1996, and the  Company
stock  commenced trading on the New York Stock Exchange on  March
11, 1996.
___________________________________________________________________
Background

Morrison Restaurants Inc., the former parent company, was founded
in  1920  as  a unique cafeteria concept in Mobile,  Alabama.  In
1928,  with just eight cafeterias, the company had its first  and
only public stock offering. The first cash dividend on the common
shares  was  declared  in  1936, and  dividends  have  been  paid
continuously for 60 years.
___________________________________________________________________
Concept

The  Company operates in the "home-meal replacement" (also  known
as  "comfort"  food)  segment  of the  restaurant  industry.  The
Company's services appeal to customers seeking complete meals  at
affordable  prices, in a convenient and home-like setting.  While
industry  observers  have labeled "home-meal  replacement"  as  a
trend  of  the  1990's,  Morrison Fresh Cooking,  Inc.  has  been
operating in this market segment for over 76 years.
___________________________________________________________________
Strategy

Morrison Fresh Cooking, Inc.'s business strategy is to:
      Emphasize  future growth beyond existing  mall-based  units
  into convenient free-standing locations. New units will generally
  be smaller, more labor and energy efficient, and will be designed
  to evoke a contemporary and comfortable environment.
      Re-engineer  its  cost-structure  through  state-of-the-art
  technology in information services, cooking equipment and quality
  control.
      Emphasize more health-conscious and contemporary menu items
  without losing focus on traditional southern menu favorites.
     Achieve operational excellence through competitive pricing,
variety of menu items and employee training.
     Focus growth in the southeast and mid-Atlantic regions to
capitalize on existing brand-equity and name-recognition.
___________________________________________________________________
Operations

The  Company  serves in excess of 45 million meals a  year  to  a
customer base in the southeast and mid-Atlantic regions.  In  the
1995  American Bus Association's annual survey of tour operators,
the  Company was rated as one of the Association's most  favorite
restaurant  chains.  MFCI's meals are classic,  all-American  and
freshly  prepared, and are made from scratch according  to  their
time  tested recipes. Each day's menu offers the customer a  wide
variety  of selections: fresh salads, home-style entrees, freshly
prepared vegetables, daily baked breads, and home-baked  pies  or
other desserts.

MFCI's units offer a tremendous variety of menu items including 8-
11  salads, 12 entrees, 12-15 vegetables, 6 types of breads,  and
12-15  desserts. Complete or "bundled" meals can be purchased  at
prices ranging from $3.99 to $5.89 per meal. In excess of 70%  of
MFCI's customers select bundled meals. Menus are rotated daily to
provide  a  varied dining experience and are adjusted to  include
seasonal favorites. This variety encourages customer loyalty  and
repeat  business.  The  Company's  typical  customer  visits  the
restaurants an average of 3.8 times per month.

The  traditional cafeteria, located in a shopping mall  or  on  a
free-standing  site  (both convenient to  shopping  and  business
developments  as well as to residential areas), is  approximately
10,000 square feet and seats approximately 250 customers. The new
smaller  cafeteria offers a contemporary appearance, featuring  a
new   serpentine  serving  area  that  creates  an   open,   airy
environment to enhance viewing of the menu items by the customer.
The  small cafeterias are built in a contemporary design  ranging
from  5,500  to  7,500 square feet and seating approximately  225
guests. The dining area, accompanied by booths and wooden  tables
and  chairs,  creates a comfortable at-home  atmosphere,  and  is
intended  to  appeal  to  a broader, younger  market.  The  small
cafeterias  are designed to provide convenient, customer-friendly
take-out  services, and many of the new units will  offer  drive-
through services (there already being two at  June 1, 1996).

The mall food court units ("QSRs" for quick-service restaurants),
are 600 to 1,200 square foot dining facilities, located primarily
in  the  mid-Atlantic states. They feature many traditional  menu
selections for which MFCI is more commonly known, along with some
new items. The QSRs offer several bundled value meal combinations
in addition to a la carte pricing for selected items.

The  Company  is  undergoing  a  modernization  program  for  its
existing  core cafeterias in order to improve their appeal  to  a
larger  customer base and increase the efficiency  and  customer-
friendliness  of  the cafeterias service lines. MFCI  intends  to
continue  remodeling efforts by concentrating  on  its  units  in
demographic  areas where this enhanced atmosphere  would  achieve
the greatest results.
___________________________________________________________________
Research and Development

The  Company  does  not  engage  in  any  material  research  and
development activities. Numerous studies are made, however, on  a
continuing  basis, to improve menus, equipment,  and  methods  of
operations,  including  planning for new  food-service  concepts.
MFCI   tracks   customer   satisfaction   through   surveys    of
statistically  relevant  samples  of  customers  at   each   unit
(approximately  90,000  customers each  year).  The  surveys  are
conducted  each  quarter  and track 21  different  attributes  to
monitor  and  increase customer satisfaction.  In  addition,  the
Company  holds  regular "focus group" discussions with  existing,
former  and  potential  customers to  determine  ways  to  exceed
customer expectations and increase customer satisfaction.
___________________________________________________________________
Raw Materials

Raw  materials  essential  to  the  operation  of  the  Company's
business   are   obtained  principally  through   national   food
distributors. MFCI negotiates directly with primary suppliers  to
obtain  competitive prices. The Company uses short-term  purchase
commitment  contracts  to  stabilize  the  potentially   volatile
pricing  associated  with  certain commodities.  Because  of  the
relatively  short  storage life of inventories,  limited  storage
facilities at the restaurants themselves, MFCI's requirement  for
freshness and the numerous sources of goods, a minimum amount  of
inventory is maintained at the units. If necessary, all essential
food, beverage and operational products are available and can  be
obtained  from alternative suppliers in all cities in  which  the
Company operates.
The  Company,  Morrison  Health  Care,  Inc.  ("MHCI")  and  Ruby
Tuesday, Inc. ("RTI") have formed MRT Purchasing, LLC, a  Georgia
limited  liability  company ("MRT")  to  serve  as  a  purchasing
cooperative,   to  maintain  the  volume  purchasing   bargaining
position  enjoyed  by  MRI prior to the Distribution  by  pooling
their  collective purchasing power and coordinating the  purchase
of  certain  food,  equipment  and services.  Pursuant  to  MRT's
Operating Agreement, MRT serves as the purchasing agent  for  the
three  companies by arranging for the purchase of products to  be
made  directly between each of the three companies and suppliers.
MRT  has  complete discretion to select vendors  and  brands  for
certain  designated products ("core products") and  to  negotiate
terms  of  purchasing  arrangements for core products,  including
long-term  contracts.  To  the  extent  feasible,  MRT  concludes
purchasing  arrangements under which each of the three  companies
has  independent  rights and obligations.  With  respect  to  any
arrangement where each company's liabilities are not independent,
RTI, MHCI and the Company cross indemnify MRT and each other with
respect to their allocated share of liability for obligations  to
be performed and payment for goods purchased.

RTI,  MHCI  and  the Company are obligated to purchase  all  core
products  through  MRT  arrangements; non-core  products  may  be
purchased  independently. The three companies  are  committed  to
these  purchasing arrangements for an initial term of five  years
from the date of Distribution, which will automatically renew for
five  year  terms.  RTI, MHCI or the Company  may  terminate  its
participation  in these purchasing arrangements upon  six  months
prior  notice, provided, however, that it will continue to  honor
its commitments under any then existing contract extending beyond
the  termination  date. Approximately 85% of the  total  products
purchased   by  the  Company  during  fiscal  1996   would   have
constituted "core products" under the MRT purchasing cooperative.

Each  of  RTI, MHCI and the Company have an equal equity interest
in  MRT.  It  is  not intended, however, that MRT  will  generate
income  or  profits. Employees are loaned by  one  of  the  three
companies  and all expenses incurred in connection with operating
MRT  are shared among the three companies pro rata, based on  the
relative  value  of time spent and expenses incurred  by  MRT  on
behalf of each of the companies.

Existing  long  term purchasing arrangements are managed  through
MRT,  who  acts as agent for RTI, MHCI and the Company.  In  each
case,  purchasing  obligations  are  allocated  among  the  three
companies  based  on past practice. To the extent  feasible,  MRT
will  seek to amend such arrangements to formalize the allocation
of  responsibilities and liabilities. In particular, MRI  amended
its agreement ("Supply Agreement") with PYA/Monarch, Inc. ("PYA")
to   allocate  to  the  appropriate  company  certain  divisional
obligations to purchase from PYA a minimum percentage of produce,
foodstuff  and other supplies. In addition, the aggregate  annual
minimum dollar amount of purchases under the Supply Agreement has
been allocated among RTI, MHCI and the Company.
___________________________________________________________________
Trademarks of the Company

The Company has registered trademarks and service marks, with the
United   States  Patent  and  Trademark  Office,  including   the
"Morrison'sr  trademark".  MFCI  believes  that  this  and  other
related  marks  are  of  material  importance  to  the  Company's
business.  Registrations of the trademark Morrison'sr expires  in
2005,  unless renewed. In addition, approval is pending  for  the
registration of the trademark "Morrison's Fresh Cooking" by MFCI.

The Company, MHCI and RTI have entered into Intellectual Property
License  Agreements (collectively, "IP Agreements") which provide
for  licensing  to  or  among  these companies  of  rights  under
trademarks,  service  marks,  trade  secrets  and  certain  other
intellectual  property  (collectively  "Intellectual   Property")
owned by RTI, MHCI or the Company following the Distribution. The
purpose  of these IP Agreements is to provide RTI, MHCI  and  the
Company  with  those  continuing rights and licenses  under  such
Intellectual  Property following the Distribution  necessary  for
the   continued   conduct  of  their  respective  businesses   in
accordance with practice prior to the Distribution.
___________________________________________________________________
Marketing

The  Company's  marketing strategy is to  increase  customer  and
potential  customers'  awareness of  MFCI's  strengths  including
variety,  fresh cooking, bundled meals, value-based  pricing  and
money-back satisfaction guarantee. MFCI's marketing efforts focus
on  active  advertising in television, radio and print media  and
local  store  promotions. In addition, the Company is  committing
resources to increase marketing staff, develop marketing  manuals
for   each   of  its  restaurants  and  increase  its   community
involvement to become more of a part of the neighborhood in which
its restaurants are located.
___________________________________________________________________
Working Capital Practices

Cash  provided  by  operations, along with borrowings  under  the
Company's  revolving  line of credit, are invested  in  new  unit
expansion and the renovation of existing units.

Additional  information  concerning the working  capital  of  the
Company  is  incorporated  herein  by  reference  to  information
presented within the "Liquidity and Capital Resources" section of
"Management's Discussion and Analysis of Financial Condition  and
Results  of  Operations" of the Company's 1996 Annual  Report  to
Shareholders.
___________________________________________________________________
Customer Dependence

No material part of the business of the Company is dependent upon
a  single customer, or a very few customers, the loss of any  one
of which would have a material adverse effect on MFCI.
___________________________________________________________________
Competition

The  Company's activities in the restaurant industry are  subject
to  vigorous  competition  relating to  restaurant  location  and
service, as well as quality, variety and value perception of  the
food  products offered. The Company is in competition with  other
food service operations, with locally-owned operations as well as
national and regional chains that offer the same type of services
and products as MFCI. Management believes that competition in the
"home-meal replacement" or "comfort food" market segment is based
on  price,  food  quality, variety and convenience.  The  Company
believes  it  compares  favorably with its competition  in  these
areas.
___________________________________________________________________
Impact of Inflation

In  the  past,  the Company has been able to recover inflationary
cost  increases through increased menu prices. There  have  been,
and  there may be in the future, delays in implementing such menu
price  increases,  and  competitive pressures  may  limit  MFCI's
ability  to  recover  such  cost  increases  in  their  entirety.
Historically,  the  effects of inflation  on  the  Company's  net
income have not been materially adverse.
___________________________________________________________________
Government Compliance

The  Company  is subject to various licensing and regulations  at
both  the  state and local levels for items such as zoning,  land
use,  sanitation, health and fire safety all of which could delay
the  opening of a new restaurant or the operation of an  existing
unit. MFCI's business is subject to various other regulations  at
the  federal  level such as health care, minimum  wage  and  fair
labor  standards. Compliance with these regulations has not  had,
and  is  not expected to have, a material adverse effect  on  the
Company's operations.

