UNITED NATURAL FOODS INC
DEFS14A, 1997-10-15
GROCERIES, GENERAL LINE
Previous: STEIN ROE ADVISOR TRUST, 497, 1997-10-15
Next: STYLE SELECT SERIES INC, 497, 1997-10-15



<PAGE>
 
                   AS FILED WITH THE SECURITIES AND EXCHANGE
                         COMMISSION ON OCTOBER 15, 1997


                            SCHEDULE 14A INFORMATION

                Proxy Statement Pursuant to Section 14(a) of the
                        Securities Exchange Act of 1934
                               (Amendment No.  )


Filed by the Registrant                            [X]


Filed by a Party other than the Registrant         [_]

Check the appropriate box:


[_]    Preliminary Proxy Statement


[X]    Definitive Proxy Statement


[_]    Definitive Additional Materials


[_]    Soliciting Material Pursuant to (S)240.14a-11(c) or (S)240.14a-12


[_]    Confidential, for Use of the Commission Only
       (as permitted by Rule 14a-6(e)(2))

                          United Natural Foods, Inc..
 ................................................................................
                (Name of Registrant as Specified in Its Charter)


 ................................................................................
    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)


Payment of Filing Fee (Check the appropriate box):
<PAGE>
 
[_]    No fee required.

[X]    Fee computed on table below per Exchange Act Rules
       14a-6(i)(1) and 0-11.

(1)    Title of each class of securities to which transaction applies:

          Common Stock, $.01 par value per share, of United Natural Foods, Inc.
          ("United Natural Common Stock")

          Voting Common Stock, $1.00 par value per share, of Stow Mills, Inc.
          ("Stow Voting Common Stock")

          Class A Non-Voting Common Stock, $1.00 par value per share, of Stow
          Mills, Inc. ("Stow Class A Common Stock")

          Class B Non-Voting Common Stock, $1.00 par value per share, of Stow
          Mills, Inc. ("Stow Class B Common Stock")

(2)    Aggregate number of securities to which transaction applies:

         5,000,000  shares of United Natural Common Stock

               238  shares of Stow Voting Common Stock

                30   shares of Stow Class A Common Stock

             1,468   shares of Stow Class B Common Stock

(3)    Per unit price or other underlying value of transaction computed pursuant
       to Exchange Act Rule 0-11 (Set forth the amount on which the filing fee
       is calculated and state how it was determined):

          The underlying value of the transaction of $5,040,932 was calculated
          pursuant to Exchange Act Rule 0-11 as the sum of:

          (a)   $691,096, representing the book value of the Stow Voting Common
                Stock as of April 25, 1997;

          (b)   $87,113, representing the book value of the Stow Class A Common
                Stock as of April 25, 1997; and

          (c)   $4,262,723, representing the book value of the Stow Class B
                Common Stock as of April 25, 1997.

                                      -2-
<PAGE>
 
          One fiftieth of one percent of $5,040,932, or $1,009, is the amount of
          the filing fee.

(4)    Proposed maximum aggregate value of transaction:

          $5,040,932

(5)    Total fee paid:

          $1,009


[X]    Fee paid previously with preliminary materials.

[_]    Check box if any part of the fee is offset as provided by Exchange Act
       Rule 0-11(a)(2) and identify the filing for which the offsetting fee was
       paid previously. Identify the previous filing by registration statement
       number, or the Form or Schedule and the date of its filing.

       1) Amount Previously Paid:

               $1,009

       2) Form, Schedule or Registration Statement No.:

               Schedule 14A

       3) Filing Party:

          United Natural Foods, Inc.

       4) Date Filed:

               August 11, 1997

                                      -3-
<PAGE>
 
                           UNITED NATURAL FOODS, INC.
                                 260 LAKE ROAD
                          DAYVILLE, CONNECTICUT  06241


                                                   October 15, 1997


Dear Stockholder:

     You are cordially invited to attend a Special Meeting of Stockholders (the
"Special Meeting") of United Natural Foods, Inc., a Delaware corporation
("United Natural"), to be held on Thursday, October 30, 1997 at 10:00 a.m.,
local time, at the offices of Hale and Dorr LLP, 60 State Street, Boston,
Massachusetts 02109.  The accompanying Notice of Special Meeting of
Stockholders, Proxy Statement and proxy card contain important information about
the matters to be acted upon at the Special Meeting.  Please give this
information your careful attention.

     At the Special Meeting, you will be asked to consider and vote upon a
proposal (the "Issuance Proposal") to approve the issuance of up to an aggregate
of 5,000,000 shares of United Natural Common Stock, $.01 par value per share
(the "United Natural Common Stock"), in order to effect the proposed acquisition
of Stow Mills, Inc., a Vermont corporation ("Stow"), by United Natural (the
"Merger") pursuant to an Agreement and Plan of Reorganization (the "Merger
Agreement"), dated as of June 23, 1997, and as amended and restated as of August
8, 1997, among United Natural, GEM Acquisition Corp., a wholly owned subsidiary
of United Natural (the "Merger Subsidiary"), Stow and Barclay McFadden, III and
Richard S. Youngman, the principal stockholders of Stow.

     The Merger Agreement provides that, upon the satisfaction or waiver of
certain conditions to the closing set forth therein, the Merger Subsidiary will
be merged with and into Stow, whereupon Stow will become a wholly owned
subsidiary of United Natural.  At that time, each outstanding share of Voting
Common Stock, $1.00 par value per share, Class A Non-Voting Common Stock, $1.00
par value per share, and Class B Non-Voting Common Stock, $1.00 par value per
share, of Stow will be converted into 2,880.18 shares of United Natural Common
Stock, subject to adjustment as described in the accompanying proxy materials.
If the requisite approval of the stockholders of United Natural is received, the
Merger is expected to be consummated on or about October 30, 1997.

     Holders of United Natural Common Stock do not have rights of appraisal
under Delaware law in connection with the Merger.
<PAGE>
 
     THE UNITED NATURAL BOARD OF DIRECTORS HAS CONCLUDED THAT THE MERGER
AGREEMENT AND THE TRANSACTIONS CONTEMPLATED THEREBY ARE IN THE BEST INTERESTS OF
THE HOLDERS OF UNITED NATURAL COMMON STOCK AND RECOMMENDS THAT YOU VOTE FOR THE
ISSUANCE PROPOSAL.

     The affirmative vote of the holders of a majority of the shares of United
Natural Common Stock voting in person or by proxy on the Issuance Proposal is
required to approve the Issuance Proposal.  The Merger Agreement and the Merger
will also require the approval and adoption of the stockholders of Stow and the
satisfaction or waiver of other conditions as described in the attached Proxy
Statement.  The principal stockholders of United Natural have agreed to vote all
shares over which they exercise voting control (approximately 58% of the
outstanding shares) FOR the approval of the Issuance Proposal.  CONSEQUENTLY,
THE AFFIRMATIVE VOTE OF THE PRINCIPAL UNITED NATURAL STOCKHOLDERS WILL BE
SUFFICIENT TO APPROVE AND ADOPT THE ISSUANCE PROPOSAL.

     Your vote is important regardless of the number of shares you own.  We urge
you to read the enclosed materials carefully and then to complete, sign and date
the enclosed proxy card and return it promptly in the enclosed prepaid envelope,
whether or not you plan to attend the Special Meeting.  Your prompt cooperation
and continued support of United Natural is greatly appreciated.

                                    Sincerely,



                                    Norman A. Cloutier, Chairman of the Board

                                      -2-
<PAGE>
 
                           UNITED NATURAL FOODS, INC.
                                 260 LAKE ROAD
                          DAYVILLE, CONNECTICUT  06241

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON OCTOBER 30, 1997


To the Stockholders of
United Natural Foods, Inc.:

     NOTICE IS HEREBY GIVEN that a Special Meeting of Stockholders (the "Special
Meeting") of United Natural Foods, Inc., a Delaware corporation ("United
Natural"), will be held on Thursday, October 30, 1997 at 10:00 a.m., local time,
at the offices of Hale and Dorr LLP, 60 State Street, Boston, Massachusetts
02109 for the following purposes:

     1.   To consider and vote upon a proposal to approve the issuance of up to
an aggregate of 5,000,000 shares of United Natural Common Stock, $.01 par value
per share, in order to effect the proposed acquisition of Stow Mills, Inc., a
Vermont corporation ("Stow"), by United Natural pursuant to an Agreement and
Plan of Reorganization, dated as of June 23, 1997, and as amended and restated
as of August 8, 1997, among United Natural, GEM Acquisition Corp., a wholly
owned subsidiary of United Natural, Stow and Barclay McFadden, III and Richard
S. Youngman, the principal stockholders of Stow, as described in the
accompanying Proxy Statement.

     2.   To transact such other business as may properly come before the
Special Meeting or any adjournments or postponements thereof.

     The United Natural Board of Directors has fixed the close of business on
September 5, 1997 as the record date for the determination of United Natural
stockholders entitled to notice of and to vote at the Special Meeting and any
adjournments or postponements thereof.  The list of United Natural stockholders
entitled to vote at the Special Meeting will be available for examination for
ten days prior to the Special Meeting at the principal executive offices of
United Natural, 260 Lake Road, Dayville, Connecticut 06241.

     All United Natural stockholders are cordially invited to attend the Special
Meeting in person.  However, to ensure your representation at the Special
Meeting, you are urged to sign and return the enclosed proxy card as promptly as
possible in the enclosed postage prepaid envelope.
<PAGE>
 
                              By order of the Board of Directors,



                              Steven H. Townsend, Secretary

October 15, 1997
Dayville, Connecticut

     WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING, PLEASE PROMPTLY
COMPLETE, DATE, SIGN AND RETURN THE ENCLOSED PROXY CARD IN THE ACCOMPANYING
ENVELOPE.  NO POSTAGE NEED BE AFFIXED IF THE PROXY CARD IS MAILED IN THE UNITED
STATES.

                                      -2-
<PAGE>
 
                                ----------------

                           UNITED NATURAL FOODS, INC.
                                 260 LAKE ROAD
                          DAYVILLE, CONNECTICUT 06241

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

                                PROXY STATEMENT


     This Proxy Statement is being furnished to holders of Common Stock, par
value $.01 per share ("United Natural Common Stock"), of United Natural Foods,
Inc., a Delaware corporation ("United Natural"), in connection with the
solicitation of proxies by the United Natural Board of Directors (the "United
Natural Board") for use at the Special Meeting of United Natural Stockholders
(the "Special Meeting") to be held on Thursday, October 30, 1997, at the offices
of Hale and Dorr LLP, 60 State Street, Boston, Massachusetts, commencing at
10:00 a.m., local time, and at any adjournments or postponements thereof.

     At the Special Meeting, holders of United Natural Common Stock as of the
applicable record date will consider and vote upon a proposal (the "Issuance
Proposal") to approve the issuance of up to an aggregate of 5,000,000 shares of
United Natural Common Stock in order to effect the proposed acquisition of Stow
Mills, Inc., a Vermont corporation ("Stow"), by United Natural (the "Merger")
pursuant to an Agreement and Plan of Reorganization (the "Merger Agreement"),
dated as of June 23, 1997, and as amended and restated as of August 8, 1997,
among United Natural, GEM Acquisition Corp., a wholly owned subsidiary of United
Natural (the "Merger Subsidiary"), Stow and Barclay McFadden, III and Richard S.
Youngman, the principal stockholders of Stow (the "Principal Stow
Stockholders").

     The Merger Agreement provides that, upon the satisfaction or waiver of
certain conditions to the closing set forth therein, the Merger Subsidiary will
be merged with and into Stow, whereupon Stow will become a wholly owned
subsidiary of United Natural.  At that time, each outstanding share of Voting
Common Stock, $1.00 par value per share (the "Stow Voting Common Stock"), Class
A Non-Voting Common Stock, $1.00 par value per share (the "Stow Class A Common
Stock"), and Class B Non-Voting Common Stock, $1.00 par value per share (the
"Stow Class B Common Stock"), of Stow will be converted into 2,880.18 shares of
United Natural Common Stock, subject to adjustment (the "Exchange Ratio"), as
described in more detail under "The Merger Agreement -- Conversion of
Securities."  If the requisite approval of the stockholders of United Natural is
received, the Merger is expected to be consummated on or about October 30, 1997.

     On September 5, 1997, the record date for determination of stockholders of
United Natural entitled to vote at the Special Meeting, there were outstanding
and entitled to vote an aggregate of 12,378,425 shares of United Natural Common
Stock. Each share entitles the record holder to one vote on each of the matters
to be voted upon at the Special Meeting.

     This Proxy Statement and the accompanying form of proxy card are first
being mailed to stockholders of United Natural on or about October 15, 1997.
All information contained in this Proxy Statement relating to United Natural has
been supplied by United Natural, and all information relating to Stow has been
supplied by Stow.

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

NO PERSONS HAVE BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROXY STATEMENT IN CONNECTION
WITH THE SOLICITATION OF PROXIES MADE HEREBY, AND, IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY UNITED NATURAL OR ANY OTHER PERSON.

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


             The date of this Proxy Statement is October 15, 1997.
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
AVAILABLE INFORMATION.......................................................  7

SUMMARY.....................................................................  8
   The Companies............................................................  8
   Date and Place of the Special Meeting....................................  9
   Stockholders Entitled to Vote............................................  9
   Purpose of the Special Meeting...........................................  9
   Vote Required............................................................  9
   The Merger............................................................... 10
   Registration Rights...................................................... 10
   Recommendation........................................................... 10
   Opinion of United Natural's Financial Advisor............................ 11
   Interests of Certain Persons in the Merger............................... 11
   Effective Time of the Merger............................................. 12
   Management of Stow After the Merger...................................... 12
   Board of Directors of United Natural after the Merger.................... 12
   Regulatory Approvals..................................................... 12
   Conditions to the Merger................................................. 13
   Termination; Amendment and Waiver........................................ 13
   Surrender of Certificates................................................ 14
   Appraisal Rights......................................................... 14
   Certain Federal Income Tax Consequences of the Merger.................... 14
   Accounting Treatment..................................................... 14
   Restrictions on Resale of Securities Issued in the Merger................ 15
   Stockholdings Before and After the Merger................................ 15
   Recent Developments...................................................... 15

FORWARD-LOOKING STATEMENTS.................................................. 15

SELECTED HISTORICAL FINANCIAL DATA -- UNITED NATURAL........................ 17

SELECTED HISTORICAL COMBINED FINANCIAL DATA -- STOW......................... 20

UNAUDITED SELECTED PRO FORMA COMBINED FINANCIAL DATA........................ 22

COMPARATIVE PER SHARE DATA.................................................. 24

MARKET PRICE INFORMATION AND DIVIDEND POLICY................................ 27

</TABLE>

                                      -3-
<PAGE>
 
<TABLE>

<S>                                                                          <C>
STOCKHOLDINGS BEFORE AND AFTER THE MERGER................................... 29

THE SPECIAL MEETING......................................................... 30
   General.................................................................. 30
   Purpose of the Special Meeting........................................... 30
   Board of Directors Recommendation........................................ 30
   Date, Time and Place..................................................... 30
   Record Date; Shares Outstanding.......................................... 30
   Voting at the Special Meeting............................................ 31
   Solicitation of Proxies.................................................. 32
   Effect of Abstentions and "Broker Non-Votes"............................. 32
   Appraisal Rights......................................................... 33

THE MERGER.................................................................. 34
   Background of the Merger................................................. 34
   Reasons for the Merger; Recommendation of the Board of Directors......... 37
   Opinion of United Natural's Financial Advisor............................ 41
   Interests of Certain Persons in the Merger............................... 47
   Accounting Treatment..................................................... 49
   Certain Federal Income Tax Consequences.................................. 50
   Regulatory Approvals..................................................... 50
   Federal Securities Law Consequences...................................... 51
   Nasdaq National Market Listing........................................... 52
   Appraisal Rights......................................................... 52

THE MERGER AGREEMENT........................................................ 53
   The Merger............................................................... 53
   Conversion of Securities................................................. 53
   Effect of the Merger..................................................... 54
   Representations and Warranties........................................... 54
   Certain Covenants and Agreements......................................... 55
   Related Matters After the Merger......................................... 57
   Conditions............................................................... 58
   Termination.............................................................. 59
   Amendment and Waiver..................................................... 61
   Survival of Representations and Warranties; Indemnification.............. 61
   Related Agreements....................................................... 64

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS................. 68

DESCRIPTION OF UNITED NATURAL CAPITAL STOCK................................. 77
   United Natural Common Stock.............................................. 77
   Preferred Stock.......................................................... 77
</TABLE>

                                      -4-
<PAGE>
 
<TABLE>

<S>                                                                         <C>
   Delaware Law and Certain Charter and By-law Provisions..................  78
   Transfer Agent and Registrar............................................  79
   Registration Rights.....................................................  79

BUSINESS -- UNITED NATURAL.................................................  81
   Natural Products Industry...............................................  81
   Business Strategy.......................................................  82
   Growth Strategy.........................................................  84
   Products................................................................  84
   Customers...............................................................  86
   Customer Service........................................................  87
   Suppliers...............................................................  88
   Distribution............................................................  89
   Systems.................................................................  91
   Retail Operations.......................................................  91
   Competition.............................................................  93
   Regulation..............................................................  93
   Properties and Equipment................................................  94
   Employees...............................................................  95
   Legal Proceedings.......................................................  95

RECENT DEVELOPMENTS -- UNITED NATURAL......................................  96
   Results for the Quarter Ended July 31, 1997.............................  96
   Results for the Twelve Months Ended July 31, 1997.......................  97

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
   OPERATIONS -- UNITED NATURAL............................................ 101
   Overview................................................................ 101
   Recent Acquisitions..................................................... 102
   Results of Operations................................................... 103
   Liquidity and Capital Resources......................................... 109
   Seasonality............................................................. 111
   Impact of Inflation..................................................... 111
   Recently Issued Accounting Standards.................................... 112
   Certain Factors That May Affect Future Results.......................... 112

MANAGEMENT -- UNITED NATURAL............................................... 114
   Executive Officers and Directors........................................ 114
   Security Ownership of Certain Beneficial Owners and Management.......... 117

BUSINESS -- STOW........................................................... 120
   Products................................................................ 120
   Suppliers............................................................... 121
   Customers............................................................... 121
</TABLE>

                                      -5-
<PAGE>
 
<TABLE>
<S>                                                                         <C>
   Customer Service........................................................ 121
   Distribution............................................................ 121
   Equipment and Machinery................................................. 122
   Employees............................................................... 122
   Litigation.............................................................. 122

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
   OF OPERATIONS -- STOW................................................... 123
   Overview................................................................ 123
   Results of Operations................................................... 124
   Liquidity and Capital Resources......................................... 127
   Seasonality............................................................. 128
   Impact of Inflation..................................................... 128

INDEPENDENT PUBLIC ACCOUNTANTS............................................. 129

OTHER MATTERS.............................................................. 129

INDEX TO FINANCIAL STATEMENTS.............................................. 130

ANNEX A -- AGREEMENT AND PLAN OF REORGANIZATION............................ A-1

ANNEX B -- OPINION OF SMITH BARNEY INC..................................... B-1

ANNEX C -- SECURITYHOLDER VOTING AGREEMENT................................. C-1
</TABLE>

                                      -6-
<PAGE>
 
                             AVAILABLE INFORMATION

     United Natural is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and, in
accordance therewith, files reports, proxy statements and other information with
the Securities and Exchange Commission (the "Commission").  The reports, proxy
statements and other information filed by United Natural with the Commission can
be inspected and copied at the public reference facilities maintained by the
Commission at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549 and at
the following Regional Offices of the Commission: Seven World Trade Center,
Suite 1300, New York, New York 10048 and Citicorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661.  Copies of such material also can
be obtained at prescribed rates from the Public Reference Section of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549.  In addition, United
Natural is required to file electronic versions of these documents with the
Commission through the Commission's Electronic Data Gathering, Analysis and
Retrieval (EDGAR) system.  The Commission maintains a World Wide Web site at
http://www.sec.gov that contains reports, proxy and information statements and
other information regarding registrants that file electronically with the
Commission.  United Natural Common Stock is traded on the Nasdaq National Market
under the symbol "UNFI."  Reports and other information filed by United Natural
can also be inspected at the offices of the National Association of Securities
Dealers, Inc., Reports Section, 1735 K Street, N.W., Washington, D.C. 20006.

     COPIES OF UNITED NATURAL'S FILINGS WITH THE COMMISSION MAY BE OBTAINED UPON
WRITTEN OR ORAL REQUEST WITHOUT CHARGE FROM UNITED NATURAL, 260 LAKE ROAD,
DAYVILLE, CONNECTICUT 06241, ATTENTION:  LAURIE BERMAN, TELEPHONE (860) 779-
2800.

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

     Cape Cod Natural Foods, Cascade Baking Company, Guardian, Natural Food
Systems, Natural Sea, NATUREWORKS!, Nature's Finest Foods, Railway Market,
SunSplash Market and Village Market Natural Grocer are trademarks of United
Natural.  Woodstock Orchards, Stow Mills, Woodstock Farms, Woodstock and
Beautiful Foods for Beautiful People are trademarks of Stow.  All other
trademarks or trade names referred to in this Proxy Statement are the property
of their respective owners.

                                      -7-
<PAGE>
 
                                    SUMMARY

     The following is a summary of certain information contained elsewhere in
this Proxy Statement.  Reference is made to, and this Summary is qualified in
its entirety by, the more detailed information contained in this Proxy Statement
and the Annexes hereto.  Unless otherwise defined herein, capitalized terms used
in this Summary have the respective meanings ascribed to them elsewhere in this
Proxy Statement.  Stockholders are urged to read this Proxy Statement and the
Annexes hereto in their entirety.

 THE COMPANIES

     United Natural.  United Natural is one of only two national distributors of
natural foods and related products in the United States.  United Natural
currently serves more than 5,500 customers located in 43 states, including
independent natural products stores, natural products supermarket chains and
conventional supermarkets. United Natural distributes more than 25,000 high-
quality, national, regional and private label natural products in six categories
consisting of groceries and general merchandise, nutritional supplements, bulk
and foodservice products, personal care items, perishables and frozen foods.
United Natural's distribution operations are divided into three principal
regions:  Cornucopia Natural Foods ("Cornucopia") in the eastern United States,
Mountain People's Warehouse Incorporated ("Mountain People's") in the western
United States and Rainbow Natural Foods, Inc. ("Rainbow") in the Rocky Mountains
and Plains regions.  United Natural operates five strategically located
distribution centers and two satellite staging facilities within these regions
to better serve its customers and realize operating efficiencies.  United
Natural also owns and operates nine retail natural products stores located in
the eastern United States that management believes complement its distribution
business.

     United Natural was organized as a Rhode Island corporation in 1978 and
reincorporated in Delaware in 1994.  United Natural's principal office is
located at 260 Lake Road, Dayville, Connecticut 06241, and its telephone number
is (860) 779-2800. As used in this Proxy Statement, the term "United Natural"
refers to United Natural Foods, Inc. and its wholly owned subsidiaries, unless
the context otherwise requires.

     Stow.  Stow is a distributor of natural foods and related products in New
England, New York State and the Mid-Atlantic and Midwest regions of the United
States.  Stow currently serves more than 3,100 customers located in 30 states
and the District of Columbia, including independent natural products stores,
natural products supermarket chains and conventional supermarkets.  Stow
currently distributes approximately 12,000 natural products, including groceries
and foods, vitamins and nutritional supplements and health and beauty aids.
Stow operates three strategically located distribution centers.

                                       8
<PAGE>
 
     Stow was incorporated in Vermont in 1986.  Stow's principal office is
located at Stow Drive, P.O. Box 301, Chesterfield, New Hampshire 03443-0301, and
its telephone number is 603-256-3000.  As used in this Proxy Statement, the term
"Stow" refers to Stow Mills, Inc. and its majority-owned subsidiary, RB
Acquisition, L.L.C. ("RB Acquisition"), unless the context otherwise requires.

 DATE AND PLACE OF THE SPECIAL MEETING

     The Special Meeting will be held on Thursday, October 30, 1997 at 10:00
a.m., local time, at the offices of Hale and Dorr LLP, 60 State Street, Boston,
Massachusetts 02109.

 STOCKHOLDERS ENTITLED TO VOTE

     Holders of record of shares of United Natural Common Stock at the close of
business on September 5, 1997 (the "Record Date") are entitled to notice of and
to vote at the Special Meeting and any adjournments or postponements thereof.
On the Record Date, there were outstanding 12,378,425 shares of United Natural
Common Stock.

 PURPOSE OF THE SPECIAL MEETING

     The purpose of the Special Meeting is to consider and vote upon:  (i) the
issuance of up to an aggregate of 5,000,000 shares of United Natural Common
Stock in exchange for shares of Stow Voting Common Stock, Stow Class A Common
Stock and Stow Class B Common Stock (together, the "Stow Common Stock") pursuant
to the Merger Agreement and (ii) such other matters as may properly be brought
before the Special Meeting or any postponements or adjournments thereof.  See
"The Special Meeting."

 VOTE REQUIRED

     The approval of the Issuance Proposal will require the affirmative vote of
the holders of a majority of the shares of United Natural Common Stock present
or represented and voting at the Special Meeting.  Each share of United Natural
Common Stock is entitled to one vote on all matters presented at the Special
Meeting. Under the terms of a Securityholder Voting Agreement, dated as of June
23, 1997, Norman A. Cloutier, United Natural's Chairman of the Board and Chief
Executive Officer; Michael S. Funk, United Natural's President; the Funk Family
1992 Revocable Trust and Triumph-Connecticut Limited Partnership (collectively,
the "Principal United Natural Stockholders") have agreed to vote all shares over
which they exercise voting control (an aggregate of 7,200,921 shares of United
Natural Common Stock, or approximately 58% of the outstanding shares on the
Record Date) FOR the approval of the Issuance Proposal.  CONSEQUENTLY, THE
AFFIRMATIVE VOTE OF THE PRINCIPAL 

                                       9
<PAGE>
 
UNITED NATURAL STOCKHOLDERS WILL BE SUFFICIENT TO APPROVE AND ADOPT THE ISSUANCE
PROPOSAL. See "The Special Meeting -- Voting at the Special Meeting" and "The
Merger Agreement -- Related Agreements -- Securityholder Voting Agreement."

     Votes may be cast in person at the Special Meeting or by proxy.  Any United
Natural stockholder who executes and returns a proxy card may revoke such proxy
at any time before it is voted by (i) notifying in writing the Secretary of
United Natural at 260 Lake Road, Dayville, Connecticut 06241, (ii) granting a
subsequent proxy or (iii) appearing in person and voting at the Special Meeting.
Attendance at the Special Meeting will not in and of itself constitute
revocation of a proxy.

 THE MERGER

     Upon consummation of the Merger, pursuant to the Merger Agreement, (i) the
Merger Subsidiary will be merged with and into Stow, whereby Stow will be the
surviving corporation (sometimes referred to as the "Surviving Corporation") and
will become a wholly owned subsidiary of United Natural, and (ii) each issued
and outstanding share of Stow Common Stock (other than shares of Stow Common
Stock held in Stow's treasury) will be converted into the right to receive
2,880.18 shares of United Natural Common Stock, subject to adjustment as
described in more detail under "The Merger Agreement -- Conversion of
Securities."  Stow stockholders will receive cash in lieu of any fractional
shares of United Natural Common Stock to which such Stow stockholders would
otherwise have been entitled.  See "The Merger" and "The Merger Agreement."

 REGISTRATION RIGHTS

     Pursuant to a Registration Rights Agreement to be entered into by United
Natural and the stockholders of Stow, United Natural will provide the
stockholders of Stow with certain registration rights with respect to the United
Natural Common Stock issuable to such stockholders in connection with the
Merger.  See "The Merger Agreement -- Related Agreements -- Registration Rights
Agreement."

 RECOMMENDATION

     The United Natural Board has approved the Merger Agreement and the issuance
of shares of United Natural Common Stock pursuant to the Merger Agreement and
recommends that holders of United Natural Common Stock vote in favor of the
Issuance Proposal.  The United Natural Board considered many factors in reaching
its conclusion to approve the Merger Agreement and to recommend that
stockholders vote for approval of the Issuance Proposal.  See "The Merger --
Reasons for the Merger; Recommendation of the Board of Directors" and "The
Merger -- Interests of Certain Persons in the Merger."

                                       10
<PAGE>
 
 OPINION OF UNITED NATURAL'S FINANCIAL ADVISOR

     Smith Barney Inc. ("Smith Barney") has acted as financial advisor to United
Natural in connection with the Merger and has delivered to the Board of
Directors of United Natural a written opinion dated June 23, 1997 to the effect
that, as of the date of such opinion and based upon and subject to certain
matters stated therein, the Exchange Ratio was fair, from a financial point of
view, to United Natural.  The full text of the written opinion of Smith Barney
dated June 23, 1997, which sets forth the assumptions made, matters considered
and limitations on the review undertaken, is attached as Annex B to this Proxy
Statement and should be read carefully in its entirety.  Smith Barney's opinion
is directed to the Board of Directors of United Natural and relates only to the
fairness of the Exchange Ratio from a financial point of view to United Natural,
does not address any other aspect of the Merger or related transactions and does
not constitute a recommendation to any stockholder as to how such stockholder
should vote at the Special Meeting.  See "The Merger -- Opinion of United
Natural's Financial Advisor."

 INTERESTS OF CERTAIN PERSONS IN THE MERGER

     In connection with the Merger, the Principal United Natural Stockholders
will enter into a Board Election Securityholder Voting Agreement in which they
will agree to elect Barclay McFadden, III and Richard S. Youngman to three-year
terms on United Natural's Board of Directors.  In addition, United Natural and
the stockholders of Stow will enter into a Registration Rights Agreement
pursuant to which United Natural will provide the Stow stockholders with certain
registration rights with respect to the United Natural Common Stock issuable to
them in connection with the Merger.  Prior to the consummation of the Merger,
each of Barclay McFadden, III and Richard S. Youngman will assign his 1%
interest in RB Acquisition to Stow in exchange for shares of Stow Common Stock,
leaving Stow as the sole owner of RB Acquisition.  In connection with the
consummation of the Merger, the following subordinated promissory notes by and
between Stow, as maker, and the following lenders will be contributed to the
capital of Stow in exchange for shares of Stow Common Stock:  (i) a note in the
amount of $3,021,548.50 in favor of Richard S. Youngman, (ii) a note in the
amount of $2,601,548.50 in favor of Barclay McFadden III, (iii) a note in the
amount of $140,000 in favor of Thomas Morrison Carnegie McFadden, (iv) a note in
the amount of $140,000 in favor of George Stillman McFadden, and (v) a note in
the amount of $140,000 in favor of Barclay McFadden IV.  In connection with the
Merger, United Natural expects to enter into an Employment Agreement with
Richard S. Youngman pursuant to which Mr. Youngman will be employed as President
and Chief Executive Officer of Stow and President and Chief Executive Officer of
United Natural's Eastern Region (the "Eastern Region"), which will include Stow
and Cornucopia.  See "The Merger --Interests of Certain Persons in the Merger"
and "The Merger Agreement -- Related Agreements."

                                       11
<PAGE>
 
 EFFECTIVE TIME OF THE MERGER

     The Merger will become effective upon the filing of a duly executed
Certificate of Merger with the Secretary of State of the State of Delaware and
duly executed Articles of Merger with the Secretary of State of the State of
Vermont (the "Effective Time").  It is anticipated that the Merger will become
effective as promptly as practicable after the requisite stockholder approvals
have been obtained and all regulatory approvals and other conditions to the
Merger set forth in the Merger Agreement have been satisfied or waived.  It is
anticipated that, assuming all conditions are met, the Merger will occur on or
about October 30, 1997.  See "The Merger Agreement -- Conditions."

 MANAGEMENT OF STOW AFTER THE MERGER

     After the Effective Time, it is expected that Richard Youngman will serve
as President and Chief Executive Officer of Stow, while Barclay McFadden, III,
currently Chief Executive Officer of Stow, will not be involved in day-to-day
management of Stow beyond the end of 1997.  Stow will operate as a wholly owned
subsidiary of United Natural.

 BOARD OF DIRECTORS OF UNITED NATURAL AFTER THE MERGER

     In connection with the consummation of the Merger, each of the Principal
United Natural Stockholders will enter into a Board Election Securityholder
Voting Agreement with Barclay McFadden, III and Richard S. Youngman in which the
Principal United Natural Stockholders will agree to vote in favor of the
election of Messrs. McFadden and Youngman for three-year terms on United
Natural's Board of Directors.  It is currently expected that Messrs. McFadden
and Youngman will fill the seats held by Daniel V. Atwood and Andrea R.
Hendricks, whose terms as members of United Natural's Board of Directors expire
at the next Annual Meeting of Stockholders.  See "The Merger Agreement --
Related Agreements -- Board Election Securityholder Voting Agreement."

 REGULATORY APPROVALS

     The consummation of the Merger is subject to certain regulatory approvals,
including compliance with applicable federal and state securities laws and the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the "HSR
Act"). On July 10, 1997, each of Barclay McFadden, III, Richard S. Youngman and
United Natural filed a Notification and Report Form, together with a request for
early termination of the waiting period, under the HSR Act with the United
States Federal Trade Commission (the "FTC") and the Antitrust Division of the
United States Department of Justice (the "Antitrust Division").  On July 31,
1997, United Natural 

                                       12
<PAGE>
 
and Messrs. McFadden and Youngman received notice of early termination of the
waiting period. See "The Merger -- Regulatory Approvals."

 CONDITIONS TO THE MERGER

     The respective obligations of United Natural and Stow to consummate the
Merger are subject to the satisfaction of a number of conditions, including,
among others, (i) approval of the Issuance Proposal by the stockholders of
United Natural; (ii) filing, occurrence or acquisition of all authorizations,
consents, orders or approvals of, or declarations or filings with, or
expirations of waiting periods imposed by, any governmental or regulatory
authority or agency; (iii) absence of any temporary restraining order,
preliminary or permanent injunction or other order, legal restraint or
prohibition preventing the consummation of the transactions contemplated by the
Merger Agreement; (iv) absence of material adverse changes to the assets,
liabilities, business, operations, results of operations or condition of United
Natural or Stow; (v) receipt by each party of various legal opinions,
certificates, consents and approvals from the other parties to the Merger and
from third parties; (vi) execution of the Registration Rights Agreement and
Board Election Securityholder Voting Agreement; and (vii) accuracy of the
representations and warranties of each party in all material respects and
compliance with all covenants and conditions by each party.  See "The Merger --
Accounting Treatment," "The Merger -- Certain Federal Income Tax Consequences"
and "The Merger Agreement -- Conditions."

 TERMINATION; AMENDMENT AND WAIVER

     The Merger Agreement may be terminated and the Merger abandoned at any time
prior to the Effective Time, in certain circumstances, including (i) by mutual
consent of United Natural and Stow; (ii) by either United Natural or Stow, if
the Merger shall not have been consummated on or before October 31, 1997 or if
any permanent injunction, decree or judgment preventing the consummation of the
Merger shall have become final and nonappealable; (iii) by either United Natural
or Stow, in the event of a material breach of the Merger Agreement by the other
party that has not been cured, or if any representation or warranty shall have
become untrue in any material respect, in either case such that such breach or
untruth is incapable of being cured by the Effective Time or will prevent or
delay consummation of the Merger beyond October 31, 1997; or (iv) by United
Natural, if United Natural determines that any of Stow's representations and
warranties relating to environmental matters are untrue and could reasonably be
expected to have an adverse effect on United Natural and the Principal Stow
Stockholders do not agree to cure such misrepresentations or indemnify United
Natural in connection with actions taken to satisfy, discharge or terminate
events giving rise to the misrepresentations.

                                       13
<PAGE>
 
     The Merger Agreement may be amended by the parties thereto by action taken
by or on behalf of their respective Boards of Directors at any time prior to the
Effective Time. See "The Merger Agreement -- Amendment and Waiver."

 SURRENDER OF CERTIFICATES

     If the Merger becomes effective, United Natural will mail a letter of
transmittal with instructions to all holders of record of Stow Common Stock at
the Effective Time for use in surrendering their stock certificates in exchange
for certificates representing shares of United Natural Common Stock and a cash
payment in lieu of fractional shares, if any.  See "The Merger Agreement --
Conversion of Securities."

 APPRAISAL RIGHTS

     Stockholders of United Natural are not entitled to appraisal rights under
the Delaware General Corporation Law (the "DGCL") in connection with the Merger.
See "The Merger -- Appraisal Rights."

 CERTAIN FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

     The Merger is intended to qualify as a reorganization within the meaning of
Section 368(a) of the Internal Revenue Code of 1986, as amended (the "Code").
If the Merger so qualifies, no gain or loss would be recognized by United
Natural, Stow or the Merger Subsidiary.  Consummation of the Merger is
conditioned upon there being delivered prior to the closing to each of United
Natural and Stow an opinion of their respective counsel to the effect that the
Merger will constitute a reorganization under Section 368(a) of the Code.  See
"The Merger -- Certain Federal Income Tax Consequences."

 ACCOUNTING TREATMENT

     The Merger is intended to qualify as a pooling of interests for accounting
and financial reporting purposes.  The pooling of interests method of accounting
assumes that the combining companies have been merged from inception and the
historical consolidated financial statements for the periods prior to
consummation of the Merger are restated as though the companies had been
combined from inception.   It is a condition to the Merger that United Natural
shall have received a pooling letter from KPMG Peat Marwick LLP, United
Natural's independent auditors, substantially to the effect that the Merger will
be accounted for as a pooling of interests, and Stow shall have received a
letter from Arthur Andersen LLP, Stow's independent auditors, substantially to
the effect that Stow is eligible for pooling-of-interests treatment.  See "The
Merger -- Accounting Treatment" and "The Merger Agreement -- Conditions."

                                       14
<PAGE>
 
 RESTRICTIONS ON RESALE OF SECURITIES ISSUED IN THE MERGER

     The shares of United Natural Common Stock issued in the Merger will be
"restricted securities," as that term is defined in Rule 144 under the
Securities Act of 1933, as amended (the "Securities Act").  See "The Merger --
Federal Securities Law Consequences."

     United Natural has agreed to provide the stockholders of Stow certain
registration rights with respect to the shares of United Natural Common Stock
issuable to them in the Merger.  See "The Merger Agreement -- Related Agreements
- - --Registration Rights Agreement."

 STOCKHOLDINGS BEFORE AND AFTER THE MERGER

     Based upon the capitalization of United Natural and Stow as of June 30,
1997, if the proposed Merger is approved and becomes effective, United Natural
stockholders immediately prior to the Effective Time will own approximately 71%
of the outstanding United Natural Common Stock at the Effective Time, and Stow
stockholders immediately prior to the Effective Time will own approximately 29%
of the outstanding United Natural Common Stock at the Effective Time.  See
"Stockholdings Before and After the Merger."

 RECENT DEVELOPMENTS

     United Natural's net sales for the fourth quarter of fiscal 1997 were
$110.7 million, an increase of 13.2% over net sales of $97.7 million for the
same period last year.  Net income for the fourth quarter was $2.8 million, or
$0.22 per share.  In the quarter ended July 31, 1996, net income was $1.4
million, or $0.13 per share.  United Natural's net sales for the fiscal year
ended July 31, 1997 were $421.7 million, an increase of 10.6% over net sales of
$381.3 million for the twelve-month period ended July 31, 1996.  Net income for
the fiscal year ended July 31, 1997 was $8.3 million, or $0.71 per share.  For
the twelve months ended July 31, 1996, net income was $3.4 million, or $0.33 per
share.  See "Recent Developments -- United Natural."

                          FORWARD-LOOKING STATEMENTS

     This Proxy Statement contains forward-looking statements that are made
pursuant to the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995.  Any statements contained herein (including without
limitations statements to the effect that United Natural or its management
"believes," "expects," "anticipates," "plans" and similar expressions) that are
not statements of historical fact should be considered forward-looking
statements.  United Natural cautions that a number of important factors could
cause its actual results to differ materially from those 

                                       15
<PAGE>
 
expressed in any forward-looking statements made by, or on behalf of, United
Natural. Achieving the anticipated benefits of the Merger will depend in part
upon whether the integration of the two companies' businesses is accomplished in
an efficient manner, and there can be no assurance that this will occur. The
combination of the two companies will require, among other things, coordination
of administrative, sales and marketing, distribution, and accounting and finance
functions and expansion of information and warehouse management systems among
United Natural's regional operations. The integration process could divert the
attention of management, and any difficulties or problems encountered in the
transition process could have a material adverse effect on United Natural's
business, financial condition or results of operations. In addition, the process
of combining the companies could cause the interruption of, or a loss of
momentum in, the activities of the respective businesses, which could have an
adverse effect on their combined operations. The difficulty of combining the
businesses may be increased by the need to integrate personnel and the
geographic distance separating the organizations. There can be no assurance that
United Natural will retain key employees or that United Natural will realize any
of the other anticipated benefits of the acquisitions or merger. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- United Natural -- Certain Factors That May Affect Future Results."

                                       16
<PAGE>
 
                              SELECTED HISTORICAL
                       FINANCIAL DATA -- UNITED NATURAL

     The selected historical financial data presented below under the caption
Historical Statement of Income Data with respect to the fiscal years ended
October 31, 1994 and 1995 and the nine months ended July 31, 1996, and under the
caption Historical Balance Sheet Data at October 31, 1995 and July 31, 1996, are
derived from the consolidated financial statements of United Natural, which
financial statements have been audited by KPMG Peat Marwick LLP, independent
certified public accountants.  The selected historical financial data presented
below under the caption Historical Statement of Income Data with respect to the
fiscal years ended October 31, 1992 and 1993 and the nine months ended July 31,
1995 and April 30, 1996 and 1997 and under the caption Historical Balance Sheet
Data at October 31, 1992, 1993 and 1994 and April 30, 1997, are derived from the
unaudited consolidated financial statements of United Natural that have been
prepared on the same basis as the audited financial statements and, in the
opinion of management, contain all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for such
periods.  Prior to July 31, 1996, United Natural's fiscal year ended on October
31 of each year.  The Company has changed its fiscal year end to July 31.  The
historical results are not necessarily indicative of results to be expected for
any future period. The following selected historical financial data should be
read in conjunction with and are qualified by reference to "Management's
Discussion and Analysis of Financial Condition and Results of Operations --
United Natural" and United Natural's Consolidated Financial Statements and Notes
thereto included elsewhere in this Proxy Statement.

                                       17
<PAGE>
 
<TABLE>
<CAPTION>                  

                                                                                   NINE MONTHS ENDED        NINE MONTHS ENDED      
                                                                                   -----------------        -----------------  
                                             YEAR ENDED OCTOBER 31,                     JULY 31,                 APRIL 30,     
                                             ---------------------                      --------                 ---------     
                                    1992        1993        1994        1995       1995         1996        1996         1997  
                                    ----------------------------------------       -----------------        -----------------  
HISTORICAL STATEMENT OF                          (IN THOUSANDS, EXCEPT PER SHARE DATA)                                         
 INCOME DATA:                                                                                                                  
<S>                                <C>         <C>         <C>       <C>         <C>         <C>           <C>       <C>        
Net sales.......................   $124,366    $153,636    $200,616  $ 283,323   $188,502    $  286,448    $283,537  $   311,038

Operating income................      3,299       5,113       7,385      8,762/1/   7,453        10,609/2/    8,423       13,419

Income before
 extraordinary item.............      1,488       2,319       3,017      2,603      3,232         4,025       2,031        6,452

Extraordinary item/3/...........         --          --          --         --         --            --          --          933

Net income......................   $  1,488    $  2,319    $  3,017  $   2,603   $  3,232    $    4,025    $  2,031  $     5,519

Income per share of common
 stock before
 extraordinary item.............   $   0.17    $   0.26    $   0.30  $    0.26   $   0.32    $     0.40    $   0.20  $      0.57

Extraordinary item..............         --          --          --         --         --            --          --  $      0.08
                                   --------    --------    --------  ---------   --------    ----------    --------  -----------

Net income per share of
common stock....................   $   0.17    $   0.26    $   0.30  $    0.26   $   0.32    $     0.40    $   0.20  $      0.49
                                   ========    ========    ========  =========   ========    ==========    ========  ===========

Weighted average shares of
 common stock and common
 stock equivalents..............      8,982       8,982      10,094     10,148     10,148        10,144      10,135       11,332
                                   ========    ========    ========  =========   ========    ==========    ========  ===========

Supplemental pro forma net
 income per share...............                                                                                     $      0.44/4/
                                                                                                                     ===========

</TABLE>

<TABLE>
<CAPTION>
                                                             OCTOBER 31,                
                                                -------------------------------------   JULY 31,     APRIL 30,
                                                  1992      1993      1994      1995     1996          1997
                                                --------  --------  --------  -------  --------     -----------
<S>                                             <C>       <C>       <C>       <C>      <C>          <C>
                                                                 (IN THOUSANDS)
HISTORICAL BALANCE SHEET DATA:

Total assets...................................  $26,124   $37,006   $48,476   $88,822   $98,744      $113,023

Long-term debt and capital leases, excluding
 current installments..........................    4,947     8,169    10,627    21,878    23,019        10,714

Stockholders' equity...........................    1,790     4,258    10,257    13,022    18,182        59,333

</TABLE>

- - ------------------
(1)  Operating income for fiscal 1995 includes a non-recurring expense of $1.6
     million related to the write-off of intangible assets.
(2)  Operating income for the nine months ended July 31, 1996 includes a non-
     recurring expense of $1.1 million related to the grant of options under
     United Natural's 1996 Stock Option Plan and a non-recurring expense of $0.5
     million representing costs associated with the Mountain People's merger.

                                       18
<PAGE>
 
(3)  Represents the loss on early extinguishment of debt, net of income tax
     benefit of $0.7 million.
(4)  Assumes that the Company's initial public offering of Common Stock and
     repayment of debt with the proceeds thereof, including the extraordinary
     expense resulting from the charge-off of the remaining original issue
     discount upon repayment of the Senior Note (the "Triumph Note") issued to
     Triumph-Connecticut Limited Partnership ("Triumph"), had occurred effective
     August 1, 1996.

                                       19
<PAGE>
 
              SELECTED HISTORICAL COMBINED FINANCIAL DATA -- STOW

     The selected historical combined financial data presented below under the
captions Historical Combined Statement of Income Data and Per Share Data with
respect to the fiscal years ended December 31, 1992, 1993, 1994, 1995 and 1996,
and under the caption Historical Combined Balance Sheet Data at December 31,
1992, 1993, 1994, 1995 and 1996, are derived from the combined financial
statements of Stow and Hendrickson Partners, which financial statements have
been audited by Arthur Andersen LLP, independent public accountants.  The
selected historical combined financial data presented below under the captions
Historical Combined Statement of Income Data and Per Share Data with respect to
the four months ended April 26, 1996 and April 25, 1997 and under the caption
Historical Combined Balance Sheet Data at April 25, 1997, are derived from the
unaudited combined financial statements of Stow and Hendrickson Partners that
have been prepared on the same basis as the audited financial statements and, in
the opinion of management, contain all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the results for such
periods.  The historical results are not necessarily indicative of results to be
expected for any future period.  The following selected historical combined
financial data should be read in conjunction with and are qualified by reference
to "Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Stow" and Stow's Combined Financial Statements and Notes thereto
included elsewhere in this Proxy Statement.

                                       20
<PAGE>
 
<TABLE>
<CAPTION>
                                          Year Ended December 31,                    Four Months Ended
                          --------------------------------------------------------   -----------------
                                                                                    April 26,  April 25,
                            1992        1993        1994        1995      1996/1/    1996/1/    1997/1/ 
                            ----        ----        ----        ----      ----      ---------  --------- 
<S>                       <C>        <C>         <C>         <C>         <C>        <C>        <C> 
Historical Combined                           (in thousands, except per share data)
Statement of Income
Data:

Net sales                  $111,064   $137,354    $159,265    $175,526    $207,612   $ 66,373   $ 69,700
Operating income              2,536        626       1,085       2,230       3,570      1,686      1,573
Net income (loss)          $  1,420   $   (654)   $   (734)   $   (106)   $  1,025   $    915   $    622

Per Share Data:

Net income (loss)          $ 836.41   $(385.39)   $(432.19)   $ (62.24)   $ 603.94   $ 538.57   $ 366.02
Cash dividends             $  15.00          -    $  10.00    $  10.00    $  15.00   $      -   $      -
Weighted average
shares outstanding/2/         1,698      1,698       1,698       1,698       1,698      1,698      1,698
</TABLE>
- - -----------------

(1) Includes results of RB Acquisition, located in Chicago, Illinois, since its
    purchase by Stow as of January 26, 1996.
(2) Includes 200 voting shares and 1,498 nonvoting shares of common stock,
    issued and outstanding for all periods listed above.