There  is no material portion of the Company's business  that  is
subject  to renegotiation of profits or termination of  contracts
or sub-contracts at the election of the Government.
___________________________________________________________________
Environmental Compliance

Compliance  with  federal, state and local laws  and  regulations
which  have  been enacted or adopted regulating the discharge  of
materials  into  the environment, or otherwise  relating  to  the
protection of the environment, is not expected to have a material
effect  upon  the capital expenditures, earnings  or  competitive
position of the Company.
__________________________________________________________________
Personnel

The  Company employs approximately 7,800 full-time and  part-time
employees. MFCI believes that its relationship with its employees
is  good,  that  working  conditions are favorable  and  employee
compensation  is  comparable with its competition.  None  of  the
Company's  employees  are  subject  to  a  collective  bargaining
agreement.
___________________________________________________________________
Seasonality

The Company's business is moderately seasonal. Average restaurant
sales  of MFCI are slightly higher during the winter months  than
during the summer months. As MFCI has many restaurants located in
shopping malls and other retail locations, sales for these  units
increase over the holiday season. Overall, the variation  is  not
material.
___________________________________________________________________

Item 2.  Properties.

Information  regarding the Company's location by  state  and  the
number of operations is shown below.

Of  the  155 Company-operated restaurants, MFCI owns the building
and holds long-term land leases for 10 restaurants, owns the land
and  building for 15 restaurants, holds leases covering land  and
building  for  129 restaurants and owns the land and  leases  the
building  for  one unit. These leases have terms that  expire  on
various  dates over the next 20 years, and generally provide  for
options  to renew, in some cases at adjusted rentals. The  leases
may  provide  for escalation of rent during the  lease  term  and
generally provide for additional contingent lease payments  based
upon  sales volume. The Company has a policy to remodel units  as
needed.  Facilities and equipment are repaired and maintained  to
assure their adequacy, productive capacity and utilization.

The  Company's  corporate  headquarters  for  its  executive  and
administrative  personnel  is  located  in  Atlanta,  Georgia  in
approximately 17,000 square feet of a leased building. The  lease
has  a  term  ending  in  1997, and  annual  lease  payments  are
approximately $180,000. Additional administrative support are  in
Mobile, Alabama; the lease term expires in 2001.

Additional  information concerning the properties of the  Company
and  the  lease  obligations of MFCI, is incorporated  herein  by
reference to Note 2 of the Notes to Financial Statements included
in  the  Annual Report to Shareholders for the fiscal year  ended
June 1, 1996.

As  of June 1, 1996, MFCI operated 155 locations in the following
states:

Alabama             18             North Carolina      5

Florida             50             South Carolina      8

Georgia             27             Tennessee           7

Indiana             1              Virginia            16

Kentucky            5              West Virginia       1

Louisiana           3

Maryland            4

Mississippi         10

________________________________________________________________________
Item 3.  Legal Proceedings.

The  Company is presently, and from time to time, subject  to  pending
claims  and  suits arising in the ordinary course of its business.  In
the  opinion  of Management, the ultimate resolution of these  pending
legal  proceedings will not have a material adverse effect  on  MFCI's
operations or financial position.
________________________________________________________________________
Item 4.  Submission of Matters to a Vote of Security Holders.

None.

________________________________________________________________________
Executive Officers of the Company.

Executive  officers of the Company are appointed by and serve  at  the
discretion of the Company's Board of Directors. Information  regarding
the  Company's  executive officers as of August 9,  1996  is  provided
below.

                                                           Executive
                                                            Officer
Name                    Age     Position with the Company    Since


Ronnie L. Tatum          56     Chief Executive Officer      1996


Christopher P. Elliott   42     President and Chief          1996
                                  Operating Officer


Craig D. Nelson          42     Senior Vice President,       1996
                                  Finance and Chief
                                  Financial Officer


Scears Lee, III          40     Vice President,              1996
                                  Human Resources


Mitchell S. Block        43     Vice President,              1996
                                  General Counsel and
                                  Secretary




Ronnie  L.  Tatum  is Chief Executive Officer of the Company.  He  was
President  of the Family Dining Division of MRI's Morrison Group  from
March  1994 until the Distribution in March 1996. Mr. Tatum served  as
President of MRI's Family Dining Group from March 1993 to March  1994,
and  Senior Vice President of MRI's Family Dining Group from  1990  to
March 1993.

Christopher P. Elliott is President and Chief Operating Officer of the
Company. He was Senior Vice President, Operations of the Family Dining
Division  of  MRI's Morrison Group from January 1995  to  March  1996.
Prior  thereto Mr. Elliott was employed by Pizza Hut of  America  from
1981  to  1995. He was Regional Manager from 1986 to 1992  and  Senior
Director of Operations from 1992 to 1995.

Craig  D.  Nelson  is Senior Vice President, Finance, Chief  Financial
Officer and Assistant Secretary of the Company. He was Vice President,
Controller of MRI's Morrison Group from July 1994 to March  1996.  Mr.
Nelson  served  as Vice President/Controller - Family Dining  Division
from November 1990 to July 1994. He joined MRI in 1976.

Scears  Lee, III is Vice President of Human Resources of the  Company.
He was Vice President, Human Resources of MRI's Family Dining Division
from  August 1993 to March 1996. Mr. Lee served as Director  of  Human
Resources  of  MRI's Family Dining Division from 1985 to August  1993.
Prior  thereto he served in the following positions after joining  the
Company  in  1978:  Assistant/Associate Manager of Morrison  Cafeteria
unit, Management Recruiter and Director of Training.

Mitchell S. Block is Vice President, General Counsel and Secretary  of
the  Company.  Previously, he was Real Estate Attorney of  MRI's  Ruby
Tuesday  Group  from April 1993 to March 1996. Prior  to  joining  the
Company,  Mr. Block was Vice President and General Counsel  for  Wyatt
Cafeterias,  Inc.  Real Estate Division, in Dallas, Texas  from  March
1986 to April 1993.
  
  
  
      
PART II
________________________________________________________________________
Item 5.  Market for the Registrant's Common Equity and Related
       Stockholder Matters.

Certain  information required by this item is incorporated  herein  by
reference  to  Note  12 of the Notes to Financial  Statements  of  the
Registrant's Annual Report to Shareholders for the fiscal  year  ended
June 1, 1996.
________________________________________________________________________
Item 6.  Selected Financial Data.

The information contained under the caption "Summary of Operations" of
the  Registrant's Annual Report to Shareholders for  the  fiscal  year
ended June 1, 1996 is incorporated herein by reference.
________________________________________________________________________
Item 7.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations.

The  information contained under the caption "Management's  Discussion
and  Analysis of Financial Condition and Results of Operations" of the
Registrant's Annual Report to Shareholders for the fiscal  year  ended
June 1, 1996 is incorporated herein by reference.
________________________________________________________________________
Item 8.  Financial Statements and Supplementary Data.

The  following  financial statements and the  related  report  of  the
Company's  independent auditors contained in the  Registrant's  Annual
Report  to  Shareholders for the fiscal year ended June 1,  1996,  are
incorporated herein by reference:

     Statements of Operations - fiscal years ended June 1, 1996
     June 3, 1995 and June 4, 1994.

     Balance Sheets - As of June 1, 1996 and June 3, 1995

     Statements of Stockholders' Equity - fiscal years ended
     June 1, 1996, June 3, 1995 and June 4, 1994.

     Statements of Cash Flows - fiscal years ended June 1, 1996,
     June 3, 1995 and June 4, 1994.

     Notes to Financial Statements.
________________________________________________________________________
Item 9.  Changes in and Disagreements with Accountants on  Accounting
         and Financial Disclosure.

None.




PART III
________________________________________________________________________
Item 10. Directors and Executive Officers of the Company.

The  information  regarding directors of the Company  is  incorporated
herein  by  reference  to  the information  set  forth  in  the  table
captioned  "Director and Director Nominee Information" under "Election
of  Directors"  in  the definitive proxy statement of  the  Registrant
dated August 23, 1996, relating to the Registrant's annual meeting  of
shareholders to be held on September 25, 1996.

Pursuant  to  Form  10-K  General Instruction  G(3),  the  information
regarding executive officers of the Company has been included in  Part
I  of  this  Report  under  the  caption "Executive  Officers  of  the
Company".

MFCI  has  established  Audit,  Compensation  and  Stock  Option,  and
Nominating  Committees  of  the  Board.  Members  of  the  Audit   and
Compensation  and Stock Option Committees are not to be  employees  of
the Company.
________________________________________________________________________
Item 11.  Executive Compensation.

The  information  required by this Item 11 is incorporated  herein  by
reference  to the information set forth under the captions  "Executive
Compensation"  and  "Election  of  Directors  -  Directors'  Fees  and
Attendance" in the definitive proxy statement of the Registrant  dated
August  23,  1996  relating  to  the Registrant's  annual  meeting  of
shareholders to be held on September 25, 1996.
________________________________________________________________________
Item 12.  Security Ownership of Certain Beneficial Owners and
          Management.

The  information  required by this Item 12 is incorporated  herein  by
reference  to  the  information  set  forth  in  the  table  captioned
"Beneficial  Ownership of Common Stock" under "Election of  Directors"
in  the definitive proxy statement of the Registrant dated August  23,
1996 relating to the Registrant's annual meeting of shareholders to be
held on September 25, 1996.
________________________________________________________________________
Item 13.  Certain Relationships and Related Transactions.

The  information  required by this Item 13 is incorporated  herein  by
reference  to  the  information set forth under the  caption  "Certain
Transactions"  in  the definitive proxy statement  of  the  Registrant
dated  August 23, 1996 relating to the Registrant's annual meeting  of
shareholders to be held on September 25, 1996.




PART IV
___________________________________________________________________________
Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)  The following documents are incorporated by reference into or are
     filed as a part of this report:

     1.  Financial Statements:
        
       The   following   financial  statements  and  the   independent
       auditors'  report thereon, included in the Registrant's  Annual
       Report to Shareholders for the fiscal year ended June 1,  1996,
       a  copy  of which is contained in the exhibits to this  report,
       are incorporated herein by reference:
        
                                                  Page Reference
                                                  in paper version
                                                  of Annual Report
                                                  to Shareholders

       Statements of Operations for the fiscal
       years ended June 1, 1996, June 3, 1995
       and June 4, 1994                                  19
       
       Balance Sheets as of June 1, 1996 and
       June 3, 1995                                      20

       Statements of Stockholders' Equity for
       the fiscal years ended June 1, 1996,
       June 3, 1995 and June 4, 1994                     21
       
       Statements of Cash Flows for the fiscal
       years ended June 1, 1996, June 3, 1995
       and June 4, 1994                                  22
       
       Notes to Financial Statements                23 - 31
       
       Report of Independent Auditors                    32
       

     2.  Financial statement schedules:

       All  other  schedules  for  which  provision  is  made  in  the
       applicable accounting regulation of the Securities and Exchange
       Commission  are not required under the related instructions  or
       are inapplicable, and therefore have been omitted
       
       
            
       
     3.  Exhibits

       The following exhibits are filed as part of this report:

                       MORRISON FRESH COOKING, INC.
                             LIST OF EXHIBITS


Exhibit
Number                 Description

3(a)           Amended  and  Restated Articles  of  Incorporation  of
               Morrison Fresh Cooking, Inc.(1)

3(b)           Bylaws of Morrison Fresh Cooking, Inc.(1)

4(a)           Specimen Common Stock Certificate.(2)

4(b)           Amended  and  Restated Articles  of  Incorporation  of
               Morrison Fresh Cooking, Inc. (filed as Exhibit 3(a) hereto).

4(c)           Bylaws  of  Morrison  Fresh Cooking,  Inc.  (filed  as
               Exhibit 3(b) hereto).

4(d)           Form  of  Rights  Agreement  between  Morrison  Fresh
               Cooking,  Inc.  and  AmSouth  Bank  of  Alabama,  as  Rights
               Agent.(2)

4(e)           Form of Rights Certificate (attached as Exhibit  B  to
               the Rights Agreement filed as Exhibit 4(d) hereto).(2)

10(a)          Form  of  Distribution Agreement among Morrison  Restaurants
               Inc., Morrison Fresh Cooking, Inc. and Morrison Health Care,
               Inc.(1)

10(b)          Form   of   Amended   and  Restated   Tax   Allocation   and
               Indemnification  Agreement among Morrison Restaurants  Inc.,
               Custom   Management  Corporation  of  Pennsylvania,   Custom
               Management  Corporation, John C. Metz  &  Associates,  Inc.,
               Morrison  International,  Inc., Morrison  Custom  Management
               Corporation  of Pennsylvania, Morrison Fresh Cooking,  Inc.,
               Ruby  Tuesday,  Inc., a Delaware corporation,  Ruby  Tuesday
               (Georgia),  Inc., a Georgia corporation, Galaxy  Management,
               Inc.,  Manask  Food Service, Inc., Morrison of  New  Jersey,
               Inc., Tias, Inc. and Morrison Health Care, Inc.(1)

10(c)          Form  of Agreement Respecting Employee Benefit Matters among
               Morrison Restaurants Inc., Morrison Fresh Cooking, Inc.  and
               Morrison Health Care, Inc.(2)

10(d)          Form  of  License Agreement between Morrison Fresh  Cooking,
               Inc. and Morrison Health Care, Inc.(1)

10(e)          Form  of  Amended  and Restated Operating Agreement  of  MRT
               Purchasing,  LLC  among  Morrison  Restaurants  Inc.,   Ruby
               Tuesday,  Inc.,  Morrison Fresh Cooking, Inc.  and  Morrison
               Health Care, Inc.(1)

Exhibit
Number                   Description

10(f)     Form  of  Morrison Fresh Cooking, Inc. 1996 Stock  Incentive
          Plan.(2)

10(g)     Form  of  Morrison Fresh Cooking, Inc. Stock  Incentive  and
          Deferred Compensation Plan for Directors.(2)

10(h)     Form of 1996 Non-Executive Stock Incentive Plan.(2)

10(i)     Form  of Morrison Fresh Cooking, Inc. Executive Supplemental
          Pension   Plan   together  with  related   form   of   Trust
          Agreement.(2)

10(j)     Form  of  Morrison Fresh Cooking, Inc. Management Retirement
          Plan together with related form of Trust Agreement.(2)

10(k)     Form  of  Morrison Fresh Cooking, Inc. Salary Deferral  Plan
          together with related form of Trust Agreement.(2)

10(l)     Form  of  Morrison Fresh Cooking, Inc. Deferred Compensation
          Plan together with related form of Trust Agreement.(2)

10(m)     Form  of  Morrison Fresh Cooking, Inc. Executive Group  Life
          and Executive Accidental Death and Dismemberment Plan.(2)

10(n)     Form   of  Morrison  Fresh  Cooking,  Inc.  Executive   Life
          Insurance Plan.(2)

10(o)     Form  of  Indemnification Agreement to be entered into  with
          executive officers and directors.(1)

10(p)     Form  of Change of Control Agreement to be entered into with
          executive officers.(2)

10(q)     Non-Qualified   Stock  Option  Agreement  between   Morrison
          Restaurants Inc. and Eugene E. Bishop.(2)
10(r)     Non-Qualified   Stock  Option  Agreement  between   Morrison
          Restaurants Inc. and Samuel E. Beall, III.(2)

11        Statement regarding computation of per share earnings.

13        Annual Report to Shareholders for the fiscal year ended
          June  1,  1996  (only portions specifically incorporated  by
          reference in the Form 10-K are being filed herewith).

23        Consent of Independent Auditors.

27        Financial Data Schedule.




                       MORRISON FRESH COOKING, INC.

                            EXHIBIT FOOTNOTES


Exhibit
Footnote          Description

(1)            Incorporated by reference to Exhibit of the same number
          in  the Registrant's Registration Statement on Form 10 filed
          with the Commission on February 8, 1996.

(2)            Incorporated by reference to Exhibit of the same number
          in  the Registrant's amendment to Registration Statement  on
          Form 10/A filed with the Commission on February 29, 1996.




     4.  Reports on Form 8-K:

             The  Company filed a Current Report on Form 8-K on  March
       15, 1996  reporting the distribution of the Registrant's
       common stock  and the Credit Agreement with SunTrust  Bank,
       Atlanta.

(b)  Exhibits filed with this report are attached hereto.



                                   
                                     
                                SIGNATURES
       
       
       Pursuant  to  the requirements of Section 13 or  15(d)  of  the
       Securities Exchange Act of 1934, the Registrant has duly caused
       this  report  to  be signed on its behalf by  the  undersigned,
       thereunto duly authorized.
       
       
                                  MORRISON FRESH COOKING, INC.
       
       
       
       
       
       Date 08/23/96            By:/s/ Craig D. Nelson
                                   Craig D. Nelson
                                   Senior Vice President, Finance
                                   (Senior Vice President and
                                   Principal Accounting Officer)
       
       
       
       
       
        
   
            
       Pursuant to the requirements of the Securities Exchange Act  of
       1934,  this  report  has  been signed below  by  the  following
       persons  on behalf of the Registrant and in the capacities  and
       on the dates indicated:
       
       
       
       
       
       Date 08/23/96            By:/s/ Dolph W. von Arx
                                   Dolph W. von Arx
                                   Chairman of the Board
       
       
       Date 08/23/96            By:/s/ Ronnie L. Tatum
                                   Ronnie L. Tatum
                                   Chief Executive Officer
                                   and Director
       
       
       
       Date 08/23/96            By:/s/ Christopher P. Elliott
                                   Christopher P. Elliott
                                   President, Chief Operating
       Officer and Director
       
       
       
       Date 08/23/96            By:/s/ E. Eugene Bishop
                                   E. Eugene Bishop
                                   Director
       
       
       
       Date 08/23/96            By:/s/ Donald Ratajczak
                                   Dr. Donald Ratajczak
                                   Director
       
       
       
       Date 08/23/96            By:/s/ J. Veronica Biggins
                                   J. Veronica Biggins
                                   Director
       
       
       
       Date 08/23/96            By:/s/ Arthur R. Outlaw
                                   Arthur R. Outlaw
                                   Vice Chairman of the Board
       
       
       
       
       
       
             
       
       
       


MORRISON FRESH COOKING, INC.

EXHIBIT 11

COMPUTATION OF EARNINGS PER SHARE
(IN THOUSANDS EXCEPT PER-SHARE DATA)
                                                    Fiscal Year Ended
                                                June 1,   June 3,  June 4,
                                                 1996      1995     1994
PRIMARY EARNINGS PER COMMON AND COMMON
  EQUIVALENT SHARE

Average common shares outstanding.........       8,954      (1)      (1)
Average additional common shares
  issuable on exercise of dilutive
  stock options (computed by use of
  the "treasury stock method", at the
  average market price)...................   *
Number of shares used in computation of
  primary earnings per share..............   *   8,954     8,981    9,342

Net Income................................     ($9,894)  $11,374  $10,078

Primary earnings per common and
  common equivalent share.................      ($1.10)    $1.27    $1.08

FULLY DILUTED EARNINGS PER COMMON AND
  COMMON EQUIVALENT SHARE

Average common shares outstanding.........       8,954      (1)      (1)
Average additional common shares issuable
  on exercise of dilutive stock options
  (computed by use of the "treasury stock
  method", at the higher of period-end
  or average market price)................   *
Number of shares used in computation of
  fully diluted earnings per share........   *   8,954     8,981    9,342

Net Income..............................       ($9,894)  $11,374  $10,078

Fully diluted earnings per common and
  common equivalent share.................      ($1.10)    $1.27    $1.08

* Per APB 15, due to a net loss dilutive stock options are not reported
because its effect is antidilutive

Weighted average shares and all per share data for prior years have been
restated to give effect to common stock dividends and common stock splits
through June 4, 1994.

(1)  Prior to the Distribution earnings per share was calculated based on
     the average number of MRI common shares outstanding adjusted for the
     1-for-4 distribution ratio
     





               CONSENT OF INDEPENDENT AUDITORS


We  consent to the incorporation by reference in this Annual
report  (Form 10-K) of Morrison Fresh Cooking, Inc.  of  our
report  dated  June 21, 1996, included in  the  1996  Annual
Report to Stockholders of Morrison Fresh Cooking, Inc.

We  also  consent to the incorporation by reference  in  the
Registration  Statements  of Morrison  Fresh  Cooking,  Inc.
listed below of our report dated June 21, 1996, with respect
to   the   financial  statements  incorporated   herein   by
reference,  in  this Annual Report (Form 10-K)  of  Morrison
Fresh Cooking, Inc.


Registration Statement No. 333-2086 on Form S-8 dated March
8, 1996 and related     Prospectus.
Registration Statement No. 333-2088 on Form S-8 dated March
8, 1996 and related     Prospectus.
Registration Statement No. 333-2094 on Form S-8 dated March
8, 1996 and related     Prospectus.
Registration Statement No. 333-2090 on Form S-8 dated March
8, 1996 and related     Prospectus.
Registration Statement No. 333-2092 on Form S-8 dated March
8, 1996 and related     Prospectus.
Registration Statement No. 333-2096 on Form S-8 dated March
8, 1996 and related     Prospectus.
Registration Statement No. 333-4498 on Form S-8 dated May 3,
1996 and related           Prospectus.
Registration Statement No. 333-4500 on Form S-8 dated May 3,
1996 and related           Prospectus.



                                 By: /s/  Ernst & Young LLP
                                   Ernst & Young LLP

Atlanta, Georgia
August 27, 1996






MORRISON FRESH COOKING, INC.

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

For  an  understanding of the significant factors  that  influenced  the
Company's  performance during the past three fiscal years, the following
discussion  should be read in conjunction with the Financial  Statements
and related Notes found on pages 19 to 31.

RESULTS OF OPERATIONS

     On March 9, 1996, Morrison Restaurants Inc., a Delaware corporation
("Morrison"),  distributed to its shareholders all  of  the  issued  and
outstanding shares of common stock of the Company, which held the family
dining assets and business of Morrison. As a result of the Distribution,
Morrison  shareholders received one share of Company  common  stock  for
every  four shares of Morrison common stock held. The effective date  of
the Distribution for accounting purposes is March 3, 1996, the first day
of the fiscal 1996 fourth quarter of the Company.