<TABLE>
<CAPTION>
                                          December 31,                    April 25,
                        ------------------------------------------------  ---------
                          1992      1993      1994      1995      1996      1997
                          ----      ----      ----      ----      ----      ----  
<S>                     <C>       <C>       <C>       <C>       <C>       <C>       
Historical Combined                           (in thousands)
Balance Sheet Data:

Total assets             $33,022   $45,346   $42,904   $45,746   $54,379   $56,135
Long-term debt,
excluding current
installments               7,583    27,529    23,700    27,013    34,878    31,924
Stockholders' equity       5,722     5,028     3,947     3,714     4,014     4,566
</TABLE>

                                      -21-
<PAGE>
 
              UNAUDITED SELECTED PRO FORMA COMBINED FINANCIAL DATA

  The unaudited selected pro forma combined financial data are derived from the
Unaudited Pro Forma Condensed Combined Financial Statements, appearing elsewhere
herein, which give effect to the Merger as a pooling of interests, and should be
read in conjunction with such Unaudited Pro Forma Condensed Combined Financial
Statements and the Notes thereto.  For the purpose of the pro forma statement of
operations data, United Natural's financial data for the fiscal years ended
October 31, 1994 and 1995 and the nine months ended July 31, 1996 and April 30,
1997 have been combined with Stow's financial data for the fiscal years ended
December 31, 1994 and 1995 and the nine months ended September 27, 1996 and
April 25, 1997, respectively.  For the purpose of the pro forma combined balance
sheet data, United Natural's balance sheet data at April 30, 1997 have been
combined with Stow's balance sheet data at April 25, 1997.  The pro forma
information is presented for illustrative purposes only and is not necessarily
indicative of the operating results or financial position that would have
occurred if the Merger had been consummated or of the future operating results
or financial position of the combined companies.

             UNAUDITED SELECTED PRO FORMA COMBINED FINANCIAL DATA
                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                         Nine Months      Nine Months
                                                           Year Ended October 31,      Ended July 31,   Ended April 30,
                                                         ------------------------      --------------   ---------------
Pro Forma Combined Statement of
 Operations Data/5/:                                          1994        1995              1996             1997
                                                         -----------   ----------      --------------   ---------------
<S>                                                      <C>           <C>             <C>              <C>
Net sales.............................................      $359,881     $458,849            $439,842          $465,958
Operating income......................................         8,924       11,311              13,860            15,881
Income before extraordinary item/1/...................         2,880        2,745               4,943             6,781
Income per common share before
   extraordinary item/1,2,3/..........................          0.19         0.18                0.33              0.42
Weighted average number of common
  shares outstanding/2,3/.............................        15,094       15,148              15,144            16,332
</TABLE>

<TABLE>
<CAPTION>
   Pro Forma Combined Balance Sheet Data/5/:                            April 30, 1997
                                                                        --------------
   <S>                                                                  <C>
      Total assets/1/................................................         $169,634
      Long-term obligations/4/.......................................           36,595
      Total stockholders' equity/4/..................................           70,227
</TABLE>

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

                                      -22-
<PAGE>
 
(1)  Stow's cost of sales and inventories have been restated from LIFO to FIFO
     and the method of inventory capitalization has been conformed with that of
     United Natural.  The impact of the restatement was to reduce cost of sales
     by $454 in fiscal 1994, $319 in fiscal 1995, $33 in the nine months ended
     July 31, 1996 and $30 in the nine months ended April 30, 1997; increase
     income before extraordinary item by $272, $191, $20 and $18, respectively,
     for such periods; and increase pro forma income per share before
     extraordinary item by $.02 and $.01 for fiscal 1994 and fiscal 1995,
     respectively.

(2)  Pursuant to the terms of the Merger Agreement, Stow stockholders will
     receive 2,880.18 shares of United Natural Common Stock for each share of
     Stow Common Stock they hold, subject to adjustment.

(3)  The calculation of income per common share uses the weighted average number
     of common shares outstanding, including common share equivalents and 38
     shares of Stow Common Stock issued in June 1997 in exchange for the
     partnership interests of Hendrickson Partners.

(4)  Includes the adjustment of all demand promissory notes of Stow to its
     stockholders, together with unpaid accrued interest thereon, which is being
     contributed to the capital of Stow, based on the provisions of the Merger
     Agreement.

(5)  It is estimated the Merger-related fees and expenses, consisting primarily
     of transaction costs for fees of investment bankers, attorneys and
     accountants, will be approximately $3 million. The impact of these fees and
     expenses are not reflected in the pro forma combined financial data or in
     the pro forma combined per share data.

                                      -23-
<PAGE>
 
                          COMPARATIVE PER SHARE DATA

     The following table sets forth as of the dates and for the periods
indicated selected historical per share data of United Natural and Stow and the
corresponding pro forma and pro forma equivalent per share amounts after giving
effect to the Merger.  The pro forma information gives effect to the Merger
accounted for on a pooling-of-interests basis, assuming that 2,880.18 shares of
United Natural Common Stock were issued for each share of Stow Common Stock
outstanding.  The data presented are based upon the audited and unaudited
historical financial statements and related notes of United Natural and Stow
which are included elsewhere herein, and the Unaudited Pro Forma Condensed
Combined Financial Statements appearing elsewhere herein.  This information
should be read in conjunction with such historical and pro forma financial
statements and related notes thereto.  The unaudited pro forma combined
financial data are not necessarily indicative of the results that would have
occurred if the Merger had been consummated as of the beginning of the earliest
period presented.

<TABLE>
<CAPTION>
                                                                   Nine Months        Nine Months    
                                           Fiscal Year Ended         Ended               Ended         
                                              October 31,        July 31, 1996/1/   April 30, 1997/1/ 
                                         ---------------------   ----------------  -----------------
                                          1994/1/     1995/1/         
                                         ---------   ---------
<S>                                      <C>        <C>          <C>                <C>               
United Natural

Historical Per Common Share

   Income before extraordinary item         $0.30     $0.26/8/         $0.40/9/          $0.57
   Supplemental pro forma income                                                          0.51
   before extraordinary income-1/3/                                                      
   Book value/2/                                                        2.09              4.79

Pro Forma Combined-Per United                                                            
 Natural Common Share/4, 5/                                                              

   Income before extraordinary                                                           
   item/6,7/                                $0.19     $0.18/8.9/       $0.33             $0.42
   Supplemental pro forma income                                                          0.38
   before extraordinary item-1/3,6,7/                                                    
   Book value/2/                                                        2.13              4.04
 </TABLE> 
 

                                      -24-
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                   Nine Months        Nine Months    
                                           Fiscal Year Ended         Ended              Ended         
                                              October 31,        July 31, 1996/1/   April 30, 1997/1/ 
                                         ---------------------   ----------------  -----------------
                                          1994/1/     1995/1/         
                                         ---------   ---------
<S>                                      <C>        <C>          <C>                <C>               
STOW

Historical Per Common Share

   Net income (loss)                     $(432.19)     $(62.24)      $840.13/11/       $191.31/11/
   Book value/2/                                                    2,788.36          2,688.80

Pro Forma Combined Per Equivalent
 Stow Common Share/4,5/

   Income before extraordinary
   item/6,7/                              $547.23      $518.43/8/    $950.46/9/      $1,209.68
   Supplemental pro forma income                                                      1,094.47
   before extraordinary item-1/3,6,7/
   Book value                                                       6,134.78         11,635.93
</TABLE>

- - ----------------------
(1)  Stow's historical per common share data is for the fiscal years ended
     December 31, 1994 and 1995, the nine months ended September 27, 1996 and
     the nine months ended April 25, 1997.

(2)  Historical book value per common share is computed by dividing
     stockholders' equity for United Natural and Stow by the numbers of shares
     of common stock outstanding at the end of each period for United Natural
     and Stow, respectively.  Pro forma book value per common share is computed
     by dividing pro forma stockholders' equity by the pro forma number of
     shares of common stock outstanding and 38 shares of Stow Common Stock
     issued in June 1997 in exchange for the partnership interests of
     Hendrickson Partners.  Pro forma book values per common share have been
     computed by adjusting the historical book values for the cost of sales
     restatement and its related tax effect and the contribution of all demand
     promissory notes of Stow to its stockholders, together with unpaid accrued
     interest thereon.  No adjustments have been made for the effect of federal
     and state income taxes as though Stow had been subject to corporate income
     taxes.

(3)  Supplemental pro forma income before extraordinary item-1 reflects the
     historical income before extraordinary item of United Natural for the nine
     months ended April 30, 1997, adjusted for the assumption that the initial
     public offering occurred on August 1, 1996.

(4)  The pro forma combined per share data combines the financial information of
     United Natural for the fiscal years ended October 31, 1994 and 1995, the
     nine months ended July 31, 1996 and the nine months ended April 30, 1997
     with the financial information of Stow for the fiscal years ended December
     31, 1994 and 1995, the nine months ended September 27, 1996 and the nine
     months ended April 25, 1997.  United Natural's fiscal year ends July 31,
     while Stow's fiscal year ends December 31.

(5)  The calculation of income per common share uses the weighted average number
     of common shares outstanding, including common share equivalents and 38
     shares of Stow Common Stock issued in June 1997 in exchange for the
     partnership interests of Hendrickson Partners.

(6)  Stow's cost of sales has been restated from LIFO to FIFO and the method of
     inventory capitalization has been conformed with that of United Natural.
     The impact of the restatement was to reduce the cost of sales by $454 in
     fiscal 1994, $319 in fiscal 1995, $33 in the nine 

                                      -25-
<PAGE>
 
     months ended July 31, 1996 and $30 in the nine months ended April 30, 1997,
     and increase pro forma income before extraordinary item per share by $.02
     in fiscal 1994 and $.01 in fiscal 1995.

(7)  Income taxes have been adjusted to give effect to federal and state income
     taxes as though Stow had been subject to federal corporate income taxes.
     (Stow had historically been taxed as an S Corporation and therefore was not
     subject to federal corporate income taxes.)  In addition, the tax effect of
     the restatement of cost of sales has been reflected in the pro forma income
     calculations.

(8)  United Natural's operating income for fiscal 1995 includes a non-recurring
     expense of $1.6 million related to the write-off of intangible assets.

(9)  United Natural's operating income for the nine months ended July 31, 1996
     includes a non-recurring expense of $1.1 million related to the grant of
     options under United Natural's 1996 Stock Option Plan and a non-recurring
     expense of $0.5 million representing costs associated with the Mountain
     People's merger.

(10) During the nine months ended April 30, 1997, United Natural incurred a loss
     on early extinguishment of debt, net of income tax benefit of $0.7 million.

(11) Includes results of RB Acquisition, located in Chicago, Illinois, since its
     purchase by Stow as of January 26, 1996.

                                      -26-
<PAGE>
 
                 MARKET PRICE INFORMATION AND DIVIDEND POLICY

     The United Natural Common Stock is traded on the Nasdaq National Market
under the symbol "UNFI."  There is no established public trading market for the
Stow Common Stock.

     The United Natural Common Stock began trading on the Nasdaq National Market
on November 1, 1996.  The following table sets forth for the periods indicated
the high and low sale prices per share of United Natural Common Stock on the
Nasdaq National Market:

<TABLE>
<CAPTION>

FISCAL 1997                                                 HIGH          LOW
                                                          -------       -------
<S>                                                       <C>           <C>
Second Quarter..........................................  $17.500       $12.375

Third Quarter...........................................   17.000        13.000

Fourth Quarter..........................................   24.375        15.000

FISCAL 1998

First Quarter (through October 10, 1997)................  $26.750       $19.250
</TABLE>

     The high and low sale prices per share of United Natural Common Stock on
the Nasdaq National Market on June 20, 1997, the last full trading day prior to
the public announcement of the proposed Merger, were $18.25 and $17.75,
respectively. The last reported sale price per share of the United Natural
Common Stock on October 10, 1997 was $22.50.  Based upon the last reported sale
price of United Natural Common Stock on October 10, 1997, each share of Stow
Common Stock would be converted in the Merger into United Natural Common Stock
having a market value of approximately $64,804.  Because the market price of
United Natural Common Stock is subject to fluctuation, the market value of the
shares of United Natural Common Stock that holders of Stow Common Stock will
receive in the Merger may increase or decrease prior to the Merger.  See "The
Merger Agreement --Conversion of Securities."

     On the Record Date, United Natural had 30 stockholders of record.  The
number of record holders may not be representative of the number of beneficial
holders because many shares are held by depositaries, brokers or other nominees.
On the Record Date, Stow had six stockholders of record.

     United Natural has never declared or paid any cash dividends on its capital
stock.  United Natural anticipates that all of its earnings in the foreseeable
future will be retained to finance the continued growth and development of its
business and has no current intention to pay cash dividends.  United Natural's
future dividend policy 

                                      -27-
<PAGE>
 
will depend on its earnings, capital requirements and financial condition,
requirements of the financing agreements to which it is then a party and other
factors considered relevant by the Board of Directors. United Natural's existing
revolving line of credit agreement prohibits the declaration or payment of cash
dividends to its stockholders without the written consent of the bank during the
term of the credit agreement and until all obligations of United Natural under
the credit agreement have been met.

     In each of 1994 and 1995, Stow declared dividends of $10 per share and in
1996 Stow declared a dividend of $15 per share on the shares of Stow Common
Stock.  The dividends declared in 1994, 1995 and 1996 were paid in 1995, 1996
and 1997, respectively.  During the four months ended April 25, 1997, Stow did
not declare any dividends.  Stow does not have a formal dividend policy.
Dividends are declared at the discretion of the Stow Board.  The Stow Board's
decision as to whether a dividend will be declared and the amount of any such
dividend is generally made after the end of each fiscal year, after reviewing
the results of operations for such fiscal year.  Under Stow's revolving line of
credit agreement, Stow may not declare or pay dividends if the payment of such
dividends will cause Stow to fail to satisfy certain financial covenants set
forth in such agreement, subject to certain limited exceptions.

                                      -28-
<PAGE>
 
                   STOCKHOLDINGS BEFORE AND AFTER THE MERGER

     Based upon the capitalization of United Natural and Stow as of June 30,
1997, if the proposed Merger is approved and becomes effective, persons who
owned all of the outstanding shares of United Natural Common Stock immediately
prior to the Effective Time will own approximately 71% of the outstanding United
Natural Common Stock at the Effective Time, and persons who owned all of the
outstanding shares of Stow Common Stock immediately prior to the Effective Time
will own approximately 29% of the outstanding United Natural Common Stock at the
Effective Time.  See "Management -- United Natural -- Security Ownership of
Certain Beneficial Owners and Management."

                                      -29-
<PAGE>
 
                              THE SPECIAL MEETING

GENERAL

     This Proxy Statement is being furnished to holders of United Natural Common
Stock in connection with the solicitation of proxies by the United Natural Board
for use at the Special Meeting and any adjournments or postponements thereof.
Each copy of this Proxy Statement mailed to holders of United Natural Common
Stock is accompanied by a form of proxy card for use at the Special Meeting.

     This Proxy Statement and the accompanying form of proxy card are first
being mailed to stockholders of United Natural on or about October 15, 1997.

     UNITED NATURAL STOCKHOLDERS ARE REQUESTED TO COMPLETE, SIGN AND DATE THE
ACCOMPANYING PROXY CARD AND RETURN IT PROMPTLY TO UNITED NATURAL IN THE
ENCLOSED, POSTAGE-PAID ENVELOPE.

PURPOSE OF THE SPECIAL MEETING

     At the Special Meeting, the holders of United Natural Common Stock eligible
to vote will be asked to consider and vote upon: (i) the issuance of up to an
aggregate of 5,000,000 shares of United Natural Common Stock in exchange for
shares of Stow Common Stock pursuant to the Merger Agreement, and (ii) such
other matters as may properly come before the Special Meeting or any
adjournments or postponements thereof.

BOARD OF DIRECTORS RECOMMENDATION

     The United Natural Board has approved the Issuance Proposal and recommends
a vote FOR approval of such proposal.

DATE, TIME AND PLACE

     The Special Meeting is scheduled to be held on Thursday, October 30, 1997
at 10:00 a.m., local time, at the offices of Hale and Dorr LLP, 60 State Street,
Boston, Massachusetts 02109.

RECORD DATE; SHARES OUTSTANDING

     The United Natural Board has fixed the close of business on September 5,
1997 as the Record Date for the determination of United Natural stockholders
entitled to 

                                      -30-
<PAGE>
 
notice of and to vote at the Special Meeting and at any adjournments or
postponements thereof. On the Record Date, there were outstanding 12,378,425
shares of United Natural Common Stock held by 30 stockholders of record.

VOTING AT THE SPECIAL MEETING

     The presence, either in person or by proxy, of the holders of a majority of
the shares of United Natural Common Stock issued and outstanding and entitled to
vote at the Special Meeting is necessary to constitute a quorum at the Special
Meeting.

     The affirmative vote of holders of a majority of the shares of United
Natural Common Stock represented in person or by proxy and voting on the matter
is required to approve the Issuance Proposal.  Each share of United Natural
Common Stock is entitled to one vote on all matters presented at the Special
Meeting.  The approval of the Issuance Proposal is required by the rules of the
National Association of Securities Dealers, Inc.  governing corporations with
securities listed on the Nasdaq National Market.

     Under the terms of a Securityholder Voting Agreement, dated as of June 23,
1997, the Principal United Natural Stockholders have agreed to vote all shares
over which they exercise voting control (an aggregate of 7,200,921 shares of
United Natural Common Stock or approximately 58% of the outstanding shares on
the Record Date) FOR the approval of the Issuance Proposal.  CONSEQUENTLY, THE
AFFIRMATIVE VOTE OF THE PRINCIPAL UNITED NATURAL STOCKHOLDERS WILL BE SUFFICIENT
TO APPROVE AND ADOPT THE ISSUANCE PROPOSAL.

     If a stockholder attends the Special Meeting, such stockholder may vote by
ballot.  However, many of United Natural's stockholders may be unable to attend
the Special Meeting.  Therefore, the United Natural Board is soliciting proxies
so that each holder of United Natural Common Stock on the Record Date has the
opportunity to vote on the proposals to be considered at the Special Meeting.
When a proxy is returned properly signed and dated, the shares represented
thereby will be voted in accordance with the instructions on the proxy card.  If
an United Natural stockholder does not return a signed proxy card, such
stockholder's shares will not be voted.  Stockholders are urged to mark the
boxes on the proxy card to indicate how their shares are to be voted.  If a
holder of United Natural Common Stock returns a signed proxy card, but does not
indicate how such stockholder's shares are to be voted, the shares represented
by the proxy will be voted for approval of the Issuance Proposal.  The proxy
card also confers discretionary authority on the individuals appointed by the
United Natural Board and named on the proxy card to vote the shares represented
thereby on any other matter that may properly arise at the Special Meeting.

                                      -31-
<PAGE>
 
     Any United Natural stockholder who executes and returns a proxy card may
revoke such proxy at any time before it is voted by (i) notifying in writing the
Secretary of United Natural at 260 Lake Road, Dayville, Connecticut 06241, (ii)
granting a subsequent proxy or (iii) appearing in person and voting at the
Special Meeting.  Attendance at the Special Meeting will not in and of itself
constitute revocation of a proxy.

     As of the date of this Proxy Statement, the United Natural Board does not
know of any other matters to be presented for action by United Natural
stockholders at the Special Meeting.  If, however, any other matters not now
known are properly brought before the Special Meeting, including among other
things consideration of a motion to adjourn the Special Meeting to another time
and/or place (including without limitation for the purpose of soliciting
additional proxies), the persons appointed as the named proxies will have
discretion to vote or act thereon according to their best judgment.

SOLICITATION OF PROXIES

     All expenses of United Natural's solicitation of proxies, including the
cost of preparing and mailing this Proxy Statement, will be borne by United
Natural.  In addition to solicitation by use of the mails, proxies may be
solicited by directors, officers and employees of United Natural in person or by
telephone, telecopy, telegram or other means of communication.  Such directors,
officers and employees soliciting proxies will not be additionally compensated,
but may be reimbursed for reasonable out-of-pocket expenses in connection with
such solicitation.  Arrangements will also be made with custodians, nominees and
fiduciaries for forwarding of proxy solicitation materials to beneficial owners
of shares held of record by such custodians, nominees and fiduciaries, and
United Natural will reimburse such persons for reasonable expenses incurred in
connection therewith.

EFFECT OF ABSTENTIONS AND "BROKER NON-VOTES"

     At the Special Meeting, abstentions and "broker non-votes" will be counted
for purposes of determining the presence or absence of a quorum.  In determining
whether the proposal to approve the Issuance Proposal has received the requisite
number of affirmative votes, abstentions and broker non-votes will not be
counted as votes in favor of such matter, and also will not be counted as shares
voting on such matter.  Accordingly, abstentions and broker non-votes will have
no effect on the outcome of the vote.

                                      -32-
<PAGE>
 
APPRAISAL RIGHTS

     Holders of United Natural Common Stock will not be entitled to any
appraisal rights in connection with the matters to be voted upon at the Special
Meeting.  See "The Merger -- Appraisal Rights."

                                      -33-
<PAGE>
 
                                  THE MERGER

BACKGROUND OF THE MERGER

     In October 1996, following the initial public offering of United Natural
Common Stock, Richard S. Youngman, President of Stow, telephoned Norman A.
Cloutier, Chairman and Chief Executive Officer of United Natural, to
congratulate Mr. Cloutier on the event.  This telephone call was followed by a
letter dated November 20, 1996, from Mr. Youngman to Mr. Cloutier in which Mr.
Youngman inquired in general terms whether Mr. Cloutier was interested in
discussing the compatibilities of their respective businesses and ways that
United Natural and Stow could work together.

     In response to the November letter, Mr. Cloutier met with Mr. Youngman and
Barclay McFadden, III, Chief Executive Officer of Stow, on December 19, 1996 in
Hartford, Connecticut regarding a possible business combination between United
Natural and Stow.  The opportunities for growth and expansion plans of the two
companies were discussed.  At the meeting, Messrs. Youngman and McFadden noted
that Stow's financial resources were inadequate to take advantage of various
growth opportunities available to Stow.  Messrs. Cloutier, Youngman and McFadden
discussed a broad range of possible alliances and ventures, including a possible
business combination between United Natural and Stow.  The parties also
discussed in general the issues which would need to be addressed with regard to
any merger or other venture.

     On January 14, 1997, Mr. Cloutier telephoned Mr. Youngman to schedule a
meeting to include themselves as well as Mr. McFadden and Richard J. Williams, a
director of United Natural and Managing Director of Triumph Capital Group, Inc.,
an affiliate of Triumph ("Triumph Capital"), to continue the December 19, 1996
discussions concerning a possible business combination.

     On January 16, 1997, Mr. Cloutier signed a confidentiality agreement in
anticipation of disclosures to be made by representatives of Stow.

     On January 22, 1997, Messrs. Cloutier, Youngman, McFadden, Williams and a
representative of PaineWebber Incorporated ("PaineWebber") met at the offices of
Triumph Capital in Boston, Massachusetts to discuss the merits of a business
combination.  The participants discussed broad valuation parameters and tax
issues, and Mr. Youngman made a presentation concerning the operations and
profitability of Stow and its subsidiaries.  They agreed to meet again to
continue discussions and to review financial disclosures by Stow.

     On January 31, 1997, Mr. Youngman notified Mr. Cloutier that Salomon
Brothers Inc ("Salomon Brothers"), instead of PaineWebber, was serving as Stow's

                                      -34-
<PAGE>
 
financial advisor.  Salomon Brothers subsequently sent to Mr. Cloutier updated,
unaudited pro forma financial data concerning Stow.

     On February 6, 1997, Mr. Cloutier conferred with Daniel Schmitt, Engagement
Partner at KPMG Peat Marwick LLP, United Natural's independent auditors,
regarding accounting treatments and restrictions associated with a business
combination between United Natural and Stow that would qualify as a pooling of
interests.

     During the week of February 10, 1997, Messrs. Cloutier and Williams
communicated a preliminary valuation range to Salomon Brothers.  Messrs.
Youngman and McFadden reviewed the preliminary valuation range and determined
with Salomon Brothers that, in their view, the price offered did not fairly
reflect the potential value of Stow.  Messrs. Cloutier and Williams were
informed that the valuation range was not sufficient and that Salomon Brothers
would proceed to solicit other offers for Stow.

     On March 7, 1997, Mr. Cloutier met with Mr. Youngman during an industry
conference in Anaheim, California.  They expressed their mutual disappointment
that an agreement had not been reached and discussed the possibility of resuming
negotiations through Salomon Brothers.  Mr. Youngman informed Mr. Cloutier that
Salomon Brothers would soon complete a presentation book for Stow that might
assist United Natural to better understand the full potential of Stow.  They
agreed to arrange a meeting after the presentation book was completed.

     On March 20, 1997, Messrs. Cloutier and Williams met with Messrs. Youngman,
McFadden, and Theodore S. Borek, Chief Operating Officer of Stow, and a
representative of Salomon Brothers at the offices of Triumph Capital in Boston,
Massachusetts to discuss the pro forma contribution analysis and other matters
concerning the potential business combination.  The Salomon Brothers
representative discussed the historical operating performance of Stow, its
customer service and marketing systems and Stow's growing presence in the
Midwest.  The representatives at the meeting reviewed a range of potential
acquisition prices and discussed the potential impact on United Natural's
stockholders.

     The same individuals present at the meeting on March 20, 1997 met again on
March 26, 1997 to continue discussions concerning the major economic issues and
the valuation methodology.  They also reviewed the factors that would favorably
impact all of United Natural's shareholders as a result of a merger, including
increased market float and liquidity.

     On April 2, 1997, the Board of Directors of United Natural met to discuss
the possible business combination, including potential risks associated with
Stow's business and the proposed business combination and the potential
synergies and 

                                      -35-
<PAGE>
 
strategic value of a business combination with Stow. At the end of the meeting,
the Board authorized Mr. Cloutier and Mr. Townsend to proceed with the merger
negotiations and to continue with the due diligence review.

     On April 10, 1997, Salomon Brothers distributed additional financial
statements and other information to United Natural.

     On May 12 and 13, 1997, Messrs. Cloutier, Townsend and Kevin Michel, Chief
Financial Officer of Mountain People's and a member of the Board of Directors of
United Natural, met to review due diligence material at the Wright Mansion in
Keene, New Hampshire.  They discussed Stow's business performance over the past
several years, the potential risks associated with Stow's business and prospects
and the value of Stow's assets and operations.

     Negotiations continued through the weeks of May 19, 1997 and May 26, 1997.
Issues discussed during this time included registration rights and the
contribution of shareholder notes to the equity of Stow.

     On June 3, 1997, Messrs. Cloutier, Youngman, McFadden and representatives
of Salomon Brothers met at the offices of Sullivan & Worcester LLP, legal
counsel to Stow, in Boston, Massachusetts.  At the meeting, United Natural and
Stow agreed on the number of shares to be offered for Stow by United Natural,
subject to United Natural's continuing due diligence review,  and outlined the
registration rights to be provided to Stow's stockholders.

     Between June 9 and 20, 1997, representatives of United Natural and Stow
completed their due diligence review and reached substantial agreement as to the
remaining agreements.

     On June 22, 1997, at a special meeting of the United Natural Board of
Directors, (i) management and legal counsel reviewed the results of United
Natural's due diligence review of Stow; (ii) management reviewed the possible
benefits and risks relating to the Merger, including (a) the effectiveness of
the Merger in implementing and accelerating United Natural's long-term growth
strategy, (b) the compatibility of the respective business philosophies of
United Natural and Stow, and (c) trends in the industry for distribution of
natural foods and related products; (iii) the directors reviewed the principal
terms of the proposed Merger Agreement and related agreements; (iv) the
directors also reviewed and discussed (a) historical information concerning
United Natural's and Stow's respective businesses, operations, properties,
assets, financial conditions and operating results, (b) the expectation that the
Merger will be a tax-free transaction and will be accounted for as a pooling of
interests transaction, and (c) the effect on United Natural's Stockholders of
United Natural continuing as a stand-alone entity compared to the effect of
United Natural's combining with Stow; and (v) Smith Barney delivered to the
United Natural Board of 

                                      -36-
<PAGE>
 
Directors its oral opinion (which opinion was subsequently confirmed by delivery
of a written opinion dated June 23, 1997) to the effect that, as of the date of
such opinion and based upon and subject to certain matters stated therein, the
Exchange Ratio was fair, from a financial point of view, to United Natural, and
reviewed with the directors the financial analyses performed by Smith Barney in
connection with such opinion. See "The Merger -- Opinion of United Natural's
Financial Advisor." At the meeting, the United Natural Board approved the Merger
and the Merger Agreement.

     On June 23, 1997, the parties executed the Merger Agreement and issued a
joint press release announcing the execution of the Merger Agreement.

     Between June 23, 1997 and August 8, 1997, representatives of United Natural
and Stow discussed the amendment and restatement of the Merger Agreement to
address indemnification and accounting issues and certain closing conditions.

     The parties to the Merger Agreement executed an amended and restated Merger
Agreement on August 8, 1997.

REASONS FOR THE MERGER; RECOMMENDATION OF THE BOARD OF DIRECTORS

     Joint Reasons for the Merger.  The United Natural Board and the Board of
Directors of Stow (the "Stow Board") believe that the Merger represents a unique
strategic fit between two companies with similar business strategies and
complementary geographical presence and operations.  The Boards of Directors of
both companies believe that the combined entity will have greater financial
strength, operational efficiencies and growth potential than either United
Natural or Stow would have on its own.  The United Natural Board and Stow Board
have identified a number of potential benefits of the proposed Merger that they
believe will contribute to the success of the combined company, including the
following:

 .    Synergies of the Combined Company.  As a combined company, United Natural
     and Stow will have combined revenues of over $605 million for fiscal 1996,
     with a presence in 46 states.  The Board of Directors of each company
     believes that this should result in a number of important synergies,
     including (1) improved buying terms, (2) reduced distribution costs due to
     improved distribution logistics, (3) reduced advertising and marketing
     expenses (as a percentage of revenues of the combined company) as a result
     of the elimination of redundant advertising and marketing programs by the
     individual companies and the availability of national advertising at
     reduced rates, and (4) reduced general and administrative expenses (as a
     percentage of revenues of the combined company) as a result of the
     opportunity to leverage certain financial and administrative functions over
     a larger revenue base.

                                      -37-
<PAGE>
 
 .    Improved Distribution of the Combined Company.  The combined company will
     operate eight distribution centers in eight states.  The combined company
     will be better able to service customer accounts through strategically
     located regional distribution centers.  Improved distribution logistics
     will allow the backhaul of full and partial truckloads of inbound freight
     throughout the United States.  The United Natural and Stow Boards expect
     that more efficient distribution will result in better pricing for
     customers.

 .    Better Buying Terms.  The combined company should be better positioned to
     capture benefits associated with increased market share and geographic
     presence, including the ability to take advantage of national buying terms,
     improved buying in bulk and private label, and the ability to take
     advantage of early payment discounts.

 .    Profitable Expansion.  The combined company will be in a stronger
     financial position for continuing the profitable expansion of United
     Natural and Stow.

 .    Combination of Best of Both Companies.  The combined company will be able
     to take advantage of the best operating systems and practices currently
     used by United Natural and Stow.

     United Natural's Reasons for the Merger.  The United Natural Board
identified the following additional benefits of the proposed Merger:

 .    Entry into additional Mid-West markets as well as increased market
     penetration within existing Northeast and Mid-Atlantic markets.

 .    Increased penetration of fastest growing market segment, natural products
     supermarket customers, as well as conventional supermarkets and independent
     and regional chain natural foods stores.

 .    Strengthened product mix (offering approximately 26,000 products) and
     opportunity to expand private label programs.

 .    Obtaining the talented management team at Stow.

 .    Consolidation of catalog and monthly flyer program operations.

     In reaching its decision to approve the Merger Agreement, the United
Natural Board also considered, in addition to the factors described above, the
following factors:

     (i)    The effectiveness of the Merger in implementing and accelerating
            United Natural's long-term growth strategy;

                                      -38-
<PAGE>
 
     (ii)   Historical information concerning United Natural's and Stow's
            respective businesses, operations, properties, assets, financial
            condition and operating results;
     (iii)  The financial analyses and opinion of Smith Barney presented to the
            United Natural Board to the effect that, as of the date of such
            opinion and based upon and subject to certain matters stated
            therein, the Exchange Ratio was fair, from a financial point of
            view, to United Natural (see "The Merger - Opinion of United
            Natural's Financial Advisor");
     (iv)   The terms of the Merger Agreement, including the terms and structure
            of the Merger and the proposed arrangements with respect to the
            Board of Directors and management structure and operations of the
            combined company following the Merger;
     (v)    An evaluation of the Merger in light of trends in the industry for
            distribution of natural foods and related products;
     (vi)   Discussions with United Natural management regarding the
            compatibility of the respective business philosophies of United
            Natural and Stow;
     (vii)  The expectation that the Merger will be a tax-free transaction and
            will be accounted for as a pooling of interests transaction; and
     (viii) The effect on United Natural's stockholders of United Natural
            continuing as a stand-alone entity compared to the effect of United
            Natural's combining with Stow.

     The United Natural Board also considered potential risks relating to the
Merger, including: (i) the risks that the benefits and synergies sought in the
Merger would not be fully achieved; (ii) the management distraction inherent in
integrating two operations; (iii) the risk that the Merger would not be
consummated and the effect of the public announcement of the Merger on the
market price of United Natural's Common Stock; and (iv) the substantial charges
expected to be incurred by United Natural and Stow in connection with the
Merger.  The United Natural Board believed that these risks were outweighed by
the potential benefits to be realized by the Merger.

     The foregoing discussion of the information and factors considered by the
United Natural Board is not intended to be exhaustive but includes all material
factors considered by the United Natural Board.  In view of the wide variety of
information and factors considered, the United Natural Board did not find it
practical to, and did not, assign any relative or specific weights to the
foregoing factors, and individual directors may have given differing weights to
different factors.

     Stow's Reasons for the Merger.  The Stow Board identified the following
additional benefits of the proposed Merger:

                                      -39-
<PAGE>
 
 .    Obtain access to additional capital for expansion of the business.
     
 .    Capitalize on the opportunity to take advantage of the consolidation
     within the natural foods industry and take advantage of economies of scale
     and the opportunity for improved customer service.
     
 .    Stow's ability to better manage anticipated growth because of access to
     United Natural's management resources and experience.
     
 .    Increased market penetration.
     
 .    Increased liquidity that the transaction will provide for Stow's
     stockholders because the United Natural Common Stock is publicly traded.
     
 .    The benefits of access to the greater financial, distribution, personnel,
     sales and marketing resources of a larger consolidated organization.
     
     In reaching its decision to approve the Merger Agreement, the Stow Board
also considered, in addition to the factors described above, the following
factors:

     (i)     The effectiveness of the Merger in implementing and accelerating
             Stow's long-term growth strategy;

     (ii)    Historical information concerning United Natural's and Stow's
             respective businesses, operations, properties, assets, financial
             condition and operating results;

     (iii)   Detailed financial analyses and pro forma and other information
             with respect to United Natural and Stow presented by Salomon
             Brothers;

     (iv)    The terms of the Merger Agreement, including the terms and
             structure of the Merger and the proposed arrangements with respect
             to the Board of Directors and management structure and operations
             of the combined company following the Merger;
 
     (v)     An evaluation of the Merger in light of trends in the industry for
             distribution of natural foods and related products;
 
     (vi)    An evaluation of compatibility of the respective business
             philosophies of United Natural and Stow;
 
     (vii)   The expectation that the Merger will be a tax-free transaction and
             will be accounted for as a pooling of interests transaction; and

     (viii)  The effect on Stow's stockholders of Stow continuing as a stand-
             alone entity compared to the effect of Stow's combining with United
             Natural.

     The Stow Board also considered potential risks relating to the Merger,
including: (i) the risks that the benefits and synergies sought in the Merger
would not be fully achieved; (ii) the management distraction inherent in
integrating two operations; (iii) the risk that the Merger would not be
consummated and the effect of 

                                      -40-
<PAGE>
 
the public announcement of the Merger on Stow and its business; and (iv) the
substantial charges expected to be incurred by United Natural and Stow in
connection with the Merger. The Stow Board believed that these risks were
outweighed by the potential benefits to be realized by the Merger.

     The Stow Board believes that the consummation of the Merger will help to
achieve the long terms goals of Stow and the two Principal Stow Stockholders.
The Stow Board believes that the natural foods industry is in the middle stages
of a major consolidation primarily driven by accelerated growth and increased
concentration at the retail, distribution and manufacturer levels.  By
consolidating the operations of Stow and United Natural, the Stow Board believes
that significant economies of scale will be created, enabling the combined
enterprise to better compete in its industry.

     Barclay McFadden, III and Richard S. Youngman, who, together with their
respective affiliates, own approximately 99% of the outstanding capital stock of
Stow, have each been stockholders, officers and directors of Stow and its
predecessor company for approximately 20 years.  Messrs. McFadden and Youngman
will receive stock of a publicly held company in the Merger with certain
registration rights, providing them with the opportunity to seek greater
liquidity than would otherwise be available to them as stockholders of an
independent, privately held company.

     The foregoing discussion of the information and factors considered by the
Stow Board is not intended to be exhaustive but is believed to include all
material factors considered by the Stow Board.  In view of the wide variety of
information and factors considered, the Stow Board did not find it practical to,
and did not, assign any relative or specific weights to the foregoing factors,
and individual directors may have given differing weights to different factors.

OPINION OF UNITED NATURAL'S FINANCIAL ADVISOR

     Smith Barney was retained by United Natural to act as its financial advisor
in connection with the Merger.  In connection with such engagement, United
Natural requested that Smith Barney evaluate the fairness, from a financial
point of view, to United Natural of the consideration to be paid by United
Natural in the Merger.  On June 22, 1997, at a meeting of the Board of Directors
of United Natural held to evaluate the proposed Merger, Smith Barney delivered
an oral opinion (which opinion was subsequently confirmed by delivery of a
written opinion dated June 23, 1997, the date of execution of the Merger
Agreement) to the Board of Directors of United Natural to the effect that, as of
the date of such opinion and based upon and subject to certain matters stated
therein, the Exchange Ratio was fair, from a financial point of view, to United
Natural.

     In arriving at its opinion, Smith Barney reviewed the Merger Agreement and
held discussions with certain senior officers, directors and other
representatives and 

                                      -41-
<PAGE>
 
advisors of United Natural and certain senior officers and other representatives
and advisors of Stow concerning the businesses, operations and prospects of
United Natural and Stow. Smith Barney examined certain publicly available
business and financial information relating to United Natural and certain
business and financial information relating to Stow as well as certain financial
forecasts and other information and data for United Natural and Stow which were
provided to or otherwise discussed with Smith Barney by the respective
managements of United Natural and Stow, including information relating to
certain strategic implications and operational benefits anticipated to result
from the Merger. Smith Barney reviewed the financial terms of the Merger as set
forth in the Merger Agreement in relation to, among other things: current and
historical market prices and trading volumes of United Natural Common Stock;
historical and projected earnings and other operating data of United Natural and
Stow; and the capitalization and financial condition of United Natural and Stow.
Smith Barney also considered, to the extent publicly available, the financial
terms of certain other similar transactions recently effected which Smith Barney
considered relevant in evaluating the Merger and analyzed certain financial,
stock market and other publicly available information relating to the businesses
of other companies whose operations Smith Barney considered relevant in
evaluating those of United Natural and Stow. Smith Barney also evaluated the
potential pro forma financial impact of the Merger on United Natural. In
addition to the foregoing, Smith Barney conducted such other analyses and
examinations and considered such other financial, economic and market criteria
as Smith Barney deemed appropriate in arriving at its opinion. Smith Barney
noted that its opinion was necessarily based upon information available, and
financial, stock market and other conditions and circumstances existing and
disclosed, to Smith Barney as of the date of its opinion.

     In rendering its opinion, Smith Barney assumed and relied, without
independent verification, upon the accuracy and completeness of all financial
and other information and data publicly available or furnished to or otherwise
reviewed by or discussed with Smith Barney.  With respect to financial forecasts
and other information and data furnished to or otherwise reviewed by or
discussed with Smith Barney, the managements of United Natural and Stow advised
Smith Barney that such forecasts and other information and data were prepared on
bases reflecting reasonable estimates and judgments as to the future financial
performance of United Natural and Stow and the strategic implications and
operational benefits anticipated to result from the Merger.  Smith Barney
assumed, with the consent of the Board of Directors of United Natural, that the
Merger will be treated as a pooling of interests in accordance with generally
accepted accounting principles and as a tax-free reorganization for federal
income tax purposes.  Smith Barney also assumed, with the consent of the Board
of Directors of United Natural, that immediately prior to, or upon consummation
of the Merger, the Principal Stow Stockholders will have assigned to Stow all of
their partnership interests in Hendrickson Partners and their 1% interests in RB
Acquisition and will have contributed to the capital of Stow all 

                                      -42-
<PAGE>
 
demand promissory notes (together with unpaid interest accrued thereon) of Stow
to the Principal Stow Stockholders. Smith Barney's opinion, as set forth
therein, relates to the relative values of United Natural and Stow. Smith Barney
did not express any opinion as to what the value of the United Natural Common
Stock actually will be when issued to Stow stockholders pursuant to the Merger
or the prices at which the United Natural Common Stock will trade subsequent to
the Merger. Smith Barney did not make and was not provided with an independent
evaluation or appraisal of the assets or liabilities (contingent or otherwise)
of United Natural or Stow nor did Smith Barney make any physical inspection of
the properties or assets of United Natural or Stow. Smith Barney's opinion does
not address the relative merits of the Merger as compared to any alternative
business strategies that might exist for United Natural or the effect of any
other transaction in which United Natural might engage. Although Smith Barney
evaluated the Exchange Ratio from a financial point of view, Smith Barney was
not asked to and did not recommend the specific consideration payable in the
Merger, which was determined through negotiation between United Natural and
Stow. No other limitations were imposed by United Natural on Smith Barney with
respect to the investigations made or procedures followed by Smith Barney in
rendering its opinion.

     THE FULL TEXT OF THE WRITTEN OPINION OF SMITH BARNEY DATED JUNE 23, 1997,
WHICH SETS FORTH THE ASSUMPTIONS MADE, MATTERS CONSIDERED AND LIMITATIONS ON THE
REVIEW UNDERTAKEN, IS ATTACHED HERETO AS ANNEX B AND IS INCORPORATED HEREIN BY
REFERENCE.  HOLDERS OF UNITED NATURAL COMMON STOCK ARE URGED TO READ THIS
OPINION CAREFULLY IN ITS ENTIRETY.  SMITH BARNEY'S OPINION IS DIRECTED TO THE
BOARD OF DIRECTORS OF UNITED NATURAL AND RELATES ONLY TO THE FAIRNESS OF THE
EXCHANGE RATIO FROM A FINANCIAL POINT OF VIEW TO UNITED NATURAL, DOES NOT
ADDRESS ANY OTHER ASPECT OF THE MERGER OR RELATED TRANSACTIONS AND DOES NOT
CONSTITUTE A RECOMMENDATION TO ANY STOCKHOLDER AS TO HOW SUCH STOCKHOLDER SHOULD
VOTE AT THE UNITED NATURAL SPECIAL MEETING. THE SUMMARY OF THE OPINION OF SMITH
BARNEY SET FORTH IN THIS PROXY STATEMENT IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE FULL TEXT OF SUCH OPINION.

     In preparing its opinion to the Board of Directors of United Natural, Smith
Barney performed a variety of financial and comparative analyses, including
those described below.  The summary of such analyses does not purport to be a
complete description of the analyses underlying Smith Barney's opinion.  The
preparation of a fairness opinion is a complex analytic process involving
various determinations as to the most appropriate and relevant methods of
financial analyses and the application of those methods to the particular
circumstances and, therefore, such an opinion is not readily susceptible to
summary description.  Smith Barney believes that its analyses must be considered
as a whole and that selecting portions of its analyses and factors, without
considering all analyses and factors, could create a misleading or incomplete
view of the processes underlying such analyses and its opinion.  In its
analyses, Smith Barney made numerous assumptions with respect to United Natural,

                                      -43-
<PAGE>
 
Stow, industry performance, general business, economic, market and financial
conditions and other matters, many of which are beyond the control of United
Natural and Stow.  The estimates contained in such analyses and the valuation
ranges resulting from any particular analysis are not necessarily indicative of
actual values or predictive of future results or values, which may be
significantly more or less favorable than those suggested by such analyses.  In
addition, analyses relating to the value of businesses or securities do not
purport to be appraisals or to reflect the prices at which businesses or
securities actually may be sold.  Accordingly, such analyses and estimates are
inherently subject to substantial uncertainty.  Smith Barney's opinion and
financial analyses were only one of many factors considered by the Board of
Directors of United Natural in its evaluation of the Merger and should not be
viewed as determinative of the views of the United Natural Board of Directors or
management with respect to the Exchange Ratio or the proposed Merger.

     The following is a summary of the material financial analyses performed by
Smith Barney in connection with its opinion dated June 23, 1997:

     Selected Company Analysis.  Using publicly available information, Smith
Barney analyzed, among other things, the market values and trading multiples of
eight selected publicly traded companies in the food distribution and natural
foods retail industries, consisting of (i) five food distribution companies:  JP
Foodservice, Inc., Performance Food Group Company, Rykoff-Sexton, Inc., Sysco
Corporation, and United Natural (collectively, the "Food Distribution
Companies"); and (ii) three natural foods retail companies:  General Nutrition
Companies, Whole Foods Market, Inc., and Wild Oats Markets Inc. (collectively,
the "Natural Foods Retail Companies" and, together with the Food Distribution
Companies, the "Selected Companies"). With respect to the Selected Companies
analyzed, Smith Barney focused primarily on the Food Distribution Companies, the
operations of which Smith Barney considered to be most similar to those of Stow.
Smith Barney compared market values as multiples of latest 12 months and
estimated calendar 1997 and 1998 net income, and adjusted market values (equity
market value, plus total debt and the book value of preferred stock, less cash
and cash equivalents) as multiples of latest 12 months revenues, earnings before
interest, taxes, depreciation, taxes and amortization ("EBITDA") and earnings
before interest and taxes ("EBIT").  All multiples were based on closing stock
prices as of June 19, 1997.  Applying a range of selected multiples for the Food
Distribution Companies of latest 12 months and estimated calendar 1997 and 1998
net income and latest 12 months revenues, EBITDA and EBIT of 21.3x to 26.1x,
19.0x to 23.2x, 15.6x to 18.4x, 0.45x to 0.55x, 9.5x to 11.6x and 13.0x to
15.4x, respectively, to corresponding financial data for Stow resulted in an
equity reference range for Stow of approximately $68.6 million to $86.0 million,
as compared to the value implied by the Exchange Ratio of approximately $90.0
million based on the closing stock price for United Natural Common Stock on June
19, 1997.

                                      -44-
<PAGE>
 
     Selected Merger and Acquisition Transactions Analysis.  Using publicly
available information, Smith Barney analyzed the purchase price and implied
transaction value multiples paid or proposed to be paid in selected transactions
in the food distribution and natural foods retail industries, consisting of
(acquiror/target):  (i) five food distribution transactions:  Performance Food
Group Company/McLane Foodservice (McLane Co./Wal-Mart Stores, Inc.); JP
Foodservice, Inc./Arrow Paper Supply & Food Co.; JP Foodservice, Inc./Valley
Food Distributors of Nevada; Rykoff-Sexton, Inc./U.S. Foodservice, Inc.; and
Performance Food Group Company/Milton's Institutional Foods (collectively, the
"Food Distribution Transactions"); and (ii) seven natural foods retail
transactions: Whole Foods Market, Inc./Amrion, Inc.; General Nutrition
Companies, Inc./Nature's Fresh Northwest; Whole Foods Market Inc./Fresh Fields
Markets, Inc.; Wild Oats Market Inc./Alfalfa's Market; General Nutrition
Companies, Inc./Nature Food Centers, Inc.; Whole Foods Market, Inc./Mrs. Gooch's
Natural Foods Supermarkets; and Whole Foods Market, Inc./Bread & Circus, Inc.
(collectively, the "Natural Foods Retail Transactions" and, together with the
Food Distribution Transactions, the "Selected Transactions").  With respect to
the Selected Transactions analyzed, Smith Barney focused primarily on the Food
Distribution Transactions, which Smith Barney considered to be the most similar
to the Merger. Smith Barney compared, among other things, the purchase prices in
such transactions as a multiple of latest 12 months net income and transaction
values as multiples of latest 12 months revenues, EBITDA and EBIT.  All
multiples for the Selected Transactions were based on information available at
the time of announcement of the transaction.  Applying a range of selected
multiples for the Food Distribution Transactions of latest 12 months net income
and latest 12 months revenue, EBITDA and EBIT of 22.0x to 25.6x, 0.45x to 0.55x,
9.3x to 11.3x and 11.0x to 13.4x, respectively, to corresponding financial data
for Stow resulted in an equity reference range for Stow of approximately $54.6
million to $70.7 million, as compared to the value implied by the Exchange Ratio
of approximately $90.0 million based on the closing stock price for United
Natural Common Stock on June 19, 1997.

     No company, transaction or business used in the "Selected Company Analysis"
or "Selected Merger and Acquisition Transactions Analysis" as a comparison is
identical to United Natural, Stow or the Merger.  Accordingly, an analysis of
the results of the foregoing is not entirely mathematical; rather, it involves
complex considerations and judgments concerning differences in financial and
operating characteristics and other factors that could affect the acquisition,
public trading or other values of the Selected Companies, Selected Transactions
or the business segment, company or transaction to which they are being
compared.

     Contribution Analysis.  Smith Barney analyzed the respective contributions
of United Natural and Stow to the estimated revenue, EBITDA, EBIT and net income
of the combined company for fiscal years 1997 and 1998 based, in the case of
United Natural, on internal estimates of the management of United Natural and,
in the case of Stow, on internal estimates of the management of Stow as adjusted
in consultation 

                                      -45-
<PAGE>
 
with the management of United Natural. This analysis indicated that (i) in
fiscal year 1997, United Natural would contribute approximately 65.5% of
revenue, 69.2% of EBITDA, 67.5% of EBIT, and 69.2% of net income, and Stow would
contribute approximately 34.5% of revenue, 30.8% of EBITDA, 32.5% of EBIT and
30.8% of net income, of the combined company and (ii) in fiscal year 1998,
United Natural would contribute approximately 67.0% of revenue, 69.2% of EBITDA,
67.9% of EBIT and 69.3% of net income, and Stow would contribute approximately
33.0% of revenue, 30.8% of EBITDA, 32.1% of EBIT and 30.7% of net income, of the
combined company. Based on the Exchange Ratio, current stockholders of United
Natural and Stow would own approximately 71.8% and 28.2%, respectively, of the
combined company upon consummation of the Merger.

     Discounted Cash Flow Analysis.  Smith Barney performed a discounted cash
flow analysis of the projected free cash flow of Stow for the fiscal years 1998
through 2002, based on internal estimates of the management of Stow, as adjusted
in consultation with the management of United Natural.  The stand-alone
discounted cash flow analysis of Stow was determined by (i) adding (x) the
present value of projected free cash flows over the five-year period from 1998
to 2002 and (y) the present value of Stow's estimated terminal value in year
2002 and (ii) subtracting the current net debt of Stow.  The range of estimated
terminal values for Stow at the end of the five-year period was calculated by
applying terminal value multiples ranging from 8.0x to 10.0x to Stow's projected
2002 EBITDA, representing Stow's estimated value beyond the year 2002.  The cash
flows and terminal values of Stow were discounted to present value using
discount rates ranging from 10% to 14%, with particular focus on a discount rate
of 12%.  Utilizing such terminal multiples and a discount rate of 12%, this
analysis resulted in an equity reference range for Stow of approximately $93.0
million to $118.0 million, as compared to the value implied by the Exchange
Ratio of approximately $90.0 million based on the closing stock price for United
Natural Common Stock on June 19, 1997.

     Pro Forma Merger Analysis.  Smith Barney analyzed certain pro forma effects
resulting from the Merger, including, among other things, the impact of the
Merger on the projected earnings per share ("EPS") of United Natural for the
fiscal years ended 1997 through 2002 based, in the case of United Natural, on
internal estimates of the management of United Natural and, in the case of Stow,
on internal estimates of the management of Stow as adjusted in consultation with
the management of United Natural.  The results of the pro forma merger analysis
suggested that the Merger could be accretive to United Natural's EPS in each of
the fiscal years analyzed, before giving effect to certain cost savings and
other potential synergies anticipated by the management of United Natural to
result from Merger.  The actual results achieved by the combined company may
vary from projected results and the variations may be material.

                                      -46-
<PAGE>
 
     Other Factors and Comparative Analyses.  In rendering its opinion, Smith
Barney considered certain other factors and conducted certain other comparative
analyses, including, among other things, a review of (i) United Natural's and
Stow's historical and projected financial results; (ii) the history of trading
prices and volume for United Natural Common Stock and movements in the common
stock of the other Selected Companies; and (iii) selected published analysts'
reports on United Natural.

     Pursuant to the terms of Smith Barney's engagement, United Natural has
agreed to pay Smith Barney for its services in connection with the Merger an
aggregate financial advisory fee of $750,000.  United Natural has also agreed to
reimburse Smith Barney for reasonable travel and other out-of-pocket expenses
incurred by Smith Barney in performing its services, including the reasonable
fees and expenses of its legal counsel, and to indemnify Smith Barney and
related persons against certain liabilities, including liabilities under the
federal securities laws, arising out of Smith Barney's engagement.

     Smith Barney has advised United Natural that, in the ordinary course of
business, Smith Barney and its affiliates may actively trade or hold the
securities of United Natural for their own account or for the account of
customers and, accordingly, may at any time hold a long or short position in
such securities.  Smith Barney has in the past provided investment banking
services to United Natural unrelated to the proposed Merger, for which services
Smith Barney has received compensation.  In addition, Smith Barney and its
affiliates (including Travelers Group Inc. and its affiliates) may maintain
relationships with United Natural and Stow.

     Smith Barney is an internationally recognized investment banking firm and
was selected by United Natural based on Smith Barney's experience, expertise and
familiarity with United Natural and its business.  Smith Barney regularly
engages in the valuation of businesses and their securities in connection with
mergers and acquisitions, negotiated underwriting, competitive bids, secondary
distributions of listed and unlisted securities, private placements and
valuations for estate, corporate and other purposes.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

     In connection with the execution of the Merger Agreement, the Principal
United Natural Stockholders executed a Securityholder Voting Agreement in which
such stockholders agreed to vote all shares of United Natural Common Stock over
which they exercise voting control (an aggregate of 7,200,921 shares of United
Natural Common Stock, or approximately 58% of the outstanding shares on the
Record Date) FOR the approval of the Issuance Proposal.  See "The Merger
Agreement -- Related Agreements -- Securityholder Voting Agreement."

                                      -47-
<PAGE>
 
     In connection with the consummation of the Merger, each of the Principal
United Natural Stockholders will enter into a Board Election Securityholder
Voting Agreement with Barclay McFadden, III and Richard S. Youngman in which the
Principal United Natural Stockholders will agree to vote in favor of the
election of Messrs. McFadden and Youngman for three-year terms on United
Natural's Board of Directors.  Messrs. McFadden and Youngman will fill the seats
currently held by Daniel V. Atwood and Andrea R. Hendricks, whose terms as
members of United Natural's Board of Directors expire at the next Annual Meeting
of Stockholders.  See "The Merger Agreement -- Related Agreements -- Board
Election Securityholder Voting Agreement."

     Pursuant to a Registration Rights Agreement to be entered into by United
Natural and the stockholders of Stow, United Natural will provide the
stockholders of Stow with certain registration rights with respect to the United
Natural Common Stock issuable to such stockholders in connection with the
Merger.  See "The Merger Agreement -- Related Agreements -- Registration Rights
Agreement."

     Prior to the execution of the Merger Agreement, Barclay McFadden, III and
Richard S. Youngman contributed their general partner interests in Hendrickson
Partners, a New Hampshire general partnership, to Stow subject to all existing
liabilities, and Hendrickson Partners was thereupon dissolved.  Hendrickson
Partners owned the real property on which Stow's Chesterfield, NH facility is
located.

     Stow currently owns a 98% interest in RB Acquisition, a Delaware limited
liability company (also known as Rainbow), and Barclay McFadden, III and Richard
S. Youngman each own a 1% interest in RB Acquisition.  Prior to the consummation
of the Merger, each of Barclay McFadden and Richard S. Youngman will assign his
1% share of RB Acquisition to Stow in exchange for shares of Stow Common Stock,
leaving Stow as the sole owner of RB Acquisition.

     In connection with the consummation of the Merger, the following will be
contributed to the capital of Stow in exchange for shares of Stow Common Stock:
(i) the Subordinated Promissory Note, dated January 1, 1997 by and between Stow,
as maker, and Richard S. Youngman, as lender, in the original principal amount
of $3,021,548.50; (ii) the Subordinated Promissory Note, dated January 1, 1997
by and between Stow, as maker, and Barclay McFadden III, as lender, in the
original principal amount of $2,601,548.50; (iii) the Subordinated Promissory
Note, dated January 1, 1997 by and between Stow, as maker, and Thomas Morrison
Carnegie McFadden, as lender, in the original principal amount of $140,000; (iv)
the Subordinated Promissory Note, dated January 1, 1997 by and between Stow, as
maker, and George Stillman McFadden, as lender, in the original principal amount
of $140,000; and (v) the Subordinated Promissory Note, dated January 1, 1997 by
and between Stow, as maker, and Barclay McFadden IV, as lender, in the original
principal amount of $140,000.

                                      -48-
<PAGE>
 
     Prior to the consummation of the Merger, United Natural expects to enter
into an employment agreement (the "Employment Agreement") with Richard Youngman
pursuant to which Mr. Youngman will be employed as President and Chief Executive
Officer of Stow and President and Chief Executive Officer of the Eastern Region.
The Employment Agreement is expected to provide for an initial term of two years
at an annual base salary of $130,000, plus bonuses and stock options as
determined by the Compensation Committee of United Natural's Board of Directors
and substantially equivalent to those provided to other senior executive
officers of United Natural and its subsidiaries.  The Employment Agreement is
expected to provide that, at the end of the initial two-year term, and each year
thereafter, Mr. Youngman's employment will automatically be renewed unless
either party notifies the other party that he or it elects to terminate the
Employment Agreement.  Mr. Youngman's salary will be reviewed by United Natural
at the beginning of each of its fiscal years and, in the sole discretion of
United Natural, may be increased, but not decreased, for such year. The
Employment Agreement is expected to contain non-disclosure, non-competition and
non-solicitation covenants during the employment term and for a one-year period
thereafter.

ACCOUNTING TREATMENT

     The Merger is intended to qualify as a pooling of interests for accounting
and financial reporting purposes.  Under this method of accounting, the recorded
assets and liabilities of United Natural and Stow will be carried forward to the
combined company at their recorded amounts, income of the combined company will
include income of United Natural and Stow for the entire fiscal year in which
the combination occurs and the reported income of the separate companies for
prior periods will be combined and restated as income of the combined company.
It is a condition to the Merger that United Natural shall have received a
pooling letter from KPMG Peat Marwick LLP, United Natural's independent
auditors, substantially to the effect that the Merger will be accounted for as a
pooling of interests, and Stow shall have received a pooling letter from Arthur
Andersen LLP, Stow's independent auditors, substantially to the effect that Stow
is eligible for pooling-of-interests treatment.  See "The Merger Agreement --
Conditions" and "Unaudited Pro Forma Condensed Combined Financial Statements."

     Each of the stockholders of Stow has executed a written agreement to the
effect that such person will not transfer shares of stock of either Stow or
United Natural during the period beginning 30 days preceding the Effective Time
and ending on the date that United Natural publishes financial statements which
reflect 30 days of combined operations of United Natural and Stow (which
agreements relate to the ability of United Natural to account for the Merger as
a pooling of interests).

                                      -49-
<PAGE>
 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following discussion addresses the material federal income tax
considerations of the Merger that are generally applicable to United Natural.
The discussion does not deal with the federal income tax considerations that are
generally applicable to Stow stockholders.  In addition, the following
discussion does not address the tax consequences of transactions effectuated
prior to or after the Merger (whether or not such transactions are in connection
with the Merger).  Finally, no foreign, state or local tax considerations are
addressed herein.

     The following discussion is based on applicable Treasury regulations,
judicial authority and administrative rulings and practice, all as of the date
hereof.  The Internal Revenue Service ("IRS") is not precluded from adopting a
contrary position. In addition, there can be no assurance that future
legislative, judicial or administrative changes or interpretations will not
adversely affect the accuracy of the statements and conclusions set forth
herein.  Any such changes or interpretations could be applied retroactively and
could affect the tax consequences of the Merger to United Natural, Stow and/or
their respective stockholders.

     Neither United Natural nor Stow has requested a ruling from the IRS in
connection with the Merger.  However, it is a condition of the respective
obligations of United Natural and Stow to consummate the Merger that such
parties receive confirming tax opinions from KPMG Peat Marwick LLP, United
Natural's independent auditors, and Sullivan & Worcester LLP, Stow's legal
counsel, respectively, to the effect that, for federal income tax purposes, the
Merger will constitute a reorganization within the meaning of Section 368(a) of
the Code.  These closing opinions, which are collectively referred to herein as
the "Tax Opinions," neither bind the IRS nor preclude the IRS from adopting a
contrary position.  The Tax Opinions will be subject to certain assumptions and
qualifications and will be based on the truth and accuracy of certain
representations of United Natural, Stow and the Merger Subsidiary, including
representations in certain certificates of the respective managements of United
Natural, Stow and the Merger Subsidiary dated on or prior to the date of this
Proxy Statement.

     Subject to the limitations and qualifications referred to herein, and as a
result of the Merger's qualifying as a "reorganization" within the meaning of
Section 368(a) of the Code no gain or loss will be recognized by United Natural,
the Merger Subsidiary or Stow solely as a result of the Merger.

REGULATORY APPROVALS

     Under the HSR Act and the rules promulgated thereunder by the FTC, the
Merger may not be consummated until notifications have been given and certain
information has been furnished to the FTC and the Antitrust Division and
specified 

                                      -50-
<PAGE>
 
waiting period requirements have been satisfied. United Natural, Barclay
McFadden, III and Richard S. Youngman filed Notification and Report Forms under
the HSR Act with the FTC and the Antitrust Division on July 10, 1997. On July
31, 1997, United Natural and Messrs. McFadden and Youngman received notice of
early termination of the waiting period. At any time before or after
consummation of the Merger, the Antitrust Division or the FTC could take such
action under the antitrust laws as it deems necessary or desirable in the public
interest, including seeking to enjoin the consummation of the Merger or seeking
divestiture of substantial assets of United Natural or Stow. At any time before
or after the Effective Time of the Merger, and notwithstanding that the HSR Act
waiting period has expired, any state could take such action under state
antitrust laws as it deems necessary or desirable in the public interest. Such
action could include seeking to enjoin the consummation of the Merger or seeking
divestiture of Stow or businesses of United Natural or Stow. Private parties may
also seek to take legal action under the antitrust laws under certain
circumstances.

     Based on information available to them, United Natural and Stow believe
that the Merger can be effected in compliance with federal and state antitrust
laws. However, there can be no assurance that a challenge to the consummation of
the Merger on antitrust grounds will not be made or that, if such a challenge
were made, United Natural and Stow would prevail or would not be required to
accept certain conditions possibly including certain divestitures in order to
consummate the Merger.

FEDERAL SECURITIES LAW CONSEQUENCES

     All shares of United Natural Common Stock received by Stow stockholders in
the Merger will be "restricted securities," as such term is defined in Rule 144
under the Securities Act.  In general, under Rule 144 as currently in effect, a
stockholder who has beneficially owned his or her restricted securities for at
least one year from the date such securities were acquired from United Natural
is entitled to sell, within any three-month period, a number of such shares that
does not exceed the greater of 1% of the then outstanding shares of United
Natural Common Stock (approximately 173,784 shares immediately after the Merger)
or the average weekly trading volume in the United Natural Common Stock during
the four calendar weeks preceding the date on which notice of such sale was
filed under Rule 144, provided certain requirements concerning availability of
public information, manner of sale and notice of sale are satisfied.  In
addition, under Rule 144(k), if a period of at least two years has elapsed
between the date restricted securities were acquired from United Natural, a
stockholder who is not an "affiliate" of the Company, as that term is defined in
Rule 144, at the time of sale and has not been an affiliate of the Company for
at least three months prior to the sale is entitled to sell the shares
immediately without compliance with the foregoing requirements under Rule 144.

                                      -51-
<PAGE>
 
     Each of the stockholders of Stow has agreed that such person will not offer
or sell or otherwise dispose of any of the shares of United Natural Common Stock
issued to such person in or pursuant to the Merger in violation of the
Securities Act or the rules and regulations promulgated by the Commission
thereunder.  In connection with the Merger, however, United Natural will enter
into a Registration Rights Agreement with the stockholders of Stow.  See "The
Merger Agreement --Related Agreements --  Registration Rights Agreement."

NASDAQ NATIONAL MARKET LISTING

     United Natural has filed an application to list the shares of United
Natural Common Stock to be issued in connection with the Merger on the Nasdaq
National Market.

APPRAISAL RIGHTS

     Holders of United Natural Common Stock are not entitled to dissenters'
appraisal rights under the DGCL in connection with the Merger because United
Natural is not a constituent corporation of the Merger.

                                      -52-
<PAGE>
 
                              THE MERGER AGREEMENT

     The following is a brief summary of certain provisions of the Merger
Agreement, a copy of which is attached as Annex A to this Proxy Statement and
incorporated herein by reference.  Although this section summarizes the material
terms of the Merger Agreement, such summary is qualified in its entirety by
reference to the Merger Agreement.  Stockholders of United Natural are urged to
read the Merger Agreement in its entirety for a more complete description of the
Merger.

THE MERGER

     The Merger Agreement provides that, following the approval of the Issuance
Proposal by the stockholders of United Natural and the satisfaction or waiver of
the other conditions to the Merger, the Merger Subsidiary will be merged with
and into Stow, with Stow continuing as the surviving corporation, which will be
a wholly owned subsidiary of United Natural.

     If all such conditions to the Merger are satisfied or waived, and the
Merger Agreement has not otherwise been properly terminated, a Certificate of
Merger will be filed and recorded with the Secretary of State of the State of
Delaware and Articles of Merger will be filed and recorded with the Secretary of
State of the State of Vermont.  The Merger will become effective upon the filing
of such Certificate of Merger and Articles of Merger.

CONVERSION OF SECURITIES

     Upon consummation of the Merger, pursuant to the Merger Agreement, each
issued and outstanding share of Stow Common Stock (other than shares held as
treasury stock by Stow) immediately prior to the Effective Time will become and
be converted into  the right to receive 2,880.18 shares of United Natural Common
Stock (the "Purchase Price"), subject to adjustment.  The Merger Agreement
requires the holders of Stow Common Stock to contribute to Stow before the
Effective Time all loans they have made to Stow and their minority interests in
Stow's subsidiary, RB Acquisition, in exchange for additional shares of Stow
Common Stock.  When these contributions have been completed, the number of
shares of Stow Common Stock outstanding will have increased.  The Merger
Agreement requires the Exchange Ratio to be adjusted downward, so that no more
than a total of 5,000,000 shares of United Natural Common Stock are to be issued
in the Merger.  Accordingly, the Exchange Ratio at the Effective Time will be
5,000,000 divided by the actual number of shares of Stow Common Stock
outstanding at the Effective Time.  Additionally, if the fee to be paid to
Stow's financial advisor, Salomon Brothers, exceeds $1,150,000, the Stow
stockholders are to pay the excess through a reduction in 
the number of shares of United Natural Common Stock to be issued to them in the
Merger, such reduction in 

                                      -53-
<PAGE>
 
shares to be based upon the average per share closing price of the United
Natural Common Stock for each of the five business days prior to the Effective
Time of the Merger. See "-- Termination."

     If any holder of shares of Stow Common Stock would be entitled to receive a
number of shares of United Natural Common Stock that includes a fraction, then,
in lieu of a fractional share, such holder will be paid an amount of cash
(without interest) determined by multiplying the holder's fractional interest by
the Purchase Price rounded up to the nearest cent.  Each share of common stock
of the Merger Subsidiary issued and outstanding immediately prior to the
Effective Time will be converted into one share of common stock of the Surviving
Corporation.

     At the Effective Time or another date mutually agreed upon by the parties,
each holder of certificates representing Stow Common Stock will be able to
surrender such certificates in exchange for certificates evidencing the number
of shares of United Natural Common Stock to which the holder is entitled and any
cash which may be payable in lieu of a fractional share of United Natural Common
Stock.  After the Effective Time, each certificate evidencing Stow Common Stock,
until so surrendered and exchanged, will be deemed to represent the number of
shares of United Natural Common Stock which the holder of such certificate is
entitled to receive and the right to receive any cash payment in lieu of a
fractional share of United Natural Common Stock.  The holder of unsurrendered
certificates for Stow Common Stock will not be entitled to receive any dividends
or other distributions payable by United Natural until the certificate has been
exchanged.

EFFECT OF THE MERGER

     At the Effective Time, all of the estate, property, rights, privileges,
powers and franchises of Stow and the Merger Subsidiary will be transferred to
and vested in the Surviving Corporation.  The rights of creditors of Stow or the
Merger Subsidiary will not be impaired and no liability or obligation of Stow or
the Merger Subsidiary or any stockholder, director or officer thereof will be
released or impaired by the Merger.  The Surviving Corporation will be deemed to
have assumed, and will be liable for, all liabilities and obligations of Stow
and the Merger Subsidiary in the same manner and to the same extent as if the
Surviving Corporation had itself incurred such liabilities or obligations.  The
stockholders, directors and officers of Stow and the Merger Subsidiary will
continue to be subject to all liabilities, claims and demands existing against
them at or before the Merger.

REPRESENTATIONS AND WARRANTIES

     The Merger Agreement includes various customary representations and
warranties of the parties.  The Merger Agreement includes representations and
warranties by Stow as to, among other things: (i) organization, power and
authority 

                                      -54-
<PAGE>
 
of, and the effect of the Merger on, Stow and its subsidiaries; (ii) delivery,
accuracy and compliance as to generally accepted accounting principles of Stow's
financial statements; (iii) authorized and outstanding capital stock; (iv)
absence of adverse changes in the condition of Stow and its subsidiaries; (v)
liabilities; (vi) title to properties and leases; (vii) condition of inventory;
(viii) accounts and notes receivable; (ix) compliance with private
authorizations; (x) compliance with governmental authorizations and laws; (xi)
intangible assets; (xii) transactions with related parties; (xiii) insurance;
(xiv) taxes, tax returns and audits; (xv) employee benefit plans; (xvi)
employment arrangements; (xvii) material agreements; (xviii) operations in the
ordinary course of business; (xix) use of brokers or finders; (xx) environmental
matters; (xxi) pooling matters; (xxii) powers of attorney; (xxiii) truth and
completeness of minute books and other records; (xxiv) customers and suppliers;
(xxv) officers and directors; (xxvi) bank accounts; (xxvii) non-applicability of
anti-takeover statutes; (xxviii) water rights; (xxix) continuation of
representations and warranties; and (xxx) disclosure of material facts.

     The Merger Agreement also includes representations and warranties by United
Natural and the Merger Subsidiary as to, among other things: (i) organization,
power and authority of, and the effect of the Merger on, United Natural and the
Merger Subsidiary; (ii) accuracy and compliance as to generally accepted
accounting principles of the financial statements contained in United Natural's
filings with the Commission; (iii) authorized and outstanding capital stock;
(iv) changes in condition; (v) liabilities; (vi) title to properties and leases;
(vii) compliance with private authorizations; (viii) compliance with
governmental authorizations and laws; (ix) intangible assets; (x) transactions
with related parties; (xi) insurance; (xii) taxes, tax returns and audits;
(xiii) employee benefit plans; (xiv) employment arrangements; (xv) material
agreements; (xvi) operations in the ordinary course of business; (xvii) use of
brokers or finders; (xviii) environmental matters; (xix) filing of Commission
reports; (xx) applicability of anti-takeover statutes; (xxi) pooling matters;
(xxii) continuation of representations and warranties; and (xxiii) disclosure of
material facts.

     The Merger Agreement also includes representations and warranties by each
of the Principal Stow Stockholders as to, among other things: (i) ownership of
the stockholder's shares of Stow Common Stock; (ii) absence of liens on the
stockholder's shares; (iii) authorization of the Merger Agreement by the
stockholder; (iv) governmental consents; (v) investment representations; and
(vi) receipt and review of disclosure material.

CERTAIN COVENANTS AND AGREEMENTS

     United Natural and Stow have agreed: (i) that the confidentiality letter
between the parties will remain in full force and effect after and
notwithstanding the execution of the Merger Agreement and that any information
obtained from Stow by United Natural or its representatives or by Stow or its
representatives from United 

                                      -55-
<PAGE>
 
Natural will be subject to the provisions of the confidentiality letter; (ii) to
cooperate in the preparation and filing by United Natural with the Commission of
all necessary proxy or information materials relating to the Merger; (iii) to
use their best efforts to make or obtain all waivers, permits, consents,
approvals, registrations, filings or other authorizations from third parties and
governmental entities necessary for the consummation of the transactions
contemplated by the Merger Agreement (including filings under federal or state
securities laws or the HSR Act and any other submissions requested by the FTC or
the Antitrust Division); (iv) that prior to closing, Stow will make certain
normal S corporation distributions to its stockholders; (v) to promptly notify
the other party of the occurrence or non-occurrence of any event that would
cause (a) any representation or warranty of United Natural or Stow in the Merger
Agreement to be untrue or inaccurate in any material respect or (b) any failure
to comply with or satisfy any material covenant, condition or agreement in the
Merger Agreement; (vi) that neither United Natural nor Stow will make any public
statement with respect to the Merger without the prior consent of the other
party except for those statements required by law; (vii) to cooperate in the
preparation, execution and filing of all returns, questionnaires, applications
or other documents regarding any real property transfer or gains, sales, use,
transfer, value added, stock transfer and stamp taxes, any transfer, recording,
registration and other fees, and any similar taxes which become payable in
connection with the Merger; (viii) to use their best efforts to cause the Merger
to qualify as a tax-free reorganization; and (ix) that if United Natural
determines that any of Stow's representations or warranties relating to certain
environmental matters are untrue such that they could reasonably be expected to
have an adverse effect, United Natural may terminate the Merger Agreement unless
the Principal Stow Stockholders agree within ten days to a request by United
Natural to either cure such misrepresentations or indemnify United Natural.

     Stow also has agreed that it: (i) will afford to United Natural and its
representatives full access during the period prior to the Effective Time to all
of its properties, books, contracts, commitments and records and will promptly
furnish information requested by United Natural; (ii) will use its best efforts
to (a) obtain the satisfaction of certain conditions to closing and (b) obtain
consents to the extent required to the continued existence in accordance with
the then-stated terms of all long-term debt; (iii) will not, directly or
indirectly, through any representatives during the period commencing on the date
of the Merger Agreement and ending with the earlier to occur of the Effective
Time or termination of the Merger Agreement in accordance with its terms,
directly or indirectly (a) solicit or initiate the submission of proposals or
offers from any person for, (b) participate in any discussions pertaining to, or
(c) furnish any information to any person other than United Natural and its
representatives relating to any acquisition of stock, acquisition of a material
portion of Stow's assets, merger, consolidation, business combination or any
other transaction; (iv) will distribute at the Effective Time to Stow
stockholders (a) the excess of the estimated S corporation taxes over prior
distributions with 

                                      -56-
<PAGE>
 
respect to Stow and (b) the excess of the estimated partnership taxes over the
prior distributions with respect to RB Acquisition and Hendrickson Partners; and
(v) will enter into an agreement providing that the Chesterfield, New Hampshire
parcel of property will be required to make available water to certain parcels
of property now or formerly owned by the stockholders of Stow.

     United Natural has also agreed that it will: (i) take all steps necessary
to hold a meeting of its stockholders for the purpose of approving the issuance
of shares of United Natural Common Stock in payment of the purchase price; (ii)
use its best efforts to satisfy the conditions to closing; (iii) allow
stockholders of Stow to participate in any audit or other proceedings related to
the taxable income of Stow for periods prior to the Effective Time and will
issue to each of the stockholders of Stow shares of United Natural Common Stock
having a value (as determined by reference to the closing price of the United
Natural Common Stock at the Effective Time) equal to such stockholder's pro rata
share of tax benefits resulting from such audit or proceeding, to the extent of
such stockholder's related tax detriment; (iv) compute the S corporation short
period taxes and the partnership short period taxes as soon as reasonably
practicable after the Effective Time and will pay to the holders of Stow Common
Stock any excess of these taxes over the estimated S corporation short period
taxes and the estimated partnership short period taxes; (v) for a period of six
months following the Effective Time, cause the Surviving Corporation to collect
accounts receivable of Stow consistent with Stow's past collection practices
arising prior to the Effective Time; and (vi) from and after the Effective Time,
not, and will cause the Surviving Corporation not to, take any action, refrain
from taking any action or agree to take any action or refrain from taking any
action that would cause the Merger to disqualify for treatment as a pooling of
interests.

     The holders of Stow Common Stock have agreed that they: (i) will not,
directly or indirectly, through any representatives during the period commencing
on the date of the Merger Agreement and ending with the earlier to occur of the
Effective Time or termination of the Merger Agreement in accordance with its
terms, directly or indirectly (a) solicit or initiate the submission of
proposals or offers from any person for, (b) participate in any discussions
pertaining to or (c) furnish any information to any person other than United
Natural and its representatives relating to any acquisition of stock,
acquisition of a material portion of Stow's assets, merger, consolidation,
business combination or any other transaction; and (ii) will pay to United
Natural any excess of the estimated S corporation short period taxes on the S
corporation short period taxes and the estimated partnership short period taxes
net of any tax benefits to United Natural on the partnership short period taxes.

RELATED MATTERS AFTER THE MERGER

     At the Effective Time, the Articles  of Incorporation and By-Laws of Stow,
as in effect on the date of the Merger Agreement, will be the Articles of
Incorporation 

                                      -57-
<PAGE>
 
and By-Laws of the Surviving Corporation and will continue to be the Surviving
Corporation's Articles of Incorporation and By-Laws until amended as provided
therein or by applicable law.

     The directors and officers of the Merger Subsidiary immediately prior to
the Effective Time will be the directors and officers of the Surviving
Corporation, except that Richard Youngman will continue to serve as the
President of the Surviving Corporation, and will hold office in accordance with
the Articles of Incorporation and By-Laws of the Surviving Corporation.

CONDITIONS

     The respective obligations of United Natural and Stow to effect the Merger
are subject to the following conditions, among others: (i) the Merger Agreement,
the Merger and the transactions contemplated by the Merger Agreement shall have
been approved by the stockholders of United Natural; (ii) all necessary
authorizations of, filings with, and expiration of waiting periods imposed by,
any governmental or regulatory authority or agency shall have been obtained,
occurred or been filed and all requisite regulatory approvals shall be in full
force and effect; and (iii) no restraining order, injunction or other court
order preventing consummation of the transactions contemplated by the Merger
Agreement shall be in effect.

     The obligations of United Natural and the Merger Subsidiary to consummate
the Merger also are subject to certain additional conditions, including among
others that: (i) there shall not have occurred any change since December 31,
1996 in the assets, liabilities, business, operations, results of operations or
condition of Stow and RB Acquisition which has a material adverse effect on Stow
and RB Acquisition taken as a whole; (ii) the obligations of Stow required to be
performed by them at or prior to the Effective Time shall have been performed
and complied with and the representations and warranties of Stow shall be true
and correct in all material respects; (iii) all necessary consents, waivers,
clearances, approvals and authorizations of or notices to all non-governmental
and non-regulatory third parties shall have been received, made or obtained by
Stow or RB Acquisition; (iv) United Natural shall have received an opinion dated
the Effective Time from KPMG Peat Marwick LLP to the effect that the Merger
should be treated as a reorganization within the meaning of Section 368(a) of
the Code for federal income tax purposes and that no gain or loss should be
recognized by United Natural or Stow as a result of the Merger; (v) none of the
requisite regulatory approvals shall impose any term, condition or restriction
upon United Natural that United Natural in good faith reasonably determines
would so materially adversely impact the economic or business benefits of the
transactions contemplated by the Merger Agreement so as to render the Merger
inadvisable in the reasonable judgment of United Natural; (vi) United Natural
shall have received an opinion from Sullivan & Worcester LLP, counsel to Stow,
dated the Effective Time in a form that is customary for transactions of this
type; (vii) United Natural shall have 

                                      -58-
<PAGE>
 
received a pooling letter from KPMG Peat Marwick LLP, United Natural's
independent auditors, substantially to the effect that the Merger will be
accounted for as a pooling of interests, and Stow shall have received a letter
from Arthur Andersen LLP, Stow's independent auditors, substantially to the
effect that Stow is eligible for pooling-of-interests treatment; (viii) the
Principal Stow Stockholders shall have assigned their 1% interests in RB
Acquisition to Stow in exchange for shares of Stow Common Stock; (ix) all
outstanding demand promissory notes of Stow issued to any holders of Stow Common
Stock (together with all unpaid interest accrued thereon) shall have been
contributed to the capital of Stow in exchange for shares of Stow Common Stock;
and (x) each holder of Stow Common Stock shall have executed and delivered to
United Natural an agreement consenting to abide by the resale restrictions under
applicable securities laws and accounting rules.

     The obligation of Stow to consummate the Merger is subject to certain
additional conditions, including among others that: (i) there shall not have
occurred any change since August 30, 1996 in the assets, liabilities, business,
operations, results of operations or condition of United Natural which has had a
material adverse effect on United Natural; (ii) the obligations of United
Natural and the Merger Subsidiary required to be performed by them at or prior
to the Effective Time shall have been performed and complied with and the
representations and warranties of United Natural and the Merger Subsidiary shall
be true and correct in all material respects; (iii) all necessary consents,
waivers, clearances, approvals and authorizations of or notices to all non-
governmental and non-regulatory third parties shall have been received, made or
obtained by United Natural; (iv) Stow shall have received from its counsel,
Sullivan & Worcester LLP, an opinion dated the Effective Time to the effect that
the Merger should be treated as a reorganization within the meaning of Section
368(a) of the Code for federal income tax purposes; (v) Stow shall have received
an opinion from Cameron & Mittleman, counsel to United Natural, dated the
Effective Time in a form that is customary for transactions of this type; (vi)
United Natural shall have entered into a Registration Rights Agreement with
Stow's stockholders who are to receive United Natural Common Stock in the
Merger; and (vii) each of Norman A. Cloutier, Michael S. Funk, the Funk Family
1992 Revocable Living Trust and Triumph-Connecticut Limited Partnership shall
have entered into a Board Election Securityholder Voting Agreement with Barclay
McFadden, III and Richard Youngman agreeing to vote in favor of their respective
appointments to the Board of Directors of United Natural for three-year terms at
United Natural's next annual meeting.

TERMINATION

     The Merger Agreement may be terminated at any time prior to the Effective
Time:

          (i)  by mutual consent of United Natural and Stow;

                                      -59-
<PAGE>
 
          (ii)  by United Natural or Stow, (a) if any permanent injunction,
     decree or judgment by any governmental authority preventing the
     consummation of the Merger becomes final and nonappealable; or (b) if the
     Effective Time does not occur on or before October 31, 1997 (the
     "Termination Date");

          (iii)  by Stow, if there has been a material breach of the Merger
     Agreement by United Natural or the Merger Subsidiary or if any
     representation or warranty of United Natural or the Merger Subsidiary
     becomes untrue in any material respect, such that the breach or untruth is
     incapable of being cured by the Effective Time or will prevent or delay
     consummation of the Merger beyond October 31, 1997; or

          (iv)  by United Natural, if there has been a material breach of the
     Merger Agreement by Stow or if any representation or warranty of Stow has
     become untrue in any material respect, such that the breach or untruth is
     incapable of being cured by the Effective Time or will prevent or delay
     consummation of the Merger beyond October 31, 1997.  In the event that such
     breach or untruth is related to certain environmental matters, the Merger
     Agreement may only be terminated in accordance with special additional
     procedures set forth below.

     If, in the course of United Natural's environmental and other tests,
audits, studies and assessments of the real property owned by Stow, United
Natural determines that any of Stow's representations and warranties relating to
environmental matters are untrue and such misrepresentations could reasonably be
expected to have an adverse effect, United Natural may, by written notice to the
Principal Stow Stockholders no later than 30 days prior to the Termination Date,
request that the Principal Stow Stockholders irrevocably commit either to take
(at their sole cost and expense) all action necessary to cure such
misrepresentations or to indemnify and hold harmless all United Natural
Indemnified Parties (defined below) from all claims incurred by any United
Natural Indemnified Party in connection with actions taken by them to satisfy,
discharge or terminate the event or events giving rise to the
misrepresentations.  If within 10 business days of United Natural's request, the
Principal Stow Stockholders have not irrevocably committed to take such action
or to indemnify the United Natural Indemnified Parties, United Natural may
terminate the Merger Agreement by providing written notice to Stow and the
Principal Stow Stockholders.

     In the event of the termination of the Merger Agreement pursuant to the
terms thereof, the Merger Agreement will become void and there will be no
liability on the part of any party, or any of their respective officers or
directors, and all rights and obligations of any party under the Merger
Agreement will cease.  However, termination of the Merger Agreement will not
relieve any party from liability for the 

                                      -60-
<PAGE>
 
willful breach of any of its representations, warranties, covenants or
agreements set forth in the Merger Agreement.

     All filing fees and expenses incurred under the HSR Act shall be paid by
the party incurring such expenses.  In the event of termination of the Merger
Agreement, all costs and expenses incurred in connection with the Merger
Agreement and the transactions contemplated thereby shall be paid by the party
incurring such expenses. If Stow pays or incurs expenses to Salomon Brothers
prior to or simultaneously with the closing in excess of $1,150,000, an
adjustment will be made to the Purchase Price by reducing the number of shares
of United Natural Common Stock that each share of Stow Common Stock will be
converted into by an amount equal to (i) the quotient of (x) the amount by which
expenses paid by Stow to Salomon Brothers exceed $1,150,000, divided by (y) the
average per share closing price of United Natural Common Stock listed on the
Nasdaq National Market for the five business days immediately preceding the
Effective Time, divided by (ii) the number of shares of Stow Common Stock
outstanding immediately prior to the Effective Time.

AMENDMENT AND WAIVER

     The Merger Agreement may be amended at any time by action taken or
authorized by the respective Boards of Directors of United Natural and Stow at
any time prior to the Effective Time.  The Merger Agreement may not be amended
in such a way as to impose additional material obligations on United Natural or
Stow or to burden or limit a material right of United Natural or Stow without a
written agreement signed by the affected party.  United Natural or Stow may
extend the time for performance of the obligations or other acts of the parties
to the Merger Agreement subject to the terms and conditions of the termination
provisions of the Merger Agreement, may waive inaccuracies in the
representations or warranties contained in the Merger Agreement and may waive
compliance with any agreements, covenants or conditions contained in the Merger
Agreement.  Any such extension or waiver will be valid only if set forth in a
written agreement signed by the party or parties to be bound thereby.

SURVIVAL OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION

     The representations, warranties, covenants and agreements in the Merger
Agreement will survive the  Merger and remain operative and in full force and
effect for one year following the Effective Time, except for certain
representations and warranties relating to (i) tax matters (but only to the
extent relating to either (x) Stow's qualification as an S corporation or (y)
deductions with respect to selling, general and administrative expenses taken by
Stow with respect to corporate income taxes due to the State of New Hampshire),
(ii) environmental matters (but only to the extent that such matters relate to
events occurring on or related to the facilities owned by Stow in Chesterfield,
New Hampshire and Brattleboro, Vermont) and (iii) 

                                      -61-
<PAGE>
 
water rights, which representations and warranties shall remain operative and in
full force and effect for three years following the Effective Time, and certain
other representations and warranties relating to the ownership of securities and
investment intent of the Principal Stow Stockholders, which shall remain
operative and in full force and effect indefinitely.

     The Merger Agreement provides that Stow agrees to make whole, indemnify and
hold United Natural and its affiliates, agents, successors and assigns
(collectively, the "United Natural Indemnified Parties") harmless as a result
of, from or against: (i) claims attributable to or resulting from any inaccuracy
in or breach of any representation or warranty in the Merger Agreement or any
collateral document; (ii) any claims attributable to or resulting from the
material breach of any covenant or other agreement under the Merger Agreement or
any collateral documents; (iii) all expenses that are the responsibility of
Stow; and (iv) all claims incident to the foregoing or to the enforcement of
these indemnification provisions.  The Merger Agreement provides that the above
listed indemnification obligations of Stow will terminate at the Effective Time.

     The Principal Stow Stockholders, jointly and severally, agree to make
whole, indemnify and hold the United Natural Indemnified Parties harmless as a
result of, from or against:  (i) all claims attributable to or resulting from
any inaccuracy or breach of any representation or warranty on the part of the
Principal Stow Stockholders or Stow and (ii) all claims incident to the
foregoing or the enforcement of this indemnification agreement; provided,
however, that the Principal Stow Stockholders will only be required to pay the
United Natural Indemnified Parties, with respect to claims indemnifiable by the
Principal Stow Stockholders, an amount equal to 80% of the amount of any such
claim.  The indemnification obligations of the Principal Stow Stockholders will
terminate on the earliest to occur of (a) the termination of the Merger
Agreement, (b) the date that is ten business days following the issuance by
United Natural's independent public accountants of its first audit report after
the Effective Time with respect to the consolidated financial statements of
United Natural and its subsidiaries or (c) the date that is one year after the
Effective Time; provided, however, that the indemnification obligations of the
Principal Stow Stockholders will remain in full force and effect (x) for three
years following the Effective Time with respect to the representations and
warranties remaining in full force and effect for three years following the
Effective Time and (y) indefinitely with respect to the representations and
warranties remaining in full force and effect indefinitely.

     The Merger Agreement provides that United Natural will indemnify and hold
Stow, the Principal Stow Stockholders and their respective affiliates, agents,
heirs, successors and assigns (collectively, the "Stow Indemnified Parties")
harmless as a result of, from or against:  (i) all claims attributable to or
resulting from any inaccuracy in or breach of any representation or warranty on
the part of United 

                                      -62-
<PAGE>
 
Natural under the Merger Agreement or any collateral document; (ii) all claims
attributable to or resulting from the material breach of any covenant or other
agreement on the part of United Natural; (iii) all expenses that are the
responsibility of United Natural; and (iv) all claims incident to the foregoing
or to the enforcement of these indemnification agreements.

     The Merger Agreement also provides that (i) neither Stow nor the Principal
Stow Stockholders will be required to pay any amount for indemnification to the
United Natural Indemnified Parties except to the extent the aggregate amount of
claims asserted against Stow and the Principal Stow Stockholders exceeds
$150,000, and then only with respect to such claims in excess of $150,000 (the
"Deductible"), provided, that each such claim for an amount of less than $1,000,
up to an aggregate of $50,000 of such claims (the "De Minimis Claims"), shall
not be counted toward the Deductible, and if the aggregate amount of all such
indemnifiable claims (other than the De Minimis Claims) exceeds the Deductible,
Stow and the Principal Stow Stockholders will only be required to indemnify the
United Natural Indemnified Parties for indemnifiable claims in excess of the sum
of the Deductible plus the De Minimis Claims; (ii) the aggregate amount that
Stow and the Principal Stow Stockholders will be required to pay from
indemnification to the United Natural Indemnified Parties will be limited to
$35,000,000; (iii) Stow and the Principal Stow Stockholders will only be
required to pay the United Natural Indemnified Parties, with respect to claims
indemnifiable by Stow or the Principal Stow Stockholders, an amount equal to 80%
of the amount of any such claim; and (iv) in enforcing the indemnification
obligations of each of the Principal Stow Stockholders, the United Natural
Indemnified Parties will have recourse only to the United Natural Common Stock
received by such Principal Stow Stockholder at the closing (valued at a per-
share value equal to the closing price of the United Natural Common Stock at the
Effective Time), and, to the extent the Principal Stow Stockholders no longer
hold a sufficient number of shares of United Natural Common Stock to satisfy
such obligations, any net after-tax proceeds from the sale of such United
Natural Common Stock, it being agreed that no other assets of the Principal Stow
Stockholders will be utilized in the payment of such obligations or shall be
subject to any lien, attachment, seizure or forfeiture in the enforcement of
such obligations.

     The Merger Agreement provides that the indemnification provisions will be
the exclusive remedy following and subject to the closing for any breaches or
alleged breaches of any representation, warranty or covenant contained in the
Merger Agreement or any collateral document, except for breaches arising from
intentional fraud or intentional misconduct.  The amount of which a United
Natural Indemnified Party or a Stow Indemnified Party may become entitled under
the indemnification provisions shall be net of any recovery received from a
third party in respect of a claim.

                                      -63-
<PAGE>
 
RELATED AGREEMENTS

     The agreements summarized below are related to the Merger Agreement and the
transactions contemplated thereby.

  Registration Rights Agreement

    In connection with the consummation of the Merger, Barclay McFadden, III,
Richard S. Youngman, James S. McDonald, as Trustee of the Barclay McFadden
Family Trust, Jonathan Jacobowitz, Thomas A Nunziata and Michelle Cherrier, the
stockholders of Stow (the "Rightsholders"), will enter into a Registration
Rights Agreement with United Natural, the form of which is attached as Exhibit B
to the Merger Agreement, a copy of which is attached hereto as Annex A.

    Pursuant to the Registration Rights Agreement, any Rightsholder or
Rightsholders holding in the aggregate 20% of the United Natural Common Stock
delivered to the Rightsholders pursuant to the Merger Agreement ("Registrable
Securities") may make a written request to United Natural for registration with
the Commission of all or part of their Registrable Securities (a "Demand
Registration"). Each holder of Registrable Securities will have the opportunity
to have all or part of their Registrable Securities included in the
registration, and United Natural will use its best efforts to cause the
registration statement to become effective at the time requested by the holders
of a majority of the Registrable Securities being registered. The obligation of
United Natural to effect Demand Registrations shall be limited as follows:

    (i) if at least 750,000 shares of Registrable Securities have been sold in
    an underwritten offering under a Proposed Registration (defined below)
    within 12 months after the Effective Time, United Natural will not be
    required to effect more than:

           (a) one Demand Registration of not more than 3,000,000 shares of
           Registrable Securities for an underwritten offering, and

           (b) one Demand Registration of not more than 500,000 shares of
           Registrable Securities pursuant to a registration statement on Form 
           S-3; provided, that any Demand Registration under clause (i) will be
           made only during the period beginning on the anniversary of the
           consummation of the first Proposed Registration and ending on the
           third anniversary thereof;

                                      -64-
<PAGE>
 
    (ii)  if at least 750,000 shares of Registrable Securities have not been
    included in an underwritten offering under a Proposed Registration within 12
    months after the Effective Time, United Natural will not be required to
    effect more than

          (a) one Demand Registration of not more than 3,000,000 shares of
          Registrable Securities for an underwritten offering, and

          (b) two Demand Registrations of not more than 500,000 shares of
          Registrable Securities each, pursuant to a registration statement on
          Form S-3; provided, that any Demand Registration under clause (ii)
          will be made only during the period beginning on the first anniversary
          of the Effective Time and ending on the fourth anniversary thereof;

    (iii) United Natural will not be required to effect more than one Demand
    Registration in any 12-month period;

    (iv)  the Rightsholders may not request a Demand Registration sooner than 90
    days after the effectiveness of any registration statement filed by United
    Natural with the Commission; and

    (v)   if United Natural has given proper notice of a Proposed Registration
    to the Rightsholders, the Rightsholders may not request a Demand
    Registration sooner than the earlier of:

          (a) the date United Natural determines not to pursue the Proposed
          Registration, and

          (b) 90 days after the effectiveness of such Proposed Registration.