1996 Compared to 1995

      Net  sales  decreased $26.9 million, or 9.1%.  This  decrease  was
principally  the  result of 26 store closings and  same  store  customer
count declines. Partially offsetting these decreases was the addition of
seven new stores and higher average tray prices over the prior year.

      Cost  of  merchandise decreased $3.5 million, or 4.5%, principally
due to the reduction in stores and lower sales volume. However, early in
fiscal  year 1996, the menu was modified to offer additional  higher-end
products, resulting in a higher cost per meal.

      Payroll  and  related costs decreased $3.8 million, or  3.6%.  The
primary  factors  in  this decrease were the reduction  in  stores,  the
implementation  of  a  self-serve  beverage  counter,  a  kitchen  labor
reduction  program  and  the use of an enhanced labor  scheduling  tool.
Management  and  hourly  wage  rate  increases  partially  offset   this
decrease.

      Other  operating  costs  decreased  $4.4  million,  or  7.3%.  The
principal contributors to this decrease were reduction in stores, offset
partially by the settlement of a four-year-old claim.

     Selling,   general  and  administrative  expenses  decreased   $2.8
million, or 13.6%. The majority of this decrease is associated with  the
reduction in advertising promotions conducted by the Company during  the
year.  For fiscal year 1997, the Company intends to increase advertising
expenditures by more than 40%.
     
     Depreciation and amortization decreased $0.2 million, or  1.9%  and
is  related to the reduction in stores, offset by the addition of  $14.7
million in capital expenditures.
     
     Net  interest  income decreased $0.4 million as  a  result  of  the
reduction in available funds to invest stemming from lower sales volume.
     
     In  the third quarter of fiscal 1996, the Company adopted Statement
of Financial Accounting Standards No. 121 (FAS 121), "Accounting for the
Impairment of Long-Lived Assets and for Long-lived Assets to be Disposed
Of".  In the third quarter of fiscal 1996, the Company recorded a  $13.8
million  charge for loss on impairment of assets, $1.5 million of  which
was  due to the adoption of FAS 121. $8.7 million of this charge related
to assets to be disposed of, largely due to 15 quick service restaurants
(QSRs) and seven traditional cafeterias that were closed in fiscal 1996,
and  the  remaining  $5.1  million related to a write-down  of  impaired
assets that will continue to be carried in operations. See Note 9 of the
Financial Statements for more information on this charge.
     
        The Company also recorded an $8.3 million restructure charge  in
the  third  quarter of fiscal 1996.  This restructure charge is  largely
composed  of  $6.1  million  for costs to be incurred  to  settle  lease
obligations  for  the 15 quick service restaurants and seven  cafeterias
that  were closed.  The remaining $2.2 million of the charge relates  to
various  asset  write-offs  and professional fees  associated  with  the
Distribution.  See  Note  11  of  the  Financial  Statements  for   more
information on this charge.
     
       The  effective income tax rate (benefit) decreased to (36.5%)  in
1996 from 40.5% in 1995. This decrease is due to the nondeductibility of
a  portion  of  the professional fees associated with the restructuring,
which results in a lower tax benefit from the pre-tax loss.

Effects of Distribution on Results of Operations

      Management believes that the Distribution will have an  impact  on
the  results of operations due to added separate company costs that will
be  incurred  by  the  Company. The effect of the  Distribution  on  the
results of operations of the Company for the fiscal years ended June  1,
1996, June 3, 1995 and June 4, 1994, are presented in the Unaudited  Pro
Forma Financial Information in Note 10 of the Financial Statements. Such
pro  forma financial information is presented as if the Distribution had
been effected as of the dates indicated.

1995 Compared to 1994

     Net  sales increased $2.1 million, or 0.7%. This increase in  sales
was largely attributable to a 3% menu price increase which led to a 2.9%
same  store  tray average increase. However, same store sales  decreased
1.1%  in  fiscal 1995 due to a 4.1% decline in customers. During  fiscal
year  1995, the Company opened 14 new family dining units consisting  of
three  small  cafeterias,  ten mall food-court  QSRs,  and  one  Snapp's
restaurant.  The  Company also closed two cafeterias  and  four  Snapp's
restaurants.  A  modernization  program  was  implemented  for  existing
cafeterias  in  order to improve their appeal to a larger customer  base
and  increase the efficiency and customer-friendliness of the  cafeteria
service lines.
     
     Cost  of merchandise decreased $0.6 million, or 0.7%. This decrease
was  due  to  the 3% menu price increase and the success  of  food  cost
control  programs  implemented during the  year.  These  decreases  were
offset partially by nominal inflationary pressures on product costs.

     Payroll  and  related costs decreased $6.2 million, or  5.6%.  This
decrease  was  the  result of savings attendant to changes  in  employee
benefit plans and positive workers' compensation claims experience.

      Other  operating  costs increased $2.1 million,  or  3.6%  due  to
increased expenses associated with new unit openings.

     Selling,   general  and  administrative  expenses  increased   $4.6
million,  or  29.0%  due to increased promotional advertising  in  local
markets to promote the competitive pricing of the traditional cafeterias
and  the  inherent  value  of  its bundled-meal  program.   General  and
administrative expenses also increased due to the addition of operations
support personnel.
     
     Depreciation  and  amortization decreased $0.2  million,  or  2.2%.
This decrease was due to a number of existing unit assets becoming fully
depreciated.

      Net  interest income remained relatively flat during  fiscal  year
1995 compared to fiscal year 1994.

     The effective income tax rate increased to 40.5% in 1995 from 39.7%
in  1994  due  to a decline in Targeted Jobs Tax Credit associated  with
that program's expiration on December 31, 1994.


LIQUIDITY AND CAPITAL RESOURCES

Cash Flow

      Cash  flow  from operations and advances from Morrison Restaurants
Inc. have historically financed the Company's capital investments. There
were no incremental borrowings under the Company's line of credit as  of
June  1,  1996.  See the Statements of Cash Flows on page  22  for  more
information.

Capital Expenditures

      Property  and  equipment expenditures for fiscal 1996  were  $14.7
million,  24.1% lower than the prior year. During 1996, seven  cafeteria
style  units  (five small cafeterias and two QSRs) were opened.  Capital
expenditures for fiscal 1997 are expected to be $17.9 million.  Expected
openings  for  fiscal  year  1997 include seven  small  cafeterias.  The
Company  anticipates that capital expansion will be funded primarily  by
operations  supplemented  by incremental borrowings  from  its  line  of
credit  when  necessary.  See  "Special Note  Regarding  Forward-Looking
Information".

Borrowings and Credit Facilities

      The  Company had a committed line of credit totaling $15.0 million
at  June 1, 1996, which was unused as of the fiscal year end. This  line
of  credit  facility provides for certain restrictions on the number  of
days  the facility is to remain unused as well as certain net worth  and
fixed  charge coverage requirements. The Company anticipates  borrowings
on its line of credit of approximately $7.0 million in fiscal year 1997.
See "Special Note Regarding Forward-Looking Information".

Working Capital Deficit

      Working capital deficit and the current ratio as of June 1,  1996,
were  $(13.8)  million  and 0.5:1, respectively. The  Company  typically
carries  current  liabilities in excess of current  assets  because  the
restaurant business receives substantially immediate payment for  sales,
i.e.,  carries nominal receivables, while inventories and other  current
liabilities normally carry longer payment terms.  The seasonal variation
in net working capital is not material.

Dividends

      Cash  dividends  paid  to stockholders during  1996  equaled  $0.8
million  ($0.09 per share).  Management does not anticipate a change  in
this  policy  and  expects $3.2 million in total  dividend  payments  in
fiscal 1997.

Deferred Tax Assets

      The  recognition of deferred tax assets depends on the anticipated
existence  of taxable income in future periods in amounts sufficient  to
realize the assets. Statement of Financial Accounting Standards No.  109
(FAS  109),  "Accounting for Income Taxes", specifies that deferred  tax
assets  are  to be reduced if it is believed more likely than  not  that
some  or all of the deferred tax assets will not be realized. Management
believes that future taxable income should be sufficient to realize  all
of the Company's deferred tax assets based on the historical earnings of
the Company; therefore, a valuation allowance has not been established.

Effects of Distribution on Financial Condition

      The  Company has historically generated sufficient operating  cash
flows  to  fund  its  operations and substantially all  of  its  capital
expansion. As such, Management does not anticipate that the Distribution
will have a material impact on the Company's financial condition.




KNOWN EVENTS, UNCERTAINTIES AND TRENDS

Impact of Inflation

     In the past, the Company has been able to recover inflationary cost
increases through increased menu prices. There have been, and there  may
be  in the future, delays in implementing such menu price increases  and
competitive  pressures may limit the Company's ability to  recover  such
cost  increases in their entirety. At present, Congress  is  pursuing  a
minimum  wage  price increase which may negatively impact the  Company's
payroll  costs  in  the short-term, but which Management  feels  can  be
negated  in  the  long-term  through  increased  efficiencies   in   its
operations  and  possible jobs credit programs  also  being  pursued  by
Congress.  Historically, the effects of inflation on the  Company's  net
income have not been materially adverse.

Management's Outlook

     The Company is dedicated to increasing the amount and effectiveness
of  its  advertising  through various new and  alternative  vehicles  in
fiscal 1997 in order to expand its customer base and create greater top-
of-mind  awareness.  Management  expects  that  through  this  increased
advertising, it can reverse the declining customer counts experienced in
fiscal 1996.
      The  Company  is also developing and refining its small  cafeteria
prototype unit, which has been successful in various markets to date, to
propel  its  growth in future years. Management believes that  this  new
vehicle will allow the Company to penetrate new and smaller markets  and
geographic  regions with a smaller investment. In addition, the  Company
will  continue  to strengthen its restaurant management and  target  its
various  short-term  and long-term incentive programs  toward  providing
superior   customer  satisfaction  and  producing  outstanding  business
results.

Special Note Regarding Forward-Looking Information

     The foregoing section contains various "forward-looking statements"
which  represent the Company's expectations or beliefs concerning future
events,  including  the  following: statements  regarding  unit  growth,
future  capital expenditures and future borrowings. The Company cautions
that  a  number  of  important factors could,  individually  or  in  the
aggregate, cause actual results to differ materially from those included
in  the  forward-looking statements including, without  limitation,  the
following:  consumer  spending trends and habits;  mall-traffic  trends;
increased  competition in the restaurant market; weather  conditions  in
the  regions  in  which  the  Company operates  restaurants;  consumers'
acceptance  of  the  Company's  development  concepts;  and   laws   and
regulations affecting labor and employee benefit costs.

SUMMARY OF OPERATIONS
MORRISON FRESH COOKING, INC.
(In thousands except per-share data)

<TABLE>
<S>                       <C>       <C>       <C>       <C>       <C>
                                         For the Fiscal Year Ended
                              June 1,   June 3,   June 4,   June 5,   June 6,
                               1996      1995      1994      1993      1992
                                                                                                                   
Net Sales                 $ 267,638 $ 294,587 $ 292,493 $ 291,032 $ 304,448

Income (Loss) Before Income Taxes
and Cumulative Effect of Accounting
Changes                   $ (15,588)$ 19,108  $  16,724 $  13,110 $  10,513
Provision for (Benefit from)                          
Income Taxes                 (5,694)   7,734      6,646     4,898     3,932
Income (Loss) Before Cumulative                        
Effect of Accounting Changes (9,894)  11,374     10,078     8,212     6,581
                                                        
Cumulative Effect of Accounting                           
Changes, net:                                              
    Postretirement Benefits                                (1,921)
    Income Taxes                                            1,409
Net Income (Loss)        $  (9,894)$  11,374  $  10,078  $  7,700 $   6,581

Earnings (Loss) Per Common and
Common Equivalent Share  $   (1.10)$    1.27  $    1.08  $   0.81 $    0.70
Weighted Average Common and
Common Equivalent Shares     8,954     8,981      9,342     9,520     9,359

</TABLE>

All  fiscal  years  are composed of 52 weeks except 1992  which  contains  53
weeks.

<TABLE>
<S>                        <C>      <C>       <C>       <C>       <C>
Other Financial Data:
Total Assets               $  82,440$  90,122 $  77,461 $  82,077 $  91,184
  Long-Term Capital Leases $     775$     848 $     931 $   1,008 $   1,111
  Stockholders' Equity     $  39,844$  47,465 $  29,303 $  32,623 $  48,200
  Working Capital Deficit  $ (13,754)$(14,916)$ (20,667)$ (18,131)$ (10,393)
  Current Ratio               0.5:1     0.4:1     0.4:1     0.5:1     0.7:1
Cash Dividends Per Common
Share                      $    0.09 $   0.00 $     0.00 $    0.00 $   0.00
</TABLE>


MORRISON FRESH COOKING, INC.
STATEMENTS OF OPERATIONS
(In thousands except per-share data)


                                               For the Fiscal Year Ended
                                               June 1,   June 3,  June 4,
                                                 1996     1995     1994
<TABLE>
<S>                                            <C>       <C>      <C>
 
Net Sales                                      $267,638  $294,587 $292,493

Operating Costs and Expenses:
  Cost of merchandise                            75,458    78,987   79,543
  Payroll and related costs                     101,718   105,472  111,702
  Other operating costs                          56,184    60,618   58,490
  Selling, general and administrative            17,658    20,426   15,837
  Depreciation and amortization                  10,078    10,277   10,504
  Interest expense (income), net                     51      (301)    (307)
  Loss on impairment of assets                   13,789         0        0
  Restructure costs.                              8,290         0        0

                                                283,226   275,479  275,769

Income (Loss) Before  Provision
for Income Taxes                                (15,588)   19,108   16,724

Provision for (Benefit from) Income Taxes       ( 5,694)    7,734    6,646


Net  Income  (Loss)......................     $(  9,894)$  11,374 $ 10,078


Earnings  (Loss) Per Common and
Common Equivalent Share                       $   (1.10)$   1.27  $   1.08

Weighted  Average Common and Common
Equivalent Shares                                 8,954    8,981     9,342

</TABLE>

The accompanying notes are an integral part of the financial statements.


MORRISON FRESH COOKING, INC.
BALANCE SHEETS
(In thousands)
                                                For the Fiscal Year Ended
                                                     June 1,     June 3, 
                                                      1996        1995   
<TABLE>
<S>                                                 <C>        <C>

ASSETS
CURRENT ASSETS:
    Cash   and  short-term  investments             $  1,561   $ 1,632
Receivables:
     Trade                                               412       434
     Other                                             1,495     1,119
   Inventories:
     Merchandise                                       1,335     1,518
     China, silver and supplies                        1,081     1,717
  Prepaid expenses                                     1,791     2,727
  Deferred income tax benefits - current               5,605     2,304
       Total Current Assets                           13,280    11,451
PROPERTY AND EQUIPMENT - at cost:
  Land                                                 6,436     6,636
  Buildings                                           18,762    20,273
  Improvements                                        57,186    73,011
  Restaurant equipment                                53,143    74,081
  Other equipment                                     13,232    16,153
  Construction in progress                             6,183     8,959
                                                     154,942   199,113
  Less accumulated depreciation and amortization     (95,828) (129,714)
                                                      59,114    69,399
Deferred income tax benefits                           2,226     2,039
Other assets                                           7,820     7,233

  TOTAL ASSETS                                      $ 82,440  $ 90,122

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable                                  $  9,579  $  9,581
  Accrued liabilities:
     Taxes, excluding income taxes                     2,983     3,181
     Payroll and related costs                         4,082     4,522
     Insurance                                         5,829     4,889
     Rent and other                                    4,484     4,111
  Current portion of capital lease obligations            77        83
       Total Current Liabilities                      27,034    26,367
  Capital lease obligations                              775       848
  Employee benefit obligations                         8,620    10,756
  Other deferred liabilities                           6,167     4,686
STOCKHOLDERS' EQUITY:
   Common stock, $0.01 par value (100,000 shares
     authorized; 9,049 shares issued)                     90
    Capital   in   excess   of   par   value          40,279    47,465
Accumulated deficit                                      (70)
  Treasury stock                                        (455)
         Total Stockholders' Equity                   39,844    47,465

  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY        $ 82,440  $ 90,122

</TABLE>

The accompanying notes are an integral part of the financial statements.


STATEMENTS OF CASH FLOWS
MORRISON FRESH COOKING, INC.
(In thousands)
                                               For  the  Fiscal  Year Ended
                                           June  1,     June  3,   June 4,
                                            1996         1995       1994
<TABLE>
<S>                                      <C>          <C>          <C>

Operating Activities:
Net Income (Loss)..................      $ (9,894)    $ 11,374     $10,078
  Adjustments to reconcile net income (loss) to
   net cash provided by operating activities:
Depreciation  and  amortization............ 10,078      10,277      10,504    
Deferred  income  taxes.....................(5,694)      1,624        (171)
Loss  on  disposition  and write-down of 
  assets                                    13,789         605       1,333
Changes in operating assets and liabilities:
(Increase)  in  receivables.................. (354)       (450)        (60)
(Increase)/decrease  in  inventories.........  819        (456)        199
(Increase)/decrease in prepaid and
  other  assets............................  2,555        (311)        878
Increase/(decrease) in accounts payable,
  accrued  and  other  liabilities.........     18      (5,764)     (1,890)

Net Cash Provided by Operating Activities...11,317       16,899     20,871

Investing Activities:
Purchases  of  property  and equipment.... (14,742)     (19,422)   (10,957)
Proceeds  from  disposal  of  assets.........1,160          154         64
Other,   net..................................   0       (4,110)      (312)

Ne  Cash Used by Investing Activities......(13,582)     (23,378)   (11,205)

Financing Activities:
Principal  payments  on capital leases........ (79)         (75)      (106)
Net transfers (to) from Morrison
  Restaurants Inc                            1,747        6,788    (13,398)
Proceeds  from  issuance  of stock...........1,317            0          0
Dividends  paid...............................(791)           0          0

Net Cash Provided(Used) by Financing
  Activities                                 2,194        6,713    (13,504)

Increase/(decrease) in cash and short-term
    Investments................................(71)         234     (3,838)
Cash and short-term investments at the beginning
    of  the  year............................1,632        1,398      5,236
Cash and short-term investments at the end of
   the year...............................$  1,561     $  1,632     $1,398

Supplemental Disclosure of Cash Flow Information
  Cash Paid for:
     Interest (net of amount capitalized) $     45     $     82    $     0
     Income taxes, net....................$      0     $  8,901    $ 6,882

</TABLE>

The accompanying notes are an integral part of the financial statements.


MORRISON FRESH COOKING, INC.
STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands except per-share)

                            Capital in                             Total
        Common Stock Issued Excess of Accumulated Treasury Stock*  Stockholders'
        Shares     Amount   Par Value Deficit     Shares  Amount   Equity

Balance, June 5, 1993       $ 32,623                               $ 32,623
Net Income                    10,078                                 10,078
Net transfers to MRI         (13,398)                               (13,398)

Balance, June 4, 1994         29,303                                 29,303
Net Income                    11,374                                 11,374
Net transfers from MRI         6,788                                  6,788

Balance, June 3, 1995         47,465                                 47,465
Net Income(Loss)
as of March 2, 1996          (10,615)                               (10,615)
Post-distribution Net Income            721                             721 
Net transfers from MRI         1,747                                  1,747
Shares issued pursuant to the
Distribution 8,839    88         367                48    (455)           0 
Shares issued under stock bonus and                             
stock option                                                          
plans          210     2       1,315                                  1,317
Cash Dividends of $.09                                                  
per common share                       (791)                           (791)
                                                                 
Balance,                                                      
June 1, 1996 9,049 $  90   $  40,279 $  (70)        48   $(455)    $ 39,844



The accompanying notes are an integral part of the financial statements.

* Treasury shares are held exclusively in a rabbi trust for the Morrison Fresh
Cooking, Inc. Deferred Compensation Plan.
MORRISON FRESH COOKING, INC.
NOTES TO FINANCIAL STATEMENTS

June 1, 1996

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization

      The  operations of Morrison Fresh Cooking, Inc., a Georgia corporation
(the  Company)  consist of 155 family style restaurants in the  southeastern
and  mid-Atlantic regions of the United States, with the largest  number  in
Florida,   Georgia,  Virginia,  Alabama  and  Mississippi.   The   Company's
restaurants provide cafeteria-style service and are located in shopping  and
business  developments as well as residential areas.   The  restaurants  are
generally  open  for  lunch  and dinner service,  seven  days  a  week.  All
restaurants are Company-owned.

Basis of Presentation
     
     On  March  9,  1996,  Morrison  Restaurants  Inc.  distributed  to  its
shareholders all of the issued and outstanding shares of common stock of the
Company,  which held the family dining assets and business of Morrison.  For
financial  reporting purposes, the Distribution is assumed  to  have  become
effective  on March 3, 1996, the first day of the fourth quarter  of  fiscal
year  1996. The accompanying financial statements have been prepared  as  if
Morrison's  family dining business had operated as a stand-alone entity  for
all  periods  presented.  Such statements include the  assets,  liabilities,
revenues and expenses that are directly related to the Company's operations.
For  periods  prior  to  the spin-off, they also include  an  allocation  of
certain assets, liabilities and general corporate expenses of Morrison, such
as executive payroll, legal, data processing and interest, which are related
to  the  Company.  Amounts  were allocated using a  specific  identification
method  where  appropriate  and on a pro rata  basis  otherwise.  Management
believes the allocation methods used are reasonable.

Use of Estimates in Financial Statements

      Judgement and estimation are exercised by Management in certain  areas
of  the  preparation of financial statements.  Some of the more  significant
areas  include reserves for self insurance of worker's compensation, general
liability  and  medical  benefits; as well as the  estimates  of  impairment
losses,  restructuring expenses and the related reserve for  unit  closings.
Management  believes  that  such estimates have  been  based  on  reasonable
assumptions  and  that provisions and reserves based on such  estimates  are
adequate.  Actual results could differ from those estimates.

Fiscal Year
     The  Company's fiscal year ends on the first Saturday after May 30. The
fiscal  years  ended  June 1, 1996, June 3, 1995  and  June  4,  1994,  were
composed of 52 weeks.
     
Fair Value of Financial Instruments

      The  Company's financial instruments at June 1, 1996 and June 3,  1995
consisted  of  cash  and short-term investments and receivables.   The  fair
value  of  these  financial instruments approximated  the  carrying  amounts
reported  in the balance sheets. The Company considers short-term marketable
securities  with  a maturity of three months or less when  purchased  to  be
short-term investments.

Inventories

     Inventories  consist  of food supplies and china and  silver,  and  are
stated at the lower of cost (first in, first out) or market.