    The Rightsholders, Triumph, Norman A. Cloutier and Michael S. Funk, together
with their respective affiliates and provided any such person holds at least
100,000 shares of United Natural Common Stock (the "Eligible Stockholder
Groups"), and United Natural may offer securities under any Demand Registration
that is an underwritten offering, provided that (i) all of the Registrable
Securities that the Rightsholders have requested to be sold under the Demand
Registration are to be included in the Demand Registration, and (ii) the
managing underwriters, in their sole discretion, determine that the Demand
Registration can accommodate the additional participation of United Natural and
each Eligible Stockholder Group.  Each of United Natural, on the one hand, and
each Eligible Stockholder Group (participating in equal amounts for each
participating Eligible Stockholder Group), on the other hand, shall be entitled
to offer up to 50% of the number of shares of United Natural Common Stock that
the managing underwriters have advised may be sold in excess of the Registrable
Securities to be sold by the Rightsholders.

                                      -65-
<PAGE>
 
    The Registration Rights Agreement will also provide that if United Natural
proposes to file a registration statement with respect to an offering for its
own account or for the account of a person other than the holders of Registrable
Securities solely of shares of United Natural Common Stock (a "Proposed
Registration"), United Natural will give notice of the proposed filing to the
holders of Registrable Securities and include in such registration the amount of
Registrable Securities as each holder may request.  If the underwriters of an
offering advise United Natural that the number of Registrable Securities in an
offering should be limited, United Natural will limit the number of shares of
United Natural Common Stock to the amount the underwriters advise is appropriate
in accordance with formula cutback provisions.

    All costs and expenses incident to United Natural's performance of or
compliance with the Registration Rights Agreement (other than underwriting
discounts and commissions attributable to the sale of Registrable Securities)
will be borne by United Natural.  The rights of the Rightsholders to request
Demand Registrations and to participate in Proposed Registrations pursuant to
the terms of the Registration Rights Agreement shall terminate on the fourth
anniversary of the Effective Time.

  Securityholder Voting Agreement

    In connection with the execution of the Merger Agreement, each of Norman A.
Cloutier, Michael S. Funk, Funk Family 1992 Revocable Trust and Triumph have
agreed to vote all shares over which they exercise voting control (an aggregate
of 7,200,921 shares of United Natural Common Stock, or approximately 58% of the
outstanding shares on the Record Date) FOR the approval of the Issuance
Proposal. CONSEQUENTLY, THE AFFIRMATIVE VOTE OF THE PRINCIPAL UNITED NATURAL
STOCKHOLDERS WILL BE SUFFICIENT TO APPROVE AND ADOPT THE ISSUANCE PROPOSAL.

  Board Election Securityholder Voting Agreement

    In connection with the consummation of the Merger, each of the Principal
United Natural Stockholders will enter into a Board Election Securityholder
Voting Agreement with Barclay McFadden, III and Richard S. Youngman in which the
Principal United Natural Stockholders will agree to vote in favor of the
election of Messrs. McFadden and Youngman for three-year terms on United
Natural's Board of Directors.  Messrs. McFadden and Youngman will fill the seats
currently held by Daniel V. Atwood and Andrea R. Hendricks whose terms as
members of United Natural's Board of Directors expire at the next Annual Meeting
of Stockholders.

  Employment Agreement

    Prior to the consummation of the Merger, United Natural expects to enter
into an employment agreement (the "Employment Agreement") with Richard Youngman

                                      -66-
<PAGE>
 
pursuant to which Mr. Youngman will be employed as President and Chief Executive
Officer of Stow and President and Chief Executive Officer of the Eastern Region.
The Employment Agreement is expected to provide for an initial term of two years
at an annual base salary of $130,000, plus bonuses and stock options as
determined by the Compensation Committee of United Natural's Board of Directors
and substantially equivalent to those provided to other senior executive
officers of United Natural and its subsidiaries.  The Employment Agreement is
expected to provide that, at the end of the initial two-year term, and each year
thereafter, Mr. Youngman's employment will automatically be renewed unless
either party notifies the other party that he or it elects to terminate the
Employment Agreement.  Mr. Youngman's salary will be reviewed by United Natural
at the beginning of each of its fiscal years and, in the sole discretion of
United Natural, may be increased, but not decreased, for such year. The
Employment Agreement is expected to contain non-disclosure, non-competition and
non-solicitation covenants during the employment term and for a one-year period
thereafter.

                                      -67-
<PAGE>
 
                         UNAUDITED PRO FORMA CONDENSED
                         COMBINED FINANCIAL STATEMENTS

    The Unaudited Pro Forma Condensed Combined Financial Statements (the "Pro
Forma Financial Statements") should be read in conjunction with the Consolidated
Financial Statements of United Natural and Stow appearing elsewhere in this
Proxy Statement.  The Pro Forma Financial Statements are presented for
comparative purposes only and are not intended to be indicative of actual
results had the transactions occurred as of the dates indicated above or of
results which may be attained in the future.

    The Pro Forma Balance Sheet combines United Natural's April 30, 1997
consolidated balance sheet with Stow's April 25, 1997 consolidated balance sheet
appearing elsewhere herein.  Pursuant to the terms of the Merger, holders of
Stow Common Stock will be entitled to receive 2,880.18 shares of United Natural
Common Stock for each share of Stow Common Stock, subject to adjustment.  The
following Pro Forma Statements of Income for the fiscal years ended October 31,
1994 and 1995 and the nine months ended July 31, 1996 and April 30, 1997
illustrate the effect of the Merger as if the Merger had occurred as of the
beginning of the earliest period presented. The Pro Forma Statements of Income
combine United Natural's historical results for each of the fiscal years ended
October 31, 1994 and 1995 and each of the nine months ended July 31, 1996 and
April 30, 1997 with the corresponding Stow results for each of the fiscal years
ended December 31, 1994 and 1995 and each of the nine months ended September 27,
1996 and April 25, 1997, respectively.

                                     -68-
<PAGE>
 
              UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
                                 APRIL 30, 1997
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                 HISTORICAL                                          
                                          --------------------------    PRO FORMA         PRO FORMA  
                                          UNITED NATURAL     STOW      ADJUSTMENTS/1/      COMBINED   
                                          --------------  ----------   --------------    ------------ 
<S>                                       <C>               <C>        <C>                <C>  
ASSETS
Cash                                         $     21       $   543       $                $    564
Accounts receivable, net allowance             30,455        14,980                          45,435
Notes receivable, trade                           675             -                             675
Inventories                                    48,619        27,429           475/3/         76,523
Prepaid expenses                                1,794           613                           2,407
Deferred income taxes                           1,003            --                           1,003
                                          --------------  ----------   --------------    ------------ 
   Total current assets                        82,567        43,565           475           126,607
Property & equipment, net                      20,511        12,049                          32,560
Goodwill, net                                   7,627            --                           7,627
Other, net                                      2,319           521                           2,840
                                          --------------  ----------   --------------    ------------ 
   Total Assets                              $113,024       $56,135       $   475          $169,634
                                          ==============  ==========   ==============    ============ 
LIABILITIES                                                                           
Notes payable                                $ 15,525       $ 1,520       $                $ 17,045
Accounts payable                               19,382        15,885                          35,267
Accrued expenses                                7,911         2,240                          10,151
                                          --------------  ----------   --------------    ------------ 
   Total current liabilities                   42,818        19,645                          62,463
Long-term debt                                  9,770        25,586                          35,356
Long-term liabilities                           1,103           295           190/3/          1,588
Notes payable to                                   --         6,043        (6,043)/4/            --
officers/stockholders                                                                  
Common stock                                      124             2            --               126
Additional paid-in-capital                     40,056           300        10,307/4,7/       50,663
Other equity                                   (2,995)            -                          (2,995)
Retained earnings                              22,148         4,264        (3,979)/3,7/      22,433
                                          --------------  ----------   --------------    ------------ 
   Total stockholders' equity                  59,333         4,566         6,328            70,227
                                          --------------  ----------   --------------    ------------ 
   Total liabilities and stockholders'                                                
   equity                                    $113,024       $56,135       $   475          $169,634
                                          ==============  ==========   ==============    ============ 
</TABLE>

                                     -69-
<PAGE>
 
        UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                  FOR THE FISCAL YEAR ENDED OCTOBER 31, 1994
                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                  HISTORICAL 
                                       -----------------------------       PRO FORMA             PRO FORMA 
                                        UNITED NATURAL     STOW/1/        ADJUSTMENTS            COMBINED 
                                       ----------------  -----------      -----------           ----------- 
<S>                                     <C>               <C>           <C>                     <C>            
Net sales                                  $200,616       $159,265          $    --              $359,881  
Cost of sales                               156,498        129,295           (454)/3/             285,339  
                                       ----------------  -----------      -----------           ----------- 
Gross profit                                 44,118         29,970            454                  74,542  
Operating expenses                           36,733         28,885             --                  65,618  
                                       ----------------  -----------      -----------           ----------- 
Operating income                              7,385          1,085            454                   8,924  
Interest and other expense                    2,397          1,768             --                   4,165  
                                       ----------------  -----------      -----------           ----------- 
Income (loss) before income taxes             4,988           (683)           454                   4,759  
Income taxes                                  1,971             51           (143)/5/               1,879  
                                       ----------------  -----------      -----------           ----------- 
Net income (loss)                            $3,017          $(734)          $597                  $2,880  
                                       ================  ===========      ===========           ===========  
Net income (loss) per share/2/                $0.30                                                 $0.19  
                                       ================                                         ===========  
Weighted average shares of common        
    stock and common stock
    equivalents/2/                       10,094,036          1,698      5,000,000              15,094,036    
</TABLE>

                                     -70-
<PAGE>
 
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                   FOR THE FISCAL YEAR ENDED OCTOBER 31, 1995
                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                  HISTORICAL 
                                       -----------------------------       PRO FORMA             PRO FORMA 
                                        UNITED NATURAL     STOW/1/        ADJUSTMENTS            COMBINED 
                                       ----------------  -----------      -----------          ------------   
<S>                                    <C>               <C>              <C>                  <C> 
Net sales                                  $283,323        $175,526       $    --                $458,849      
Cost of sales                               223,482         140,594          (319)/3/             363,757      
                                       ----------------  -----------      -----------          ------------    
Gross profit                                 59,841          34,932           319                  95,092      
Operating expenses                           51,079          32,702               --               83,781      
                                       ----------------  -----------      -----------          ------------    
Operating income                              8,762           2,230           319                  11,311      
Interest and other expense                    3,230           2,312            --                   5,542      
                                       ----------------  -----------      -----------          ------------    
Income (loss) before income taxes             5,532             (82)          319                   5,769      
Income taxes                                  2,929              24            71/5/                3,024      
                                       ----------------  -----------      -----------          ------------    
Net income (loss)                            $2,603           $(106)         $248                  $2,745      
                                       ================  ===========      ===========          ============    
Net income per share/2/                       $0.26                                                 $0.18      
                                       ================                                        ============    
Weighted average shares of common                                                                               
    stock and common stock
    equivalents/2/                       10,148,374           1,698        5,000,000           15,148,374       
</TABLE>

                                     -71-
<PAGE>
 
        UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                    FOR THE NINE MONTHS ENDED JULY 31, 1996
                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                 HISTORICAL                                              
                                      -------------------------------      PRO FORMA          FORMA      
                                      UNITED NATURAL       STOW/1/        ADJUSTMENTS        COMBINED                     
                                      --------------   --------------    ------------      ------------  
<S>                                 <C>                   <C>            <C>               <C>  
Net sales                                 $286,448        $153,394       $       --            $439,842          
Cost of sales                              226,482         123,273              (33)/3/         349,722          
                                      --------------   --------------    ------------      ------------ 
Gross profit                                59,966          30,121               33              90,120          
Operating expenses                          49,357          26,903               --              76,260          
                                      --------------   --------------    ------------      ------------ 
Operating income                            10,609           3,218               33              13,860          
Interest and other expense                   3,806           1,721               --               5,527          
                                      --------------   --------------    ------------      ------------ 
Income before income taxes                   6,803           1,497               33               8,333          
Income taxes                                 2,778             105              507/5/            3,390          
                                      --------------   --------------    ------------      ------------ 
Net income                                  $4,025          $1,392            $(474)             $4,943          
                                      ==============   ==============    ============      ============ 
Net income per share/2/                      $0.40                                                $0.33          
Supplemental pro forma                                                                                           
   adjustment to                                                                                                 
   compensation expense:                                                                                         
   Contractual reduction to                                                                       1,700          
   be made in officers'                                                                                          
   salaries/6/                                                                                                   
 Related income taxes                                                                              (680)         
                                                                                           ------------ 
Supplemental pro forma net                                                                  $     5,963          
   income after contractual                                                                                      
   reduction to be made in                                                                                       
   officers' salaries/6/                                                                                        
                                                                                           ============  
Supplemental pro forma net                                                                        $0.39          
   income per share after                                                                                        
   contractual reduction to                                                                                      
   be made in officers'                                                                                         
   salaries/2,6/                                --              --                                               

Weighted average shares of              10,143,809           1,698        5,000,000          15,143,809           
 common stock and common
 stock equivalents/2/
</TABLE>

                                      -72-
<PAGE>
 
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                    FOR THE NINE MONTHS ENDED APRIL 30, 1997
                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<TABLE>
<CAPTION>
                                                 HISTORICAL                                             
                                      -------------------------------      PRO FORMA          FORMA     
                                      UNITED NATURAL       STOW/1/        ADJUSTMENTS        COMBINED    
                                      --------------   --------------    ------------      ------------   
<S>                                   <C>              <C>               <C>               <C>
Net sales                                $311,038         $154,920         $    --           $465,958                  
Cost of sales                             246,622          125,963             (30)/3/        372,555                  
                                      --------------   --------------    ------------      ------------   
Gross profit                               64,416           28,957              30             93,403                  
Operating expenses                         50,997           26,525              --             77,522                  
                                      --------------   --------------    ------------      ------------   
Operating income                           13,419            2,432              30             15,881                  
Interest and other expense                  2,361            1,914                              4,275                  
                                      --------------   --------------    ------------      ------------   
Income before income taxes and             11,058              518              30             11,606                  
    extraordinary item                                                                                                  
Income taxes                                4,606               35             184/5/           4,825                  
                                      --------------   --------------    ------------      ------------   
Income before extraordinary item         $  6,452         $    483         $  (154)          $  6,781                  
                                      ==============   ==============    ============      ============   
Income per share of common stock            
   before extraordinary item/2/             $0.57                                               $0.42                  
                                      ==============                                       ============      
Supplemental pro forma adjustment                                                                                       
   to compensation expense:                                                                                             
    Contractual reduction to be                                                            
     made in officers' salaries/6/                                                              2,268                
Related income taxes                                                                             (907)                   
                                                                                           ============           
Supplemental pro forma income before                                                                                
    extraordinary item, after                                                                                           
    contractual reduction to                                                                                           
    be made in officers' salaries/6/                                                           $8,142
                                                                                           ============      
                                                                                 
Supplemental pro forma income before                                             
    extraordinary item, per share                                                
    after contractual                                                            
    reduction to be made in                                                      
    officers' salaries/2,6/                  --              --                                 $0.50                      
                                                                                           ============      

Weighted average shares of common   
   stock and common stock
   equivalents/2/                      11,331,810            1,698       5,000,000         16,331,810
</TABLE>

                                      -73-
<PAGE>
 
                     NOTES TO UNAUDITED PRO FORMA CONDENSED
                         COMBINED FINANCIAL STATEMENTS

NOTE 1  BASIS OF PRESENTATION

    The unaudited pro forma condensed combined balance sheet combines United
Natural's consolidated condensed balance sheet as of April 30, 1997 and Stow's
consolidated condensed balance sheet as of April 25, 1997, giving effect to the
Merger as if it had occurred on April 30, 1997.  There have been no adjustments
for income taxes (as if Stow had not been a Subchapter S corporation) and the
contractual change in compensation made in the unaudited pro forma condensed
combined balance sheet.

    Except for converting Stow's financial information from the LIFO method of
accounting for inventories to the FIFO method and conforming the method of
inventory capitalization, no adjustments have been made in these pro forma
condensed combined financial statements to conform the accounting policies of
the combining companies.  The nature and extent of other such adjustments, if
any, are not expected to be significant.

    Stow's two-month period ended September 27, 1996 has been included twice in
the unaudited pro forma condensed combined statements of operations.  Stow's net
sales, profit from operations and net income were $31,002,682, $507,382 and
$90,643, respectively, for this period.  Stow did not pay dividends during this
period.

    The calculation of pro forma income per common share uses the weighted
average number of common shares outstanding, including common share equivalents,
and 38 shares of Stow Common Stock issued in June 1997 in exchange for the
partnership interests of Hendrickson Partners, which were owned by the two
Principal Stow Stockholders in equal proportions.  Stow paid dividends of $10.00
per share in each of 1995 and 1996 and $15.00 per share in 1997.

    The pro forma information is presented for illustrative purposes only and is
not necessarily indicative of the operating results or financial position that
would have occurred if the Merger had been consummated at the beginning of the
earliest period presented, nor is it necessarily indicative of future operating
results or the future financial position of United Natural.

NOTE 2  PRO FORMA NUMBER OF SHARES OUTSTANDING

    The number of shares of United Natural Common Stock that will be issued in
the Merger in exchange for the outstanding shares of Stow Common Stock assumes
an exchange ratio of 2,880.18 shares of United Natural Common Stock.

                                      -74-
<PAGE>
 
    The following table sets forth the pro forma number of shares to be
outstanding after completion of the Merger based on the number of shares of
United Natural Common Stock outstanding as of June 20, 1997:

<TABLE>
<S>                                                                                   <C>        
Number of shares of Stow common stock outstanding as of June 20, 1997...............       1,736 
Exchange ratio......................................................................       2,880.18 
                                                                                     --------------   
Number of shares of United Natural common stock issued in the merger................   5,000,000 
Number of shares of United Natural common stock outstanding as of                                
June 20, 1997.......................................................................  12,378,425 
                                                                                     --------------   
Number of shares of United Natural common stock outstanding after completion                     
of the merger.......................................................................  17,378,425  
                                                                                     ==============   
</TABLE>

NOTE 3  INVENTORIES AND COST OF SALES

    Stow's inventories were increased by $475,000 at April 30, 1997 to reflect
United Natural's intention to conform Stow's accounting treatment for
inventories (LIFO) to that of United Natural's (FIFO) and to standardize the
methods of inventory capitalization.  The tax effect of the change is reflected
in deferred income tax liability.

    Stow's cost of sales has been decreased by $454,000, $319,000, $33,000 and
$30,000 for the fiscal years ended October 31, 1994 and 1995 and the nine months
ended July 31, 1996 and April 30, 1997, respectively.

NOTE 4  CONTRIBUTION OF DEMAND PROMISSORY NOTES TO CAPITAL

    All demand promissory notes of Stow to its stockholders, together with
unpaid accrued interest thereon, are being contributed to the capital of Stow in
accordance with the provisions of the Merger Agreement.

NOTE 5  S CORPORATION STATUS OF STOW

    Stow has been an S corporation and therefore was not subject to federal
corporate income taxes.  The unaudited pro forma condensed combined statements
of operations give effect principally to federal income taxes as though Stow had
been subject to federal income taxes for all periods presented.  The combined
federal and state tax rate utilized for all periods presented is approximately
40%.

                                      -75-
<PAGE>
 
NOTE 6  CONTRACTUAL REDUCTION IN OFFICERS' SALARIES

    Represents adjustment of officers' salaries based on a proposed employment
contract with one of the stockholders who will remain with the combined
enterprise. The stockholder's duties and responsibilities will not be diminished
with the result that other costs will be incurred that offset the pro forma
adjustment to compensation expense.  These adjustments have been reflected for
the most recent year and interim period as this information is necessary for
investors to realistically assess the impact of the combination.

NOTE 7  COMMON STOCK

    Common Stock was increased by approximately $50,000 to record the United
Natural Common Stock that will be issued in the Merger and was decreased by
approximately $2,000 to record the retirement of the Stow Common Stock.

    In addition, the retained earnings of Stow, an S corporation, have been
reclassified as additional paid-in capital.

NOTE 8  COSTS OF MERGER

    It is estimated that Merger-related fees and expenses, consisting primarily
of transaction costs for fees of investment bankers, attorneys and accountants,
will be approximately $3 million.  The impact of these fees and expenses are not
reflected in the pro forma combined financial data.

                                      -76-
<PAGE>
 
                  DESCRIPTION OF UNITED NATURAL CAPITAL STOCK

    The authorized capital stock of United Natural consists of 25,000,000 shares
of United Natural Common Stock, $.01 par value per share, and 5,000,000 shares
of Preferred Stock, $.01 par value per share. As of the Record Date, there were
outstanding 12,378,425  shares of United Natural Common Stock held by 30
stockholders of record.

    The following summary of certain provisions of United Natural's Common
Stock, Preferred Stock, Restated Certificate of Incorporation and Amended and
Restated By-laws (the "Restated By-laws") is not intended to be complete and is
qualified by reference to the provisions of applicable law and to United
Natural's Restated Certificate of Incorporation and Restated By-laws.

UNITED NATURAL COMMON STOCK

    Holders of United Natural Common Stock are entitled to one vote for each
share held on all matters submitted to a vote of stockholders and do not have
cumulative voting rights.  Accordingly, holders of a majority of the shares of
United Natural Common Stock entitled to vote in any election of directors may
elect all of the directors standing for election.  Holders of United Natural
Common Stock are entitled to receive ratably such dividends, if any, as may be
declared by the Board of Directors out of funds legally available therefor,
subject to any preferential dividend rights of outstanding Preferred Stock.
Upon the liquidation, dissolution or winding up of United Natural, the holders
of United Natural Common Stock are entitled to receive ratably the net assets of
United Natural available after the payment of all debts and other liabilities
and subject to the prior rights of any outstanding Preferred Stock.  Holders of
United Natural Common Stock have no preemptive, subscription, redemption or
conversion rights.  The outstanding shares of United Natural Common Stock are
fully paid and nonassessable.  The rights, preferences and privileges of holders
of United Natural Common Stock are subject to, and may be adversely affected by,
the rights of the holders of shares of any series of Preferred Stock which
United Natural may designate and issue in the future.  Certain holders of United
Natural Common Stock have the right to require United Natural to effect the
registration of their shares of United Natural Common Stock in certain
circumstances. See " -- Registration Rights" and "The Merger Agreement --
Related Agreements --Registration Rights Agreement."

PREFERRED STOCK

    Under the terms of the Restated Certificate of Incorporation, the Board of
Directors is authorized, subject to any limitations prescribed by law, without
stockholder approval, to issue such shares of Preferred Stock in one or more
series at 

                                      -77-
<PAGE>
 
any time or from time to time. Each such series of Preferred Stock shall have
such rights, preferences, privileges and restrictions, including voting rights,
dividend rights, conversion rights, redemption privileges and liquidation
preferences, as shall be determined by the Board of Directors.

    The purpose of authorizing the Board of Directors to issue Preferred Stock
and determine its rights and preferences is to eliminate delays associated with
a stockholder vote on specific issuances.  The issuance of Preferred Stock,
while providing desirable flexibility in connection with possible acquisitions
and other corporate purposes, could have the effect of making it more difficult
for a third party to acquire, or of discouraging a third party from acquiring, a
majority of the outstanding voting stock of United Natural. United Natural has
no present plans to issue any shares of Preferred Stock.

DELAWARE LAW AND CERTAIN CHARTER AND BY-LAW PROVISIONS

    United Natural is subject to the provisions of Section 203 of the DGCL.
Section 203 prohibits a publicly held Delaware corporation from engaging in a
"business combination" with an "interested stockholder" for a period of three
years after the date of the transaction in which the person became an interested
stockholder, unless the business combination is approved in a prescribed manner.
A "business combination" includes mergers, asset sales and other transactions
resulting in a financial benefit to the interested stockholder.  Subject to
certain exceptions, an "interested stockholder" is a person who, together with
affiliates and associates, owns, or within three years did own, 15% or more of
the corporation's voting stock.

    The Restated Certificate of Incorporation provides for the division of the
Board of Directors into three classes as nearly equal in size as possible with
staggered three-year terms.  In addition, the Restated Certificate of
Incorporation provides that directors may be removed only for cause by the
affirmative vote of the holders of two-thirds of the shares of capital stock of
the corporation entitled to vote. Under the Restated Certificate of
Incorporation, any vacancy on the Board of Directors, however occurring,
including a vacancy resulting from an enlargement of the Board, may only be
filled by vote of a majority of the directors then in office.  The
classification of the Board of Directors and the limitations on the removal of
directors and filling of vacancies could have the effect of making it more
difficult for a third party to acquire, or of discouraging a third party from
acquiring, control of United Natural.

    The Restated Certification of Incorporation also provides that any action
required or permitted to be taken by the stockholders of United Natural at an
annual meeting or special meeting of stockholders may only be taken if it is
properly brought before such meeting and may not be taken by written action in
lieu of a meeting.  The Restated Certificate of Incorporation further provides
that special meetings of the stockholders may only be called by the Chairman of
the Board of 

        

                                      -78-
<PAGE>
 
Directors, the Chief Executive Officer or, if none, the President of United
Natural, or by the Board of Directors. Under the Restated By-Laws, in order for
any matter to be considered "properly brought" before a meeting, a stockholder
must comply with certain requirements regarding advance notice to United
Natural. The foregoing provisions could have the effect of delaying until the
next stockholders meeting stockholder actions which are favored by the holders
of a majority of the outstanding voting securities of United Natural. These
provisions may also discourage another person or entity from making a tender
offer for United Natural Common Stock, because such person or entity, even if it
acquired a majority of the outstanding voting securities of United Natural,
would be able to take action as a stockholder (such as electing new directors or
approving a merger) only at a duly called stockholders meeting, and not by
written consent.

    The DGCL provides generally that the affirmative vote of a majority of the
shares entitled to vote on any matter is required to amend a corporation's
certificate of incorporation or by-laws, unless a corporation's certificate of
incorporation or by-laws, as the case may be, requires a greater percentage.
The Restated Certificate of Incorporation and the By-Laws require the
affirmative vote of the holders of at least two-thirds of the shares of capital
stock of United Natural issued and outstanding and entitled to vote to amend or
repeal any of the provisions described in the prior two paragraphs.

    The Restated Certificate of Incorporation contains certain provisions
permitted under the DGCL relating to the liability of directors.   The
provisions eliminate a director's liability for monetary damages for a breach of
fiduciary duty, except in certain circumstances involving wrongful acts, such as
the breach of a director's duty of loyalty or acts or omissions which involve
intentional misconduct or a knowing violation of law. Further, the Restated
Certificate of Incorporation contains provisions to indemnify United Natural's
directors and officers to the fullest extent permitted by the DGCL.  United
Natural believes that these provisions will assist United Natural in attracting
and retaining qualified individuals to serve as directors.

TRANSFER AGENT AND REGISTRAR

    The transfer agent and registrar for the United Natural Common Stock is
Continental Stock Transfer & Trust Company.

REGISTRATION RIGHTS

    Triumph, a stockholder of United Natural, is entitled to certain rights,
under an agreement between Triumph and United Natural (the "Triumph Agreement"),
with respect to the registration under the Securities Act of 785,730 shares of
United Natural Common Stock (the "Registrable Shares").  Triumph has the right
under the Triumph Agreement, at any time and from time to time, to require
United Natural to 

                                      -79-
<PAGE>
 
prepare and file from time to time registration statements under the Securities
Act with respect to its Registrable Shares (a "Demand Registration"); provided,
however, that (i) such demand requests the registration of Registrable Shares
representing at least a majority of the outstanding Registrable Shares and (ii)
United Natural need only effect two Demand Registrations. The Triumph Agreement
also provides that in the event United Natural proposes to file a registration
statement under the Securities Act with respect to an offering by United Natural
for its own account or the account of another person, or both, Triumph shall be
entitled to include Registrable Shares in such registration, subject to the
right of the managing underwriter of any such offering to exclude some of such
Registrable Shares from such registration if and to the extent that inclusion of
such Shares would adversely affect the marketing of the shares to be sold by
United Natural. In such event, the amount of Registrable Shares to be offered
for the account of Triumph shall be reduced pro rata among Triumph and any other
requesting Rightsholders based upon the number of shares requested to be
included in such registration by all requesting Rightsholders. United Natural is
generally required to bear the expenses of all registrations, except
underwriting discounts and commissions. All of the obligations of United Natural
to register the Registrable Shares terminate on the earlier of November 17, 2000
or the date on which the Registrable Shares are no longer restricted under the
Securities Act.

    United Natural is granting certain registration rights to the stockholders
of Stow in connection with the proposed Merger.  See "The Merger Agreement --
Related Agreements -- Registration Rights Agreement."

                                      -80-
<PAGE>
 
                           BUSINESS -- UNITED NATURAL


    United Natural is one of only two national distributors of natural foods and
related products in the United States.  United Natural currently serves more
than 5,500 customers located in 43 states, including independent natural
products stores, natural products supermarket chains and conventional
supermarkets. United Natural distributes more than 25,000 high-quality,
national, regional and private label natural products in six categories
consisting of groceries and general merchandise, nutritional supplements, bulk
and foodservice products, personal care items, perishables and frozen foods.
United Natural's distribution operations are divided into three principal
regions:  Cornucopia in the eastern United States, Mountain People's in the
western United States and Rainbow in the Rocky Mountains and Plains regions.
United Natural operates five strategically located distribution centers and two
satellite staging facilities within these regions to better serve its customers
and realize operating efficiencies.  United Natural also owns and operates nine
retail natural products stores located in the eastern United States that
management believes complement its distribution business.

NATURAL PRODUCTS INDUSTRY

    Natural foods and related products are minimally processed, environmentally
friendly, largely or completely free from artificial ingredients, preservatives
and other non-naturally occurring chemicals and in general as close to their
natural state as possible.  Although most natural products are food products,
including organic foods, the natural products industry encompasses a number of
other categories, including nutritional and herbal supplements, toiletries and
personal care items, naturally based cosmetics, natural/homeopathic medicines
and naturally based cleaning agents.

    The natural products distribution business involves the sourcing,
purchasing, warehousing, marketing and transportation of natural products from
suppliers to retailers.  As the number of suppliers of and retail outlets for
natural products has continued to increase, the role of the distributor has
become increasingly important. Suppliers of natural products rely on
distributors to reach a fragmented customer base and to provide information on
consumer preferences at the retail level.  At the same time, retailers are
placing increasing pressure on distributors for more frequent deliveries,
greater product selection, higher fill rates, more information on product
movement and additional specialized programs such as financing, merchandising
assistance, marketing support and assistance in consumer education.  United
Natural believes that in order to be successful in this market a distributor
must have access to capital to invest in systems, technology and warehouse
enhancements, broad product knowledge and the ability to provide value added
services designed to enable customers to become more efficient and profitable.
Management believes that United 

                                      -81-
<PAGE>
 
Natural is well-positioned to meet the increasing needs of both its suppliers
and customers.

BUSINESS STRATEGY

    United Natural's objective is to better meet the changing needs of both
suppliers and retailers and to be the leading national distributor of natural
products. The key elements of United Natural's business strategy include:

          NATIONAL PRESENCE.  With five distribution centers strategically
    located in California, Colorado, Connecticut, Georgia and Washington and two
    satellite staging facilities in Florida and Pennsylvania, United Natural is
    well positioned to provide distribution services to natural products
    retailers and suppliers located across the United States.  As a result,
    United Natural is able to (i) provide next-day delivery service to a
    majority of its active customers, (ii) make multiple deliveries each week to
    its largest customers, (iii) coordinate its inventory management with
    regional purchasing patterns and (iv) achieve significant operating
    efficiencies.

          INTEGRATION OF RECENT ACQUISITIONS.  United Natural recently made
    three strategic acquisitions and is currently in the process of integrating
    these operations to increase United Natural's overall efficiency by: (i)
    eliminating geographic overlaps in distribution, (ii) integrating
    administrative, finance and accounting functions, (iii) expanding marketing
    and customer service programs and (iv) upgrading information systems.  To
    preserve its regional focus, United Natural intends to keep the majority of
    the purchasing, pricing, sales and marketing decisions at the regional
    level.

          PURCHASING POWER AND SUPPLIER RELATIONSHIPS.  As a result of its size
    of operations, national presence and access to retailers within the highly
    fragmented natural products sector, United Natural is able to supply a
    superior selection of natural products at more competitive prices and on
    better terms, including supplier- sponsored marketing dollars, than many of
    its smaller, regional competitors.  These prices and marketing support are
    then passed on to United Natural's retail customers, thereby enhancing
    United Natural's reputation as a low-cost supplier that offers extensive
    marketing programs.  In addition, in order to increase its appeal to a
    number of suppliers and to receive better pricing, United Natural has
    recently centralized the purchasing of specific products.  For example,
    United Natural has positioned itself as the largest purchaser of bulk
    products in the natural products industry by centralizing its purchase of
    nuts, seeds, grains, flours and dried foods.

          DIVERSE, HIGH-QUALITY PRODUCT LINE.  United Natural distributes a mix
    of more than 25,000 national, regional and private label natural products,

                                      -82-
<PAGE>
 
    which products are continually evaluated, updated and expanded to satisfy
    the needs of its diverse customer base.  United Natural believes that its
    product selections meet or exceed its regional competitors' selection in
    every market that it serves.  In addition, United Natural offers a selection
    of private label products chosen to address customer preferences that are
    not otherwise being met by other suppliers.

          REGIONAL RESPONSIVENESS.  By decentralizing the majority of its
    purchasing, pricing, sales and marketing decisions at the regional level,
    United Natural is able to respond to regional and local customer
    preferences, while taking  advantage of the economies of scale associated
    with United Natural's national  operations.  Each of United Natural's three
    regional operations (Cornucopia, Rainbow and Mountain People's) has
    extensive knowledge of the local and  regional taste preferences in a
    particular marketplace and has the ability to provide products to
    accommodate local trends.  In addition, United Natural is able to customize
    services, respond quickly with pricing decisions to meet local competition
    and rapidly accommodate customer requirements, as necessary.

          CUSTOMER SERVICE AND MARKETING PROGRAMS.  In addition to providing its
    customers with delivery services which include next-day and more frequent
    deliveries and high order fill rates (excluding products unavailable from
    the supplier), United Natural offers its customers a selection of inventory
    management, merchandising, marketing, promotional and event management
    services to increase customer sales and enhance customer satisfaction.
    United Natural attributes its high fill rates and timely deliveries to its
    experienced purchasing department and sophisticated warehousing, inventory
    control and distribution systems.  United Natural offers its customers a
    broad range of marketing services, many of which are supplier-sponsored,
    including monthly and seasonal flier programs, in-store signage and
    assistance in product display, all in order to assist its customers in
    increasing sales.

          INFRASTRUCTURE AND MANAGEMENT.  United Natural recently made a
    significant investment in designing its proprietary, sophisticated
    information and warehouse management systems and recently expanded its
    Connecticut distribution facility from 165,000 to 245,000 square feet to
    achieve additional operating efficiencies and cost reductions.  United
    Natural's warehouse management systems incorporate an efficient method of
    storing, locating and rotating incoming and outgoing merchandise.  United
    Natural is planning on installing its information systems and expanding its
    distribution capacity in its Colorado and California facilities.  United
    Natural continually evaluates and upgrades its management information
    systems based on the best practices at its regional operations in order to
    make the systems more efficient, cost effective and responsive to customer
    needs.

                                      -83-
<PAGE>
 
GROWTH STRATEGY

    Key elements of United Natural's growth strategy include:

          EXPAND CUSTOMER BASE.  While continuing to focus on maintaining
    relationships with its existing natural products retail customers, United
    Natural's goal is to expand its customer base to keep up with increasing
    demand for natural products.  United Natural is continually cultivating
    relationships with new customers for natural products, such as natural
    products supermarket chains, as well as conventional supermarkets, other
    mass market outlets, institutional foodservice providers, hotels and gourmet
    stores which are increasing their natural product offerings.

          INCREASE SALES TO EXISTING CUSTOMERS.  United Natural believes that a
    significant opportunity exists to increase its sales penetration of its
    existing retail customer base by (i) expanding United Natural's role as the
    primary supplier to the majority of its customers, (ii) expanding the number
    of products and product categories offered and (iii) providing pricing
    incentives and marketing support to generate higher sales levels by its
    customers.

          EXPAND MARKET PRESENCE.  United Natural intends to expand its market
    penetration of existing and new markets by increasing the distribution
    capacity of its existing facilities and by building new distribution
    facilities.  In addition, while United Natural has no agreements or
    understandings with regard to acquisitions at this time (other than the
    Merger Agreement), it will continue to selectively evaluate opportunities to
    acquire local distributors to fill in existing markets and regional
    distributors to expand into new markets.

PRODUCTS

  CURRENT PRODUCTS

          United Natural's extensive selection of high-quality natural products
enables it to provide a primary source of supply to a diverse base of customers
whose product needs vary significantly.  United Natural distributes over 25,000
products, consisting of national brand, regional brand, private label and master
distribution products in six product categories consisting of grocery and
general merchandise, nutritional supplements, bulk and foodservice products,
personal care items, perishables and frozen foods.

          NATIONAL BRANDS.  National brand products are recognized and
    distributed throughout the United States and typically possess features,
    including taste and packaging, that are recognizable and appeal to a large
    and 

                                      -84-
<PAGE>
 
    diverse customer base. United Natural has secured the distribution
    rights to more than 1,000 brands of nationally known products.

              REGIONAL BRANDS.  Regional brand products are recognized by and
    distributed in selected areas of the country to satisfy the demands of
    consumers in specific geographic regions.  In addition, the short shelf life
    of many regional brands makes national distribution impracticable. United
    Natural's decentralized purchasing practices enable regional buyers familiar
    with consumer demand to offer products that have a particular appeal to
    consumers in that region.  United Natural distributes approximately 800
    regional brands to its customers.

          PRIVATE LABEL PRODUCTS.  United Natural also offers private label
    products to address certain preferences of customers that are not otherwise
    being met by other suppliers.  United Natural's private label program is
    designed to take advantage of market opportunities created by a lack of
    supply of a type of product.  United Natural currently offers the following
    private label products:

               --Clear Spring waters
               --Farmer's Pride eggs
               --Guardian vitamins and supplements
               --Natural Sea fish products
               --Organic Baby infant foods
               --Gourmet Artisan pasta and oils

          MASTER DISTRIBUTION PRODUCTS.  Master distribution products are
    products that are available exclusively through United Natural as master
    distributor which enables smaller manufacturers to more efficiently access
    the market.  All competing distributors must purchase such products from
    United Natural.  United Natural has the master distribution rights for the
    following brands:

               --Purdey's nutritionally enhanced beverages
               --Rudi's Bakery specialty breads
               --Wolfgang Puck frozen pizzas and entrees

    NEW PRODUCTS

              United Natural evaluates more than 10,000 potential new products
    each year based on existing and anticipated trends in consumer preferences
    and buying patterns.  United Natural's buyers regularly attend regional
    natural, organic, specialty, ethnic and gourmet products shows to review the
    latest product introductions that are likely to be of interest to retailers
    and consumers.  United Natural also actively solicits suggestions for new
    products from its customers.  For example, each month United Natural
    distributes postage-paid postcards to its 

                                      -85-
<PAGE>
 
    customers to encourage them to provide suggestions. United Natural makes the
    majority of its new product decisions at the regional level. United Natural
    believes that its decentralized purchasing practices allow its regional
    purchasers to react quickly to changing consumer preferences and to evaluate
    new products and new product categories regionally. In addition, many of the
    new products offered by United Natural are marketed on a regional basis or
    in United Natural's own retail stores prior to being offered nationally,
    which enables United Natural to evaluate local consumer reaction to the
    products without incurring significant inventory risk.


CUSTOMERS

    United Natural markets its products to more than 5,500 customers located in
43 states. United Natural maintains long-standing customer relationships with
independent natural products stores and has continued to emphasize its
relationships with new customers, including natural products supermarket chains,
as well as conventional supermarkets and other mass market outlets,
institutional foodservice providers, hotels and gourmet stores, all of which are
continually increasing their natural product offerings.  No customer accounted
for more than 10% of United Natural's net sales in the nine months ended July
31, 1996.  Among United Natural's wholesale customers are leading natural
products supermarket operators doing business as Alfalfa's, Fresh Fields
Markets, Nature's Fresh, Northwest!, Whole Foods Market and Wild Oats Markets,
and conventional supermarket chains such as Carr's, City Market, Genuardis,
Harris Teeter, King Soopers, Kroger, Quality Food Centers (QFC) and Hannaford
Brothers.

    The following table sets forth the types of customers served by United
Natural and the approximate percentage of its net sales generated by each
category in fiscal 1995 and for the nine months ended July 31, 1996:

<TABLE>
<CAPTION>
                                                     PERCENTAGE OF 
                                                       NET SALES   
TYPE OF CUSTOMER                                     1995     1996 
- - ----------------                                    -------  ------ 
<S>                                                 <C>      <C>   
Independent Natural Products Stores................   61.3%   60.5%
Natural Products Supermarket Chains................   22.7    24.3 
Conventional Supermarkets..........................    8.5     8.6 
Miscellaneous/Other................................    7.5     6.6 
                                                    -------  ------ 
                                                     100.0%  100.0% 
</TABLE>

                                      -86-
<PAGE>
 
CUSTOMER SERVICE

    United Natural believes that customer loyalty is dependent upon outstanding
customer service to ensure accurate fulfillment of orders, timely product
delivery, low prices and a high level of product marketing support.

  SALES

    United Natural maintains an order fill rate (excluding products unavailable
from the supplier) which United Natural believes is one of the highest order
fill rates in the natural products distribution industry.  United Natural
believes that its high fill rates can be attributed to its experienced
purchasing department and sophisticated warehousing, inventory control and
distribution systems.  United Natural offers next-day delivery service to a
majority of its active customers and offers multiple deliveries each week to its
largest customers.

    United Natural's staff of account representatives cultivates partnership
relationships with United Natural's customers by emphasizing communication and
responsiveness.  The primary function of the account representatives is to help
customers grow their businesses, thereby increasing United Natural's own sales.
Each account representative is assigned stores in a designated geographic area
and is responsible for assisting the retailer in inventory management,
merchandising, marketing, promotional and event management and store openings.
United Natural's staff of customer service representatives regularly contacts
customers by telephone to ensure that customer needs are met quickly and
efficiently.  In addition to processing orders, the customer service
representatives respond to customer inquiries concerning United Natural's
services and product availability.  While the customer service representatives
contact all customers, the majority of United Natural's sales volume is ordered
electronically.  United Natural distributes shelf identification tags which can
be scanned to facilitate this electronic ordering by the customer.  United
Natural's account representatives and customer service representatives regularly
exchange information to facilitate better knowledge of, and more effective
response to, customer needs.

    To assist customers in making purchasing decisions, each of United Natural's
regions produces a quarterly catalog containing a description of all products
that are currently in stock.  Each product description includes the vendor's
name, product number, price per unit, price per case, suggested retail price and
UPC bar code.  The quarterly catalog also contains a variety of information on
product ordering, delivery options and vendor advertising.  In addition, each
region produces a monthly specials catalog with its latest pricing promotions
and new products.

    In addition, United Natural's senior executives attend major specialty food
trade shows and personally meet with numerous retailers each year to solicit
their 

                                      -87-
<PAGE>
 
comments. United Natural's commitment to service is further reflected in the
focus groups conducted annually by United Natural's senior executives with a
representative sampling of United Natural's customers which allows customers to
evaluate United Natural's services, products and programs.

  MARKETING

    United Natural has developed a variety of marketing services, many of which
are supplier-sponsored, that cater to a broad range of retail formats in which
retailers may participate for a nominal fee.  These programs are designed to
increase sales and are attractive to retailers who often do not have the
resources necessary to conduct such marketing programs independently.

    United Natural offers a monthly flier program featuring the logo and address
of the participating retailer imprinted on a flier advertising sale items which
is distributed by the retailer to its customers.  The color fliers are designed
by United Natural's in-house marketing department utilizing modern digital
photography and contain detailed product descriptions and pricing information.
In addition, each flier generally includes detailed information on selected
vendors, recipes, product features and a comparison of the characteristics of a
natural product with a similar mass market product.  The monthly flier program
is structured to pass through to the retailer the benefit of lower costs on
certain products, allowing stores to earn an improved profit margin on sale
items as a result of United Natural's ability to negotiate favorable terms with
the suppliers of these items.  The program also provides retailers with posters
and window banners to coincide with each month's promotions.

    In addition to its monthly flier program, United Natural offers thematic and
seasonal consumer fliers that are used to promote items associated with a
particular cause or season, such as environmentally sensitive products for Earth
Day or foods and gifts particularly popular during the holiday season.  United
Natural also (i) offers in-store signage and promotional materials, including
shopping bags and end-cap displays, (ii) provides assistance with planning and
setting up product displays and (iii) advises on pricing decisions to enable its
customers to respond to local competition.

SUPPLIERS

    United Natural purchases its products from approximately 1,500 active
suppliers, many of which have had relationships with United Natural for more
than ten years.  Management believes that natural products suppliers seek
distribution of their products through United Natural because it distributes the
majority of the supplier's products, provides access to a large and growing
customer base and supports the supplier's marketing programs.  Substantially all
product categories 

                                      -88-
<PAGE>
 
distributed by United Natural are available from a number of suppliers and
United Natural is not dependent on any single source of supply for any product
category. United Natural's largest supplier accounted for approximately 4.5% of
total purchases in the nine months ended July 31, 1996.

    United Natural has positioned itself to respond to regional and local
customer preferences for natural products by decentralizing the majority of its
purchasing decisions for all products except bulk commodities.  United Natural
believes that regional buyers are best suited to identify and to respond to
local demands and preferences.  Although each of United Natural's regions is
responsible for placing its own orders and can select the products that it
believes will most appeal to its customers, each region is required to
participate in Company-wide purchasing programs that enable it to take advantage
of United Natural's consolidated purchasing power.  For example, United Natural
has positioned itself as the largest purchaser of bulk products in the natural
products industry by centralizing its purchase of nuts, seeds, grains, flours
and dried foods.

    United Natural's purchasing staff cooperates closely with suppliers to
provide new and existing products.  The suppliers assist in training United
Natural's account and customer service representatives in marketing new
products, identifying industry trends and coordinating advertising and other
promotions.

    United Natural maintains a comprehensive quality control assurance program.
All products sold by United Natural and represented as "organic" are required to
be certified as such by an independent third-party agency. United Natural
maintains current certification affidavits on all organic commodities and
produce in order to verify the authenticity of the product. All potential
vendors of organic products are required to provide such third-party
certification before they are approved as a supplier to United Natural. In
addition, United Natural has secured the services of FDA counsel to audit all
labels, packaging, ingredient lists and product claims relating to products
offered by United Natural to ensure that all products meet current FDA
requirements. United Natural believes that it is the only natural products
distributor which has performed such an audit to date.

DISTRIBUTION

    United Natural maintains five distribution centers located in Auburn,
California; Denver, Colorado; Dayville, Connecticut; Atlanta, Georgia; and
Seattle, Washington. United Natural has recently expanded its Connecticut
headquarters from 165,000 to 245,000 square feet and significantly expanded its
capacity to store frozen foods.  United Natural has signed a lease for a new
facility in Colorado which, at approximately 180,800 square feet, will be twice
the size of its current facility and which is expected to be operational during
the second half of calendar 1997.  United Natural intends to replace its 40,000
square foot auxiliary storage facility in 

                                      -89-
<PAGE>
 
Sacramento, California with an 80,000 square foot storage facility located
adjacent to its Auburn, California distribution center, which is expected to be
substantially complete by summer 1998. In addition, United Natural operates
satellite staging facilities in the Philadelphia, Pennsylvania and greater
Jacksonville, Florida areas. These satellite facilities serve as transfer points
for products, trucks and drivers and ensure faster service to markets located
more than five hours driving distance from the Georgia and Connecticut
distribution centers.

    The five distribution centers, two satellite staging facilities and one
auxiliary storage facility have a total of approximately 805,000 square feet of
space.  Each distribution center contains dry, refrigerated and frozen storage
areas as well as office space.  In total, United Natural's facilities encompass
approximately 652,200 square feet of dry storage space, 40,700 square feet of
refrigerated space and 44,700 square feet of frozen storage space, with the
remainder used as office space for United Natural's regional purchasing, sales
and administrative operations.

    United Natural has carefully chosen the sites for its distribution centers
to provide direct access to its regional markets.  This proximity allows United
Natural to reduce its transportation costs compared to competitors that seek to
service their customers from locations that are often hundreds of miles away.
United Natural believes that it incurs lower inbound freight expense than its
regional competitors because its national presence allows it to buy full and
partial truckloads of products which, if necessary, it can backhaul using United
Natural's own trucks between its distribution centers and satellite staging
facilities.  Many of United Natural's competitors must employ outside
consolidation services and pay higher carrier transportation fees to move
products from other regions.  In addition, overstocks and inventory imbalances
at one distribution center may be redistributed by United Natural to another
distribution center where products may be sold prior to their expiration date.

    Products are delivered to United Natural's distribution centers primarily by
its leased fleet of trucks, contract carriers and the suppliers themselves.
United Natural leases most of its trucks from Ryder Truck Leasing, which
maintains facilities on some of United Natural's premises for the maintenance
and service of these vehicles, and a lesser number of its trucks from regional
firms that offer competitive services.

    United Natural ships orders for supplements or for items that are destined
for areas outside regular delivery routes through the United Parcel Service and
other independent carriers.  Deliveries to areas outside the continental United
States are shipped by ocean-going containers on a weekly basis.

                                      -90-
<PAGE>
 
SYSTEMS

    United Natural has made a significant investment in designing its
proprietary information and warehouse management systems.  United Natural
continually evaluates and upgrades its management information systems based on
the best practices at its regional operations in order to make the systems more
efficient, cost effective and responsive to customer needs.  United Natural has
installed its warehouse management systems at its Connecticut and Georgia
facilities.  These systems include radio frequency-based inventory control,
paperless receiving, engineered labor standards, computer-assisted order
processing and slot locator/retrieval assignment systems.  At the receiving
docks, warehouse workers attach computer-generated, preprinted locator tags to
all inbound products.  These tags contain the expiration date, location,
quantity, lot number and other information in bar code format.  To process
customer orders, warehouse workers use hand-held radio frequency devices to scan
the UPC bar code as a product is removed from its assigned slot.  Similarly,
customer returns are processed by scanning the UPC bar codes.  United Natural
also employs a management information system that enables it to lower its
inbound transportation costs by making optimum use of its own fleet of trucks or
by consolidating deliveries into full truckloads.  Orders from multiple
suppliers and multiple distribution centers are consolidated into single
truckloads for efficient use of available vehicle capacity and return-haul
trips.

RETAIL OPERATIONS

    United Natural's Natural Retail Group ("NRG") currently owns and operates
nine retail natural food stores located in Connecticut, Florida, Maryland,
Massachusetts and New York. United Natural's retail strategy is to selectively
acquire existing stores that meet United Natural's strict criteria in categories
such as sales and profitability, growth potential, merchandising and management.
Generally, United Natural will not purchase stores that directly compete with
primary retail customers of its distribution business. United Natural believes
its retail stores have a number of advantages over their competitors, including
the financial strength and marketing expertise provided by United Natural, the
purchasing power resulting from group purchasing by stores within NRG and the
breadth of their product selection.  United Natural's strategy for future retail
growth is to identify and acquire additional retail stores as opportunities
arise and to focus on increased sales of higher margin nutritional supplements
while maintaining emphasis on the sale of organic produce and delicatessen and
bakery products and consumer education.

    United Natural's retail stores offer products in each of the six categories
offered by United Natural's distribution business as well as produce, meat,
poultry, fresh seafoods, baked goods and other prepared foods.  These additional
product offerings range between 20% to 40% of the total sales of a typical NRG
store.  NRG focuses its marketing efforts on consumer education and store
promotion.  NRG provides 

                                      -91-
<PAGE>
 
consumer education through informational brochures, promotional flyers,
seminars, workshops, cooking classes and product samplings. In its image
advertising, NRG emphasizes its knowledgeable and courteous staff, broad
selection of natural products, environmental stewardship and frequent price
promotions.

    The name and location of each of NRG's stores and their approximate square
feet and lease expiration dates are as follows:

<TABLE>
<CAPTION>

STORE/LOCATION            DATE OF ACQUISITION    SQUARE      LEASE EXPIRATION
- - --------------            -------------------    ------      ----------------
                                                   FEET 
                                                   ---- 
<S>                       <C>                  <C>           <C>
Health Hut............... April 1993              4,100      May 2000
  Valley Stream, NY

Cheese and Stuff......... May 1993                10,000     March 2005
  Hartford, CT

Food for Thought......... July 1993               12,000     November 2005
  Norwalk, CT

Village Market........... November 1993           5,875      May 2001
  Pikesville, MD

Natureworks.............. January 1994            8,500      December 2001
  Melbourne, FL

Railway Market........... April 1994              5,000      March 1999
  Easton, MD

Cape Cod Natural Foods... July 1994               4,500      December 2002
  Centerville, MA

SunSplash Market......... April 1995              5,750      July 1999
  Naples, FL

Nature's Finest Foods.... August 1997             15,000     November 2003
  St. Petersburg, FL

</TABLE>

    As both a distributor to its retail stores and a retailer, a number of
advantages are made available to United Natural, including the ability to:  (i)
control the purchases made by these stores; (ii) expand the distribution of and
marketing for its private label products within these stores; (iii) expand the
number of high-growth, high-margin product categories such as produce and
prepared foods within these stores; and (iv) keep current with the retail
marketplace which allows it to better serve its distribution customers.  In
addition, as the primary natural products distributor to its retail locations,
United Natural expects to realize significant economies of scale and operating
and buying efficiencies.  As an operator of retail stores, United Natural also
has the ability to test market select products prior to offering them
nationally, which allows United Natural to evaluate consumer reaction to the
product without incurring significant inventory risk.  United Natural is able to

                                      -92-
<PAGE>
 
test new marketing and promotional programs within its stores prior to offering
them to a broader customer base.

COMPETITION

    The natural products distribution industry is highly competitive.  The
industry has been characterized in recent years by significant consolidation and
the emergence of large competitors.  United Natural also competes with numerous
smaller regional, local and specialty distributors of natural products.  In
addition, United Natural competes with national, regional and local distributors
of conventional groceries and, to a lesser extent, companies which distribute to
their own retail facilities.  There can be no assurance that distributors of
conventional groceries will not increase their emphasis on natural products and
more directly compete with United Natural or that new competitors will not enter
the market. Many of these distributors may have been in business longer, may
have substantially greater financial and other resources than United Natural and
may be better established in their markets.  There can be no assurance that
United Natural's current or potential competitors will not provide services
comparable or superior to those provided by United Natural or adapt more quickly
than United Natural to evolving industry trends or changing market requirements.
It is also possible that alliances among competitors may emerge and rapidly
acquire significant market share. Increased competition may result in price
reductions, reduced gross margins and loss of market share, any of which could
materially adversely affect United Natural's business, financial condition or
results of operations.

    United Natural believes that distributors in the natural products industry
compete principally on product quality and depth of inventory selection, price
and quality of customer service.  Although United Natural believes it currently
competes effectively with respect to each of these factors, there can be no
assurance that United Natural will be able to maintain its competitive position
against current and potential competitors.

    United Natural's retail stores compete against other natural products
outlets, conventional supermarkets and specialty stores.  United Natural
believes that retailers of natural products compete principally on product
quality and selection, price, knowledge of personnel and convenience of
location.

REGULATION

    United Natural's operations and products are subject to regulation by state
and local health departments, the U.S. Department of Agriculture and the Food
and Drug Administration, which generally impose standards for product quality
and sanitation. United Natural's facilities generally are inspected at least
once a year by state or federal authorities.  United Natural's trucking
operations are also subject to 

                                      -93-
<PAGE>
 
regulation by the U.S. Department of Transportation and the U.S. Federal Highway
Administration.

    Federal, state and local provisions which have been enacted or adopted
regulating the discharge of materials into the environment, or otherwise
relating to the protection of the environment, generally are not directly
applicable to United Natural.  Certain of United Natural's distribution
facilities have above-ground storage tanks for diesel fuel and other petroleum
products, which are subject to laws regulating such storage tanks.

    United Natural believes that it is in compliance in all material respects
with all applicable government regulations.

PROPERTIES AND EQUIPMENT

    United Natural owns its corporate offices and distribution center in
Dayville, Connecticut which was recently expanded from 165,000 to 245,000 square
feet.

    United Natural leases its remaining distribution centers, two satellite
staging areas and one auxiliary storage facility.  Each distribution center
contains dry, refrigerated and frozen storage areas and office space for the
purchasing, sales and administrative operations of the facility.  The following
chart provides information on the approximate square footage of each of United
Natural's distribution centers and staging facilities and the expiration date of
the lease for the facility (other than Dayville, Connecticut, which is owned by
United Natural):

<TABLE>
<CAPTION>

                                SIZE (IN           LEASE    
LOCATION                      SQUARE FEET)       EXPIRATION 
- - --------                      ------------     --------------
<S>                           <C>              <C>           
Atlanta, Georgia                    175,000        March 1999

Auburn, California                  150,000          May 2008

Dayville, Connecticut               245,000    Not Applicable

Denver, Colorado                     91,000         July 2000

Seattle, Washington                 100,000     February 2001

Jacksonville, Florida                 3,000     December 1996  (renewal negotiations
                                                               ongoing)

Philadelphia, Pennsylvania            2,800     December 1996  (renewal negotiations
                                                               ongoing)

Sacramento, California               40,000      October 1996  (negotiating
                                                               purchase of
                                                               distribution center)
</TABLE>

                                      -94-
<PAGE>
 
    United Natural has signed a lease for a new facility in Denver which, at
approximately 180,800 square feet, will be twice the size of its current
facility.  The new Denver facility is expected to be operational in the second
half of calendar 1997. United Natural intends to replace its 40,000 square foot
auxiliary storage facility in Sacramento, California with an 80,000 square foot
storage facility located adjacent to its Auburn, California distribution center.
Construction of the new leased space is expected to be substantially complete by
summer 1998.  United Natural believes that it will be able to continue to expand
or replace its facilities as and when needed to accommodate United Natural's
future growth.

    Equipment and machinery owned by United Natural and used in its operations
consist primarily of electronic data processing and material handling equipment,
racking, coolers and freezers.  United Natural leases a majority of its trucks
and trailers under master lease agreements with Ryder Truck Leasing.  Ryder is
responsible for all truck maintenance costs.

EMPLOYEES

    As of April 30, 1997, United Natural had approximately 1,188 full-time
employees, including approximately 80 in finance and administration, 102 in
sales and marketing, 81 in customer service, 263 in the retail stores and 662 in
operations. Approximately 75 of these employees are covered by a collective
bargaining agreement with Teamsters Local 117, Seattle, Washington which expires
in July 2000. United Natural has never experienced a work stoppage by its
unionized employees. United Natural believes that its relationships with its
employees are good.

LEGAL PROCEEDINGS

    From time to time, United Natural is involved in routine litigation which
arises in the ordinary course of its business.  There are no pending material
legal proceedings to which United Natural is a party or to which the property of
United Natural is subject.

                                      -95-
<PAGE>
 
                     RECENT DEVELOPMENTS -- UNITED NATURAL


RESULTS FOR THE QUARTER ENDED JULY 31, 1997

    Net sales for the fourth quarter of fiscal 1997 were $110.7 million, an
increase of 13.2% over net sales of $97.7 million for the same period last year.
The overall increase in sales resulted from increased sales to United Natural's
existing customer base, sales to new customers in existing geographic areas and
sales resulting from the introduction of new products.

    Net income for the fourth quarter of fiscal 1997 was $2.8 million, or $0.22
per share.  In the quarter ended July 31, 1996, net income was $1.4 million, or
$0.13 per share.  In the fiscal 1996 quarter, United Natural incurred a non-
recurring charge of $1.1 million ($0.6 million net of taxes) associated with the
grant of stock options under United Natural's 1996 Stock Option Plan.  Excluding
this non-recurring charge, net income for the fiscal 1996 quarter would have
been $2.0 million, or $0.20 per share.

    United Natural's gross profit increased 11.2%, or $2.3 million, to $22.7
million for the fourth quarter of fiscal 1997 from $20.4 million for the same
period last year. As a percentage of net sales, gross profit decreased to 20.5%
for the fourth quarter from 20.9% during the same period last year.  The
decrease in gross profit percentage resulted primarily from increased sales to
existing customers that resulted in those customers earning greater discounts
under United Natural's volume discount program.

    Total operating expenses for the fourth quarter of fiscal 1997 were $17.7
million, an increase of $0.8 million from $16.9 million in the fiscal 1996
quarter. However, as a percentage of net sales, total operating expenses
decreased to 16.0% in the fourth quarter of fiscal 1997 from 17.3% in the fiscal
1996 quarter, as United Natural continued to leverage its overhead through the
integration of its recent acquisitions.  In the fiscal 1996 quarter, United
Natural incurred a non-recurring charge of $1.1 million associated with the
grant of stock options under United Natural's 1996 Stock Option Plan.  Excluding
this non-recurring charge, total operating expenses for the quarter ended July
31, 1996 would have been $15.8 million, or 16.2% of net sales.

    As a result of the foregoing, operating income increased 43.1% to $5.0
million from $3.5 million for the quarter ended July 31, 1996 while the
operating margin increased to 4.5% of net sales from 3.6% of net sales in the
fiscal 1996 quarter. Excluding the non-recurring charge of $1.1 million for the
quarter ended July 31, 1996, operating income would have been $4.6 million, or
4.7% of net sales.

                                      -96-
<PAGE>
 
RESULTS FOR THE TWELVE MONTHS ENDED JULY 31, 1997

    Net sales for the twelve-month period ended July 31, 1997 were $421.7
million, an increase of 10.6% over net sales of $381.3 million for the twelve
months ended July 31, 1996.  The increase in sales resulted from increased sales
to United Natural's existing customer base, sales to new customers, increased
sales attributable to the introduction of new products and increased market
penetration in existing geographic territories.  United Natural believes that
sales were negatively impacted by winter storms in the Northwest region during
the second quarter of fiscal 1997.

    Net income for the twelve-month period ended July 31, 1997 before
extraordinary items was $9.3 million, or $0.79 per share.  United Natural
recorded an extraordinary loss of $1.6 million ($0.9 million net of taxes) in
fiscal 1997 associated with the early retirement of debt.  In November 1996,
United Natural completed its initial public offering of 2.9 million shares at
$13.50 per share, generating $36.4 million in proceeds prior to offering
expenses.  The net proceeds were used to retire debt.  Net income for the
twelve-month period ended July 31, 1997 was $8.3 million, or $0.71 per share.

    For the twelve months ended July 31, 1996, net income was $3.4 million, or
$0.33 per share.  Net income for the twelve months ended July 31, 1996 included
$3.2 million ($1.3 million net of taxes) relating to the non-recurring charges
of $1.6 million for the write-down of intangible assets, $0.5 million for costs
associated with the merger with Mountain People's Warehouse and $1.1 million for
costs associated with the grant of stock options under United Natural's 1996
Stock Option Plan.  Excluding these charges, net income for the twelve-month
period ended July 31, 1996 would have been $4.7 million, or $0.46 per share.

    United Natural's gross profit increased 10.3%, or $8.1 million, to $87.1
million for the twelve-month period ended July 31, 1997 from $79.0 million for
the same twelve-month period of 1996.  As a percentage of net sales, gross
margin decreased to 20.6% for the twelve months ended July 31, 1997 from 20.7%
for the twelve months ended July 31, 1996.  The decrease in gross profit
percentage resulted primarily from increased sales to existing customers that
resulted in those customers earning greater discounts under United Natural's
volume discount program.

    For the twelve-month period ended July 31, 1997, total operating expenses
were $68.7 million, an increase of $1.6 million from the $67.1 million in the
same twelve-month period of fiscal 1996.  However, as a percentage of net sales,
total operating expenses decreased to 16.3% for the twelve-month period ended
July 31, 1997 from 17.6% for the twelve-month period ended July 31, 1996.

    During the twelve-month period ended July 31, 1996, United Natural incurred
total non-recurring charges of $3.2 million.  The non-recurring charges included
$1.6 million for the write-down of intangible assets, $0.5 million for costs
associated 

                                      -97-
<PAGE>
 
with the merger with Mountain People's Warehouse and $1.1 million for costs
associated with the grant of stock options under United Natural's 1996 Stock
Option Plan. Excluding these non-recurring charges, total operating expenses for
the twelve-month period ended July 31, 1996 would have been $63.9 million, or
16.8% of net sales.

    For the twelve-month period ended July 31, 1997, operating income was $18.4
million, or 4.4% of net sales.  During the twelve-month period ended July 31,
1996, operating income was $11.9 million, or 3.1% of net sales.  Excluding the
non-recurring charges of $3.2 million discussed above, operating income for the
twelve-month period ended July 31, 1996 would have been $15.1 million, or 4.0%
of net sales.

                                      -98-
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                 THREE MONTHS ENDED                     TWELVE MONTHS ENDED
                                                       JULY 31,                              JULY 31,     
                                                       --------                              --------      
                                               1996              1997               1996                  1997        
                                               ----              ----               ----                  ----        
<S>                                        <C>               <C>                <C>                   <C>             
Net sales                                  $97,733,021       $110,659,630       $381,270,375          $421,697,941    

Cost of sales                               77,329,517         87,961,938        302,257,965           334,583,617    
                                           -----------       ------------       ------------          ------------ 
   Gross profit                             20,403,504         22,697,692         79,012,410            87,114,324    
                                           -----------       ------------       ------------          ------------ 

Operating expenses                          16,639,511         17,430,095         64,479,189            67,633,123    

Amortization of intangibles                    269,569            265,408          2,615,560             1,060,442    
                                           -----------       ------------       ------------          ------------ 
   Total operating expenses                 16,909,080         17,695,503         67,094,749            68,693,565    
                                           -----------       ------------       ------------          ------------ 
   Operating income                          3,494,424          5,002,189         11,917,661            18,420,759    
                                           -----------       ------------       ------------          ------------ 
Other expense (income): 
  Interest expense                           1,307,906            516,727          5,161,485             3,081,440    
  Other, net                                   (30,715)          (127,666)          (185,702)             (331,983)   
                                           -----------       ------------       ------------          ------------ 
                                                                                                                      
   Total other expense                       1,277,191            389,061          4,975,783             2,749,457    
                                           -----------       ------------       ------------          ------------  
    Income before income taxes                                                                                         
     and extraordinary item                  2,217,233          4,613,128          6,941,878            15,671,302     
                                                                                                                     
Income taxes                                   853,021          1,810,353          3,547,110             6,416,070    
                                           -----------       ------------       ------------          ------------   
    Income before                                                                                                     
     extraordinary item                      1,364,212          2,802,775          3,394,768             9,255,232    
                                                                                                                      
Extraordinary Item - loss on early                                                                                     
extinguishment of debt, net of                                                                                       
income tax benefit of $661,882                      --                 --                 --               932,929     
                                           -----------       ------------       ------------          ------------    
   Net income                              $ 1,364,212       $  2,802,775       $  3,394,768          $  8,322,303    
                                           -----------       ------------       ------------          ------------     
Income per share of common stock                                                                                       
before extraordinary item                        $0.13              $0.22              $0.33                 $0.79     
                                           ===========       ============       ============          ============      
Extraordinary item                                  --                 --                 --                 $0.08    
                                           ===========       ============       ============          ============      
Net income per share of common stock             $0.13              $0.22              $0.33                 $0.71    
                                           ===========       ============       ============          ============      
Weighted average shares of                                                                                              
common stock                                10,138,172         12,748,733         10,145,823            11,697,587      
                                           ===========       ============       ============          ============      
</TABLE>

                                     -99-
<PAGE>
 
                          CONSOLIDATED BALANCE SHEETS
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>

                                             JULY 31,      JULY 31,
                  ASSETS                       1996          1997
                                               ----          ----    
<S>                                         <C>          <C> 
CURRENT ASSETS                              $67,223,860  $ 80,460,821

PROPERTY & EQUIPMENT, NET                    20,603,663    20,379,327

OTHER ASSETS                                 10,916,616    10,145,206
                                            -----------  ------------ 
TOTAL ASSETS                                $98,744,139  $110,985,354
                                            ===========  ============ 
<CAPTION> 
      LIABILITIES & STOCKHOLDERS' EQUITY
      ----------------------------------
<S>                                         <C>          <C> 
CURRENT LIABILITIES                         $57,136,466  $ 31,578,140

LONG-TERM DEBT                               23,426,119    17,230,657

STOCKHOLDERS' EQUITY                         18,181,554    62,176,557
                                            -----------  ------------ 
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY    $98,744,139  $110,985,354
                                            ===========  ============ 
</TABLE>

                                     -100-
<PAGE>
 
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS -- UNITED NATURAL

OVERVIEW

    United Natural is one of only two national distributors of natural foods and
related products in the United States.  United Natural currently distributes
more than 25,000 natural products to more than 5,500 customers located in 43
states.  United Natural's distribution operations are divided into three
principal regions:  Cornucopia in the eastern United States; Mountain People's
in the western United States; and Rainbow in the Rocky Mountains and Plains
regions.  Through its Natural Retail Group, United Natural also owns and
operates eight retail natural products stores located in the eastern United
States.

    In recent years, United Natural has increased sales to existing and new
customers through the acquisition of or merger with existing natural products
distributors, the opening of distribution centers in new geographic areas and
the expansion of existing distribution centers, as well as continuing growth in
the natural products industry generally.  Management believes that through these
actions United Natural has been able to broaden its geographical penetration,
increase its market share, expand its customer base and enhance and diversify
its product offerings.

    United Natural is currently in the process of integrating many of the
operating functions of its recent acquisitions to achieve operating efficiencies
by (i) eliminating geographic overlaps in distribution, (ii) integrating
administrative, finance and accounting functions of its three regions, (iii)
expanding marketing and customer service programs and (iv) expanding its
information and warehouse management systems to all of its facilities.  In
addition, United Natural's continuing growth has created the need for expansion
of existing facilities to achieve maximum operating efficiencies and to assure
adequate space for future needs.  While operating margins may be affected in
periods in which expenses are incurred to support United Natural's continued
growth, over the long term, United Natural expects to benefit from increased
absorption of its expenses over a larger sales base.  In recent years, United
Natural has incurred significant expenditures in connection with the expansion
of its facilities, including the expansion of its distribution center and
headquarters in Connecticut and the expansion of refrigerated space in its
Georgia facility.  United Natural intends to lease a new facility in Colorado,
which is expected to be operational during the second half of calendar 1997, and
to replace its auxiliary storage facility in Sacramento, California with a
larger facility adjacent to its Auburn, California distribution center, which is
expected to be substantially complete by late calendar 1997.  United Natural
depreciates its facilities over 40 years and its equipment over three to ten
years.

    United Natural has also made a significant investment in designing and
installing proprietary information and warehouse management systems in its

                                     -101-
<PAGE>
 
Connecticut and Georgia facilities.  United Natural intends to install its
information and warehouse management systems in other regions in stages, with
installation commencing in Colorado in late calendar 1997.

    United Natural's retail strategy for NRG is to selectively acquire existing
natural products stores that meet United Natural's strict criteria in categories
such as sales and profitability, growth potential, merchandising and management.
Management believes United Natural's retail business serves as a natural
complement to its distribution business.

    United Natural's net sales consist primarily of sales of natural products to
retailers, after customer volume discounts, returns and allowances, and, to a
lesser extent, sales from its natural products retail stores.  The principal
components of United Natural's cost of sales include the amount paid to
manufacturers and growers for products sold plus the cost of transportation of
the product to United Natural's distribution facilities.  Generally, United
Natural is able to pass along price increases and decreases to its customers.
As a result, United Natural's net sales and profit levels may be negatively
affected during periods of food price deflation, even though United Natural's
gross profit as a percentage of net sales may remain relatively constant.
Operating expenses include primarily labor-related expenses, employee benefits
(including payments under United Natural's Employee Stock Ownership Plan
("ESOP")), selling, warehousing, delivery and occupancy expenses, depreciation
and other distribution and administrative costs.  Other expenses include
interest payments on outstanding indebtedness, miscellaneous expenses and other
non-recurring expenses.

RECENT ACQUISITIONS

    On February 20, 1996, a subsidiary of United Natural merged with and into
Mountain People's, whereupon Mountain People's became a wholly owned subsidiary
of United Natural.  The merger with Mountain People's was accounted for as a
pooling of interests and, accordingly, all financial information included in
this Proxy Statement is reported as though the companies had been combined in
all periods reported.  United Natural acquired all of the outstanding capital
stock of Mountain People's in exchange for approximately 37% of the stock of
United Natural after the merger.  The consideration paid by United Natural for
Mountain People's was established by the parties through arms-length
negotiations and was based on an estimate of the relative fair value of Mountain
People's as a going concern.  See Note 2 of Notes to United Natural's
Consolidated Financial Statements.

    On May 22, 1995, prior to its merger with United Natural, Mountain People's
acquired Nutrasource, Inc. ("Nutrasource"), a distributor of natural products in
the Pacific Northwest region.  The total cash and debt issued to acquire
Nutrasource was approximately $2.8 million, which exceeded the fair value of the
net assets acquired by approximately $1.3 million.  In addition, United Natural
paid $1.0 million to a 

                                     -102-
<PAGE>
 
stockholder of Nutrasource in consideration for a covenant not to compete. On
July 29, 1995, United Natural acquired Rainbow, a distributor of natural
products in the Rocky Mountains and Plains regions. The total cash and debt
issued to acquire Rainbow was approximately $8.5 million, which exceeded the
fair value of the net assets acquired by approximately $4.5 million. The
acquisitions of Nutrasource and Rainbow were accounted for under the purchase
method of accounting, and, accordingly, all of the financial information for
Rainbow and Nutrasource have been included in this since their respective dates
of acquisition. The excess of the purchase price over the net assets acquired in
each of these acquisitions has been recorded as goodwill and will be amortized
by United Natural over 30 years.

    United Natural's fiscal years ended October 31, 1994 and 1995 are referred
to herein as "fiscal 1994" and "fiscal 1995," respectively.  United Natural has
changed its fiscal year end to July 31.

RESULTS OF OPERATIONS

    The following table presents, for the periods indicated, certain income and
expense items expressed as a percentage of net sales:

<TABLE>
<CAPTION>
                                               FISCAL YEAR ENDED        NINE MONTHS ENDED      NINE MONTHS ENDED  
                                                  OCTOBER 31,                JULY 31,              APRIL 30,      
                                              -------------------     -------------------     ------------------ 
                                               1994        1995        1995        1996        1996        1997   
                                               ----        ----        ----        ----        ----        ----   
<S>                                           <C>          <C>        <C>         <C>         <C>          <C> 
Net sales.................................    100.0%       100.0%     100.0%      100.0%      100.0%       100.0%
Cost of sales.............................     78.0         78.9       78.4        79.1        79.3         79.3
                                              -----        -----      -----       -----       -----        -----
    Gross profit..........................     22.0         21.1       21.6        20.9        20.7         20.7
                                              -----        -----      -----       -----       -----        -----
Operating expenses........................     18.0         17.1       17.4        17.0        16.9         16.1
Amortization of intangibles...............      0.3          0.9        0.3         0.2         0.8          0.3
                                              -----        -----      -----       -----       -----        -----
    Total operating expenses..............     18.3         18.0       17.7        17.2        17.7         16.4
                                              -----        -----      -----       -----       -----        -----
    Operating income......................      3.7          3.1        3.9         3.7         3.0          4.3
                                              -----        -----      -----       -----       -----        -----
Interest expense..........................      1.1          1.2        1.2         1.3         1.4          0.8
Other, net................................      0.1         (0.1)      (0.1)        0.0        (0.1)        (0.1)
                                              -----        -----      -----       -----       -----        -----
    Total other expense...................      1.2          1.1        1.1         1.3         1.3          0.7
                                              -----        -----      -----       -----       -----        -----
    Income before income
    taxes and extraordinary item..........      2.5          2.0        2.8         2.4         1.7          3.6
Income taxes..............................      1.0          1.0        1.1         1.0         1.0          1.5
                                              -----        -----      -----       -----       -----        -----
    Income before extraordinary
    item..................................      1.5          0.9        1.7         1.4         0.7          2.1
</TABLE> 

                                     -103-
<PAGE>
 
<TABLE> 
<S>                                           <C>          <C>        <C>         <C>         <C>          <C> 
Extraordinary item/1/                           0.0          0.0        0.0         0.0         0.0          0.3  
                                              -----        -----      -----       -----       -----        -----  
    Net income                                  1.5%         0.9%       1.7%        1.4%        0.7%         1.8% 
                                              =====        =====      =====       =====       =====        =====  
</TABLE>
- - -------------------

(1) Represents loss on early extinguishment of debt, net of income tax benefit.

NINE MONTHS ENDED APRIL 30, 1997 COMPARED TO NINE MONTHS ENDED APRIL 30, 1996

    Net Sales.  United Natural's net sales increased approximately 9.7%, or
$27.5 million, to $311.0 million for the nine months ended April 30, 1997 from
$283.5 million for the nine months ended April 30, 1996.  The increase in net
sales was primarily attributable to increased volume by United Natural to
existing customers and the introduction of new products not formerly offered by
United Natural. United Natural also realized an increase in net sales as a
result of sales to new customers in existing geographic areas.  United Natural
believes that sales were negatively impacted by winter storms in the Northwest
region during the second quarter of fiscal 1997.

    Gross Profit.  United Natural's gross profit increased approximately 9.9%,
or $5.8 million, to $64.4 million for the nine months ended April 30, 1997 from
$58.6 million for the nine months ended April 30, 1996.  United Natural's gross
profit as a percentage of net sales held constant at 20.7% for both nine-month
periods.

    Operating Expenses.  United Natural's total operating expenses increased
approximately 1.6%, or $0.8 million, to $51.0 million for the nine months ended
April 30, 1997 from $50.2 million for the nine months ended April 30, 1996.
However, as a percentage of net sales, operating expenses decreased to 16.4% for
the for the nine months ended April 30, 1997 from 17.7% for the nine months
ended April 30, 1996.

    Operating expenses for the nine months ended April 30, 1996 included a non-
recurring charge of $1.6 million for the write-down of intangible assets.
United Natural continually evaluates its intangible assets in accordance with
Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of."  In addition, United Natural had a non-recurring charge of $0.5 million for
costs associated with the merger with Mountain Peoples. Excluding these non-
recurring charges, United Natural's total operating expenses would have been
$48.1 million, or 17.0% of net sales, for the nine months ended April 30, 1996.

    The decrease in total operating expenses as a percentage of net sales was
primarily attributable to United Natural's increased absorption of fixed
expenses and overhead over a larger sales base.  In addition, United Natural
achieved increased operating efficiencies through the continued integration of
its acquisitions.

                                     -104-
<PAGE>
 
    Operating Income.  Operating income increased $5.0 million, or approximately
59.3%, to $13.4 million for the nine months ended April 30, 1997 from $8.4
million for the nine months ended April 30, 1996.  As a percentage of net sales,
operating income increased to 4.3% for the nine months ended April 30, 1997 from
3.0% for the nine months ended April 30, 1996.

    Other Income(Expense).  Other expense, net, decreased approximately 36.2%,
or $1.3 million, to $2.4 million for the nine months ended April 30, 1997 from
$3.7 million for the nine months ended April 30, 1996.  The decrease was
primarily attributable to lower interest payments in the nine months ended April
30, 1997 resulting from the use of the proceeds of United Natural's initial
public offering to repay debt.

    Income Taxes.  United Natural's effective income tax rate was 41.6% and
57.0% for the nine months ended April 30, 1997 and 1996, respectively.  The
effective rate at April 30, 1997 was higher than the federal statutory rate
primarily due to state and local taxes.  The effective rate at April 30, 1996
was higher than the federal statutory rate primarily due to nondeductible
goodwill amortization, especially the write-off of the intangible assets in the
nine months ended April 30, 1996, as well as state and local income taxes.

    Net Income.  As a result of the foregoing, United Natural's net income
increased by $3.5 million to $5.5 million for the nine months ended April 30,
1997 from $1.6 million for the nine months ended April 30, 1996.  Excluding the
$2.0 million ($1.0 million net of taxes) in non-recurring charges discussed
above for the nine months ended April 30, 1997 and the $2.1 million ($1.5
million net of taxes) in non-recurring charges for the nine months ended April
30, 1996, net income would have been $6.5 million for the nine months ended
April 30, 1997 and $3.5 million for the nine months ended April 30, 1996.

NINE MONTHS ENDED JULY 31, 1996 COMPARED TO NINE MONTHS ENDED JULY 31, 1995

    Net Sales.  United Natural's net sales increased 51.9%, or $97.9 million, to
$286.4 million in the nine months ended July 31, 1996 from $188.5 million in the
nine months ended July 31, 1995.  The increase in net sales was primarily due to
additional sales of $74.5 million attributable to Nutrasource and Rainbow, whose
operations were included for the entire nine-month period in 1996.  Sales of
$6.5 million were attributable to two months of operations of Nutrasource during
the comparable 1995 period.  The increase was also attributable to increased
sales by United Natural to existing customers, including net sales attributable
to new products offered by United Natural and net sales to new customers in
existing geographic distribution areas as well as new geographic areas not
formerly served by United Natural.

                                     -105-
<PAGE>
 
    Gross Profit.  United Natural's gross profit increased 47.0%, or $19.2
million, to $60.0 million in the nine months ended July 31, 1996 from $40.8
million in the nine months ended July 31, 1995.  United Natural's gross profit
as a percentage of net sales decreased to 20.9% for the nine months ended July
31, 1996 from 21.6% in the nine months ended July 31, 1995.  The decrease in the
gross profit as a percentage of net sales was primarily due to the lower-margin
business of United Natural's recently acquired distributors and to the increase
in net sales during fiscal 1996 attributable to natural products supermarket
chains, which tend to buy in larger quantities and to qualify for greater volume
discounts.

    Operating Expenses.  United Natural's total operating expenses increased
48.3%, or $16.1 million, to $49.4 million in the nine months ended July 31, 1996
from $33.3 million in the nine months ended July 31, 1995.  As a percentage of
net sales, operating expenses decreased to 17.2% in the nine months ended July
31, 1996 from 17.7% in the nine months ended July 31, 1995.  Total operating
expenses in the nine months ended July 31, 1996 included a non-cash expense of
$1,056,100 related to the grant of options under United Natural's 1996 Stock
Option Plan and a non-recurring expense of $458,000 representing costs
associated with the Mountain People's merger. Excluding the $1.5 million of non-
recurring expenses, United Natural's total operating expenses would have been
$47.8 million, or 16.7% of net sales, for the nine months ended July 31, 1996.
The decrease in total operating expenses as a percentage of net sales was
primarily attributable to United Natural's increased absorption of overhead and
fixed expenses over a larger sales base.  In addition, United Natural achieved
increased operating efficiencies through the implementation of new information
and warehouse management systems in its Connecticut and Georgia facilities.

    Depreciation expense increased 91.7%, or $1.1 million, to $2.3 million in
the nine months ended July 31, 1996 from $1.2 million in the nine months ended
July 31, 1995, primarily due to United Natural's purchase of its distribution
center and headquarters in Connecticut in August 1995 and the inclusion of a
full period of depreciation for Nutrasource and Rainbow in the nine months ended
July 31, 1996. United Natural's amortization of intangible assets increased
31.5%, or $189,943, to $792,615 in the nine months ended July 31, 1996 from
$602,672 in the nine months ended July 31, 1995.  This increase was primarily
attributable to the inclusion of amortization expense for Nutrasource and
Rainbow for the entire nine months ended July 31, 1996, compared with two months
of amortization expense for Nutrasource for the nine months ended July 31, 1995.

    Operating Income.  Operating income increased $3.1 million, or 42.3%, to
$10.6 million in the nine months ended July 31, 1996 from $7.5 million in the
nine months ended July 31, 1995.  As a percentage of net sales, operating income
declined to 3.7% at the nine months ended July 31, 1996 from 3.9% in the nine
months ended July 31, 1995.  Excluding the $1.5 million of non-recurring
expenses discussed above, operating income would have been $12.1 million, or
4.2% of net sales, in the nine months ended July 31, 1996.

                                     -106-
<PAGE>
 
    Other Income (Expense).  The $1.8 million increase in interest expense in
the nine months ended July 31, 1996 compared to the nine months ended July 31,
1995 was primarily attributable to the indebtedness incurred in connection with
the purchase of United Natural's Connecticut facility in August 1995 and the
acquisitions of Nutrasource and Rainbow, along with an increase in borrowings
under United Natural's revolving line of credit to fund increasing inventory and
accounts receivable balances related to United Natural's increased sales.

    Income Taxes.  United Natural's effective income tax rates were 40.8% and
40.1% for the nine months ended July 31, 1996 and 1995, respectively.  The
effective rates were higher than the federal statutory rate due to nondeductible
costs associated with the merger with Mountain People's and state and local
income taxes.

    Net Income.  As a result of the foregoing, United Natural's net income
increased by 24.5%, or $0.8 million, to $4.0 million in the nine months ended
July 31, 1996 from $3.2 million in the nine months ended July 31, 1995.
Excluding the $1.5 million ($0.9 million net of taxes) non-recurring expenses
related to the granting of options under the 1996 Stock Option Plan and the
costs associated with the Mountain People's merger, net income would have been
$4.9 million, or 1.7% of net sales, in the nine months ended July 31, 1996.

                                     -107-
<PAGE>
 
FISCAL 1995 COMPARED TO FISCAL 1994

    Net Sales.  United Natural's net sales increased 41.2%, or $82.7 million, to
$283.3 million in fiscal 1995 from $200.6 million in fiscal 1994.  The increase
in net sales was primarily due to additional sales of $33.5 million attributable
to Nutrasource and Rainbow, whose operations were included in the fiscal 1995
results for five months and three months, respectively.  No financial results of
Nutrasource or Rainbow were included in the comparable 1994 period.  The
increase in net sales was also attributable to increased sales by United Natural
to existing customers, the introduction of new products not formerly carried by
United Natural and the inclusion of sales to new accounts within existing
geographic distribution areas.

    Gross Profit.  United Natural's gross profit increased 35.6%, or $15.7
million, to $59.8 million in fiscal 1995 from $44.1 million in fiscal 1994.
United Natural's gross profit as a percentage of net sales decreased to 21.1% in
fiscal 1995 from 22.0% in fiscal 1994.  The decrease in gross profit as a
percentage of net sales was primarily attributable to the lower-margin business
of United Natural's recently acquired distributors and to the increase in net
sales during fiscal 1995 attributable to natural products supermarket chains,
which tend to buy in larger quantities and to qualify for greater volume
discounts.  In addition, United Natural's gross profit as a percentage of net
sales declined due to a smaller percentage of net sales represented by sales
from United Natural's higher-margin NRG stores.

    Operating Expenses.  United Natural's total operating expenses increased
39.1%, or $14.4 million, to $51.1 million in fiscal 1995 from $36.7 million in
fiscal 1994.  As a percentage of net sales, total operating expenses decreased
to 18.0% in fiscal 1995 from 18.3% in fiscal 1994.  Total operating expenses in
fiscal 1995 included a non-recurring expense of $1.6 million related to the
write-off of intangible assets. Excluding the non-recurring expense of $1.6
million, total operating expenses would have been $49.5 million, or 17.5% of net
sales, in fiscal 1995.  The decrease in total operating expenses as a percentage
of net sales was primarily attributable to United Natural's increased absorption
of overhead and fixed expenses over a larger sales base.

    Depreciation expense increased 61.5%, or $0.8 million, to $2.1 million in
fiscal 1995 from $1.3 million in fiscal 1994, primarily due to United Natural's
purchase of its distribution center and headquarters in Connecticut in August
1995 and the inclusion of a partial year of depreciation for each of Nutrasource
and Rainbow in fiscal 1995 and no depreciation resulting from such acquisitions
in fiscal 1994.  United Natural's amortization of intangible assets increased
450.9%, or $1.9 million, to $2.4 million, in fiscal 1995 from $0.5 million in
fiscal 1994.  This increase was attributable to higher goodwill costs associated
with the acquisitions of Nutrasource and Rainbow.  In connection with its on-
going evaluation of intangible assets and in accordance with Statement of
Financial Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to 

                                     -108-
<PAGE>
 
be Disposed of," United Natural wrote off $1.6 million in intangible assets upon
evaluating the value of the underlying businesses of certain of its retail
operations. The impairment was indicated by projected cash flow losses caused by
increased competition at one location and a change in demographics for the other
affected location.

    Operating Income.  Operating income increased $1.4 million, or 18.7%, to
$8.8 million in fiscal 1995 from $7.4 million in fiscal 1994.  As a percentage
of net sales, operating income decreased to 3.1% in fiscal 1995 from 3.7% in
fiscal 1994.  Excluding the $1.6 million non-recurring expense related to the
write-off of intangible assets, operating income would have been $10.4 million,
or 3.7% of net sales, in fiscal 1995.

    Other Income (Expense).  The $1.1 million increase in interest expense in
fiscal 1995 compared to fiscal 1994 was primarily attributable to the
indebtedness incurred in connection with the purchase of United Natural's
Connecticut facility in August 1995 and the recent acquisitions of Nutrasource
and Rainbow.  In addition, United Natural experienced increased costs under its
revolving line of credit due to the higher borrowings required to fund the
increasing inventory and accounts receivable balances related to United
Natural's increased sales.

    Income Taxes.  United Natural's effective income tax rates were 52.9% and
39.5% for fiscal 1995 and 1994, respectively.  The effective rates were higher
than the federal statutory rate due to nondeductible goodwill amortization,
especially the write-off of the intangible assets in fiscal 1995, as well as
state and local income taxes.

    Net Income.  As a result of the foregoing, United Natural's net income
decreased by 13.7%, or $0.4 million, to $2.6 million in fiscal 1995 from $3.0
million in fiscal 1994.  Excluding the $1.6 million non-recurring expense
related to write-off of intangible assets ($1.0 million net of taxes), net
income would have been $4.3 million, or 1.5% of net sales, in fiscal 1995.

 LIQUIDITY AND CAPITAL RESOURCES

    In November 1996, United Natural sold 2,900,000 shares of United Natural
Common Stock in an initial public offering which generated $35.5 million of net
cash proceeds to United Natural.  United Natural used the net proceeds to reduce
its long-term debt and amounts owed under its revolving line of credit.

    In March 1997, United Natural amended its $50 million credit agreement with
its bank to provide for working capital, mortgages and term loans.  In
connection with this facility, United Natural has the ability to borrow up to
$10 million for acquisitions. Interest under the credit facility accrues at
United Natural's option at the New York Prime Rate or 1.00% above the bank's
London Interbank Offered Rate (LIBOR), and United Natural has the option to fix
the rate for all or a portion of the debt for a period of up to 180 days.
Interest on the mortgage facility will accrue at 

                                     -109-
<PAGE>
 
1.25% above the bank's LIBOR rate, although United Natural has the option to fix
the rate for a period of five years at a rate of 1.25% above the five-year U.S.
Treasury Note. United Natural has pledged all of its assets as collateral for
its obligations under the credit agreement. As of April 30, 1997, United
Natural's outstanding borrowings under the credit agreement totaled $15.5
million. The credit agreement expires on July 31, 2002.

    Historically, United Natural has financed its operations and growth
primarily with cash flows generated from operations, borrowings under its credit
facility, seller financing from acquisitions, operating and capital leases and
normal trade credit terms. United Natural finances its investment in inventory
and accounts receivable principally with its credit facility and trade accounts
payable.

    United Natural's cash provided (used) by operations was ($3.5 million), $1.5
million, ($0.9 million) and ($1.3 million) in the nine months ended April 30,
1997 and July 31, 1996, fiscal 1995 and fiscal 1994, respectively.  The decrease
in cash generated from operations in the nine months ended April 30, 1997
relates primarily to the increases in inventory and accounts receivable
necessary to support sales growth, increases in inventory related to building
expansions in Connecticut and changes in accrued expense.  The increase in cash
generated from operations in the nine months ended July 31, 1996 was primarily
attributable to the increase in net income. The decreases in cash generated from
operations in both fiscal 1995 and 1994 were primarily attributable to increases
in accounts receivable and inventory which resulted from the expansion of
product lines and growth of the business.  United Natural's working capital at
April 30, 1997 was $39.8 million.

    Investing activities, consisting primarily of capital expenditures and the
purchase of subsidiaries, used cash of $2.6 million, $7.0 million, $18.5 million
and $3.7 million in the nine months ended April 30, 1997 and July 31, 1996,
fiscal 1995 and fiscal 1994, respectively.  During the nine months ended April
30, 1997, United Natural used cash primarily for the purchase of material
handling equipment, tractors and trailers and the development and implementation
of new management information systems.  United Natural spent $7.1 million and
$9.9 million in capital expenditures in the nine months ended July 31, 1996 and
fiscal 1995, respectively, primarily to fund the acquisition and expansion of
its Connecticut distribution facility, the related purchase of material handling
equipment, tractors and trailers and the development and installation of new
management information systems.  The capital expenditures were primarily funded
from senior bank indebtedness, capital and operating leases, term loans and cash
provided from operating activities.

    United Natural's cash flows generated from financing activities were $6.0
million, $5.3 million, $19.4 million and $5.0 million in the nine months ended
April 30, 1997 and July 31, 1996, fiscal 1995 and fiscal 1994, respectively.
During the nine months ended April 30, 1997, cash from financing activities
consisted of the proceeds from the issuance of United Natural Common Stock, a
portion of which was used to 

                                     -110-
<PAGE>
 
repay long-term debt, notes payable and the expenses associated with United
Natural's initial public offering. During the nine months ended July 31, 1996,
net cash provided by financing activities included proceeds from the re-
financing of United Natural's senior bank facility. During fiscal 1996,
approximately $5.3 million in long-term debt was repaid with cash proceeds from
the re-financing and from cash provided from operating activities.

    On October 1, 1996, United Natural entered into a $1 million leasing
arrangement with Mellon Bank/US Leasing. The leasing facility has been used for
the purchase of management information systems and material handling equipment.
As of April 30, 1997, United Natural's outstanding balance under the capital
lease totaled $461,000.  On January 31, 1997, United Natural extended its $1
million leasing arrangement with Citizens Leasing Corporation for a one-year
period. The leasing facility will be used for the purchase of management
information systems and material handling equipment. As of April 30, 1997,
United Natural had not drawn down on this facility.

    United Natural currently expects to make aggregate capital expenditures of
approximately $7.0 million in fiscal 1998 and fiscal 1999 to fund the expansion
of its existing facilities, to upgrade its management information systems and to
expand and replace its material handling equipment.

    Management believes that United Natural has adequate capital resources and
liquidity to meet its borrowing obligations, fund all required capital
expenditures and to operate its business through fiscal 1999.

SEASONALITY

    Generally, United Natural's operating results have not reflected any
material seasonal variations, although United Natural's sales and operating
results may vary significantly from quarter to quarter due to factors such as
changes in United Natural's operating expenses, management's ability to execute
United Natural's operating and growth strategies, personnel changes, demand for
natural products, supply shortages and general economic conditions.

IMPACT OF INFLATION

    Generally, United Natural has been able to pass on inflation-related cost
increases; consequently, inflation has not had a material impact on United
Natural's operations or profitability.