Property and Equipment and Depreciation

     Depreciation  for  financial reporting purposes is computed  using  the
straight-line method over the estimated useful lives of the assets  or,  for
capital lease property, over the term of the lease, if shorter. Annual rates
of  depreciation range from 3% to 5% for buildings and from 8%  to  34%  for
restaurant and other equipment.
     During  March,  1995, the Financial Accounting Standards  Board  issued
Statement  of Financial Accounting Standards No. 121 (FAS 121),  "Accounting
for  the  Impairment of Long-Lived Assets and for Long-Lived  Assets  to  Be
Disposed  Of".  FAS  121 requires that, beginning in fiscal  years  starting
after   December  15,  1995,  long-lived  assets  and  certain  identifiable
intangibles  to  be  held and used by an entity be reviewed  for  impairment
whenever  events  or  changes in circumstances indicate  that  the  carrying
amount  of  an asset may not be recoverable. Long-lived assets  and  certain
identifiable intangibles to be disposed of are generally to be  reported  at
the  lower  of  carrying  amount  or fair  value,  less  cost  to  sell.  In
association  with the Company's adoption of FAS 121 in fiscal year  1996,  a
charge  of $13.8 million was recorded for the impairment of assets. Included
in  this  $13.8  million charge is $1.5 million representing the  difference
between the fair value of assets and their net realizable value, and is  the
net  effect  of  the  adoption  of FAS 121 . In  prior  years,  the  Company
recognized  asset impairment upon the decision to close a unit. See  Note  9
"Loss on Impairment of Assets" for further information.

Income Taxes

     Deferred  income  taxes are determined utilizing a liability  approach.
This  method  gives consideration to the future tax consequences  associated
with  differences between financial accounting and tax bases of  assets  and
liabilities. For periods prior to the spin-off reflected in the accompanying
statements  of  operations, the income tax expense  reflected  includes  the
Company's  allocated share of Morrison's tax expense. The  allocated  income
tax  expense  approximates the tax expense of the Company on  a  stand-alone
basis.




Pre-Opening Expenses

     Salaries,  personnel  training  costs and other  expenses  of  opening  new
facilities are charged to expense as incurred.
     
Earnings Per Share

     Earnings  per share are based on the weighted average number of  shares
outstanding  during  the year and are adjusted for the assumed  exercise  of
options,  after  the assumed repurchase of shares with the related  proceeds
and  after  the adjustment for any stock splits and stock dividends  through
June 1, 1996.
     
     For  fiscal year 1996, shares issued on the March 9, 1996, Distribution
date  were assumed to have been issued for the entire year.  For years prior
to  June 1, 1996, the number of shares used in computing earnings per  share
is  based  on the average number of Morrison Restaurants Inc. common  shares
outstanding  during  the applicable fiscal year, adjusted  for  the  1-for-4
distribution ratio.

Stockholders' Equity

     The  Company's  Certificate of Incorporation provides  that  authorized
capital  stock will consist of 100,000,000 shares of common stock  at  $0.01
par  value  and 250,000 shares of preferred stock at $0.01 par value.  As  a
result of the Distribution, one share of Company common stock was issued for
every  four  shares  of  Morrison common stock  outstanding.  No  shares  of
preferred stock are issued or outstanding.

Stock-Based Employee Compensation Plans

     During  October 1995, the Financial Accounting Standards  Board  issued
Statement  of Financial Accounting Standards No. 123 (FAS 123),  "Accounting
for  Stock-Based Compensation". FAS 123 establishes financial accounting and
reporting  standards for stock-based employee compensation  plans.  FAS  123
defines a fair value based method of accounting for an employee stock option
or  similar  equity  instrument. FAS 123 allows an  entity  to  continue  to
measure  compensation cost for those plans using the intrinsic  value  based
method of accounting prescribed by APB Opinion No. 25 "Accounting for  Stock
Issued   to   Employees".  The  Company  intends  to  continue  to   measure
compensation cost following the principles of APB Opinion No. 25; therefore,
beginning in fiscal 1997, the Company will be required to present pro  forma
disclosures of net income and earnings per share as if the fair value  based
method had been applied.

Insurance Programs

      The  Company is generally self-insured for costs related  to  workers'
compensation,  health  and welfare claims, business  interruption  resulting
from   certain  events,  and  comprehensive  general,  product  and  vehicle
liability.  Losses are accrued using actuarial assumptions followed  in  the
insurance  industry, adjusted for company-specific history and expectations.
The  Company  uses  commercial insurance as a  risk  reduction  strategy  to
minimize catastrophic losses.


2. LEASES

      Various  operations of the Company are conducted in  leased  premises.
Initial  lease terms expire at various dates over the next 20 years and  may
provide  for escalation of rent during the lease term. Most of these  leases
provide  for additional contingent rents based upon sales volume and contain
options to renew (at adjusted rentals for some leases).
       Assets  recorded  under  capital leases  (included  in  Property  and
Equipment in the accompanying balance sheets) are as follows:

                                                    (In thousands)
                                                    June 1,  June 3,
                                                     1996     1995
Buildings..................................       $ 1,542  $ 1,542
Other equipment............................             4        4
                                                    1,546    1,546

Less accumulated amortization..............        (1,121)  (1,062)
                                                  $   425  $   484

     At June 1, 1996, the future minimum lease payments under capital leases
and  operating  leases for the next five years and in the aggregate  are  as
follows:

                                                (In thousands)
                                             Capital    Operating
                                              Leases      Leases
1997....................                    $    18      $11,100
1998....................                         185      10,355
1999....................                         185       9,325
2000....................                         185       8,332
2001....................                         174       7,088
Subsequent years........                         538      21,625

Total minimum lease payments........           1,452    $ 67,825

Less amount representing interest...            (600)

Present value of minimum lease payments
  under capital leases (including current
  maturities of $77)................         $   852



Rental expense pursuant to operating leases is summarized as follows:

                                               (In thousands)
                                          June 1,  June 3,  June 4,
                                           1996     1995     1994
Minimum rent............                $11,896  $12,173  $11,823
Contingent rent.........                  5,133    3,913    4,390
                                        $17,029  $16,086  $16,213

3. INCOME TAXES

The components of income tax expense (benefit) are as follows:

                                            (In thousands)
                                     June 1,    June 3,   June 4,
                                      1996       1995       1994
Current:
  Federal..........................$     0     $ 5,047  $ 5,665
  State............................      0       1,063    1,152
                                         0       6,110    6,817
Deferred:
  Federal..........................(4,689)       1,445     (139)
  State........................... (1,005)         179      (32)
                                   (5,694)       1,624     (171)

                                  $(5,694)      $7,734   $ 6,646

Deferred tax assets and liabilities are comprised of the following:

                                    (In thousands)
                                  June 1,    June 3,
                                   1996       1995

Deferred Tax Assets
  Employee benefits            $ 3,808          $ 4,173
  Insurance reserves             3,052            3,360
  Unit closing reserve           2,155              988
  Net operating loss             2,234                0
  Other                          1,938              833
    Total deferred tax assets   13,187            9,354

Deferred Tax Liabilities
  Depreciation                   1,423            2,460
  Retirement plans                 827            1,410
  Prepaid deductions               226              701
  Restructuring                    765                0
  Intangibles and other          2,115              440
Total deferred tax liabilities   5,356            5,011

Net deferred tax asset         $ 7,831          $ 4,343

      FAS  109,  specifies that deferred tax assets are to be reduced  by  a
valuation allowance if it is more likely than not that some portion  of  the
deferred  tax assets will not be realized.  Management believes that  future
taxable income should be sufficient to realize all of the Company's deferred
tax  assets  based  on  historical earnings of  the  Company;  therefore,  a
valuation allowance has not been established.





      A  reconciliation  from  the  statutory  Federal  income  tax  expense
(benefit) to the reported income tax expense (benefit) is as follows:

                                          (In thousands)
                                   June 1,    June 3,   June 4,
                                    1996       1995      1994

Statutory Federal income tax
(benefit)                        $(5,456)  $ 6,688    $ 5,853
State income taxes net of
 Federal income tax benefit         (653)      807        728
Tax credits                          (20)     (346)      (174)
Other, net                           435       585        239

                                 $(5,694)  $ 7,734    $ 6,646



      The  effective income tax rate (benefit) was (36.5%), 40.5%, and 39.7%
in 1996, 1995, and 1994, respectively.

      In  connection with the Distribution, the Company entered into  a  tax
allocation  agreement with Morrison Health Care, Inc., which was also  spun-
off  to  the  shareholders of Morrison and Ruby Tuesday, Inc., successor  to
Morrison.  This agreement provides that the Company pay its  share  of  Ruby
Tuesday,  Inc.'s (as successor to Morrison) consolidated tax  liability  for
the  tax  years  that  the  Company was included in Morrison's  consolidated
federal  income  tax return. The agreement also provides for sharing,  where
appropriate, of state, local and foreign taxes attributable to periods prior
to the Distribution Date.

4.   EMPLOYEE BENEFIT PLANS

     Subsequent to, and as part of the Distribution, the Company established
the following employee benefit plans, which generally mirror those plans  of
Morrison  Restaurants  Inc.  in  which  the  Company's  employees  had  been
participating until the Distribution.
     
     Salary  Deferral Plan - Under the Morrison Fresh Cooking,  Inc.  Salary
Deferral Plan each eligible employee may elect to make pre-tax contributions
to  a trust fund in amounts ranging from 2% to 10% of their annual earnings.
Employees  contributing a pre-tax contribution of at least 2% may  elect  to
make  after-tax contributions not in excess of 10% of annual  earnings.  The
Company contribution to the Plan is based on the employee's pre-tax contribu
tion  and years of service. After three years of service (including  service
with  Morrison)  the  Company  contributes 20%  of  the  employee's  pre-tax
contribution,  30%  after ten years of service and 40%  after  20  years  of
service.  Normally, the full amount of each participant's  interest  in  the
trust  fund is paid upon termination of employment. However, the Plan allows
participants   to   make   early  withdrawals  of  pre-tax   and   after-tax
contributions, subject to certain restrictions. The Company's  contributions
and  allocated  contributions  to  the  trust  fund  approximated  $308,000,
$303,000, and $296,000 for 1996, 1995, and 1994, respectively.
     
      Deferred Compensation Plan - The Company maintains the Morrison  Fresh
Cooking, Inc. Deferred Compensation Plan for certain selected employees. The
provisions  of  this Plan are similar to those of the Salary Deferral  Plan.
The  Company's contributions under the Plan approximated $119,000, $102,000,
and  $109,000  for  1996,  1995,  and  1994,  respectively.  Company  assets
earmarked  to  pay benefits under the Plan are held by a rabbi trust.  Under
current accounting rules, assets of a rabbi trust must be accounted  for  as
if  they are assets of the Company; therefore, all earnings and expenses are
recorded in the Company's financial statements. The net of the rabbi trust's
earnings  and losses is recorded as additional liability to the participants
and  is  considered  to  be  interest expense to the  Company.  The  Company
recorded $11,000 interest expense for this Plan in 1996. Assets in the rabbi
trust  approximated $4,610,000 and include $455,000 of Company common  stock
which is accounted for as treasury stock at June 1, 1996.

       Retirement  Plan  -   Effective  December  31,  1987,  the   Morrison
Restaurants Inc. Retirement Plan was amended so that no additional  benefits
will accrue and no new participants may enter the Plan after that date.  The
Company  is  a  co-sponsor of the Plan along with  Ruby  Tuesday,  Inc.  and
Morrison  Health  Care, Inc. Participants will receive benefits  based  upon
salary  and  length of service. No contribution was made by the  Company  in
1996.  Net pension expense of $87,000 was recorded by the Company  in  1996,
and  pension  income of $65,000 and $56,000 was recorded in 1995  and  1994,
respectively.  The  Plan's  assets  include  common  stock,   fixed   income
securities,  short-term investments and cash. The Company will  continue  to
share  in  future expenses of the Plan, and will make contributions  to  the
Plan as necessary, on behalf of its employees.