                                     -111-
<PAGE>
 
RECENTLY ISSUED ACCOUNTING STANDARDS

    The Financial Accounting Standards Board recently issued SFAS No. 123,
"Accounting for Stock-Based Compensation."  This statement introduces a fair
value-based method of accounting for stock-based compensation.  Under SFAS 123,
United Natural may either adopt the new fair value based method or provide pro
forma disclosure of net income (loss) as if the accounting provisions of SFAS
123 had been adopted.  United Natural intends to retain the intrinsic method of
accounting for stock-based employee compensation plans under Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees," and
provide the required pro forma disclosure in fiscal 1997. SFAS No. 123 is not
expected to have any effect on United Natural's financial position or results of
operations.

CERTAIN FACTORS THAT MAY AFFECT FUTURE RESULTS

    The following important factors, among others, could cause actual results to
differ materially from those indicated by forward-looking statements made in
this Proxy Statement and presented elsewhere by management from time to time.
Any statements contained herein (including without limitations statements to the
effect that United Natural or its management "believes," "expects,"
"anticipates," "plans" and similar expressions) that are not statements of
historical fact should be considered forward-looking statements.

    A number of uncertainties exist that could affect United Natural's future
operating results, including, without limitation, continued demand for current
products offered by United Natural, the success of United Natural's acquisition
strategy, competitive pressures, general economic conditions, the success of new
product introductions and governmental regulation.

    A significant portion of United Natural's historical growth has been
achieved through acquisitions of or mergers with other distributors of natural
products. United Natural recently acquired or merged with three large regional
distributors of natural products, and, if the Merger is consummated, will merge
with another large regional distributor. The successful and timely integration
of these acquisitions and mergers is critical to the future operating and
financial performance of United Natural. While the integration of these
acquisitions and mergers with United Natural's existing operations has begun,
United Natural believes that the integration will not be substantially completed
until the end of calendar 1998. The integration will require, among other
things, coordination of administrative, sales and marketing, distribution, and
accounting and finance functions and expansion of information and warehouse
management systems among United Natural's regional operations. The integration
process could divert the attention of management, and any difficulties or
problems encountered in the transition process could have a material adverse
effect on United Natural's business, financial condition or results of
operations. In addition, the process of combining the companies could cause the
interruption of, or a loss of 

                                     -112-
<PAGE>
 
momentum in, the activities of the respective businesses, which could have an
adverse effect on their combined operations.

    United Natural is currently experiencing a period of growth which could
place a significant strain on its management and other resources. United
Natural's business has grown significantly in size and complexity over the past
several years. The growth in the size of United Natural's business and
operations has placed and is expected to continue to place a significant strain
on United Natural's management. United Natural's future growth is limited in
part by the size and location of its distribution centers. There can be no
assurance that United Natural will be able to successfully expand its existing
distribution facilities or open new distribution facilities in new or existing
markets to facilitate growth. In addition, United Natural's growth strategy to
expand its market presence includes possible additional acquisitions. To the
extent United Natural's future growth includes acquisitions, there can be no
assurance that it will successfully identify suitable acquisition candidates,
consummate and integrate such potential acquisitions or expand into new markets.

    United Natural operates in highly competitive markets, and its future
success will be largely dependent on its ability to provide quality products and
services at competitive prices. United Natural's competition comes from a
variety of sources, including other distributors of natural products as well as
specialty grocery and mass market grocery distributors. There can be no
assurance that the mass market grocery distributors will not increase their
emphasis on natural products and more directly compete with United Natural or
that new competitors will not enter the market.

    The grocery distribution industry generally is characterized by relatively
high volume with relatively low profit margins. The continuing consolidation of
retailers in the natural products industry and the emergence of natural products
supermarket chains may have an adverse effect on United Natural's profit margins
in the future as more customers qualify for greater volume discounts offered by
United Natural. The grocery industry is also sensitive to national and regional
economic conditions, and the demand for product supply may be adversely affected
from time to time by economic downturns.

                                     -113-
<PAGE>
 
                         MANAGEMENT -- UNITED NATURAL

EXECUTIVE OFFICERS AND DIRECTORS

    The executive officers and directors of United Natural and their ages as of
June 30, 1997 are as follows:

<TABLE>
<CAPTION>

NAME                            AGE                            POSITION
- - --------------------------      ---     ------------------------------------------------------
<S>                             <C>     <C>
Norman A. Cloutier/1,2/.....     43     Chairman of the Board and Chief Executive Officer

Michael S. Funk/2/..........     43     Vice Chairman of the Board and President

Steven H. Townsend..........     44     Chief Financial Officer, Director, Treasurer and
                                        Secretary

Daniel V. Atwood............     39     President of NRG, Vice President, Assistant
                                        Treasurer, Assistant Secretary and Director of United
                                        Natural

Andrea R. Hendricks.........     37     Director of Purchasing of Mountain People's and
                                        Director of United Natural

Kevin T. Michel.............     39     Chief Financial Officer of Mountain People's and
                                        Director of United Natural

Richard J. Williams/1,3/....     36     Director

Thomas B. Simone/1,3/.......     55     Director
</TABLE>

- - -----------------------
 
(1) Member of the Audit Committee.
(2) Member of the Nominating Committee.
(3) Member of the Compensation Committee.

    NORMAN A. CLOUTIER founded United Natural in 1978. Mr. Cloutier has been
Chairman of the Board and Chief Executive Officer of United Natural since its
inception. Mr. Cloutier served as President of United Natural from its inception
until October 1996. Mr. Cloutier previously operated a natural products retail
store in Coventry, Rhode Island from 1977 to 1978.

    MICHAEL S. FUNK has been Vice Chairman of the Board of United Natural since
February 1996 and President of United Natural since October 1996. Mr. Funk
served as Executive Vice President of United Natural from February 1996 until
October 1996. Since its inception in July 1976, Mr. Funk has been President of
Mountain People's. Mr. Funk has served on the Board of Directors since February
1996.

    STEVEN H. TOWNSEND has been Vice President-Finance and Administration of
United Natural since 1983 and Chief Financial Officer of United Natural since
August 

                                     -114-
<PAGE>
 
1988. From 1980 to 1983, Mr. Townsend was Director of Finance for the Town of
Mansfield, Connecticut. From 1976 to 1980, Mr. Townsend was an Accounting
Supervisor at Harris Corporation, a manufacturer of printing presses and related
products. Mr. Townsend has served on the Board of Directors since August 1988.

    DANIEL V. ATWOOD has been President of NRG and Vice President of United
Natural since August 1995. Mr. Atwood was Vice President-Marketing of United
Natural from January 1984 to August 1995. From 1979 to 1982, Mr. Atwood was a
Store Manager at Bread & Circus Supermarkets, a chain of independent natural
products stores. Mr. Atwood has served on the Board of Directors since August
1988.

    ANDREA R. HENDRICKS has been Director of Purchasing for Mountain People's
since January 1990. Ms. Hendricks oversees the purchasing, pricing and
promotional departments for United Natural's western region. Ms. Hendricks has
served on the Board of Directors since February 1996.

    KEVIN T. MICHEL has been the Chief Financial Officer of Mountain People's
since January 1995. From January 1992 until January 1995, Mr. Michel held
several different accounting and finance positions at Mountain People's. From
March 1991 until December 1991, Mr. Michel was the sole proprietor of a
restaurant. Mr. Michel has served on the Board of Directors since February 1996.

    RICHARD J. WILLIAMS has been a Managing Director of Triumph Capital Group,
Inc. since March 1990. Mr. Williams has served on the Board of Directors since
November 1993.

    THOMAS B. SIMONE has served on the Board of Directors since October 1996.
Since April 1994, Mr. Simone has served as President and Chief Executive Officer
of Simone & Associates, a healthcare and natural products investment and
consulting company. From February 1991 to April 1994, Mr. Simone was President
of McKesson Drug Company. Mr. Simone also serves on the Board of Directors of
ECO-DENT International, Inc. and IBV Technologies, Inc.

    In connection with the consummation of the Merger, each of the Principal
United Natural Stockholders will enter into a Board Election Securityholder
Voting Agreement with Barclay McFadden, III and Richard S. Youngman in which the
Principal United Natural Stockholders will agree to vote in favor of the
election of Messrs. McFadden and Youngman for three-year terms on United
Natural's Board of Directors.  See "The Merger Agreement -- Related Agreements -
- - - Board Election Securityholder Voting Agreement."

    BARCLAY MCFADDEN, III has been the Chief Executive Officer and a director of
Stow and its predecessor company since 1976.  Mr. McFadden also serves on the
Board of Directors of First Vermont Bank and a number of charitable
organizations.

                                     -115-
<PAGE>
 
    RICHARD S. YOUNGMAN has been the President and a director of Stow and its
predecessor company since 1979.

                                     -116-
<PAGE>
 
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The following table sets forth certain information regarding the beneficial
ownership of the United Natural Common Stock as of June 30, 1997 by (i) each
person or entity known to United Natural to own beneficially more than 5% of
United Natural Common Stock, (ii) each of United Natural's directors, (iii) the
Chief Executive Officer and the three other most highly compensated executive
officers during the twelve months ended July 31, 1997 (collectively, the "Named
Executive Officers") and (iv) all directors and executive officers as a group.

<TABLE>
<CAPTION>
                                                             
                                                             
                                                 SHARES         PERCENTAGE OF
                                              BENEFICIALLY   SHARES BENEFICIALLY  
NAME AND ADDRESS OF BENEFICIAL OWNER              OWNED           OWNED (1)  
- - --------------------------------------------  -------------  -------------------- 
<S>                                           <C>            <C> 
5% STOCKHOLDERS
                                                                 
Norman A. Cloutier/2/.......................      3,202,091                 25.5%
  c/o United Natural Foods, Inc.
  260 Lake Road
  Dayville, CT  06241

Michael S. Funk/3/..........................      3,306,216                 26.5%
  c/o Mountain People's Warehouse
  Incorporated
  12745 Earhart Avenue
  Auburn, CA  95602

Funk Family 1992 Revocable Living Trust/4/..      3,213,100                 26.0%
  c/o Michael S. Funk
  Mountain People's Warehouse Incorporated
  12745 Earhart Avenue
  Auburn, CA  95602

Employee Stock Ownership Trust/5/...........      2,121,213                 17.1%
  Robert G. Huckins, Trustee
  c/o Smith Barney Inc.
  One Citizens Plaza
  Suite 600
  Providence, RI 02903-1345

Triumph-Connecticut Limited Partnership/6/..        785,730                  6.3%
  60 State Street
  21st Floor
  Boston, MA  02109

Richard J. Williams/7/......................        785,730                  6.3%
  c/o Triumph-Connecticut Limited
  Partnership
  60 State Street
  21st Floor
  Boston, MA 02109
</TABLE> 

                                     -117-
<PAGE>
 
OTHER NAMED EXECUTIVE OFFICERS AND OTHER
DIRECTORS

<TABLE> 
<S>                                               <C>                       <C> 
Steven H. Townsend/8/.......................        147,496                  1.2%

Daniel V. Atwood/9/.........................         76,900                    *

Andrea R. Hendricks.........................              0                    0

Kevin T. Michel.............................              0                    0

Thomas B. Simone............................              0                    0

All executive officers and directors, as a
 group (8 persons)/10/                            7,518,433                 58.5%
</TABLE>

- - ------------------
 
*    Less than 1%

(1)  The number of shares beneficially owned by each stockholder is determined
     under rules promulgated by the Securities and Exchange Commission, and the
     information is not necessarily indicative of beneficial ownership for any
     other purpose. Under such rules, beneficial ownership includes any shares
     as to which the individual has sole or shared voting power or investment
     power and also any shares which the individual has the right to acquire
     within 60 days after June 30, 1997 through the exercise of any stock option
     or other right. The inclusion herein of such shares, however, does not
     constitute an admission that the named stockholder is a  direct or indirect
     beneficial owner of such shares. Unless otherwise indicated, each person or
     entity named in the table has sole voting power and investment power (or
     shares such power with his or her spouse) with respect to all shares of
     capital stock listed as owned by such person or entity.

(2)  Includes 156,366 shares issuable within the 60-day period following June
     30, 1997 pursuant to the exercise of stock options. Does not include 30,996
     shares held by the United Natural Employee Stock Ownership Trust ("ESOT")
     and allocated to Mr. Cloutier under the ESOP.

(3)  Includes 3,213,000 shares held by the Funk Family 1992 Revocable Living
     Trust, of which Michael and Judith Funk are the Co-Trustees. Includes
     93,116 shares issuable within the 60-day period following June 30, 1997
     pursuant to the exercise of stock options.

(4)  Michael S. Funk and his wife Judith A. Funk are Co-Trustees of the Funk
     Family 1992 Revocable Living Trust and share investment and voting control
     of the shares held by the trust.

                                     -118-
<PAGE>
 
(5)  Common Stock held by the ESOT is voted by the Trustee of the ESOT (the
     "Trustee"), except that participants in the ESOP are entitled to direct the
     Trustee as to how to vote shares allocated to their ESOP accounts on any
     matter which involves a corporate merger, consolidation, liquidation, sale
     of substantially all of United Natural's assets or other similar major
     corporate transactions.

(6)  The sole general partner of Triumph is Triumph-Connecticut Capital
     Advisors, L.P. ("Capital Advisors"). The six general partners of Capital
     Advisors, who share voting and investment control with respect to the
     stockholdings of Triumph, are Frederick W. McCarthy, Frederick S. Moseley,
     E. Mark Noonan, Thomas W. James, John M. Chapman and Richard J. Williams.
     The general partners of Capital Advisors disclaim beneficial ownership of
     all the shares, except to the extent of their proportionate pecuniary
     interests therein.

(7)  Consists of the 785,730 shares held by Triumph, of which Mr. Williams is a
     general partner of its general partner. Mr. Williams disclaims beneficial
     ownership of these shares except to the extent of his proportionate
     pecuniary interest therein.

(8)  Includes 58,000 shares transferred to Marjolaine M. Townsend, wife of Mr.
     Townsend.  Includes 89,496 shares issuable within the 60-day period
     following June 30, 1997 pursuant to the exercise of stock options. Does not
     include 21,567 shares held by the ESOT and allocated to Mr. Townsend under
     the ESOP.

(9)  Includes 44,000 shares issuable within the 60-day period following June 30,
     1997 pursuant to the exercise of stock options. Does not include 21,035
     shares held by the ESOT and allocated to Mr. Atwood under the ESOP.

(10) Includes 463,739 shares issuable within the 60-day period following June
     30, 1997 pursuant to the exercise of stock options.

                                     -119-
<PAGE>
 
                               BUSINESS -- STOW

     Stow is a distributor of natural foods and related products in New England,
New York State and the Mid-Atlantic and Mid-West regions of the United States.
Stow currently distributes its products to more than 3,100 customers located in
30 states and the District of Columbia, including independent natural products
stores, natural products supermarket chains and conventional supermarkets.  Stow
currently distributes approximately 12,000 natural products, including
groceries, vitamins and nutritional supplements, refrigerated foods, frozen
foods, bulk foods and body care, health and beauty aids.  Stow operates three
strategically located distribution facilities.

     In recent years Stow has increased sales to existing and new customers by
offering a broad range of innovative marketing and merchandising services,
opening new distribution centers in geographically strategic locations and
providing improved service levels to customers, as well as taking advantage of
continued growth in the natural products industry.  Stow's management believes
that through these actions Stow has been able to expand its customer base with
broadened geographic penetration and diversified product offerings.

     Stow's business strategy focuses on offering a wide variety of natural
products at competitive prices, distributing these products quickly and
efficiently by use of advanced warehouse management and electronic order
placement systems and making available to its customers a range of marketing and
merchandising services.

PRODUCTS

     Stow distributes a line of approximately 12,000 natural products, including
groceries and foods, vitamins and nutritional supplements and health and beauty
aids.  The approximate percentage of Stow's sales represented by each of the six
major product categories during the four months ended June 30, 1997 were as
follows:

<TABLE>
<CAPTION>

               Category                 Percentage of Sales
               --------                 --------------------
<S>                                     <C>
Groceries.............................         51.3%        
Vitamins and Nutritional Supplements..         15.8         
Refrigerated Foods....................         10.2         
Frozen Foods..........................         10.3         
Bulk Foods............................          7.2         
Body Care, Health and Beauty Aids.....          5.2         
                                               ----         
                                                100%         
</TABLE>

                                     -120-
<PAGE>
 
SUPPLIERS

     Stow purchases its products from approximately 600 vendors and importers
throughout the United States.  Vendors range from major national food products
companies, such as Quaker Oats, Knudsen Juices and Celestial Seasonings, to
small, family-owned specialty companies.  Stow's ten largest vendors accounted
for approximately 26% of its product purchases in fiscal 1996.

CUSTOMERS

     Stow distributes its products to more than 3,100 customers consisting of
independent natural products stores, natural products supermarket chains and
conventional supermarkets.

     In fiscal 1996, Stow's ten largest customers accounted for approximately
55% of its gross revenues, with its largest customer, Whole Foods (together with
its subsidiaries Bread & Circus, Wellspring and Fresh Fields), accounting for
approximately 40% of its revenues.  No other customer accounted for more than
10% of Stow's gross revenues in fiscal 1996.

     Among Stow's other customers are Nature's Heartland, Whole Foods Markets,
Wild by Nature, Wild Harvest and Wild Oats Markets.  Conventional supermarket
chains to which Stow makes sales include Foodmart, Pathmark, Shaw's, Star
Market, Stop & Shop and Wegman's.

CUSTOMER SERVICE

     Stow's sales employees, who are organized in separate forces for each of
its customer categories, communicate regularly with customers to design
promotional programs, schedule new product introductions and provide advice on
marketing trends.  Stow's purchasing and merchandising personnel design a
monthly consumer circular for distribution by participating retailers, imprinted
with the individual name, logo and telephone number of each participating
retailer.  Stow also provides retailers with window banners and point-of-
purchase materials.

     Stow's customers are able to place orders through a variety of methods,
including electronically or by telephone.  Most large customers place orders
through an electronic order system provided by Stow.

DISTRIBUTION

     Stow's distribution area includes New England, New York State and the Mid-
Atlantic and Mid-West regions of the United States.

                                     -121-
<PAGE>
 
     The Company maintains three distribution centers.  Stow owns its 135,000
square foot corporate office and distribution center in Chesterfield, New
Hampshire. It leases its 126,000 square foot distribution center in New Oxford,
Pennsylvania and 84,000 square foot distribution center in Chicago, Illinois.
Each distribution center contains dry, refrigerated and frozen storage areas and
office space for the purchasing, sales and administrative operations of the
facility.

EQUIPMENT AND MACHINERY

     Equipment and machinery owned or leased by Stow and used in its operations
consists primarily of electronic data processing equipment, storage racks,
conveyors (to transport product within distribution facilities), forklifts,
straddle trucks, order pickers, pilot jacks, coolers and freezers.

     Stow leases its trucks and trailers from Ryder Truck Rental.

EMPLOYEES

     As of May 31, 1997, Stow had a total of approximately 595 full-time and
part-time employees, including approximately 58 in finance and administration,
106 in sales, marketing and customer service and 431 in operations.  None of
Stow's employees are covered by a collective bargaining agreement.  Stow
believes that its relationships with its employees are good.

LITIGATION

     From time to time Stow is involved in routine litigation which arises in
the ordinary course of business.  There are no pending material legal
proceedings to which Stow is a party or to which the property of Stow is
subject.

                                     -122-
<PAGE>
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- STOW

OVERVIEW

     Stow is a distributor of natural foods and related products in New England,
New York state and the Mid-Atlantic and Mid-West regions of the United States.
Stow currently distributes its products to more than 3,100 customers, located in
30 states and the District of Columbia, including independent natural products
stores, natural products supermarket chains and conventional supermarkets.  Stow
currently distributes approximately 12,000 natural products, including foods,
vitamins and nutritional supplements and health and beauty aids.  Stow operates
three strategically located distribution facilities.

     In recent years Stow has increased sales to existing and new customers by
offering a broad range of innovative marketing and merchandising services,
opening new distribution centers in geographically strategic locations,
providing improved service levels to customers, as well as taking advantage of
continued growth in the natural products industry.  Stow's management believes
that through these actions Stow has been able to expand its customer base with
broadened geographic penetration and diversified product offerings.

     Stow's fiscal years ended December 31, 1994, 1995 and 1996 are referred to
herein as "fiscal 1994," "fiscal 1995," and "fiscal 1996," respectively.

                                     -123-
<PAGE>
 
RESULTS OF OPERATIONS

     The following table presents, for the periods indicated, certain income and
expense items for Stow:

<TABLE>
<CAPTION>
                            Year Ended December 31,           Four Months Ended
                        ---------------------------------  ----------------------
                                                            April 26,   April 25, 
                          1994        1995        1996        1996        1997    
                          ----        ----        ----      --------    --------  
<S>                    <C>         <C>         <C>         <C>         <C>         
Combined
Statement of
Income Data:

Net sales               $159,265    $175,526    $207,612     $66,373     $69,700
Cost of sales            129,295     140,594     167,509      53,141      56,676
                        --------    --------    --------     -------     -------
Gross profit              29,970      34,932      40,103      13,232      13,024
                        --------    --------    --------     -------     -------
Operating expenses        28,885      32,702      36,533      11,546      11,451
                        --------    --------    --------     -------     -------
Operating income           1,085       2,230       3,570       1,686       1,573
                        --------    --------    --------     -------     -------
Interest expense           2,116       2,566       2,701         816         977

Other expense
(income)                    (348)       (254)       (305)        (94)       (132)
                        --------    --------    --------     -------     -------
Total other expense        1,768       2,312       2,396         722         845
                        --------    --------    --------     -------     -------
Income (loss)
before income taxes         (683)        (82)      1,174         964         728
                        --------    --------    --------     -------     -------
Income taxes
     Federal                   -           -           -           -           -
     State                    51          24         149          49         106
                        --------    --------    --------     -------     -------
Net income (loss)       $   (734)   $   (106)   $  1,025     $   915     $   622
                        ========    ========    ========     =======     =======
</TABLE>

Four Months Ended April 25, 1997 Compared to Four Months Ended April 26, 1996

     Net Sales.  Stow's net sales increased 5.0%, or $3.3 million, to $69.7
million for the first four months ended April 25, 1997 from $66.4 million for
the four months ended April 26, 1996. In January 1996, Stow organized a
subsidiary, RB Acquisition, which acquired the assets of a natural food products
distributor located in Chicago, Illinois.  RB Acquisition had net sales of $3.1
million for the four months ended April 25, 1997 and $1.4 million for the four
months ended April 26, 1996.

     Gross Profit.  Stow's gross profit decreased 1.5%, or $0.2 million, to
$13.0 million for the four months ended April 25, 1997 from $13.2 million for
the four months ended April 26, 1996.

                                     -124-
<PAGE>
 
     Operating Expenses.  Stow's operating expense remained constant at $11.5
million for the four months ended April 25, 1997 and April 26, 1996.

     Interest Expense.  Interest expense increased $0.2 million, or 25%, to $1.0
million for the four months ended April 25, 1997 from $0.8 million for the four
months ended April 26, 1996. The increase in interest expense was primarily
attributable to the costs of increased borrowings under Stow's revolving line of
credit to fund the increased inventory balances related to Stow's increased
sales and the increased inventory level and operating requirements of RB
Acquisition's facility.

     Income Taxes.   Stow is taxable as a Subchapter S corporation under the
Internal Revenue Code.  Accordingly, all federal income tax liabilities are
passed through to its stockholders.  State income taxes for the first four
months of 1997 and 1996 were approximately $106,000 and $49,000, respectively.

     Net Income.  Net income for the four months ended April 25, 1997 was $0.6
million, or a 33% decrease from net income of $0.9 million for the four months
ended April 26, 1996.  The decrease in net income was primarily due to operating
losses at the RB Acquisition subsidiary of $0.5 million for the four months
ended April 25, 1997, which losses were offset by an increase in net income for
Stow of $0.1 million, or 11%, to $1.0 million from $0.9 million for the four
months ended April 26, 1996.

Fiscal 1996 Compared to Fiscal 1995

     Net Sales.  Stow's net sales increased 18.3%, or $32.1 million, to $207.6
million in fiscal 1996 from $175.5 million in fiscal 1995.  The increase in net
sales was primarily due to new store openings by, and increases in same store
sales to, Stow's natural products supermarket chain customers.  To a lesser
extent, the increase in net sales was also due to increased sales to Stow's
independent natural products store customers and its conventional supermarket
customers.  In January 1996, Stow organized a special purpose subsidiary, RB
Acquisition, which acquired the assets of a natural food products distributor
located in Chicago, Illinois on January 26, 1996. RB Acquisition had net sales
of $4.9 million in fiscal 1996.

     Gross Profit.  Stow's gross profit increased 14.9%, or $5.2 million, to
$40.1 million in fiscal 1996 from $34.9 million in fiscal 1995.  Stow's gross
profit as a percentage of net sales decreased to 19.3% in fiscal 1996 from 19.9%
in fiscal 1995. The decrease in gross profit as a percentage of net sales was
primarily attributable to the increase in net sales during fiscal 1996 to
natural products supermarket chains, which tend to buy in larger quantities and
thereby qualify for greater discounts.

     Operating Expenses.  Stow's total operating expenses increased 11.6%, or
$3.8 million, to $36.5 million in fiscal 1996 from $32.7 million in fiscal 1995.
As a percentage of net sales, operating expenses decreased to 17.6% in fiscal
1996 from 18.6% in fiscal 1995.  The decrease in total operating expenses as a
percentage of net sales was primarily attributable to operating efficiencies
arising from increased sales to natural products supermarket chains, which tend
to buy in large quantities, and 

                                     -125-
<PAGE>
 
reduced transportation costs as a result of Stow's transferring its Mid-West
operations to RB Acquisition's facility.

     Other Income (Expense).  Other income for fiscal 1996 was $305,000, a
$51,000 increase over fiscal 1995.  Other income is principally attributable to
rental income from the lease of the Company's former facility located in
Brattleboro, Vermont to a third party.

     Income Taxes.  Stow is taxable as a Subchapter S corporation under the
Internal Revenue Code.  Accordingly, all federal income tax liabilities are
passed through to its stockholders.  Stow's state taxes for fiscal 1996 and
fiscal 1995 were $149,000 and $24,000, respectively.

     Net Income.  Net income for fiscal 1996 was $1.0 million.  Stow had a net
loss of $0.1 million for fiscal 1995.  Net income for fiscal 1996 was negatively
impacted by start-up costs incurred at RB Acquisition's facility.  The net pre-
tax loss for RB Acquisition in fiscal 1996 was $0.8 million.

Fiscal 1995 Compared to Fiscal 1994

     Net Sales.  Stow's net sales increased 10.2%, or $16.2 million, to $175.5
million in fiscal 1995 from $159.3 million in fiscal 1994.  The increase in net
sales was primarily due to new store openings by, and increases in same store
sales to, Stow's natural products supermarket chain customers.  To a lesser
extent, the increase in net sales was also due to increased sales to Stow's
independent natural products store customers and its conventional supermarket
customers.

     Gross Profit.  Stow's gross profit increased 16.3%, or $4.9 million, to
$34.9 million in fiscal 1995 from $30.0 million in fiscal 1994.  Stow's gross
profit as a percentage of net sales increased to 19.9% in fiscal 1995 from 18.8%
in fiscal 1994. The increase in gross profit as a percentage of net sales was
primarily attributable to the negative impact on Stow's profit margin for fiscal
1994 due to the opening of its facility in New Oxford, Pennsylvania.
 
     Operating Expenses.  Stow's total operating expenses increased 13.1%, or
$3.8 million, to $32.7 million in fiscal 1995 from $28.9 million in fiscal 1994.
As a percentage of net sales, total operating expenses increased to 18.6% in
fiscal 1995 from 18.1% in fiscal 1994.  The increase in total operating expenses
as a percentage of net sales was primarily attributable to increased costs
associated with serving Stow's customers in the newly entered Mid-West region
from Stow's facility in New Oxford, Pennsylvania.

     Interest Expense.  Interest expense increased $0.5 million, or 23.8%, to
$2.6 million in fiscal 1995 from $2.1 million in fiscal 1994.  The increase in
interest expense was primarily attributable to the costs of increased borrowings
under Stow's revolving line of credit to fund the increased inventory balances
related to Stow's increased sales.

                                     -126-
<PAGE>
 
     Other Income (Expense).  Other income decreased $94,000 to $254,000 in
fiscal 1995 from $348,000 in fiscal 1994.  The decrease in other income was
primarily attributable to the write-off of certain undepreciated assets in
connection with the lease of those assets to a third party.

     Income Taxes.  Stow is taxable as a Subchapter S corporation under the
Internal Revenue Code.  Accordingly, all federal income tax liabilities are
passed through to its stockholders.  Stow's state taxes for fiscal 1995 and
fiscal 1994 were $24,000 and $51,000, respectively.

     Net Income.  Stow had a net loss of $0.1 million in fiscal 1995 and a net
loss of $0.7 million in fiscal 1994.

Liquidity and Capital Resources

     Stow has a revolving line of credit to borrow up to $25 million, up to $1
million of which may be in the form of standby letters of credit.  Pursuant to
the credit agreement, the line of credit will increase to $28 million on July 1,
1997 and to $33 million on July 1, 1998. Borrowings under the line are limited
to a certain percentage of qualified accounts receivable and inventory, as
defined in the credit agreement.  As of April 25, 1997 and December 31, 1996,
Stow's outstanding borrowings under the credit agreement were $20.5 million and
$23.2 million, respectively.  At Stow's option, interest under the credit
agreement accrues at the bank's prime rate or the London Interbank Offered Rate,
in each case plus a certain percentage that varies depending upon the ratio of
Stow's liabilities to tangible capital base.  At April 25, 1997 and December 31,
1996, the weighted average interest rate on the line of credit was 7.59% and
7.93% respectively.  Stow has pledged all of its assets as collateral for its
obligations under the credit agreement.  The credit agreement expires, and all
outstanding amounts thereunder will become due, on June 30, 1999.

     Historically, Stow has financed its operations and growth primarily with
cash flows generated from operations, borrowings under its credit facility,
operating and capital leases and normal trade credit terms.  Stow finances its
investments in inventory and accounts receivable principally with its credit
facility and trade accounts payable.

     Stow's cash provided by (used in) operations was $3.4 million, ($5.3)
million, ($0.1) million and $2.2 million in the four months ended April 25, 1997
and for the fiscal years ended December 31, 1996, 1995 and 1994, respectively.
The increase in cash generated from operations for the four months ended April
25, 1997 was principally due to increases in operating income and accounts
payable for inventory purchases.  The decrease in cash generated from operations
in fiscal 1996 relates primarily to the increases in inventory and accounts
receivable necessary to support sales growth and increases in inventory related
to the acquisition of the Chicago, Illinois facility by RB Acquisition.  The
decrease in cash generated from operations in fiscal 1995 relates primarily to
the increase in inventory and accounts receivable offset by an increase in
accounts and drafts payable.  The increase in cash generated from 

                                     -127-
<PAGE>
 
operations in fiscal 1994 was primarily the result of the decrease in inventory
at Stow's new facility in Pennsylvania after an initial start-up period, offset
by an increase in accounts receivable.

     Investing activities, consisting of capital expenditures and the purchase
of the Chicago, Illinois facility by RB Acquisition in 1996, used cash of $0.2
million, $1.5 million, $0.5 million and $0.4 million in the four months ended
April 25, 1997 and the fiscal years ended December 31, 1996, 1995 and 1994,
respectively.  Stow spent $0.9 million to fund the acquisition of the Chicago,
Illinois facility by RB Acquisition in January 1996 and spent an additional $0.3
million for data processing equipment in fiscal 1996.  Capital expenditures in
fiscal 1995 and fiscal 1994 were primarily for warehouse and material handling
equipment and data processing equipment.   The capital expenditures and
acquisition costs were primarily funded from the line of credit and capital
leases.

     Stow currently expects to make aggregate capital expenditures of
approximately $0.5 million in each of fiscal 1997 and 1998 principally to
replace and expand its material handling systems and equipment, as well as
certain additions to existing facilities and computer systems upgrades.

     Management believes that Stow has adequate capital resources and liquidity
to meet its borrowing obligations, fund all capital expenditures and to operate
its business through fiscal 1999.

Seasonality

     Generally, Stow's operating results have not reflected any material
seasonal variations, although Stow's sales and operating results may vary
significantly from quarter to quarter due to factors such as changes in Stow's
operating expenses, management's ability to execute Stow's operating and growth
strategies, demand for natural products, supply shortages and general economic
conditions.

Impact of Inflation

     Generally, Stow has been able to pass on inflation-related cost increases;
consequently, inflation has not had a material impact on Stow operations or
profitability.

                                     -128-
<PAGE>
 
                        INDEPENDENT PUBLIC ACCOUNTANTS

     The consolidated financial statements of United Natural as of October 31,
1995 and July 31, 1996 and for each of the two years in the period ended October
31, 1995 and the nine months ended July 31, 1996 have been included herein in
reliance upon the report of KPMG Peat Marwick LLP, independent certified public
accountants, appearing elsewhere herein, and upon the authority of said firm as
experts in accounting and auditing.  A representative of KPMG Peat Marwick LLP
is expected to be at the Special Meeting to answer questions by stockholders and
will have the opportunity to make a statement if so desired.

     The combined financial statements of Stow and subsidiary and Hendrickson
Partners as of December 31, 1996 and 1995 and for each of the three years in the
period ended December 31, 1996 included in the Proxy Statement have been audited
by Arthur Andersen LLP, independent public accountants, as indicated in their
report with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in accounting and auditing in giving said
reports.

                                 OTHER MATTERS

     As of the date of this Proxy Statement, the United Natural Board does not
know of any other matters to be presented for action by the stockholders at the
Special Meeting.  If, however, any other matters not now known are properly
brought before the Special Meeting, the United Natural proxy holders will vote
upon the same according to their discretion and best judgment.

                                     -129-
<PAGE>
 
                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                    Page
                                                                    ----
<S>                                                                 <C>
United Natural Foods, Inc. and Subsidiaries
   As of October 31, 1995 and July 31, 1996

   Independent Auditors' Report..................................... F-1
   Financial Statements:
      Consolidated Balance Sheets at October 31, 1995 and
         July 31, 1996.............................................. F-2
      Consolidated Statements of Income for the years ended
         October 31, 1994 and 1995 and the nine months
         ended July 31, 1996........................................ F-3
      Consolidated Statements of Stockholders' Equity for the
         years ended October 31, 1994 and 1995 and the nine
         months ended July 31, 1996................................. F-4
      Consolidated Statements of Cash Flows for the years ended
         October 31, 1994 and 1995 and the nine months
         ended July 31, 1996........................................ F-5
      Notes to Consolidated Financial Statements.................... F-7
      Consolidated Balance Sheets at July 31, 1996 and
         April 30, 1997 (unaudited)................................. F-20
      Consolidated Statements of Income for the three months
         ended April 30, 1996 and 1997 (unaudited) and the
         nine months ended April 30, 1996 and 1997 (unaudited)...... F-21
      Consolidated Statements of Cash Flows for the nine months
         ended April 30, 1996 and 1997 (unaudited).................. F-22
      Notes to Consolidated Financial Statements for the quarter
         ended April 30, 1997 (unaudited)........................... F-23

Stow Mills, Inc. and Subsidiary and Hendrickson Partners
   Years ended December 31, 1996 and 1995

   Report of Independent Public Accountants......................... F-27
   Financial Statements:
      Combined Balance Sheets at December 31, 1996 and 1995......... F-28
      Combined Statements of Operations for the years ended
         December 31, 1996, 1995 and 1994........................... F-29
      Combined Statements of Cash Flows for the years ended
         December 31, 1996, 1995 and 1994........................... F-30
      Combined Statements of Stockholders' Equity for the years
         ended December 31, 1996, 1995 and 1994..................... F-31

</TABLE>


                                     -130-
<PAGE>
 
<TABLE>
<CAPTION>
                                                                     Page
                                                                     ----
<S>                                                                  <C>
Financial Statements (continued):
      Notes to Combined Financial Statements........................ F-32
      Combined Balance Sheets at April 25, 1997 (unaudited)
         and December 31, 1996...................................... F-41
      Combined Statements of Operations for the four months
         ended April 25, 1997 and April 26, 1996 (unaudited)........ F-42
      Combined Statements of Cash Flows for the four months
         ended April 25, 1997 and April 26, 1996 (unaudited)........ F-43
      Notes to Combined Financial Statements (unaudited)............ F-44
</TABLE>








                                     -131-
<PAGE>
 

KPMG Peat Marwick LLP

     600 Fleet Center
     50 Kennedy Plaza
     Providence, RI 02903-9605



                         INDEPENDENT AUDITORS' REPORT

The Board of Directors
United Natural Foods, Inc. and Subsidiaries:


We have audited the accompanying consolidated balance sheets of United Natural
Foods, Inc. and subsidiaries as of October 31, 1995 and July 31, 1996 and the
related consolidated statements of income, stockholders' equity and cash flows
for the years ended October 31, 1994 and 1995, and for the nine months ended
July 31, 1996. These consolidated financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
consolidated 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 significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of United Natural
Foods, Inc. and subsidiaries as of October 31, 1995 and July 31, 1996 and the
results of their operations and their cash flows for the years ended October 31,
1994 and 1995, and for the nine months ended July 31, 1996, in conformity with
generally accepted accounting principles.



                                       /s/ KPMG Peat Marwick LLP


Providence, Rhode Island
August 30, 1996

                                      F-1
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                     October 31,     July 31,
                                                                     -----------     --------
                                                                        1995           1996
                                                                        ----           ----
<S>                                                                 <C>            <C>
                              ASSETS
Current assets:
 Cash  ...........................................................    $   228,791    $    51,255
 Accounts receivable, net of allowance for doubtful accounts of
  $1,274,602 in 1995 and $1,277,755 in 1996.......................     24,306,540     25,657,156
 Notes receivable, trade  ........................................        679,362        360,137
 Inventories  ....................................................     35,464,371     38,667,548
 Prepaid expenses  ...............................................        983,009      1,691,548
 Deferred income taxes (note 10)  ................................        480,754        796,216
                                                                      -----------    -----------
  Total current assets  ..........................................     62,142,827     67,223,860
                                                                      -----------    -----------
Property and equipment, net (note 6)  ............................     15,348,686     20,603,663
                                                                      -----------    -----------
Other assets:
 Notes receivable, trade  ........................................        544,842      1,067,697
 Goodwill, net of accumulated amortization of $395,214 in 1995
  and $556,345 in 1996 (note 2)  .................................      8,284,365      8,096,395
 Covenants not to compete, net of accumulated amortization of
  $263,672 in 1995 and $711,737 in 1996 (note 2)..................      1,565,299      1,117,234
 Other, net  .....................................................        935,543        635,290
                                                                      -----------    -----------
                                                                       11,330,049     10,916,616
                                                                      -----------    -----------
  Total assets  ..................................................    $88,821,562    $98,744,139
                                                                      ===========    ===========

             LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
 Notes payable (note 4)  .........................................    $25,190,408    $30,112,868
 Current installments of long-term debt (note 5)  ................      3,774,198      4,086,795
 Current installments of obligations under capital leases                                        
  (note 7)  ......................................................        420,677        357,404 
 Accounts payable  ...............................................     20,010,640     17,139,406
 Accrued expenses  ...............................................      3,482,447      4,978,331
 Income taxes payable  ...........................................        108,181        303,513
 Other  ..........................................................        573,142        158,149
                                                                      -----------    -----------
  Total current liabilities  .....................................     53,559,693     57,136,466
Long-term debt, excluding current installments (note 5)  .........     21,312,113     22,170,855
Deferred income taxes (note 10)  .................................        362,138        407,346
Obligations under capital leases, excluding current installments
 (note 7)  .......................................................        565,407        847,918
                                                                      -----------    -----------
  Total liabilities  .............................................     75,799,351     80,562,585
                                                                      -----------    -----------
Stockholders' equity (note 13):
 Common stock, $.01 par value, authorized 25,000,000 shares;
  issued 8,713,100 shares and outstanding 8,713,100 shares in
  1995 and 8,692,695 shares in 1996  .............................         87,131         87,131
 Additional paid-in capital  .....................................        327,411      1,383,511
 Stock warrants (note 5)  ........................................      3,200,000      3,200,000
 Unallocated shares of employee stock ownership plan (note 11)  ..     (3,196,000)    (3,073,600)
 Retained earnings  ..............................................     12,603,669     16,628,966
 Treasury stock, 20,405 shares at cost  ..........................             --        (44,454)
                                                                      -----------    -----------
  Total stockholders' equity  ....................................     13,022,211     18,181,554
                                                                      -----------    -----------
Commitments (notes 8, 9 and 12)
  Total liabilities and stockholders' equity  ....................    $88,821,562    $98,744,139
                                                                      ===========    ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-2
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
                       CONSOLIDATED STATEMENTS OF INCOME

                                        
<TABLE>
<CAPTION>
                                                                                         Nine
                                                                                        ------
                                                                                     months ended
                                                                                     ------------
                                                    Years ended October 31,            July 31,
                                                 -----------------------------         --------
                                                   1994                  1995            1996
                                                 --------             ---------         ------
<S>                                             <C>                 <C>             <C>
Net sales  ...................................  $200,616,451        $ 283,323,435   $ 286,448,399
Cost of sales  ...............................   156,498,812          223,482,549     226,481,766
                                                ------------         ------------    ------------
     Gross profit  ...........................    44,117,639           59,840,886      59,966,633
                                                ------------         ------------    ------------
Operating expenses  ..........................    36,195,056           48,653,214      48,564,649
Amortization of intangibles (note ((f))  .....       538,040            2,425,618         792,615
                                                ------------         ------------    ------------
     Total operating expenses  ...............    36,733,096           51,078,832      49,357,264
                                                ------------         ------------    ------------
     Operating income  .......................     7,384,543            8,762,054      10,609,369
                                                ------------         ------------    ------------
Other expense (income):
  Interest expense  ..........................     2,275,100            3,403,009       3,942,820
  Other, net  ................................       121,655             (173,312)       (136,869)
                                                ------------         ------------    ------------
     Total other expense  ....................     2,396,755            3,229,697       3,805,951
                                                ------------         ------------    ------------
     Income before income taxes  .............     4,987,788            5,532,357       6,803,418
Income taxes (note 10)  ......................     1,970,584            2,929,856       2,778,121
                                                 -----------         ------------    ------------
     Net income  .............................  $  3,017,204        $   2,602,501   $   4,025,297
                                                 ===========         ============    ============
Net income per share of common stock..........  $       0.30        $        0.26   $        0.40
                                                 ===========         ============    ============
Weighted average shares of common stock  .....  $ 10,094,036        $  10,148,374   $  10,143,809
                                                 ===========         ============    ============
</TABLE>



          See accompanying notes to consolidated financial statements.

                                      F-3
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                        
<TABLE>
<CAPTION>
                                                                             Unallocated
                                                                             -----------
                       Outstanding              Additional                    Shares of                                   Total
                       -----------              ----------                    ---------                                   -----
                          Number      Common      Paid-in       Stock       Employee Stock   Retained       Treasury   Stockholders'
                          ------      ------      -------       -----       --------------   --------       --------   -------------
                        of Shares      Stock      Capital     Warrants      Ownership Plan   Earnings        Stock        Equity
                        ---------      -----      -------     --------      --------------   --------        -----        ------
<S>                    <C>           <C>        <C>          <C>          <C>               <C>          <C>           <C>
Balances November 1,
 1993  ...............   8,713,100    $ 87,131  $   327,411           --    $ (3,522,400)  $  6,983,964         --     $  3,876,106
 Issuance of stock
  warrants (note 5)  .          --          --           --  $ 3,200,000              --             --         --        3,200,000
 Allocation of
  shares to ESOP  ....          --          --           --           --         163,200             --         --          163,200
 Net income  .........          --          --           --           --              --      3,017,204         --        3,017,204
                         ---------    --------  -----------  -----------    ------------   ------------  ---------     ------------
Balances October 31,
 1994  ...............   8,713,100      87,131      327,411    3,200,000      (3,359,200)    10,001,168         --       10,256,510
 Allocation of
  shares of ESOP  ....          --          --           --           --         163,200             --         --          163,200
 Net income  .........          --          --           --           --              --      2,602,501         --        2,602,501
                         ---------    --------  -----------  -----------    ------------   ------------  ---------     ------------
Balances October 31,
 1995  ...............   8,713,100      87,131      327,411    3,200,000      (3,196,000)    12,603,669         --       13,022,211
 Allocation of
  shares to ESOP  ....          --          --           --           --         122,400             --         --          122,400
 Purchase of treasury
  stock  .............     (20,405)         --           --           --              --             --  $ (44,454)         (44,454)

 Stock options (note
  3)  ................          --          --    1,056,100           --              --             --         --        1,056,100
 Net income  .........          --          --           --           --              --      4,025,297         --        4,025,297
                         ---------    --------  -----------  -----------    ------------   ------------  ---------     ------------
Balances July 31,
 1996  ...............   8,692,695    $ 87,131  $ 1,383,511  $ 3,200,000    $ (3,073,600)  $ 16,628,966  $ (44,454)    $ 18,181,554
                         =========    ========  ===========  ===========    ============   ============  =========     ============
</TABLE>
                                                                                
          See accompanying notes to consolidated financial statements.

                                      F-4
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                        
<TABLE>
<CAPTION>
                                                                                                    Nine months
                                                                                                    -----------
                                                                            Years ended                ended   
                                                                            -----------                -----
                                                                            October 31,              July 31,  
                                                                            -----------              --------
                                                                       1994            1995            1996    
                                                                   -------------  ---------------  -------------
<S>                                                                <C>            <C>              <C>         
Cash flows from operating activities:                                                                          
 Net income .....................................................   $ 3,017,204     $  2,602,501    $ 4,025,297
 Adjustments to reconcile net income to net cash                                                               
  provided by (used in) operating activities:                                                                              
  Depreciation, amortization and write-off of                                                                  
   intangibles...................................................     1,920,474        4,273,244      3,012,061
  Loss (gain) on disposals of property and equipment.............       239,842         (123,583)        24,441
  Accretion of original issue discount...........................       456,000          530,004        458,541
  Compensation expense related to stock options..................             -                -      1,056,100
  Deferred income taxes..........................................       162,125          330,158       (270,254)
  Provision for doubtful accounts................................       148,724          762,764        646,828
  Increase in accounts receivable................................    (4,371,301)      (5,544,515)    (1,997,444)
  Increase in inventory..........................................    (4,356,554)      (9,989,327)    (3,203,177)
  Decrease (increase) in prepaid expenses........................       544,396         (228,391)      (708,539)
  Decrease (increase) in refundable income taxes.................       451,191                -              -
  Decrease (increase) in other assets............................       (46,468)       2,025,426        300,253
  Decrease (increase) in notes receivable, trade.................      (562,513)        (265,113)      (203,630)
  Increase (decrease) in accounts payable........................     1,602,631        4,488,652     (2,871,234)
  Increase in accrued expenses...................................       195,600          503,467      1,080,891
  Increase (decrease) in income taxes payable....................      (742,287)        (220,989)       195,332
                                                                    -----------     ------------    -----------
     Net cash provided by (used in) operating                                                                  
      activities.................................................    (1,340,936)        (855,702)     1,545,466
                                                                    -----------     ------------    -----------
Cash flows from investing activities:                                                                          
 Proceeds from disposals of property and equipment...............       210,574          147,666         43,021
 Capital expenditures............................................    (2,678,696)      (9,934,590)    (7,091,280)
 Payments for purchases of subsidiaries, net of cash                                                           
  acquired.......................................................    (1,267,841)      (8,672,834)             -
                                                                    -----------     ------------    -----------
     Net cash used in investing activities.......................    (3,735,963)     (18,459,758)    (7,048,259)
                                                                    -----------     ------------    -----------
Cash flows from financing activities:                                                                          
 Net borrowings under note payable...............................       783,478       12,388,997      4,922,460
 Repayments of long-term debt....................................    (3,319,793)      (2,046,824)    (5,349,788)
 Proceeds from long-term debt....................................     4,651,884        9,604,443      6,184,986
 Principal payments of capital lease obligations.................      (269,294)        (251,632)      (387,947)
 Payment of financing costs......................................             -         (321,044)             -
 Issuance of stock warrants......................................     3,200,000                -              -
 Purchase of treasury stock......................................             -                -        (44,454)
                                                                    -----------     ------------    -----------
     Net cash provided by financing activities...................     5,046,275       19,373,940      5,325,257
                                                                    -----------     ------------    -----------
Net increase (decrease) in cash..................................       (30,624)          58,480       (177,536)
Cash at beginning of year........................................       200,935          170,311        228,791
                                                                    -----------     ------------    -----------
Cash at end of year..............................................   $   170,311     $    228,791    $    51,255
                                                                    ===========     ============    ===========
Supplemental disclosures of cash flow information:                                                             
 Cash paid during the year for:                                                                                
  Interest.......................................................   $ 1,588,000     $  2,638,000    $ 2,120,000
                                                                    ===========     ============    ===========
  Income taxes...................................................   $ 1,962,000     $  2,838,000    $ 2,467,000
                                                                    ===========     ============    ===========
</TABLE>

                                      F-5
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
               CONSOLIDATED STATEMENTS OF CASH FLOWS--(CONTINUED)
                                        
                                        
Supplemental schedule of non-cash investing and financing activities:

     In 1994, the Company purchased all of the capital stock of one retail store
and substantially all of the assets of three additional stores for $1,374,000.
In conjunction with the acquisitions, liabilities were assumed as follows:

<TABLE>
<S>                                            <C>
     Fair value of assets acquired.............  $2,974,000
     Cash paid.................................   1,374,000
                                                 ----------
        Liabilities assumed and debt    
         issued................................  $1,600,000
                                                 ==========
</TABLE>
                                                                                
     In 1995, the Company purchased substantially all of the assets of one
retail store, substantially all of the assets of one wholesale distributor and
the capital stock of another wholesale distributor for $6,725,000. In
conjunction with the acquisitions, liabilities were assumed as follows:

<TABLE>
<S>                                            <C>
     Fair value of assets acquired............  $21,315,000
     Cash paid................................    6,725,000 
                                                -----------
        Liabilities assumed and debt    
          issued..............................  $14,590,000
                                                ===========
</TABLE>
                                                                                
     In 1995 and 1996, the Company incurred capital lease obligations of
approximately $580,000 and $582,000, respectively for equipment.