     Executive Supplemental Pension Plan - Under the Morrison Fresh Cooking,
Inc.   Executive  Supplemental  Pension  Plan,  employees  with  an  average
compensation  of  at  least  $120,000 and  who  have  completed  five  years
(including  service with Morrison) in a qualifying position become  eligible
to  earn  supplemental  retirement income based upon salary  and  length  of
service  (including  service  with  Morrison)  reduced  by  social  security
benefits and amounts otherwise receivable under the Retirement Plan.

      Management  Retirement Plan - Under the Morrison Fresh  Cooking,  Inc.
Management  Retirement  Plan, individuals who  have  15  years  of  credited
service   (including  service  with  Morrison)  and  whose  average   annual
compensation  equaled or exceeds $40,000, become participants.  Participants
will  receive  benefits based upon salary and length of  service  (including
service  with  Morrison) reduced by social security  benefits  and  benefits
payable under the Retirement Plan and Executive Supplemental Pension Plan.

      To  provide  a source for the payment of benefits under the  Executive
Supplemental  Pension Plan and the Management Retirement Plan,  the  Company
owns  whole-life insurance contracts on some of the participants.  The  cash
value of these policies net of policy loans is $605,390 at June 1, 1996. The
Company  has  established  a  rabbi trust to hold  the  policies  and  death
benefits   as  they  are  received.  Expenses  recorded  for  the  Executive
Supplemental Pension Plan and the Management Retirement Plan were  $512,000,
$508,000 and $400,000 for 1996, 1995, and 1994, respectively.

     The following table details the allocation of the components of pension
expense,  as  well  as  a  comparison of assets to obligations  and  amounts
recognized   in  the  Company's  financial  statements  for  the  Management
Retirement Plan, the Executive Supplemental Pension Plan, and the Retirement
Plan.

























(In thousands)
                Assets Exceed (Less Than)    Accumulated Benefits Exceed Assets-
                Accumulated Benefits-       Executive Supplemental Pension Plan
                Retirement Plan              and Management Retirement Plan   
                  June 1,  June 3,  June 4,    June 1,  June 3,  June 4,
                   1996     1995     1994       1996     1995     1994

Components of pension expense (income):
Service cost  $           $          $        $    56     $    66    $     58
Interest cost     660         820        825      312         250         202
Actual return on
 plan assets   (1,556)       (263)    (1,228)
Amortization and
 deferral         983        (622)       347      144         111         140
Other                                                          81
             $     87    $    (65)   $   (56)   $ 512      $  508    $    400

Plan assets at
fair value   $  8,903    $  10,066   $11,728    $   0      $    0    $      0
Actuarial present value of
  projected benefit obligations:
  Accumulated benefit obligations:
Vested          8,764        9,846    11,463    2,040       3,108       1,713
Nonvested                                           0           7         491 
Provision for future salary
increases                                         852         799       1,242
Total projected benefit
obligations     8,764        9,846    11,463    2,892       3,914       3,446

Excess (deficit) of plan assets projected
benefit
obligations       139          220       265   (2,892)     (3,914)     (3,446)
Unrecognized net loss
(gain)          1,200        1,960     1,765       81        (239)        131
Unrecognized prior service
cost                                      12      450         602         173
Unrecognized net transition
obligation        769        1,077     1,238      710         899       1,059
Additional minimum liability                     (445)       (524)       (281)
Prepaid (accrued) pension
cost.        $  2,108     $  3,257  $  3,280$  (2,096)    $(3,176)   $ (2,364)
     
The weighted-average discount rate for all three plans is 7.75%, 8.5%, and
7.5% for 1996, 1995, and 1994, respectively. The rate of increase in
compensation levels for the Executive Supplemental Pension Plan and Management
Retirement Plan is 4% for 1996 and 1995 and 5% for 1994. The expected long-term
rate of return on Plan assets for the Retirement Plan is 10% for all three
years.
5.   POSTRETIREMENT BENEFITS OTHER THAN PENSIONS

      The  Company provides healthcare benefits to substantially all retired
employees  and  life insurance benefits to certain retirees.   Benefits  are
funded  as medical claims and life insurance premiums are incurred. Retirees
become eligible for retirement benefits if they have met certain service and
minimum age requirements at date of retirement. The Company accrues expenses
related to postretirement healthcare and life insurance benefits during  the
years  an employee provides services. The total postretirement benefit costs
for   1996,   1995,  and  1994  were  $272,000,  $424,000,   and   $394,000,
respectively.

      The  actuarial  present  value of accumulated  postretirement  benefit
obligations and the amounts recognized in the Company's balance  sheets  are
as follows:

                                                       (In thousands)
                                                       June 1, June 3,
                                                        1996    1995
Retirees                                              $2,035   $3,116
Fully eligible active plan participants                  444      492
Other active plan participants                           261      333

Accumulated postretirement benefit obligation          2,740    3,941
Unrecognized net loss                                   (848)    (896)
Unrecognized prior service cost                          284

Accrued postretirement benefit cost                   $2,176   $3,045


     The postretirement benefit cost is as follows:
     
                                                          (In thousands)
                                                      June 1,  June 3, June 4,
                                                       1996     1995    1994
Service cost                                          $   9    $  22   $  27
Interest cost                                           223      307     273
Amortization of unrecognized net loss                    40       95      94

Postretirement benefit cost                          $ 272    $ 424   $ 394

The  assumed  healthcare cost trend rate used in measuring  the  accumulated
postretirement benefit obligation was 0% because at the time of the adoption
of  FAS  106,  the  Company  amended its plans to  fix  current  and  future
contribution levels at the rates in place at that time.  Increases in health
care  cost  due  to  factors  such  as inflation,  changes  in  health  care
utilization or delivery patterns, technological advances, and changes in the
health  status  of  plan  participants will be borne  by  the  participants.
Measurement of the accumulated postretirement benefit obligation  was  based
on  an assumed 7.75% discount rate for fiscal 1996, 8.5% for fiscal 1995 and
7.5% for fiscal 1994.


6.  EMPLOYEE INCENTIVE PLANS

     The Company has adopted equity-based compensation plans similar to those
maintained by Morrison prior to the distribution.

The Morrison Fresh Cooking, Inc. 1996 Stock Incentive Plan

     In  March, 1996, the shareholders of Morrison and the Company approved
the  Morrison  Fresh Cooking, Inc. 1996 Stock Incentive Plan. A  Committee,
appointed  by the Board, administers the Plan on behalf of the Company  and
has  complete  discretion  to  determine participants  and  the  terms  and
provisions of stock incentives, subject to the Plan.  The Plan permits  the
Committee  to  make awards of shares of common stock, awards of  derivative
securities  related  to  the value of the common stock,  and  certain  cash
awards  to eligible persons. These discretionary awards may be made  on  an
individual basis or pursuant to a program approved by the Committee for the
benefit  of  a group of eligible persons. The Company issued 55,076  shares
under  the  Plan  during 1996. At June 1, 1996, the  Company  had  reserved
445,000 shares of common stock for this Plan.

The  Morrison Fresh Cooking, Inc. Stock Incentive and Deferred Compensation
Plan for Directors

     In  March, 1996, the shareholders of Morrison and the Company approved
the  Morrison Fresh Cooking, Inc. Stock Incentive and Deferred Compensation
Plan  for Directors. The Plan provides that the directors must use  60%  of
their  retainer to purchase shares of the Company if they did not attain  a
certain  specified  level  of  ownership of Company  stock.  Each  director
purchasing stock receives an additional number of shares equal  to  15%  of
the  shares  purchased and three times the total shares  in  options  which
become exercisable after six months and have a term of five years from  the
grant  date. All options awarded under the Plan have been at the prevailing
market  value at the time of issue or grant. A Committee, appointed by  the
Board,  administers  the Plan on behalf of the Company.  During  1996,  888
shares  were  issued  under  the Plan. A one-time  restricted  stock  award
totaling  5,000  shares  was  made in fiscal  1996  to  one  non-management
director who was elected after March 2, 1996. At June 1, 1996, the  Company
had 99,000 shares of common stock reserved for this Plan.

The Morrison Fresh Cooking, Inc. 1996 Non-Executive Stock Incentive Plan

     In  March,  1996, the Board of Directors approved the  Morrison  Fresh
Cooking,  Inc.  1996  Non-Executive  Stock  Incentive  Plan.  A  Committee,
appointed  by the Board, administers the Plan on behalf of the Company  and
has  full  authority in its discretion to determine the  officers  and  key
employees to whom stock incentives are granted and the terms and provisions
of stock incentives, subject to the Plan. The Plan permits the Committee to
make  awards  of  shares  of common stock, awards of derivative  securities
related  to  the  value  of the common stock, and certain  cash  awards  to
eligible  persons. The Company issued 84,595 shares under the  Plan  during
1996.  At June 1, 1996, the Company had 2,101,000 shares reserved for  this
Plan.


      Under the terms of the Distribution, employees of the Company who were
holders  of  Morrison  stock options received adjusted,  substitute  options
which,  in  the  aggregate, preserved the economic  value  as  well  as  the
material terms, such as option period, vesting provisions and payment terms,
the  optionee had in the original Morrison option prior to the distribution.
Vested  and non-vested Morrison options were adjusted by granting new option
rights to acquire Ruby Tuesday, Inc. and Morrison Health Care, Inc. stock in
addition to Company stock.

     The  following table summarizes the activity in options under all plans
subsequent to the Distribution date:

                             Number of Shares Under Option
                                    (In thousands)

Replacement options granted.....            1,114
Granted.........................              846
Exercised.......................              (65)
Forfeited.......................              (20)
Balance at end of year..........            1,875
Exercisable.....................              778
Outstanding options' prices.....         $3.11-$11.75
Exercised options' prices.......         $3.11-$ 5.86


7. Preferred Stock

      Under  its Certificate of Incorporation, the Company is authorized  to
issue  preferred stock with a par value of $0.01 in an amount not to  exceed
250,000  shares  which may be divided into and issued in designated  series,
with  dividend  rates, rights of conversion, redemption, liquidation  prices
and  other terms or conditions as determined by the Board of Directors.   No
preferred  shares  have  been  issued as of June  1,  1996.   The  Board  of
Directors  has  designated  50,000  of  such  shares  as  Series  A   Junior
Participating Preferred Stock and has issued rights to acquire such  shares,
upon certain events, with an exercise price of $50.00 per one one-thousandth
of  a share, subject to adjustment.  The rights expire on March 1, 2006, and
may  be  redeemed prior to ten days after the acquisition of 20% or more  of
the Company's common stock.




8. Contingencies

      At June 1, 1996, the Company was contingently liable for approximately
$11.9 million in letters of credit, issued primarily in connection with  its
workers' compensation and casualty insurance programs.
      The  Company is presently, and from time to time, subject  to  pending
claims and lawsuits arising in the ordinary course of its business.  In  the
opinion  of  Management,  the ultimate resolution  of  these  pending  legal
proceedings  will  not  have  a material adverse  effect  on  the  Company's
operations or financial position.