          See accompanying notes to consolidated financial statements.

                                      F-6
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                    OCTOBER 31, 1994, 1995 AND JULY 31, 1996
                                        
                                        
(1) SIGNIFICANT ACCOUNTING POLICIES

  (a) Nature of Business

    United Natural Foods, Inc. and Subsidiaries (the Company) is a distributor
and retailer of natural products. The Company sells its products throughout the
United States. For purposes of segment reporting, the Company considers its
operations to be within a single industry.

  (b) Basis of Consolidation

    The accompanying financial statements include the accounts of the Company
and its wholly-owned subsidiaries. All significant intercompany transactions and
balances have been eliminated in consolidation. Certain prior period balances
have been reclassified to conform to the 1996 presentation.

  (c) Inventories

    Inventories are stated at the lower of cost or market, with cost being
determined using the first-in, first-out (FIFO) method.

  (d) Property and Equipment

    Property and equipment are stated at cost. Equipment under capital leases is
stated at the present value of minimum lease payments at the inception of the
lease. Depreciation and amortization are principally provided under the
straight-line method over the following estimated useful lives:

<TABLE>
<CAPTION>
<S>                               <C>
  Building........................    40 years
  Leasehold improvements..........    10 years
  Warehouse equipment.............  5-10 years
  Office equipment................   3-5 years
  Motor vehicles..................     3 years
  Equipment under capital lease...     5 years
</TABLE>

  (e) Income Taxes

    The Company accounts for income taxes under the asset and liability method.
Under the asset and liability method, deferred tax assets and liabilities are
recognized for the future tax consequences attributable to differences between
the financial statement carrying amounts of existing assets and liabilities and
their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period that includes the enactment date.

                                      F-7
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


 (f) Intangible Assets

  Intangible assets consist principally of goodwill and covenants not to
compete. Goodwill represents the excess purchase price over fair value of net
assets acquired in connection with purchase business combinations and is being
amortized on the straight line method over thirty years. Covenants not to
compete are stated at cost and are amortized using the straight-line method over
the lives of the respective agreements, generally five years.

  The Company adopted Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of, during fiscal 1995.

  The Company evaluates impairment of intangible assets on an annual basis, or
more frequently if events or changes in circumstances indicate that carrying
amounts may no longer be recoverable. Impairment losses are determined based
upon the excess of carrying amounts over expected future cash flows
(undiscounted) of the underlying business. The assessment of the recoverability
of intangible assets will be impacted if estimated future cash flows are not
achieved.

  In fiscal 1995, the Company wrote off approximately $1,564,000 in intangible
assets, primarily goodwill, upon evaluating impairment of the underlying
business of certain of its retail operations. The impairment was indicated by
projected cash flow losses caused by increased competition at one location and a
change in demographics for the other affected location. This amount is included
in "Amortization of Intangibles" in the 1995 Consolidated Statement of Income.

 (g) Revenue Recognition

  The Company records revenue upon shipment of products. Revenues are recorded
net of applicable sales discounts.

 (h) Fair Value of Financial Instruments

  The carrying amounts of the Company's financial instruments including cash,
accounts receivable, accounts payable, and accrued expenses approximate fair
value due to the short term nature of these instruments. The carrying value of
notes receivable, long term debt and capital lease obligations approximate fair
value based on the instruments' interest rate, terms, maturity date, and
collateral, if any, in comparison to the Company's incremental borrowing rate
for similar financial instruments.

 (i) Change in Fiscal Year

  The Company elected to change its fiscal year end from October 31 to July 31.
The consolidated results of operations and cash flows for the nine months ended
July 31, 1996 are not necessarily indicative of results that would be expected
for a full year.

                                     F-8
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


 (j) Accounting Changes

  Effective November 1, 1995, the Company changed its method of accounting for
certain inventories from the last-in, first-out (LIFO) method to the first-in,
first-out (FIFO) method. Due to a number of recent acquisitions, the Company's
subsidiaries were accounting for inventories on varying methods (LIFO, FIFO) and
using different calculation methodologies for LIFO. In order to conform all the
Company's inventories to the same valuation method and to enhance the
comparability of the Company's financial results with other publicly traded
entities, the conforming change to FIFO was made, which was deemed preferable
for these reasons. In accordance with provisions of Accounting Principles Board
Opinion No. 20, concerning an initial public offering of securities, this change
has been applied retroactively and financial statements of prior periods have
been restated.

 (k) Use of Estimates

  Management of the Company has made a number of estimates and assumptions
relating to the reporting of assets and liabilities and the disclosure of
contingent assets and liabilities to prepare these financial statements in
conformity with generally accepted accounting principles. Actual results could
differ from those estimates.

 (l) Notes Receivable, trade

  The Company issues notes receivable, trade to certain customers under two
basic circumstances, inventory purchases for initial store openings and overdue
accounts receivable. Initial store opening notes are generally receivable over a
period not to exceed twelve months. The overdue accounts receivable notes may
extend for periods greater than one year. All notes are issued at a market
interest rate and contain certain guarantees and collateral assignments in favor
of the Company.

 (m) Net Income Per Share

  Net income per share is computed by dividing net income by the weighted
average number of shares of Common Stock and dilutive common stock equivalents.
For purposes of this calculation, outstanding stock options and stock warrants
are considered common stock equivalents and totaled approximately 1.8 million
shares for all periods presented (approximately 1.4 million incremental shares
under the treasury stock method). Pursuant to Securities and Exchange Commission
Staff Accounting Bulletin No. 83, common and common equivalent shares issued
during the twelve month period prior to the date of the initial filing of the
Company's Registration Statement have been included in the calculation, using
the treasury stock method, as if they were outstanding for all periods
presented. Fair market value for the purpose of this calculation was assumed to
be approximately $14.00 per share, the assumed initial public offering price.
The number of shares used in all calculations has been adjusted to reflect a
fifty-five-for-one stock split (see note 13).

                                     F-9
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


(2) ACQUISITIONS

  In February 1996, Cornucopia Natural Foods, Inc. (CNF) and Mountain People's
Warehouse, Inc. (MPW) merged in a business combination accounted for as a
pooling of interests. CNF issued 3,213,100 shares, which represented
approximately 37% of the common stock of CNF after the merger, in exchange for
all of the outstanding common stock of MPW. The combined entity changed its name
to United Natural Foods, Inc. The financial statements for all periods presented
reflect the merger. Net sales for fiscal 1994, fiscal 1995 and the quarter ended
January 31, 1996 for CNF were $113.2 million, $145.6 million and $48.7 million
(unaudited), respectively. Net income for fiscal 1994, fiscal 1995 and the
quarter ended January 31, 1996 for CNF was $1.8 million, $0.9 million and $1.0
million (unaudited), respectively. Net sales for fiscal 1994, fiscal 1995 and
the quarter ended January 31, 1996 for MPW were $87.4 million, $137.7 million
and $43.6 million (unaudited), respectively. Net income for fiscal 1994, fiscal
1995 and the quarter ended January 31, 1996 for MPW was $1.3 million, $1.7
million and $0.1 million (unaudited), respectively.

  During fiscal 1995, the Company acquired substantially all of the assets of
one natural products retailer, SunSplash Market, Inc. (in April 1995), one
wholesale distributor, Prem Mark, Inc. (the predecessor business to Rainbow
Natural Foods, Inc.) (in July 1995) and the capital stock of another wholesale
distributor, Nutrasource, Inc. (in May 1995) in business combinations accounted
for as purchases. The results of operations of these acquisitions have been
included in the accompanying financial statements since the dates of the
acquisitions. The total cash paid and debt issued for these acquisitions was
approximately $12,470,000, which exceeded the fair value of the net assets
acquired by approximately $6,329,000. This excess for purchase price over the
net assets acquired has been recorded as goodwill, and is being amortized over
thirty years.

  During fiscal 1994, the Company acquired 100% of the common stock of one
natural products retailer, Natureworks, Inc., and substantially all of the
assets of three additional retailers, Village Natural Grocers, Inc., Down Home
Natural Foods, Inc., and Railway Market, Inc., in business combinations
accounted for as purchases. The results of operations of these retailers were
included in the accompanying financial statements since the dates of the
acquisitions. The total cash paid and debt issued for these acquisitions was
approximately $2,974,000 which exceeded the fair value of the net assets
acquired by approximately $1,437,000. The excess has been recorded as goodwill
and is being amortized on the straight-line method over thirty years.

  In connection with these acquisitions, the Company executed covenants not to
compete and consulting agreements totaling $505,000 to be amortized using the
straight-line method over the lives of the respective agreements, generally five
years.

                                     F-10
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                        
                                        
 Pro Forma Results (Unaudited)

  The following represents the unaudited pro forma results of operations for
fiscal 1995 as if the acquisitions of Nutrasource, Inc. and Prem Mark, Inc. had
occurred as of November 1, 1994:

<TABLE>
<S>                                           <C>
     Net sales................................   $345,381,000
     Income before income taxes...............      5,217,000
     Net income...............................      2,410,000
     Net income per share of common stock.....   $       0.24

</TABLE>

  The pro forma operating results include results of operations for the periods
prior to the acquisitions and include additional amortization of intangible
assets and interest expense on acquisition borrowings as if the acquisitions
occurred on November 1, 1994.

  The pro forma information given above does not purport to be indicative of the
results that actually would have been obtained if the operations were combined
during the period presented and is not intended to be a projection of future
results or trends.

(3) STOCK OPTION PLAN

  On July 29, 1996, the Board of Directors adopted, and on July 31, 1996 the
stockholders approved, the 1996 Stock Option Plan which provides for grants of
stock options to employees, officers, directors and others. These options are
intended to qualify as incentive stock options within the meaning of Section 422
of the Internal Revenue Code or options not intended to qualify as incentive
stock options ("non-statutory options"). A total of 1,375,000 shares of common
stock may be issued upon the exercise of options granted under the 1996 Stock
Option Plan.

  In consideration for their services on the Company's Board of Directors, four
employee-directors were awarded a total of 324,500 non-statutory stock options
under the Company's 1996 Stock Option Plan at an exercise price of $6.38 per
share which vested immediately. In addition, one non-employee director was
awarded a total of 16,500 non-statutory stock options under the 1996 Stock
Option Plan at an exercise price of $9.64 per share which vest after three
years. Incentive stock options to purchase an aggregate of 297,000 shares of
common stock were also granted to several employees at not less than the fair
value at the date of grant, with vesting at various rates generally over the
next five years. Compensation expense of $1,056,100 was charged to operations in
fiscal 1996 related to the employee-director stock options. In accordance with
SEC regulations, all options have been included in earnings per share
calculations for all periods presented.

                                     F-11
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
                                        
                                        
(4) NOTES PAYABLE

  The Company entered into a line of credit and term loan agreement (see note 5)
with a bank effective February 1996. The line of credit agreement permits the
Company to borrow up to a maximum of $50,000,000. The amount of borrowing is
based upon the sum of 90% of eligible accounts receivable and 55% of eligible
inventory. Interest on the loans is at 0.25% above the New York prime interest
rate or 2.25% above the LIBOR rate. The bank's prime rate was 8.75% and 8.25% at
October 31, 1995 and July 31, 1996, respectively. The line of credit agreement,
which terminates July 1998, is secured by all assets of the Company and contains
certain restrictive covenants. The Company was in compliance with its
restrictive covenants at July 31, 1996.

(5) LONG-TERM DEBT

  Long-term debt consisted of the following:

<TABLE>
<CAPTION>
                                                                                               October 31,     July 31,
                                                                                               -----------     --------
                                                                                                  1995           1996
                                                                                                  ----           ----
<S>                                                                                            <C>           <C>
Note payable to limited partnership, secured, with interest ranging from 8% 
    to 12% per annum payable quarterly, maturing October 1998..........................        $4,286,004    $4,744,545
 
Term loan for employee stock ownership plan, secured by stock of the corporation, due 
    $13,600 monthly plus interest at 10%, balance due May 1, 2015......................         3,196,000     3,073,600
 
Real estate term loan payable to bank, secured by land and building, with principal 
     repayments of $25,000 monthly through July 1998 plus interest at 7.5%, all 
     remaining principal due August 1998...............................................         6,000,000     5,775,000
 
Term loan payable to former owners of acquired business, secured by substantially all 
     assets of subsidiary with principal repayments of $695,353 semi-annually through 
     July 1998, with interest ranging from 8-10% through maturity......................         4,178,114     2,785,409
 
Term loan payable to bank, secured by substantially all assets of a subsidiary, 
     refinanced in February 1996.......................................................           976,190            --

Term loan payable to bank, secured by substantially all assets of the Company, 
     refinanced in February 1996.......................................................           425,080            --
 
Term loan payable to bank, secured by substantially all assets of the Company, with 
     monthly principal payments of $59,524 through July 1998 and the remaining 
     principal due on July 31, 1998, interest at prime plus 0.25% above the bank's 
     prime rate or at 2.25% above the LIBOR rate.......................................                --     4,702,381

</TABLE>

                                     F-12
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                        
<TABLE>
<CAPTION>
                                                                               October 31,    July 31,
                                                                               -----------    --------
                                                                                  1995          1996
                                                                                  ----          ----
<S>                                                                             <C>          <C>
Installment notes secured by equipment, payable in monthly                  
    installments through 2002 at interest rates ranging from                
    7.43% to 11.82%......................................................        2,061,640    1,958,257
                                                                              
Other notes payable to former owners of acquired businesses and               
    former stockholders of subsidiaries, maturing at various dates            
    through February 2002 at interest rates ranging from 6 to 10%........        3,878,355    3,164,835
                                                                              
Notes payable to bank, secured by automobiles, including interest             
    ranging from 6.25% to 7.25%, primarily due over three years..........           84,928       53,623
                                                                              
     Total long-term debt................................................       25,086,311   26,257,650
Less: current installments...............................................        3,774,198    4,086,795
                                                                               -----------  -----------
Long-term debt, excluding current installments...........................      $21,312,113  $22,170,855
                                                                               ===========  ===========
</TABLE>
                                                                                
  The Company entered into a Note and Warrant Purchase Agreement (the Agreement)
with a limited partnership (the Purchaser) on November 17, 1993. Under the
Agreement, the Company issued to the Purchaser a Senior Note in the principal
amount of $6,500,000 and a Common Stock Purchase Warrant for 1,166,660 shares of
the common stock of the Company. Interest on the Senior Note ranges from 8% to
12% per annum and is payable quarterly. The Senior Note matures October 31,
1998. The Common Stock Purchase Warrant is exercisable from November 17, 1993
through October 31, 2000, at a price of $0.01 per share.

  The $6,500,000 proceeds were recorded as $3,300,000 in long-term debt with the
remaining $3,200,000 recorded as issuance of stock warrants representing the
estimated fair value of the warrants issued. The original issue discount on the
debt will accrete over the life of the loan so that the principal balance will
be $6,500,000 at maturity. The total effective interest rate including the
accretion of the original issue discount is approximately 28%.

  The Agreement, as amended, also contains certain restrictive covenants. The
Company was in compliance with these covenants at July 31, 1996.

  Aggregate maturities of long-term debt for the next five years and thereafter
are as follows at July 31, 1996:

<TABLE>
                       <S>                   <C>
                       1997............      $ 4,086,795
                       1998............       14,385,413
                       1999............        4,370,979
                       2000............          728,390
                       2001............          398,510
                       Thereafter......        2,287,563
                                             -----------
                                             $26,257,650
                                             ===========

</TABLE>

                                     F-13
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                        
(6) PROPERTY AND EQUIPMENT

    Property and equipment consisted of the following at:

<TABLE>
<CAPTION>
                                                                  October 31,         July 31,
                                                                  ------------     --------------
                                                                      1995              1996
                                                                  ------------     --------------
     <S>                                                          <C>              <C>
     Land  ......................................................  $   266,870        $   266,870
     Building  ..................................................    5,990,939         11,043,261
     Leasehold improvements  ....................................    2,180,127          1,814,142
     Warehouse equipment  .......................................    3,627,330          5,454,745
     Office equipment  ..........................................    3,217,656          4,075,772
     Motor vehicles  ............................................    3,985,097          4,669,065
     Equipment under capital leases  ............................    1,091,979          1,769,139
     Construction in progress  ..................................      874,603            337,507
                                                                   -----------        -----------
                                                                    21,234,601         29,430,501
     Less accumulated depreciation and
      amortization   ............................................    5,885,915          8,826,838
                                                                   -----------        -----------
               Net property and equipment  ......................  $15,348,686        $20,603,663
                                                                   ===========        ===========
</TABLE>
                                                                                
(7) CAPITAL LEASES

    The Company leases computer, office and warehouse equipment under capital
leases expiring in various years through 2001. The assets and liabilities under
capital leases are recorded at the lower of the present value of the minimum
lease payments or the fair value of the assets. The assets are depreciated over
the lower of their related lease terms or their estimated productive lives.

    Minimum future lease payments under capital leases as of July 31, 1996 for
each of the next five fiscal years and in the aggregate are:

<TABLE>
<CAPTION>

YEAR ENDED JULY 31                                                 AMOUNT
- - ------------------                                               ----------
<S>                                                              <C>
  1997  ..................................................       $  454,217
  1998  ..................................................          380,220
  1999  ..................................................          251,894
  2000  ..................................................          215,915
  2001  ..................................................          141,116
                                                                 ----------
     Total minimum lease payments  .......................        1,443,362
  Less: Amount representing interest  ....................          238,040
                                                                 ----------
     Present value of net minimum lease payments  ........        1,205,322
  Less: current installments  ............................          357,404
                                                                 ----------
     Capital lease obligations, excluding current
      installments........................................       $  847,918
                                                                 ==========
</TABLE>
                                                                                

                                      F-14
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                        
(8) OPERATING LEASES

    The Company leases various facilities under operating lease agreements with
varying terms. Most of the leases contain renewal options and purchase options
at several specific dates throughout the terms of the leases.

    The Company also leases equipment under master lease agreements. Payment
under these agreements will continue for a period of four years. The equipment
lease agreements contain covenants concerning the maintenance of certain
financial ratios. The Company was in compliance with its covenants at July 31,
1996.

    Future minimum annual fixed payments required under non-cancelable operating
leases having an original term of more than one year as of July 31, 1996 are as
follows:

<TABLE>

               <S>                   <C>
               1997  ............... $ 4,352,000
               1998  ...............   3,980,000
               1999  ...............   3,648,000
               2000  ...............   3,020,000
               2001  ...............   1,764,000
               Thereafter  .........   7,313,000
                                     -----------
                                     $24,077,000
                                     ===========
</TABLE>

    Rent and other lease expense for the years ended October 31, 1994 and 1995
totaled approximately $5,207,000 and $5,441,000, respectively. Rent and other
lease expense for the nine months ended July 31, 1996 totaled approximately
$4,667,000.

(9) SALARY REDUCTION/PROFIT SHARING PLANS

    The Company has several salary reduction/profit sharing plans, generally
called "401(k) Plans" (the Plan), covering various employee groups. Under this
type of Plan the employees may choose to reduce their compensation and have
these amounts contributed to the Plan on their behalf. In order to become a
participant in the Plan, the employee must meet certain eligibility requirements
as described in the plan document. In addition to amounts contributed to the
Plan by employees, the Company makes contributions to the Plan on behalf of the
employees. The Company contributions to the Plan were not material for the years
ended October 31, 1994 and 1995, and for the nine months ended July 31, 1996.

                                      F-15
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


(10) INCOME TAXES

    Total Federal and state income tax expense consists of the following:

<TABLE>
<CAPTION>
                                          Current       Deferred        TOTAL
                                       -------------  -------------  ------------
<S>                                    <C>            <C>            <C>
Fiscal year ended October 31, 1994:
     U.S. Federal  .................     $1,452,429     $ 138,000     $1,590,429
     State and local  ..............        356,030        24,125        380,155
                                         ----------     ---------     ----------
                                         $1,808,459     $ 162,125     $1,970,584
                                         ==========     =========     ==========
  Fiscal year ended October 31,
   1995:
     U.S. Federal  .................     $2,079,758     $ 302,052     $2,381,810
     State and local  ..............        519,940        28,106        548,046
                                         ----------     ---------     ----------
                                         $2,599,698     $ 330,158     $2,929,856
                                         ==========     =========     ==========
  Nine months ended July 31, 1996:
     U.S. Federal  .................     $2,427,429     $(254,587)    $2,172,842
     State and local  ..............        620,946       (15,667)       605,279
                                          ----------     ---------     ----------
                                          $3,048,375     $(270,254)    $2,778,121
                                          ==========     =========     ==========
</TABLE>
                                                                                
    Total income tax expense was different than the amounts computed using the
United States statutory income tax rate applied to income before income taxes as
a result of the following:

<TABLE>
<CAPTION>

                                                            October 31,            July 31,
                                                     --------------------------  ------------
                                                         1994          1995          1996
                                                     -------------  -----------  ------------
<S>                                                  <C>            <C>          <C>
  Computed "expected" tax expense  ................    $1,695,848    $1,881,001   $2,313,162
  State and local income tax net of Federal
    income tax benefit............................        250,902       361,710      399,484
  Merger related expenses  ........................            --            --      155,743
  Non-deductible expenses  ........................        14,275        20,240       69,871
  Non-deductible amortization  ....................        20,912       478,623        4,714
  Other, net  .....................................       (11,353)      188,282     (164,853)
                                                       ----------    ----------   ----------
                                                       $1,970,584    $2,929,856   $2,778,121
                                                       ==========    ==========   ==========
</TABLE>

                                      F-16
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


    The tax effects of temporary differences that give rise to significant
portions of the net deferred tax assets and deferred tax liabilities at October
31, 1995 and July 31, 1996 are presented below:

<TABLE>
<CAPTION>
                                                                      October 31,      July 31,
                                                                     --------------  ------------
                                                                          1995           1996
                                                                     --------------  ------------
<S>                                                                     <C>          <C>
Deferred tax assets:
     Inventories, principally due to additional costs
       inventoried for tax purposes  ...........................        $  402,168    $  421,099
     Rents deducted for book purposes in excess of tax  ........            28,586        27,732
     Financing costs  ..........................................            33,244        24,662
     Intangible assets  ........................................           258,905       221,242
     Deferred compensation  ....................................                --       400,896
     Accrued vacation  .........................................            50,000        59,048
     Accounts receivable, principally due to allowances
       for uncollectible accounts ..............................           280,000       280,693
     Other  ....................................................           125,545       165,141
                                                                        ----------    ----------
        Total gross deferred tax assets  .......................         1,178,448     1,600,513
  Less valuation allowance  ....................................                --            --
                                                                        ----------    ----------
        Net deferred tax assets  ...............................         1,178,448     1,600,513
                                                                        ----------    ----------
  Deferred tax liability:
     Plant and equipment, principally due to differences
       in depreciation  ........................................           491,889       536,295
     Reserve for LIFO inventory method  ........................           507,018       675,348
     Other  ....................................................            60,925            --
                                                                        ----------    ----------
        Total deferred tax liabilities  ........................         1,059,832     1,211,643
                                                                        ----------    ----------
  Net deferred tax assets  .....................................        $  118,616    $  388,870
                                                                        ==========    ==========

  Current deferred income tax assets  ..........................        $  480,754    $  796,216
  Non-current deferred income tax liability  ...................          (362,138)     (407,346)
                                                                        ----------    ----------
                                                                        $  118,616    $  388,870
                                                                        ==========    ==========
</TABLE>
                                                                                
    In assessing the recoverability of deferred tax assets, the Company
considers whether it is more likely than not that some portion or all of the
deferred tax assets will not be realized. Due to the fact that the Company has
sufficient taxable income in the federal carryback period and anticipates
sufficient future taxable income over the periods which the deferred tax assets
are deductible, the ultimate realization of deferred tax assets for federal and
state tax purposes appears more likely than not.

                                      F-17
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


(11) EMPLOYEE STOCK OWNERSHIP PLAN

    The Company adopted the Cornucopia Natural Foods, Inc. (predecessor company)
Employee Stock Ownership Plan (the Plan) for the purpose of acquiring
outstanding shares of the Company for the benefit of eligible employees. The
Plan was effective as of November 1, 1988 and has received notice of
qualification by the Internal Revenue Service.

    In connection with the adoption of the Plan, a Trust was established to hold
the shares acquired. On November 1, 1988, the Trust purchased 40% of the
outstanding Common Stock of the Company at a price of $4,080,000. The trustees
funded this purchase by issuing promissory notes to the initial stockholders,
with the ESOT shares pledged as collateral. These notes bear interest at 10% and
are payable through May 2015. As the debt is repaid, shares are released from
collateral and allocated to active employees, based on the proportion of debt
service paid in the year.

    The Accounting Standards Executive Committee of the American Institute of
Certified Public Accountants issued Statement of Position 93-6, "Employers'
Accounting for Employee Stock Ownership Plans," in November 1993. The statement
provides guidance on employers' accounting for ESOPs and is required to be
applied to shares purchased by ESOPs after December 31, 1992, that have not been
committed to be released as of the beginning of the year of adoption. In
accordance with SOP 93-6, the Company elected not to adopt the guidance in SOP
93-6 for the shares held by the ESOP, all of which were purchased prior to
December 31, 1992. The debt of the ESOP is recorded as debt and the shares
pledged as collateral are reported as unearned ESOP shares in the Consolidated
Balance Sheets. During 1994, 1995 and 1996, contributions totaling approximately
$509,000, $492,000 and $358,000, respectively, were made to the Trust. Of these
contributions, approximately $346,000, $328,000 and $235,000, respectively,
represented interest.

    The ESOP shares were classified as follows:

<TABLE>
<CAPTION>
                                    October 31,     July 31,
                                    -----------     --------
                                       1995           1996
                                       ----           ----
  <S>                                 <C>           <C>
  Allocated shares  ................    396,000       484,000
  Shares released for allocation....     88,000        66,000
  Shares distributed to employees...         --       (20,405)

  Unreleased shares  ...............  1,716,000     1,650,000
                                      ---------     ---------
     Total ESOP shares  ............  2,200,000     2,179,595
                                      =========     =========
</TABLE>
                                                                                
    The fair value of unreleased shares was approximately $15,900,000 at July
31, 1996. Employees have the option of putting their shares back to the Company
upon leaving employment.

                                      F-18
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                                        
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)


(12) LITIGATION

    The Company may from time to time be involved in various claims and legal
actions arising in the ordinary course of business. In the opinion of
management, the ultimate disposition of these matters will not have a material
adverse effect on the Company's consolidated financial position or results of
operations.

(13) INITIAL PUBLIC OFFERING

    In connection with a proposed initial public offering of shares of Common
Stock, on August 30, 1996, the Board of Directors adopted, and the stockholders
approved, an amendment to the Company's certificate of incorporation increasing
the number of authorized shares of Common Stock from 200,000 to 25,000,000 and
stating the par value of such shares as $0.01, and the Company effected a fifty-
five-for-one split of its issued and outstanding Common Stock. All share, option
and warrant and per share data presented in the accompanying consolidated
financial statements have been restated to reflect the increased number of
authorized and outstanding shares of Common Stock.

                                      F-19
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<TABLE> 
<CAPTION> 
                                                                    (UNAUDITED)
                                                JULY 31, 1996     APRIL 30, 1997
                                                -------------     --------------
                                    ASSETS
                                    ------
<S>                                             <C>               <C> 
Current assets                                        
  Cash                                                $51,255            $20,619
  Accounts receivable, net of allowance            25,657,156         30,454,789
  Notes receivable, trade                             360,137            675,126
  Inventories                                      38,667,548         48,619,416
  Prepaid expenses                                  1,691,548          1,793,734
  Deferred income taxes                               796,216          1,002,577

                                                  -----------       ------------
     Total current assets                          67,223,860         82,566,261
                                                  -----------       ------------

Property & equipment, net                          20,603,663         20,511,115
                                                  -----------       ------------
Other assets:
  Notes receivable, trade                           1,067,697            873,627
  Goodwill, net                                     7,977,316          7,626,869
  Covenants not to compete, net                     1,236,313            752,073
  Other, net                                          635,290            693,490

                                                  -----------       ------------
Total assets                                      $98,744,139       $113,023,435
                                                  ===========       ============
<CAPTION> 

                     LIABILITIES AND STOCKHOLDERS' EQUITY
                     ------------------------------------
<S>                                             <C>               <C> 
Current liabilities:
  Notes payable                                   $30,112,868        $15,525,182
  Current installments of long-term debt            4,086,795          1,915,727
  Current installment of obligations under                    
    capital leases                                    357,404            438,611
  Accounts payable                                 17,139,406         19,381,731
  Accrued expenses                                  4,978,331          4,251,509
  Income taxes payable                                303,513          1,143,905
  Other                                               158,149            161,118

                                                  -----------       ------------
    Total current liabilities                      57,136,466         42,817,783

Long-term debt, excluding current installments     22,170,855          9,770,079
Deferred income taxes                                 407,346            158,647
Obligations under capital leases, excluding 
  current installments                                847,918            943,944
                                                  -----------       ------------
    Total liabilities                              80,562,585         53,690,453
                                                  -----------       ------------

Stockholders' equity:
  Common stock, $.01 par value, authorized 
    25,000,000 shares: issued 8,713,100 and
    outstanding 8,692,695 shares for 1996
    and issued 12,398,830 and outstanding 
    12,378,425 shares for 1997                         87,131            123,988
  Additional paid-in capital                        1,383,511         40,056,154
  Stock warrants                                    3,200,000          -
  Unallocated shares of ESOP                       (3,073,600)        (2,951,200)
  Retained earnings                                16,628,966         22,148,494
  Treasury stock, 20,405 shares at cost               (44,454)           (44,454)

                                                  -----------       ------------
    Total stockholders' equity                     18,181,554         59,332,982
                                                  -----------       ------------

Total liabilities and stockholders' equity        $98,744,139       $113,023,435
                                                  ===========       ============
</TABLE> 

                See notes to consolidated financial statements.

                                     F-20

<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME
<TABLE> 
<CAPTION> 
                                                               (UNAUDITED)                            (UNAUDITED)
                                                                ---------                              ---------
                                                           THREE MONTHS ENDED                     NINE MONTHS ENDED
                                                                APRIL 30,                              APRIL 30,
                                                                ---------                              ---------
                                                          1996             1997                 1996              1997
                                                          ----             ----                 ----              ----
<S>                                                   <C>              <C>                 <C>                <C> 
Net sales                                             $96,432,295      $108,132,374        $ 283,537,354      $311,038,311

Cost of sales                                          76,213,615        85,733,368          224,928,448       246,621,679

                                                     -------------    --------------      ---------------    --------------
         Gross profit                                  20,218,680        22,399,006           58,608,906        64,416,632
                                                     -------------    --------------      ---------------    --------------

Operating expenses                                     15,936,990        16,757,940           47,839,678        50,203,028

Amortization of intangibles                               267,195           264,678            2,345,991           795,034

                                                     -------------    --------------      ---------------    --------------
         Total operating expenses                      16,204,185        17,022,618           50,185,669        50,998,062
                                                     -------------    --------------      ---------------    --------------

         Operating income                               4,014,495         5,376,388            8,423,237        13,418,570
                                                     -------------    --------------      ---------------    --------------
Other expense (income):
    Interest expense                                    1,294,543           520,157            3,853,579         2,564,713
    Other, net                                            (59,223)          (61,957)            (154,987)         (204,317)
                                                     -------------    --------------      ---------------    --------------
         Total other expense                            1,235,320           458,200            3,698,592         2,360,396
                                                     -------------    --------------      ---------------    --------------

         Income before income taxes and
         extraordinary item                             2,779,175         4,918,188            4,724,645        11,058,274

Income taxes                                            1,227,152         2,036,236            2,694,089         4,605,717

                                                     -------------    --------------      ---------------    --------------
         Income before extraordinary item               1,552,023         2,881,952            2,030,556         6,452,457

Extraordinary item - loss on early extinguishment
  of debt, net of income tax benefit of $661,822
                                                              -                 -                    -             932,929    
                                                     -------------    --------------      ---------------    --------------
         Net income                                   $ 1,552,023      $  2,881,952        $   2,030,556      $  5,519,528
                                                     =============    ==============      ===============    ==============

Income per share of common stock
before extraordinary item                             $      0.15      $       0.23        $        0.20      $       0.57
                                                     =============    ==============      ===============    ==============

Extraordinary item                                    $       -        $        -          $         -        $       0.08
                                                     =============    ==============      ===============    ==============

Net income per share of common stock                  $      0.15      $       0.23        $        0.20      $       0.49
                                                     =============    ==============      ===============    ==============

Weighted average shares of common stock                10,134,693        12,677,035           10,134,693        11,331,810
                                                     =============    ==============      ===============    ==============
</TABLE> 


                See notes to consolidated financial statements.



                                     F-21
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE> 
<CAPTION> 
                                                                                                     (UNAUDITED)
                                                                                                     ----------- 
                                                                                                   NINE MONTHS ENDED
                                                                                                       APRIL 30,
                                                                                                       --------- 
                                                                                               1996                  1997   
                                                                                               ----                  ---- 
<S>                                                                                         <C>                   <C>   
CASH FLOWS FROM OPERATING ACTIVITIES:                                                       
          
Net income                                                                                  $2,030,556            $5,519,528 
 Adjustments to reconcile net income to net cash
 used in operating activities:
  Extraordinary loss on early extinguishment of debt, net of tax benefit                        -                    932,929
  Depreciation, amortizataion and write-off of intangibles                                   4,797,363             3,317,291   
  (Gain) loss on disposals of property & equipment                                              37,301               (13,511)
  Accretion of original issue discount                                                         438,195               152,847
  Deferred income taxes (benefit)                                                              105,244              (455,060)
  Provision for doubtful accounts                                                            1,020,663             1,687,889
 Increase in accounts receivable                                                            (4,449,731)           (6,485,522)
 Increase in inventory                                                                      (8,005,926)           (9,951,868)
 Increase in prepaid expenses                                                                 (555,162)             (102,186)
 (Increase) decrease in other assets                                                           102,358              (303,089)
 Increase in notes receivable, trade                                                          (236,542)             (120,919)
 Increase in accounts payable                                                                4,675,398             2,242,325
 Decrease in accrued expenses                                                               (1,124,734)             (723,853)
 Increase in income taxes payable                                                              531,495               840,392

                                                                                           -----------           -----------     
    Net cash used in operating activities                                                     (633,522)           (3,462,807)
                                                                                           -----------           -----------     

CASH FLOWS FROM INVESTING ACTIVITIES:

 Proceeds from disposals of property and equipment                                              96,100                75,412
 Capital expenditures                                                                      (12,860,238)           (2,632,234)

                                                                                           -----------           -----------     
    Net cash used in investing activities                                                  (12,764,138)           (2,556,822)
                                                                                           -----------           -----------     

CASH FLOWS FROM FINANCING ACTIVITIES:

 Net borrowings (repayments) under note payable                                              4,668,963           (14,587,686)
 Repayments on long-term debt                                                               (4,363,812)          (15,100,664)
 Proceeds from long-term debt                                                               13,375,579               528,820
 Principal payments of capital lease obligations                                              (347,012)             (360,977)
 Proceeds from issuance of common stock, net                                                    -                 35,509,500 

                                                                                           -----------           -----------     
    Net cash provided by financing activities                                               13,333,718             5,988,993
                                                                                           -----------           -----------     

NET DECREASE IN CASH                                                                           (63,942)              (30,636)

Cash at beginning of period                                                                    286,242                51,255

                                                                                           -----------           -----------     
Cash at end of period                                                                      $   222,300           $    20,619
                                                                                           ===========           ===========     

Supplemental disclosures of cash flow information:
- - -------------------------------------------------

 Cash paid during the period for:                                                                                                 
                                                                                                                                   
    Interest                                                                               $ 3,560,143           $ 2,810,316       
                                                                                           ===========           ===========   

    Income taxes                                                                           $ 2,313,904           $ 3,312,525
                                                                                           ===========           ===========   
</TABLE> 

                See notes to consolidated financial statements.

                                     F-22
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         QUARTER ENDED APRIL 30, 1997
                                  (UNAUDITED)



1.   BASIS OF PRESENTATION

The accompanying consolidated financial statements ("financial statements") 
include the accounts of United Natural Foods, Inc. and its wholly owned 
subsidiaries (the "Company").  The Company is a distributor and retailer of 
natural foods and related products.

The financial statements have been prepared pursuant to rules and regulations of
the Securities and Exchange Commission for interim financial information, 
including the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  
Accordingly, certain information and footnote disclosures normally required in 
complete financial statements prepared in accordance with generally accepted 
accounting principles have been condensed or omitted.  The balance sheet as of 
July 31, 1996 has been derived from the audited financial statements as of and 
for the nine months ended July 31, 1996.  Effective November 1, 1995, the 
Company elected to change its fiscal year end from October 31 to July 31.  
Operating results for fiscal 1995 have been presented for interim periods that 
coincide with the new fiscal year.  In the opinion of management, these 
financial statements include all adjustments necessary for a fair presentation 
of the results of operations for the interim periods presented.  The results of 
operations for interim periods, however, may not be indicative of the results 
that may be expected for a full year.

Certain 1996 balances have been reclassified to conform to the 1997 
presentation.

2.   SALE OF COMMON STOCK

The Company completed an initial public offering of 2,900,000 shares of its 
common stock (the "Offering") on November 6, 1996 at a price of $13.50 per 
share.  The Company's Common Stock began trading on November 1, 1996 on the 
Nasdaq National Market under the ticker symbol "UNFI."

The proceeds received by the Company from the Offering totaled $35,509,500 after
deducting underwriting discounts and commissions and offering expenses.  The 
Company used the proceeds to repay certain indebtedness consisting of (i) 
$20,836,918 due to Fleet Capital Corporation under a revolving line of credit 
that would have matured on July 31, 1998 and bore interest at a rate of 0.25% 
over New York Prime or 2.25% over LIBOR; (ii) $6,504,059 due to Triumph 
Connecticut Limited Partnership (Triumph) (including the remaining original 
issue discount of approximately $1.6 million ($.9 million net of tax) which is
recorded as an extraordinary item in the second quarter) under a Senior Note 
(the "Triumph Note") that would have matured on October 31, 1998 and immediately
before repayment bore interest at a rate of 10%; (iii) $4,469,556 due to Fleet 
Capital Corporation under a term loan that would have matured on July 31, 1998 
and bore interest at a rate of 0.25% over New York Prime; (iv) $2,846,069 due to
Prem Mark, Inc. under a term note issued in connection with the Rainbow Natural 
Foods, Inc. acquisition that would have matured on July 31, 1998 and bore 
interest at a rate of 10%; and (v) $852,898 due under certain notes that would 
have matured between 1998 and 2002 and bore interest at rates ranging from 0.5% 
to 1.0% over New York Prime issued by Natural Retail Group, Inc. in connection


                                     F-23


<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)

2.  SALE OF COMMON STOCK (Continued)

with the acquisition of certain retail natural products stores. Accrued interest
through the date of payment (i.e., November 6, 1996) is included in the above
amounts.

On November 6, 1996, in connection with the Offering, Triumph exercised its
warrant to purchase 1,166,660 shares of the Company's Common Stock at an 
exercise price of $.01 per share. Based upon the provisions of the Triumph Note,
the Company then repurchased 380,930 of such shares at a purchase price of $.01 
per share.

The following table summarizes the changes in stockholders' equity for the nine 
months ended April 30, 1997 and reflects the issuance and sale by the Company of
2,900,000 shares of Common Stock at a public offering price of $13.50 per share.
The net proceeds therefrom (after deducting the underwriting discounts and 
commissions and offering expenses) were used to repay the indebtedness noted 
above, including the remaining original issue discount of approximately $1.6 
million ($.9 million net of tax) which has been recorded as an extraordinary 
item in the quarter ended January 31, 1997.

<TABLE> 
<CAPTION> 

                                                                              Unallocated
                                                                               Shares of
                                                                               Employee
                                                  Additional                     Stock
                                         Common     Paid-in       Stock       Ownership     Retained     Treasury   Stockholders'
                                          Stock     Capital      Warrants        Plan       Earnings       Stock       Equity
                                          -----     -------      --------        ----       --------       -----       ------
<S>                                     <C>       <C>           <C>          <C>           <C>           <C>         <C> 
Balances at July 31, 1996               $ 87,131  $ 1,383,511   $3,200,000   $(3,073,600)  $16,628,966   $(44,454)   $18,181,554

Issuance of 2,900,000
shares of common stock
at $13.50 per share, net of
expenses of issuance                      29,000   35,480,500      -              -           -             -         35,509,500

Exercise of stock warrants                 7,857    3,192,143   (3,200,000)       -           -             -            -

Allocation of shares to Employee
Stock Ownership Plan                       -          -            -             122,400      -             -            122,400

Net income for the nine
months ended April 30, 1997                -          -            -              -          5,519,528      -          5,519,528

                                        --------  -----------       --       ------------  -----------   ---------   -----------
Balances at April 30, 1997              $123,988  $40,056,154       $0       $(2,951,200)  $22,148,494   $(44,454)   $59,332,982
                                        ========  ===========       ==       ============  ===========   =========   ===========

</TABLE> 

3.  TRADE ACCOUNTS RECEIVABLE

An allowance for doubtful accounts is deducted from trade accounts receivable in
the accompanying financial statements. The allowance for doubtful accounts was 
$1,277,755 at July 31, 1996 and $2,565,644 at April 30, 1997.

                                     F-24
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

4.   COMMITMENTS AND CONTINGENCIES

The Company entered into a $1 million leasing arrangement with Mellon US Leasing
effective October 1, 1996. The Company leased computer equipment with a cost of 
approximately $461,000 under the lease line through the nine months ended April 
30, 1997.

The Company extended its $1 million leasing arrangement with Citizens Leasing
Corporation effective January 31, 1997 for a one-year period. The Company had
not drawn down on this facility as of April 30,1997.
 
5.   STOCK OPTIONS

The Company is required to adopt Statement of Financial Accounting Standards No.
123, " Accounting for Stock-Based Compensation" (Statement 123), effective July 
31, 1997. Statement 123 requires financial statement disclosure about 
stock-based employee compensation arrangements. As allowed by Statement 123, the
Company intends to continue to account for employee stock-based compensation 
using the "Intrinsic Value Based Method." The Company does not believe the 
adoption of Statement 123 will have a material impact on its operating results.

6.   NET INCOME PER SHARE OF COMMON STOCK

Net income per share of common stock is calculated using the weighted average
number of common shares outstanding during the period, and the net additional
number of shares which would be issuable upon the exercise of stock options,
assuming the Company used the proceeds received upon exercise of the options to
purchase shares at market value (treasury stock method). Pursuant to Securities
and Exchange Commission Staff Accounting Bulletin No. 83, common and common
equivalent shares issued during the twelve-month period prior to the date of the
initial filing of the Company's Registration Statement on Form S-1 have been
included in the calculation, using the treasury stock method, as if they were
outstanding for all periods presented. Fair market value for the purpose of this
calculation was the daily weighted average per share price of the Company's
Common Stock. Accounting Principles Board Opinion 15 requires presentation of
supplementary net income per share of common stock in the event shares of common
stock are sold for cash and a portion or all of the proceeds are used to retire
debt. Assuming that the Company's initial public offering of Common Stock and
repayment of debt with the proceeds thereof, including the extraordinary expense
of approximately $1.6 million ($.9 million net of tax)resulting from the charge-
off of the remaining original issued discount upon repayment of the Triumph Note
as described in Note 2 above, had occured effective August 1, 1996,
supplementary per share data for the nine months ended April 30, 1997 would have
been as follows:

Income per share of common stock before
extraordinary item                                              $0.51

Extraordinary item                                              (0.07)
                                                                ------

Net income per share of common stock                            $0.44
                                                                =====
        
Supplementary weighted average shares of common stock           12,670,732
                                                                ==========

                                    F-25
<PAGE>
 
                  UNITED NATURAL FOODS, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

6.   NET INCOME PER SHARE OF COMMON STOCK (Continued)

No dividends were declared or paid during the nine months ended April 30, 1997.

7.   NOTE PAYABLE

In March 1997, the Company amended its $50 million credit agreement with its 
bank to provide for working capital, mortgages and term loans. In connection 
with this facility, the Company has the ability to borrow up to $10 million for 
acquisitions. Interest under the facility accrues at the Company's option at New
York Prime Rate or 1.00% above the bank's London Interbank Offered Rate (LIBOR),
and the Company has the option to fix the rate for all or a portion of the debt 
for a period up to 180 days. Interest on the mortgage facility will accrue at
1.25% above the bank's LIBOR rate, although the Company has the option to fix 
the rate for a period of five years at a rate of 1.25% above the five-year U.S. 
Treasury Note rate. The Company has pledged all of its assets as collateral for 
its obligations under the credit agreement. As of April 30, 1997, the Company's 
outstanding borrowings under the credit agreement totaled $15.5 million. The 
credit agreement expires on July 31, 2002.

8.   EARNINGS PER SHARE

In February 1997, the Financial Accounting Standards Board released Statement of
Financial Accounting Standards (SFAS) No. 128, "Earnings per Share." This 
Statement establishes standards for computing and presenting earnings per share 
(EPS) and applies to entities with publicly held common stock or potential 
common stock. The Statement replaces the presentation of primary EPS with a 
presentation of basic EPS. The Statement also requires a dual presentation of 
basic and diluted EPS on the face of the income statement for all entities with 
complex capital structures and requires a reconciliation of the numerator and 
denominator of the basic EPS computation to the numerator and denominator of 
the diluted EPS computation.

Basic EPS excludes dilution and is computed by dividing income available to 
common stockholders by the weighted average number of common shares outstanding 
for the period. Diluted EPS reflects the potential dilution that could occur if 
securities or other contracts to issue common stock were exercised or converted 
into common stock or resulted in the issuance of common stock that then shared 
in the earnings of the entity.

The Company has calculated basic and diluted EPS under the provisions of SFAS 
No. 128. In performing this calculation, basic and diluted EPS were equal to 
primary and fully diluted EPS.