9.  Loss on Impairment of Assets

      In  conjunction with the adoption of FAS 121 in the third  quarter  of
fiscal  1996,  the Company recorded a loss on the impairment  of  assets  of
$13.8  million.  This charge was composed of the following: a  $6.8  million
asset  write-off  of  15  QSRs and seven traditional cafeterias  which  were
approved  for  closure  within one year by the Board of  Directors;  a  $5.1
million  asset  write-down  of impaired units  which  will  continue  to  be
operated, $1.5 million of which was due solely to the adoption of  FAS  121;
and a $1.9 million asset write-down of previously closed locations.
      The  $6.8  million  charge was composed of the expected  loss  on  the
disposal  of  long-lived assets of units selected for  closure,  net  of  an
assumed  salvage value of $0.8 million. As of June 1, 1996, the Company  had
closed all seven of the traditional cafeterias and 14 of the QSRs which were
selected  for  closure,  at  a net loss on disposal  of  $6.6  million.  The
remaining  QSR  is expected to be closed in fiscal 1997, and  the  allowance
provided  was adequate to record the ultimate loss expected on the  disposal
of the assets of this unit.
      All  operating  units not recommended for closure  were  reviewed  for
impairment.  Such review consisted of an analysis of each unit's cash  flows
and  profit  trends over the past year. If such review indicated impairment,
Management estimated the undiscounted future net cash flows to be  generated
by  these  units  and determined that certain of them would be  unlikely  to
generate  net  cash  flows  in excess of carrying  value.   Management  then
estimated the fair value of those units using discounted net cash flow as  a
measure of fair value, which resulted in a write-down of $5.1 million,  $1.5
million  of which was due to the effect of the discounting of cash flows  as
prescribed by FAS 121.
      In addition to those units selected for closure and impaired operating
units,  the Company recorded a charge of $1.9 million for the write-down  of
long-lived   assets  of  previously  closed  units  and  certain   immovable
properties.  This charge was based on Management's estimate of the  eventual
loss  that  would be incurred on the ultimate disposal of these  properties.
As of June 1, 1996, the Company had disposed of two of these properties at a
net  loss  on  disposal  of  $0.9 million and the   allowance  provided  was
adequate   for   the   remaining  properties.  The  Company   continues   to
systematically analyze its units for signs of impairment, and will record  a
loss on impairment when impairment is indicated.
10.  PRO FORMA FINANCIAL INFORMATION (unaudited)

The following Unaudited Pro Forma Statements of Operations were prepared  to
illustrate  certain  estimated  effects  of  the  Distribution  and  related
transactions.  These  statements  include adjustments  for  the  effects  of
additional  payroll  and  related;  other operating;  selling,  general  and
administrative;  and  depreciation  costs  and  expenses  which  might  have
occurred  had  the Distribution been effected as of the dates indicated,  as
well as the estimated tax benefit associated with these adjustments. The pro
forma  statements  of operations for the year ended June 1,  1996,  June  3,
1995,  and June 4, 1994, are prepared assuming the distribution had occurred
as  of June 1, 1996, June 3, 1995, and June 4, 1994, respectively. Such  pro
forma  information  may not necessarily be indicative of  the  results  that
would  actually  have occurred had the transactions occurred  on  the  dates
indicated or of the results that may occur in the future. The Unaudited  Pro
Forma  Statements  of  Operations should be read  in  conjunction  with  the
historical  financial  statements, including the notes  thereto,  and  other
financial data of the Company included elsewhere herein.

MORRISON FRESH COOKING, INC.
PRO FORMA - STATEMENTS OF OPERATIONS (unaudited)
(In thousands except per-share data)
                              
                                                 For  the Fiscal Year  Ended
                                               June 1,      June 3,    June 4,
                                                1996         1995       1994

Net Sales                                      $267,638  $294,587  $292,493
Operating Costs and Expenses:
  Cost of merchandise                            75,458    78,987    79,543
  Payroll and related costs                     101,967   105,947   111,702
  Other operating costs                          56,364    60,960    58,490
  Selling, general and administrative            18,416    20,642    16,995
  Depreciation and amortization                  10,091    10,299    10,504
                                                262,296   276,835   277,234
Operating Income Before Loss on Impairment of Assets
  and Restructure Costs                           5,342    17,752    15,259
   Loss on impairment of assets                  13,789
  Restructure costs                               8,290
Operating Income (Loss)                        (16,737)    17,752    15,259
  Interest expense (income), net                    51       (301)     (307)

Income (Loss) Before Provision for Income Taxes(16,788)    18,053    15,566
Provision for (Benefit from) Income Taxes       (6,165)     7,307     6,185
Net Income (Loss) ........................... $(10,623)  $ 10,746  $  9,381
Earnings (Loss) Per Common
and Common Equivalent Share                  $   (1.19)  $   1.20  $   1.00
Weighted Average Common and
 Common Equivalent Shares                        8,954      8,981     9,342

11.  Restructure Costs

      The  Company  recorded restructure costs of $8.3  million  during  the
fiscal  year  relating  to  the settlement of  lease  obligations  of  units
selected for closure and costs associated with the Distribution.
      In  addition to the write-off of the 22 units selected for closure  by
the  Board of Directors as described in Note 9, the Company accrued  charges
of $6.1 million relating to the settlement of the related lease obligations.
Management estimates that it can negotiate lease settlements on closed units
within  36  months.   As of June 1, 1996, the Company had  negotiated  lease
settlements on seven of its closed units at a net cost of $0.8 million,  and
had paid $2.3 million in rent and related payments on closed properties. Two
additional  lease settlements were negotiated subsequent to the fiscal  year
end  at  an  additional  cost of $0.4 million.  In  addition  to  the  lease
obligations  of  its  closed units, the Company  recorded  charges  of  $0.3
million for severance payments of personnel employed at the closed units.
      The Company also recorded $2.0 million in other charges incurred as  a
result  of  the  Distribution. These charges consisted of  $1.8  million  in
estimated  professional and other fees such as stock exchange listing  fees,
and  $0.2  million of miscellaneous other asset write-offs. As  of  June  1,
1996,  the Company had incurred $1.7 million in professional fees associated
with  the  Distribution, and had written off  $0.2 million of  miscellaneous
assets.

12. SUPPLEMENTAL QUARTERLY FINANCIAL DATA (unaudited)

      Quarterly financial results for the years ended June 1, 1996, and June
3, 1995, are summarized below.  All quarters are composed of 13 weeks.

In thousands               FIRST      SECOND     THIRD      FOURTH
(except per-share data)    QUARTER    QUARTER    QUARTER    QUARTER      TOTAL
For The Year Ended June 1, 1996:

Net Sales................  $ 70,129   $ 67,889   $ 65,260   $ 64,360   $267,638

Gross Profit*..............$  9,726   $  8,503   $  8,774   $  7,275   $ 34,278

Income (Loss) Before
Income Taxes..             $  2,881   $  1,387   $(21,057)  $  1,201   $(15,588)

Provision for (Benefit from)
  Income Taxes.............   1,216        545     (7,935)       480     (5,694)

Net Income (Loss)..........$  1,665   $    842   $(13,122)  $    721   $ (9,894)

Earnings (Loss) Per Common and
  Common Equivalent Share..$   0.19   $   0.10   $  (1.49)  $   0.08   $  (1.10)

                           FIRST      SECOND     THIRD      FOURTH
                           QUARTER    QUARTER    QUARTER    QUARTER      TOTAL
For The Year Ended June 3, 1995:

Net Sales...................$ 74,005   $ 75,156   $ 73,485   $ 71,941   $294,587

Gross Profit*...............$ 11,222   $ 13,174   $ 12,225   $ 12,889   $ 49,510

Income Before
Income Taxes.........       $  3,922   $  4,879   $  4,322   $  5,985   $ 19,108

Provision for Federal and State
  Income Taxes..............   1,679      1,945      1,724      2,386      7,734

Net Income..................$  2,243   $  2,934   $  2,598   $  3,599   $ 11,374

Earnings Per Common and
  Common Equivalent Share...$   0.25   $   0.33   $   0.29   $   0.41   $   1.27

*  The  Company  defines gross profit as revenues less cost of  merchandise,
payroll and related costs, and other operating costs.

Due to weighted average share calculations required by Accounting Principles
Board  Opinion No. 15, quarterly earnings per share amounts may not  sum  to
the fiscal year amount.
Morrison Fresh Cooking, Inc. common stock is publicly traded on the New York
Stock  Exchange under the ticker symbol MFC. The following table sets  forth
the reported high and low prices from the Distribution Date to June 1, 1996.


      For the 12 weeks ended June 1, 1996
                              Per Share
                              Cash
Quarter     High      Low     Dividend

Fourth    $ 9.00    $ 5.50    $ 0.09


On June 27, 1996 the Company's Board of Directors declared a quarterly
dividend of $0.09 per share payable July 31, 1996 to 6,495 shareholders of
record on July 12, 1996.



REPORT OF INDEPENDENT AUDITORS

Stockholders and Board of Directors
Morrison Fresh Cooking, Inc.

      We  have  audited  the accompanying balance sheets of  Morrison  Fresh
Cooking,  Inc.  as  of  June  1, 1996 and June  3,  1995,  and  the  related
statements  of operations, stockholders' equity and cash flows for  each  of
the  three  fiscal years in the period ended June 1, 1996.  These  financial
statements  are the responsibility of the Company's Management.  Our  respon
sibility is to express an opinion on these financial statements based on our
audits.
      We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform  the  audit  to
obtain reasonable assurance about whether the financial statements are  free
of  material  misstatement.  An audit includes examining, on a  test  basis,
evidence supporting the amounts and disclosures in the financial statements.
An  audit  also includes assessing the accounting principles  used  and  sig
nificant  estimates  made by Management, as well as evaluating  the  overall
financial  statement  presentation.  We believe that our  audits  provide  a
reasonable basis for our opinion.
      In  our  opinion, the financial statements referred to  above  present
fairly,  in all material respects, the financial position of Morrison  Fresh
Cooking,  Inc.  at  June 1, 1996 and June 3, 1995, and the  results  of  its
operations  and  its cash flows for each of the three fiscal  years  in  the
period  ended June 1, 1996, in conformity with generally accepted accounting
principles.
      As  discussed  in Note 9 to the financial statements, in  fiscal  year
1996, Morrison Fresh Cooking, Inc. changed its method of accounting relative
to impairment of long-lived assets.



                                             By: /s/  Ernst &Young LLP
                                                   Ernst & Young LLP

Atlanta, Georgia
June 21, 1996





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM MORRISON
FRESH COOKING, INC. FINANCIAL STATEMENTS AS OF AND FOR THE PERIOD ENDED JUNE 1,
1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-01-1996
<PERIOD-END>                               JUN-01-1996
<CASH>                                           1,561
<SECURITIES>                                         0
<RECEIVABLES>                                      412
<ALLOWANCES>                                         0
<INVENTORY>                                      2,416
<CURRENT-ASSETS>                                13,280
<PP&E>                                         154,942
<DEPRECIATION>                                  95,828
<TOTAL-ASSETS>                                  82,440
<CURRENT-LIABILITIES>                           27,034
<BONDS>                                            775
                               90
                                          0
<COMMON>                                             0
<OTHER-SE>                                      39,754
<TOTAL-LIABILITY-AND-EQUITY>                    82,440
<SALES>                                        267,638
<TOTAL-REVENUES>                               267,638
<CGS>                                           75,458
<TOTAL-COSTS>                                  265,517
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  51
<INCOME-PRETAX>                               (15,588)
<INCOME-TAX>                                   (5,694)
<INCOME-CONTINUING>                            (9,894)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (9,894)
<EPS-PRIMARY>                                   (1.10)
<EPS-DILUTED>                                   (1.10)
        

</TABLE>


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