                                     F-26
<PAGE>
 
                              ARTHUR ANDERSEN LLP

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Stockholders of
Stow Mills, Inc.:

We have audited the accompanying combined balance sheets of Stow Mills, Inc. (a
Vermont corporation) and subsidiary and Hendrickson Partners as of December 31,
1996 and 1995, and the related combined statements of operations, stockholders'
equity and cash flows for each of the three years in the period ended December
31, 1996. These combined financial statements are the responsibility of the
Companies' management. Our responsibility is to express an opinion on these
combined 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 significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined financial positions of Stow
Mills, Inc. and subsidiary and Hendrickson Partners as of December 31, 1996 and
1995, and the results of their combined operations and their combined cash flows
for each of the three years in the period ended December 31, 1996, in conformity
with generally accepted accounting principles.


                                           /s/ Arthur Andersen LLP

Manchester, New Hampshire
March 14, 1997

                                     F-27
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

               COMBINED BALANCE SHEETS--DECEMBER 31, 1996 AND 1995

<TABLE> 
<CAPTION> 

                         ASSETS                                  1996             1995        
<S>                                                        <C>               <C> 
CURRENT ASSETS:                                                                               
   Cash                                                    $       412,017   $       387,199  
   Accounts receivable, less reserves of $143,000 and                                         
     $133,000 in 1996 and 1995, respectively                    14,171,382        12,748,188  
   Inventory                                                    26,465,143        19,736,603  
   Prepaid expenses                                                521,815           263,673  
                                                           ---------------   ---------------  

         Total current assets                                   41,570,357        33,135,663  
                                                           ---------------   ---------------  

                                                                                              
                                                                                              
PROPERTY AND EQUIPMENT, AT COST
   Land and improvements                                           702,752           702,752  
   Building                                                      7,489,894         7,490,179
   Rental property                                               1,554,683         1,554,683  
   Motor vehicles                                                   21,454            21,454
   Office equipment, furniture and fixtures                      9,047,966         7,871,256  
   Equipment under capital leases                                  767,032           413,219
   Construction-in-progress                                         66,707                 -  
                                                           ---------------   ---------------  
                                                                19,650,488        18,053,543  
                                                                                              
   Less--Accumulated depreciation and amortization               7,363,252         5,936,491 
                                                           ---------------   ---------------
                                                                12,287,236        12,117,052  
                                                           ---------------   ---------------
                                                                                               

OTHER ASSETS, NET                                                  521,464           492,860  
                                                           ---------------   ---------------  

         Total assets                                      $    54,379,057   $    45,745,575  
                                                           ===============   ===============  

<CAPTION> 

          LIABILITIES AND STOCKHOLDERS' EQUITY                   1996               1995            
<S>                                                        <C>               <C> 
CURRENT LIABILITIES:                                                                             
   Current portion of capitalized lease obligations and                                     
     long-term debt                                        $       940,808   $     1,190,166 
   Accounts and drafts payable                                  12,514,514        12,134,897 
   Accrued expenses                                              1,448,266         1,372,576 
   Demand notes payable to officers/stockholders                   583,226           320,740 
                                                           ---------------   --------------- 
                                                                                            
         Total current liabilities                              15,486,814        15,018,379 
                                                           ---------------   --------------- 
                                                                                            
LONG-TERM REVOLVING LINE OF CREDIT                              23,193,244        15,631,159 
                                                           ---------------   ---------------
                                                                                            
LONG-TERM DEBT, LESS CURRENT PORTION                             5,283,161         5,650,096
                                                           ---------------   ---------------
                                                                                            
CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT PORTION                358,664           249,324
                                                           ---------------   ---------------
                                                                                            
NOTES PAYABLE TO OFFICERS/STOCKHOLDERS                           6,043,097         5,482,568 
                                                           ---------------   ---------------
                                                                                            
COMMITMENTS AND CONTINGENCIES (Notes 5 and 7)                                               
                                                                                            
STOCKHOLDERS' EQUITY:                                                                      
                                                                                            
   Common stock, $1 par value-                                                              
     Voting-                                                                                
        Authorized--8,502 shares                                                            
       Issued and outstanding--200 shares                              200               200
     Nonvoting-                                                                             
       Authorized, issued and outstanding--1,498 shares              1,498             1,498
   Additional paid-in capital                                      299,641           299,641 
   Retained earnings/partners'  capital                          3,712,738         3,412,710 
                                                           ---------------   --------------- 
                                                                                            
         Total stockholders' equity                              4,014,077         3,714,049 
                                                           ---------------   --------------- 
                                                                                            
         Total liabilities and stockholders' equity        $    54,379,057   $    45,745,575 
                                                           ===============   =============== 

</TABLE> 

    The accompanying notes are an integral part of these combined financial
                                  statements.

                                     F-28
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                        COMBINED STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE> 
<CAPTION> 

                                                                          1996                1995               1994
<S>                                                                <C>                <C>                 <C> 
NET SALES                                                          $     207,611,669  $     175,526,583   $     159,265,056

COST OF SALES                                                            167,508,947        140,594,013         129,294,938
                                                                   -----------------  -----------------   -----------------

         Gross profit                                                     40,102,722         34,932,570          29,970,118

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                              36,533,088         32,702,263          28,885,256
                                                                   -----------------  -----------------   -----------------

         Income from operations                                            3,569,634          2,230,307           1,084,862

OTHER INCOME                                                                 305,510            254,584             348,144

INTEREST EXPENSE                                                           2,700,892          2,566,262           2,116,255
                                                                   -----------------  -----------------   -----------------

         Net income (loss) before provision for income taxes               1,174,252            (81,371)           (683,249)

PROVISION FOR INCOME TAXES                                                   148,754             24,305              50,614
                                                                   -----------------  -----------------   -----------------

         Net income (loss)                                         $       1,025,498  $        (105,676)  $        (733,863)
                                                                   =================  =================   =================

NET INCOME (LOSS) PER SHARE                                            $603.94              $(62.24)           $(432.19)
                                                                       =======              =======            ========

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING                               1,698                1,698               1,698
                                                                       =======              =======            ========

</TABLE> 

   The accompanying notes are an integral part of these combined financial 
                                  statements.

                                     F-29
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                        COMBINED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE> 
<CAPTION> 

                                                                                       1996             1995              1994
<S>                                                                             <C>               <C>              <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                                                            $     1,025,498   $      (105,676) $      (733,863)
   Adjustments to reconcile net income (loss) to net cash provided by (used
   in) operating activities-
     Depreciation and amortization                                                    1,455,346         1,367,000        1,262,911
     Loss on sale of property and equipment                                               9,599            92,900                -
     Changes in assets and liabilities, net of acquisition-
       Accounts receivable, net                                                      (1,215,757)       (1,838,805)      (1,125,388)
       Inventory                                                                     (6,369,241)       (1,720,474)       3,151,553
       Prepaid expenses                                                                (207,024)          (11,127)         (91,977)
       Other assets                                                                       8,463            23,238          (47,834)
       Accounts and drafts payable                                                      (54,719)        2,003,862         (358,674)
       Accrued expenses                                                                  58,214           110,775          114,925
       Accrued income taxes payable                                                       8,986           (26,460)           6,460
                                                                                ---------------   ---------------  ---------------

              Net cash provided by (used in) operating activities                    (5,280,635)         (104,767)       2,178,113
                                                                                ---------------   ---------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition, net of cash acquired                                                   (899,931)                -                -
   Property and equipment additions                                                    (538,875)         (413,873)        (348,303)
   Proceeds from sale of property and equipment                                          10,000            13,319                -
   Increase in construction-in-progress                                                 (66,707)                -                -
   Increase in cash surrender value                                                     (42,970)          (58,686)         (26,300)
                                                                                ---------------   ---------------  ---------------

              Net cash used in investing activities                                  (1,538,483)         (459,240)        (374,603)
                                                                                ---------------   ---------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from line of credit                                                       7,562,085         2,914,850                -
   Payments of long-term debt and capitalized lease obligations                        (824,183)         (813,728)      (5,199,476)
   Proceeds from notes payable to officers/stockholders                                 842,956         1,030,000        4,075,790
   Payments on notes payable to officers/stockholders                                   (19,942)       (2,603,500)               -
   Dividends paid                                                                       (16,980)          (16,980)         (16,980)
   Cash distributions paid to partners                                                 (700,000)         (110,000)        (330,000)
                                                                                ---------------   ---------------  ---------------

              Net cash provided by (used in) financing activities                     6,843,936           400,642       (1,470,666)
                                                                                ---------------   ---------------  ---------------

NET INCREASE (DECREASE) IN CASH                                                          24,818          (163,365)         332,844

CASH, BEGINNING OF YEAR                                                                 387,199           550,564          217,720
                                                                                ---------------   ---------------  ---------------

CASH, END OF YEAR                                                               $       412,017   $       387,199  $       550,564
                                                                                ===============   ===============  ===============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid for interest                                                       $     2,727,869   $     2,195,501  $     1,902,320
                                                                                ===============   ===============  ===============
   Cash paid for taxes                                                          $       136,403   $        80,577  $       125,085
                                                                                ===============   ===============  ===============

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
   Reconciliation of assets acquired and liabilities assumed in acquisition-
     Fair value of assets acquired                                              $     1,347,877   $             -  $             -
     Cash paid                                                                         (900,881)                -                -
                                                                                ---------------   ---------------  ---------------
   Liabilities assumed                                                          $       446,996   $             -  $             -
                                                                                ===============   ===============  ===============
   Capital lease obligation                                                     $       304,571   $       458,104  $             -
                                                                                ===============   ===============  ===============

</TABLE> 

   The accompanying notes are an integral part of these combined financial 
                                  statements.

                                     F-30
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                   COMBINED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE> 
<CAPTION> 

                                                                                                                 
                                     Common Stock               Common Stock                        Retained     
                                        Voting                    Nonvoting          Additional     Earnings/        Total    
                                  Number of     $1           Number of       $1        Paid-in      Partners'    Stockholders'
                                   Shares    Par Value        Shares     Par Value     Capital      Capital          Equity    
<S>                               <C>      <C>               <C>       <C>           <C>           <C>           <C> 
BALANCE, DECEMBER 31, 1993           200   $       200         1,498   $     1,498   $   299,641   $ 4,726,209    $ 5,027,548

   Net loss                           --            --            --            --            --      (733,863)      (733,863)

   Partner withdrawals                --            --            --            --            --      (330,000)      (330,000)

   Dividends                          --            --            --            --            --       (16,980)       (16,980)
                             -----------   -----------   -----------   -----------   -----------   -----------    -----------

BALANCE, DECEMBER 31, 1994           200           200         1,498         1,498       299,641     3,645,366      3,946,705

   Net loss                           --            --            --            --            --      (105,676)      (105,676)

   Partner withdrawals                --            --            --            --            --      (110,000)      (110,000)

   Dividends                          --            --            --            --            --       (16,980)       (16,980)
                             -----------   -----------   -----------   -----------   -----------   -----------    -----------

BALANCE, DECEMBER 31, 1995           200           200         1,498         1,498       299,641     3,412,710      3,714,049

   Net income                         --            --            --            --            --     1,025,498      1,025,498

   Partner withdrawals                --            --            --            --            --      (700,000)      (700,000)

   Dividends                          --            --            --            --            --       (25,470)       (25,470)
                             -----------   -----------   -----------   -----------   -----------   -----------    -----------

BALANCE, DECEMBER 31, 1996           200   $       200         1,498   $     1,498   $   299,641   $ 3,712,738    $ 4,014,077
                             ===========   ===========   ===========   ===========   ===========   ===========    ===========

</TABLE> 

   The accompanying notes are an integral part of these combined financial 
                                  statements.

                                     F-31
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996




(1)    OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

       (a)    Organization and Operations

              The accompanying combined financial statements combine the
              accounts of Stow Mills, Inc. (Stow), its wholly owned subsidiary,
              R. B. Acquisition, LLC, and Hendrickson Partners. Stow Mills, Inc.
              and subsidiary (the Company) is a distributor of health and
              natural food products. The Company's distribution activities are
              conducted from three warehouse locations through a fleet of leased
              delivery vehicles. The Company's principal customer segments are
              natural food stores, natural food store chains and supermarkets
              throughout the Northeast, Mid-Atlantic and portions of the
              Mid-West. Hendrickson Partners (the Partnership) is a real estate
              partnership owned by the principal officers and stockholders of
              the Company. The Partnership owns one of the Company's warehouse
              operating facilities.

       (b)    Acquisition of Rainbow Distributing, Inc.

              The Company formed R. B. Acquisition, LLC d/b/a Rainbow
              Distributing, Inc. (Rainbow) in order to purchase substantially
              all the assets and assume certain liabilities of Rainbow
              Distributing, Inc. effective January 26, 1996. The purchase price
              of $1,347,877 consisted of $900,881 cash paid to the sellers and
              $446,996 in liabilities and closing costs assumed at closing.
              Rainbow is a distributor of health and natural food products and
              is located in Chicago, Illinois. The Company accounted for this
              business combination as a purchase.

              The following unaudited pro forma information presents the results
              of operations of Stow, the Partnership and Rainbow for the year
              ended December 31, 1995, with pro forma adjustments as if the
              Rainbow transaction had been consummated as of the beginning of
              that period. No pro forma results are presented for 1996 due to
              the acquisition occurring near the beginning of the year. The pro
              forma information does not purport to be indicative of what would
              have occurred had the acquisition been made as of January 1, 1995
              or of results that may occur in the future.

              Pro forma information (unaudited) is as follows:

<TABLE> 
<CAPTION> 

                                                        1995
              <S>                                <C> 
              Net sales                          $     183,332,293
                                                 =================

              Net loss                           $        (477,557)
                                                 =================

              Net loss per share                     $(281.25)
                                                     ========
</TABLE> 

                                     F-32
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(1)    OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)

       (c)    Use of Estimates

              The preparation of financial statements in conformity with
              generally accepted accounting principles requires management to
              make estimates and assumptions that affect the reported amounts of
              assets and liabilities and disclosure of contingent assets and
              liabilities at the date of the financial statements and the
              reported amounts of revenues and expenses during the reporting
              period. Actual results could differ from those estimates.

       (d)    Inventory

              Inventory is stated at the lower of cost or market determined by
              the last-in, first out (LIFO) method. The excess of current costs
              determined by the first-in, first-out (FIFO) method over the
              carrying values of LIFO inventories was $2,079,212 and $1,492,152
              at December 31, 1996 and 1995, respectively.

       (e)    Property and Equipment

              Property and equipment are recorded at cost. Expenditures for
              maintenance, repairs and renewals of minor items are generally
              charged to expense as incurred. Depreciation and amortization of
              plant and equipment are provided for by using the straight-line
              method over the following estimated useful lives:

<TABLE> 
<CAPTION> 

                                                             Estimated
                         Asset Classification               Useful Lives
              <S>                                           <C> 
              Building and improvements                       20-30 years
              Equipment                                        5-20 years
              Motor vehicles                                    3-5 years
              Office equipment, data processing equipment
                and furniture and fixtures                     5-10 years

</TABLE> 

              Depreciation and amortization expense for the years ended December
              31, 1996, 1995 and 1994 was $1,455,346, $1,367,000 and $1,262,911,
              respectively.

                                     F-33
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(1)     OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)

        (f)   Significant Customers

              The Company had one customer in 1996 and two customers in 1995 and
              1994 who provided 10% or more of the Company's revenue. Total
              sales to these customers were approximately $83,595,000,
              $66,864,000 and $57,009,000 for December 31, 1996, 1995 and 1994,
              respectively.

        (g)   Rental Income

              The Company leases its former operating facility to a lessee under
              noncancelable operating leases expiring January 31, 1999. The
              combined rental income from these leases was approximately
              $273,000, $314,000 and $307,000 in 1996, 1995 and 1994,
              respectively. The cost of the rental property is included in
              property and equipment.

        (h)   Income Taxes

              The Company has elected to be treated as an S corporation for
              federal income tax purposes, and as such, the stockholders of the
              Company are responsible for reporting their proportionate share of
              the Company's federal taxable income to the Internal Revenue
              Service. Therefore, the Company does not provide for federal
              income taxes.

              The Company follows the liability method of accounting for state
              income taxes. Under the liability method, deferred taxes are
              recognized for the future tax consequences of the differences
              between financial statement and tax bases of assets and
              liabilities using enacted tax rates. Deferred income tax expense
              (benefit) is based on the changes in the assets or liabilities
              from period to period. These deferred tax assets/liabilities were
              immaterial to the Company's financial position at December 31,
              1996 and 1995.

        (i)   Disclosure About Fair Value of Financial Instruments

              Effective December 31, 1995, the Company adopted Statement of
              Financial Accounting Standards (SFAS) No. 107, Disclosures About
              Fair Value of Financial Instruments, which requires that the
              Company disclose estimated fair values for certain financial
              instruments. The Company's financial instruments consist primarily
              of cash, accounts receivable, lines of credit, accounts and drafts
              payable and long-term debt. The carrying amounts of these
              financial instruments approximate their fair values.

                                     F-34
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(1)     OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (Continued)

        (j)   Accounting for the Impairment of Long-Lived Assets

              The Company and the Partnership adopted SFAS No. 121, Accounting
              for the Impairment of Long-Lived Assets and for Long-Lived Assets
              To Be Disposed Of, effective January 1, 1996. SFAS No. 121
              addresses the accounting for impairment of long-lived assets and
              certain identifiable intangibles to be held and used by an entity,
              as well as long-lived assets and certain identifiable intangibles
              to be disposed of. The adoption of SFAS No. 121 did not have a
              significant impact on the financial position or results of
              operations of the Company or the Partnership.

(2)     BORROWINGS

        (a)   Line of Credit

              At December 31, 1996, the Company had a revolving line of credit
              with a bank to borrow up to $25,000,000 due June 30, 1999. The
              agreement has provisions to increase the line to $28,000,000 at
              July 1, 1997 and $33,000,000 at July 1, 1998. Borrowings under the
              line are limited to qualified accounts receivable and inventory,
              as defined. The maximum borrowing base available at December 31,
              1996 was $24,090,970, which is limited by the letters of credit of
              approximately $708,000 (see Notes 5 and 7). The Company had
              $189,874 available under the line on December 31, 1996. This line
              of credit bears interest at the bank's prime rate (8.25% at
              December 31, 1996) plus 0% to 3/4% dependent upon certain
              conditions, or the London Interbank Offered Rate (5.7813% at
              December 31, 1996) plus 200 to 300 basis points or some
              combination thereof, as defined, and is secured by substantially
              all of the assets of Stow. At December 31, 1996 and 1995, the
              weighted average interest rate on the line of credit was 7.93% and
              8.38%, respectively.

              Under the terms of the line of credit, the Company is required to,
              among other things, maintain certain financial covenants, as
              defined. In addition, the agreement contains certain restrictions
              on the sale or disposition of Company assets. At December 31,
              1996, the Company was either in compliance with such covenants or
              such events of noncompliance were waived by the bank.

                                     F-35
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(2)    BORROWINGS (Continued)

       (b)    Long-Term Debt

              Long-term debt consists of the following at December 31, 1996 and
              1995:

<TABLE> 
<CAPTION> 

                                                                                               1996              1995
             <S>                                                                         <C>              <C> 
             Mortgage note payable                                                       $     4,378,592  $     4,446,075

             Term note payable to a bank maturing December 31, 1998. Payments are 
             due in monthly installments of $43,842, with interest at the bank's 
             prime rate (8.25% at December 31, 1996) plus .5% and secured by 
             substantially all assets of the Company                                           1,096,052        1,622,158

             Notes payable to a bank, due in 1996, payable in monthly installments 
             of $6,855 carrying interest at 7.25% and secured by a mortgage deed and
             equipment                                                                                 -          344,968

             Notes payable to a bank, due in 2001, payable in monthly installments of 
             $6,005 carrying interest at the bank's prime rate (8.25% at December 31,
             1996) plus .5% and secured by a mortgage deed                                       290,993                -

             Note payable to Brattleboro Development Credit Corporation, payable in 
             monthly installments of $661 carrying interest at 12%, maturing in 2001
             and secured by land and building                                                     26,288           30,765

             Note payable to Vermont 503, due in 2007, payable in monthly installments 
             of $1,904 carrying interest at 10.57% and secured by land and building              145,564          152,618

             Note payable to the U.S. Small Business Administration, due in 2001,
             payable in monthly installments of $2,557 carrying interest at 8.25% and
             secured by land and building                                                        114,316          134,649
                                                                                         ---------------  ---------------

                                                                                               6,051,805        6,731,233

             Less--Current portion                                                               768,644        1,081,137
                                                                                         ---------------  ---------------

                                                                                         $     5,283,161  $     5,650,096
                                                                                         ===============  ===============

</TABLE> 

          The mortgage note is payable in equal monthly principal and interest
          payments of $38,837 over 25 years and carries interest at the bank's
          prime rate (8.25% at December 31, 1996) plus 3/4%, adjustable
          quarterly.

                                     F-36
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(2)    BORROWINGS (Continued)

       (b)    Long-Term Debt (Continued)

              Under the terms of the mortgage note, the Company is required to,
              among other things, maintain certain levels of tangible
              debt-to-net worth ratios and current ratios. In addition, the
              mortgage note agreement places certain limitations on salaries,
              dividends and capital expenditures. At December 31, 1996, the
              Company was either in compliance with such covenants or such
              events of noncompliance were waived by the bank. The mortgage note
              is secured by the Company's principal operating facility, its
              truck maintenance facility and its land.

              The terms of the U.S. Small Business Administration note
              agreement, among other things, place restrictions on dividends,
              capital distributions, capital expenditures and officer
              compensation. Also, under the terms of the U.S. Small Business
              Administration note agreement, the Company is required to maintain
              positive net income after taxes and a minimum debt-to-equity
              ratio. The Company was not in compliance with all of the various
              covenants of the note agreement as of December 31, 1996, and such
              covenants were not waived by the lenders. Accordingly, the amount
              outstanding under the agreement is callable and has been
              classified as current in the accompanying combined balance sheet
              at December 31, 1996.

              The annual principal requirements for long-term debt are as
              follows as of December 31, 1996:

<TABLE> 
<CAPTION> 

                                         Amount
              December 31,
              <S>                   <C> 
                 1997               $       768,644
                 1998                       710,892
                 1999                       154,499
                 2000                       169,363
                 2001                       179,828
                 Thereafter               4,068,579
                                    ---------------

                                    $     6,051,805
                                    ===============
</TABLE> 

       (3)    STOCKHOLDERS' EQUITY

              Total stockholders' equity consists of the combined equity of the
              Company and the Partnership. At December 31, 1996 and 1995, the
              Company had equity of $2,065,806 and $1,233,096, respectively, and
              the Partnership had equity of $1,948,271 and $2,480,953,
              respectively.

                                     F-37
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(4)    RELATED-PARTY TRANSACTIONS

       (a)    Notes Payable to Officers/Stockholders

              Notes payable to officers/stockholders, totaling $6,626,323 and
              $5,803,308 at December 31, 1996 and 1995, respectively, are due on
              demand and carry interest at 8.25% and 9.25%, respectively. The
              noteholders have waived rights to collect $6,043,097 of these
              notes through December 31, 1997, and accordingly, that portion of
              the notes has been classified as long-term in the accompanying
              combined balance sheets. These long-term notes are subordinated to
              all bank debt. The accompanying combined statements of operations
              includes approximately $483,000, $507,000 and $359,000 in 1996,
              1995 and 1994, respectively, of interest expense relating to the
              notes.

       (b)    Other Related-Party Transactions

              The principal stockholder of the Company formerly owned a 67%
              interest in a food processing company. During 1994, the food
              processing company was sold to an unrelated party. Purchases from
              this food processing company were approximately $2,337,000 in 1994
              prior to the sale. Sales to this company were approximately
              $17,000 in 1994 prior to the sale. In addition, the principal
              stockholders of the Company own retail operations that sell
              products distributed by the Company. Sales to these companies
              amounted to approximately $230,000, $287,000 and $348,000 in 1996,
              1995 and 1994, respectively, of which approximately $10,000 and
              $28,000 is included in accounts receivable in the accompanying
              combined balance sheets as of December 31, 1996 and 1995,
              respectively.

(5)    LEASE OBLIGATIONS

       The Company leases certain warehouse and computer equipment under capital
       leases. Additionally, the Company leases a warehouse, vehicles and
       equipment under noncancelable and cancelable operating leases that expire
       through October 2001. In 1993, the Company entered into a noncancelable
       10-year lease agreement for a warehouse facility located in Pennsylvania.
       Rental expense under the noncancelable operating leases was approximately
       $744,000, $468,000 and $530,000 in 1996, 1995

                                     F-38
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(5)       LEASE OBLIGATIONS (Continued)

          and 1994, respectively. The future minimum lease payments under
          noncancelable operating and capital leases at December 31, 1996 are as
          follows:

<TABLE> 
<CAPTION> 
                                                                Operating           Capital
                                                                  Leases            Leases
        <S>                                                  <C>                <C> 
        December 31,
           1997                                              $       772,418    $    212,250
           1998                                                      426,268         211,552
           1999                                                      424,118          86,269
           2000                                                      417,666          74,880
           2001                                                      413,864          43,680
           Thereafter                                                577,791               -
                                                             ---------------    ------------

                                                             $     3,032,125         628,631
                                                             ===============

        Less--Amount representing interest                                            97,803
                                                                                ------------

                   Present value of minimum lease payments                           530,828

        Less--Current portion                                                        172,164
                                                                                ------------

                                                                                $    358,664
                                                                                ============

</TABLE> 

       The 10-year Pennsylvania warehouse lease includes a fixed-price purchase
       option exercisable by the Partnership at the end of years seven through
       ten. The annual rent is fixed at approximately $408,000 for years one
       through five, with escalation in years six through ten based on the
       one-year treasury note rate. The Company has issued a letter of credit of
       approximately $408,000, which expires in June 1997, as security for
       performance under the terms of the lease agreement.

(6)    EMPLOYEE BENEFIT PLAN

       The Company maintains a defined-contribution retirement plan that
       qualifies under Section 401(k) of the Internal Revenue Code. The plan
       allows eligible employees to contribute up to 10% of their compensation;
       the first 6% contributed is matched by the Company to the extent of 55%
       of an employee's contribution. Company contributions to the plan in 1996,
       1995 and 1994 amounted to approximately $210,000, $164,000 and $156,000,
       respectively.

                                     F-39
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                     NOTES TO COMBINED FINANCIAL STATEMENTS
                                DECEMBER 31, 1996

                                   (Continued)


(7)    CONTINGENCIES

       The Company self-insures medical benefits provided to employees.
       Northwest National Life acts as the administrator of the medical benefits
       plan. The Company maintains stop-loss insurance coverage on a claims-made
       basis for the plan year ending May 30, 1997. The stop-loss coverage
       limits maximum annual payments for employee health insurance to
       $1,217,546 in the aggregate and $60,000 per employee. The Company accrues
       for claims based on historical claim amounts and activity and historical
       lag times.

       On August 1, 1995, the Company converted its workers' compensation
       coverage provided to employees to a fully insured, premium-based plan.
       Prior to August 1, the Company was self-insured with respect to workers'
       compensation. Liberty Mutual acted as administrator of the plan.

       Litigation

       The Company is involved in litigation arising in the ordinary course of
       business. After consultation with legal counsel, management believes that
       these matters will be resolved without material adverse effect on the
       Company's future financial position or results of operations.

                                     F-40
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

          COMBINED BALANCE SHEETS--APRIL 25, 1997 AND DECEMBER 31, 1996

<TABLE> 
<CAPTION> 

                                                        ASSETS

                                                                                         April 25,       December 31,
                                                                                           1997              1996
                                                                                        (Unaudited)
<S>                                                                                  <C>              <C>  
CURRENT ASSETS:
   Cash                                                                              $       542,840  $       412,017
   Accounts receivable, net                                                               14,979,938       14,171,382
   Inventory                                                                              27,429,491       26,465,143
   Prepaid expenses                                                                          612,608          521,815
                                                                                     ---------------  ---------------

           Total current assets                                                           43,564,877       41,570,357
                                                                                     ---------------  ---------------

PROPERTY AND EQUIPMENT, NET                                                               12,049,010       12,287,236
                                                                                     ---------------  ---------------

OTHER ASSETS, NET                                                                            521,464          521,464
                                                                                     ---------------  ---------------

           Total assets                                                              $    56,135,351  $    54,379,057
                                                                                     ===============  ===============

                                         LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Current portion of capitalized lease obligations and long-term debt                $       936,431  $       940,808
  Accounts and drafts payable                                                             15,885,214       12,514,514
  Accrued expenses                                                                         2,240,061        1,448,266
  Demand notes payable to officers/stockholders                                              583,226          583,226
                                                                                     ---------------  ---------------

           Total current liabilities                                                      19,644,932       15,486,814
                                                                                     ---------------  ---------------

LONG-TERM REVOLVING LINE OF CREDIT                                                        20,522,307       23,193,244
                                                                                     ---------------  ---------------

LONG-TERM DEBT, LESS CURRENT PORTION                                                       5,064,250        5,283,161
                                                                                     ---------------  ---------------

CAPITALIZED LEASE OBLIGATIONS, LESS CURRENT PORTION                                          295,184          358,664
                                                                                     ---------------  ---------------

NOTES PAYABLE TO OFFICERS/STOCKHOLDERS                                                     6,043,097        6,043,097
                                                                                     ---------------  ---------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
  Common stock, $1 par value-
     Voting-
       Authorized--8,502 shares
       Issued and outstanding--200 shares                                                        200              200
     Nonvoting-
       Authorized, issued and outstanding--1,498 shares                                        1,498            1,498
  Additional paid-in capital                                                                 299,641          299,641
  Retained earnings/partners' capital                                                      4,264,242        3,712,738
                                                                                     ---------------  ---------------

           Total stockholders' equity                                                      4,565,581        4,014,077
                                                                                     ---------------  ---------------

           Total liabilities and stockholders' equity                                $    56,135,351  $    54,379,057
                                                                                     ===============  ===============
</TABLE> 

   The accompanying notes are an integral part of these combined financial 
                                  statements.


                                     F-41
<PAGE>
 
                        STOW MILLS, INC. AND SUBSIDIARY
                           AND HENDRICKSON PARTNERS

                       COMBINED STATEMENTS OF OPERATIONS
                           FOR THE FOUR MONTHS ENDED

<TABLE> 
<CAPTION> 
                                                        April 25, 1997    April 26, 1996
                                                                   (Unaudited)

<S>                                                     <C>              <C> 
NET SALES                                               $    69,699,795  $    66,372,744

COST OF SALES                                                56,675,933       53,140,828
                                                        ---------------  ---------------

         Gross profit                                        13,023,862       13,231,916

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                 11,450,995       11,546,479
                                                        ---------------  ---------------

         Income from operations                               1,572,867        1,685,437

OTHER INCOME                                                    132,278           93,688

INTEREST EXPENSE                                                977,496          815,579
                                                        ---------------  ---------------

         Net income before provision for income taxes           727,649          963,546

PROVISION FOR INCOME TAXES                                      106,145           48,722
                                                        ---------------  ---------------

         Net income                                     $       621,504  $       914,824
                                                        ===============  ===============

         Net income per share                              $366.02          $538.77
                                                           =======          =======
</TABLE> 

   The accompanying notes are an integral part of these combined financial 
                                  statements.


                                     F-42
<PAGE>
 
                         STOW MILLS, INC. AND SUBSIDIARY
                            AND HENDRICKSON PARTNERS

                        COMBINED STATEMENTS OF CASH FLOWS
                            FOR THE FOUR MONTHS ENDED

<TABLE> 
<CAPTION> 
                                                                                     April 25, 1997    April 26, 1996
                                                                                                (Unaudited)
<S>                                                                                  <C>              <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                        $       621,504  $       914,824
   Adjustments to reconcile net income to net cash provided by (used in) operating
   activities-
     Depreciation and amortization                                                           442,114          458,553
     Loss on sale disposal of property and equipment                                               -            9,599
     Changes in assets and liabilities, net of acquisition-
       Accounts receivable, net                                                             (808,556)        (370,982)
       Inventory                                                                            (964,348)      (3,480,059)
       Prepaid expenses                                                                      (90,793)         (24,583)
       Other assets                                                                                -           (9,911)
       Accounts and drafts payable                                                         3,370,700       (2,572,836)
       Accrued expenses                                                                      817,265        3,729,824
                                                                                     ---------------  ---------------

              Net cash provided by (used in) operating activities                          3,387,886       (1,345,571)
                                                                                     ---------------  ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition, net of cash acquired                                                               -         (899,931)
   Property and equipment additions                                                         (203,888)         (51,265)
                                                                                     ---------------  ---------------

              Net cash used in investing activities                                         (203,888)        (951,196)
                                                                                     ---------------  ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from line of credit                                                           (2,670,937)       2,866,747
   Payments of long-term debt and capitalized lease obligations                             (286,768)        (230,386)
   Proceeds from notes payable to officers/stockholders                                            -           25,928
   Dividends paid                                                                            (25,470)         (16,980)
   Cash distributions paid to partners                                                       (70,000)         (60,000)
                                                                                     ---------------  ---------------

              Net cash provided by (used in) financing activities                         (3,053,175)       2,585,309
                                                                                     ---------------  ---------------

NET INCREASE IN CASH                                                                         130,823          288,542

CASH, BEGINNING OF YEAR                                                                      412,017          387,199
                                                                                     ---------------  ---------------

CASH, END OF YEAR                                                                    $       542,840  $       675,741
                                                                                     ===============  ===============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid for interest                                                            $       786,853  $       955,183
                                                                                     ===============  ===============
   Cash paid for taxes                                                               $        10,000  $        18,722
                                                                                     ===============  ===============

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
   Reconciliation of assets acquired and liabilities assumed in acquisition-
     Fair value of assets acquired                                                   $             -  $     1,347,877
     Cash paid                                                                                     -         (900,881)
                                                                                     ---------------  ---------------
   Liabilities assumed                                                               $             -  $       446,996
                                                                                     ===============  ===============
   Capital lease obligation                                                          $             -  $       304,571
                                                                                     ===============  ===============
</TABLE> 


   The accompanying notes are an integral part of these combined financial 
                                  statements.

                                     F-43
<PAGE>
 
                        STOW MILLS, INC. AND SUBSIDIARY
                           AND HENDRICKSON PARTNERS

                    NOTES TO COMBINED FINANCIAL STATEMENTS




(1)    BASIS OF PRESENTATION

       The accompanying unaudited combined financial statements have been
       prepared in accordance with generally accepted accounting principles for
       interim financial information and with the instructions to Form 10-Q and
       Article 10 of Regulation S-X. Accordingly, they do not include all the
       information and footnotes required by generally accepted accounting
       principles for complete financial statements. In the opinion of
       management, all adjustments considered necessary for a fair presentation
       of the financial statements, primarily consisting of normal recurring
       adjustments, have been included. Operating results for the four months
       ended April 25, 1997 are not necessarily indicative of the results that
       may be expected for the year ending December 31, 1997.

       These statements should be read in conjunction with the consolidated
       financial statements, notes and other information included in the
       Company's December 31, 1996 financial statements.

(2)    SUBSEQUENT EVENTS

       Effective June 23, 1997, the Company signed an agreement to merge with
       United Natural Foods, Inc. (United), a natural foods distributor
       headquartered in Connecticut. The merger agreement requires that each
       share of the Company's common stock be converted to 2,880.18 shares of
       United's common stock, subject to certain adjustments, up to a maximum of
       5,000,000 shares.

       Effective June 20, 1997, the partners of Hendrickson Partners
       (Hendrickson) assigned their ownership interests in Hendrickson to Stow
       Mills, Inc. (Stow Mills). Stow Mills then dissolved the partnership and
       issued 19 shares to each of the partners as consideration for
       Hendrickson. The number of shares to be issued by Stow was determined by
       dividing the book value of Hendrickson by the fair value of Stow's common
       stock.

(3)    STUB PERIODS PRESENTED

       During interim periods, Stow Mills closes its books using a 13-week
       quarter, which results in two four-week months and one five-week month in
       a quarter.

(4)    DEBT COVENANTS

       The Company's line of credit and certain long-term debt agreements
       contain financial and nonfinancial covenants. At April 30, 1997, the
       Company was either in compliance with such covenants or such events of
       noncompliance were waived by the banks.


                                     F-44
<PAGE>
 
                ANNEX A -- AGREEMENT AND PLAN OF REORGANIZATION



                     AGREEMENT AND PLAN OF REORGANIZATION


                                 BY AND AMONG


                          UNITED NATURAL FOODS, INC.,

                             GEM ACQUISITION CORP.

                               STOW MILLS, INC.

                               BARCLAY MCFADDEN

                                      and

                              RICHARD S. YOUNGMAN


                           Dated as of June 23, 1997

                 And Amended and Restated as of August 8, 1997

                                      A-1
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                              Page
                                                                              ----
<S>                                                                          <C>

THE CLOSING................................................................... A-6

           1.  Closing........................................................ A-6
           2.  Deliveries at Closing.......................................... A-6

THE ACQUISITION MERGER........................................................ A-6

           1.  Surviving Corporation.......................................... A-6
           2.  Effective Time; Conditions..................................... A-7
           3.  Articles of Incorporation and By-laws.......................... A-7
           4.  Directors and Officers......................................... A-7
           5.  Effect on Outstanding Shares................................... A-7
           6.  Anti-Dilution.................................................. A-8
           7.  Exchange Procedures............................................ A-8
           8.  Effect of the Acquisition Merger...............................A-10
           9.  Additional Actions.............................................A-10

REPRESENTATIONS AND WARRANTIES OF THE COMPANY.................................A-11

           1.  Organization and Business; Power and Authority;
               Effect of Transaction..........................................A-11
           2.  Financial and Other Information................................A-13
           3.  Authorized and Outstanding Capital Stock.......................A-13
           4.  Changes in Condition...........................................A-14
           5.  Liabilities....................................................A-14
           6.  Title to Properties; Leases....................................A-14
           7.  Inventory......................................................A-17
           8.  Accounts and Notes Receivable..................................A-17
           9.  Compliance with Private Authorizations.........................A-17
          10.  Compliance with Governmental Authorizations and
               Applicable Law.................................................A-18
          11.  Intangible Assets..............................................A-19
          12.  Related Transactions...........................................A-19
          13.  Insurance......................................................A-19
          14.  Tax Matters....................................................A-20
          15.  Employee Retirement Income Security Act of 1974................A-21
          16.  Employment Arrangements........................................A-22
          17.  Material Agreements............................................A-23
          18.  Ordinary Course of Business....................................A-23
          19.  Broker or Finder...............................................A-26
          20.  Environmental Matters..........................................A-26
          21.  Pooling Matters................................................A-27
          22.  Powers of Attorney.............................................A-27
          23.  Books and Records..............................................A-27
</TABLE> 

                                      A-2
<PAGE>
 
<TABLE>
<S>                                                                          <C>
          24.  Customers and Suppliers....................................... A-27
          25.  Officers and Directors........................................ A-27
          26.  Bank Accounts................................................. A-27
          27.  Anti-takeover Statutes Not Applicable......................... A-28
          28.  Water Rights.................................................. A-28
          29.  Continuing Representations and Warranties..................... A-28
          30.  Disclosure.................................................... A-28

REPRESENTATIONS AND WARRANTIES OF THE PARENT
               AND THE MERGER SUBSIDIARY..................................... A-29

           1.  Organization and Business; Power and Authority;
               Effect of Transaction......................................... A-29
           2.  Financial and Other Information............................... A-31
           3.  Authorized and Outstanding Capital Stock...................... A-31
           4.  Changes in Condition.......................................... A-32
           5.  Liabilities................................................... A-32
           6.  Title to Properties; Leases................................... A-32
           7.  Compliance with Private Authorizations........................ A-33
           8.  Compliance with Governmental Authorizations and
               Applicable Law................................................ A-34
           9.  Intangible Assets............................................. A-35
          10.  Related Transactions.......................................... A-35
          11.  Insurance..................................................... A-35
          12.  Tax Matters................................................... A-35
          13.  Employee Retirement Income Security Act of 1974............... A-36
          14.  Employment Arrangements....................................... A-38
          15.  Material Agreements........................................... A-38
          16.  Ordinary Course of Business................................... A-39
          17.  Broker or Finder.............................................. A-41
          18.  Environmental Matters......................................... A-41
          19.  Reports....................................................... A-41
          20.  Antitakeover Statutes Not Applicable.......................... A-42
          21.  Pooling Matters............................................... A-42
          22.  Continuing Representations and Warranties..................... A-42
          23.  Disclosure.................................................... A-42

REPRESENTATIONS AND WARRANTIES OF THE STOCKHOLDERS........................... A-42

           1.  Ownership..................................................... A-42
           2.  Liens......................................................... A-42
           3.  Authorization of Agreement.................................... A-43
           4.  No Governmental Consents...................................... A-43
           5.  Investment Representations of Stockholders.................... A-43
           6.  Disclosure Material........................................... A-44
</TABLE>
 

                                      A-3
<PAGE>
 
<TABLE> 
<S>                                                                    <C> 
ADDITIONAL COVENANTS.................................................. A-44
 
    1.  Confidentiality; Access to Information........................ A-44
    2.  Approval of Stockholders...................................... A-45
    3.  Agreement to Cooperate........................................ A-46
    4.  Distributions, Liabilities, Etc............................... A-47
    5.  Notification of Certain Matters............................... A-47
    6.  Public Announcements.......................................... A-47
    7.  Conveyance Taxes.............................................. A-48
    8.  No Solicitation............................................... A-48
    9.  Tax-Free Reorganization Treatment............................. A-48
   10.  Environmental Inspections..................................... A-48
   11.  Tax Audits; Certain Tax Returns............................... A-49
   12.  Tax Distributions............................................. A-50
   13.  Water Rights.................................................. A-51
   14.  Collection of Accounts Receivable............................. A-51
   15.  Pooling of Interests Treatment................................ A-52
 
CLOSING CONDITIONS.................................................... A-52
 
    1.  Conditions to Each Party's Obligations Under This Agreement... A-52
    2.  Conditions to the Obligations of Parent and the Merger
         Subsidiary Under This Agreement.............................. A-52
    3.  Conditions to the Obligations of the Company Under This
         Agreement.................................................... A-54
 
TERMINATION, AMENDMENT AND WAIVER..................................... A-56
 
    1.  Termination................................................... A-56
    2.  Effect of Termination......................................... A-57
    3.  Amendment..................................................... A-57
    4.  Waiver........................................................ A-57
    5.  Fees, Expenses and Other Payments............................. A-57
    6.  Effect of Investigation....................................... A-58
 
SURVIVAL OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION........... A-58
 
    1.  Effectiveness of Representations, etc......................... A-58
    2.  Indemnification............................................... A-58
    3.  Procedures Concerning Claims by Third Parties; Payment of
         Damages; etc................................................. A-61
    4.  Exclusive Remedy.............................................. A-63
    5.  Net Recovery.................................................. A-63
 
GENERAL PROVISIONS.................................................... A-63
 
    1.  Notices....................................................... A-63
</TABLE> 

                                      A-4
<PAGE>
 
<TABLE> 
<S>                                                                    <C> 
    2.  Headings...................................................... A-64
    3.  Severability.................................................. A-64
    4.  Entire Agreement.............................................. A-64
    5.  Assignment.................................................... A-64
    6.  Parties in Interest........................................... A-64
    7.  Governing Law................................................. A-64
    8.  Enforcement of the Agreement.................................. A-65
    9.  Counterparts.................................................. A-65
   10.  Mutual Drafting............................................... A-65
   11.  Disclosure Supplements........................................ A-65
 
DEFINITIONS........................................................... A-65

                                      A-5
</TABLE>
<PAGE>
 
                     AGREEMENT AND PLAN OF REORGANIZATION
                     ------------------------------------


     AGREEMENT AND PLAN OF REORGANIZATION, dated as of June 23, 1997, and as
amended and restated as of August 8, 1997, by and between United Natural Foods,
Inc., a Delaware corporation (the "Parent") GEM Acquisition Corp., a Delaware
                                   ------                                    
corporation (the "Merger Subsidiary"), Stow Mills, Inc., a Vermont corporation
                  -----------------                                           
(the "Company"), and Barclay McFadden and Richard Youngman (collectively, the
      -------                                                                
"Stockholders").
- - -------------   

                              W I T N E S S E T H:

     WHEREAS, the Parent, the Merger Subsidiary, the Company and the
Stockholders have entered into an Agreement and Plan of Reorganization, dated as
of June 23, 1997 (the "Original Agreement").

     WHEREAS, the Parent, the Merger Subsidiary, the Company and the
Stockholders desire to amend and restate the Original Agreement in its entirety.

     WHEREAS, the Parent and the Company deem it advisable and in the best
interests of their respective stockholders to consummate the business
combination provided for herein.

     NOW, THEREFORE, in consideration of the foregoing and the respective
representations, warranties, covenants and agreements set forth in this
Agreement, the parties hereto, intending to be legally bound, agree that the
Original Agreement is hereby amended and restated in its entirety as follows:



                                  THE CLOSING


1.   Closing.  Unless this Agreement shall have been terminated pursuant to
     -------                                                               
     Article 8 hereof, and subject to the satisfaction or, if permissible,
     ---------                                                            
     waiver of the conditions set forth in Article 7, the closing of the
                                           ---------                    
     Acquisition Merger (the "Closing") will take place on the Closing Date at
                              -------                                         
     the offices of Sullivan & Worcester LLP, One Post Office Square, Boston,
     Massachusetts, unless another date, time or place is agreed to in writing
     by the Parties.

2.   Deliveries at Closing.  Subject to the provisions of Article 7 and 8, at
     ---------------------                                ---------     -    
     the Closing there shall be delivered by the Parent and the Company the
     opinions, certificates and other documents and instruments required then to
     be delivered pursuant to Article 2 and 7 hereof.
                              ---------     -        

                             THE ACQUISITION MERGER

1.   Surviving Corporation.  In accordance with the provisions of this Article
     --------- -----------                                             -------
     2, Section 252 of the DGCL and Section 11.07 of the VBCA, at the Effective
     Time, the 

                                      A-6
<PAGE>
 
     Merger Subsidiary shall be merged with and into the Company (the two 
     merging corporations being sometimes collectively referred to herein as
     the "Constituent Corporations") and the separate corporate existence of the
          ------------------------                                              
     Merger Subsidiary shall cease (such transaction being hereinafter referred
     to as the "Acquisition Merger").  The Company shall be the surviving
                ------------------                                       
     corporation in the Acquisition Merger (hereinafter sometimes referred to as
     the "Surviving Corporation") and shall continue its corporate existence
          ---------------------                                             
     under the laws of the State of Vermont.  The name of the Surviving
     Corporation shall be "Stow Mills, Inc.".

2.   Effective Time; Conditions.  If all of the conditions precedent set forth
     --------------------------                                               
     in Article 7 hereof have been satisfied or waived (to the extent permitted
        ---------                                                              
     by law), and this Agreement has not otherwise been properly terminated
     under Article 8 hereof, (a) the appropriate form of certificate of merger
           ---------                                                          
     with respect to the Acquisition Merger shall be prepared by the Parent and
     the Company and filed and recorded pursuant to Section 251 of the DGCL with
     the Delaware Secretary of State (as so filed and recorded, the "Certificate
                                                                     -----------
     of Merger") and (b) pursuant to Section 11.05 of the VBCA, the appropriate
     ---------                                                                 
     form of articles of merger with respect to the Acquisition Merger shall be
     prepared by the Parent and the Company and filed and recorded with the
     Vermont Secretary of State (as so filed and recorded, the "Articles of
                                                                -----------
     Merger").  The Acquisition Merger shall become effective at, and the
     ------                                                              
     Effective Time shall be, the time specified in the Certificate of Merger
     and the Articles of Merger.

3.   Articles of Incorporation and By-laws.  The Articles of Incorporation and
     -------------------------------------                                    
     the By-Laws of the Company as in effect or the date hereof shall be the
     Articles of Incorporation and the By-laws of the Surviving Corporation and
     shall thereafter continue to be the Surviving Corporation's Articles of
     Incorporation and By-Laws until amended as provided therein or by
     applicable law.

4.   Directors and Officers.  The directors and officers of the Surviving
     ----------------------                                              
     Corporation shall be the directors and officers of the Merger Subsidiary
     immediately prior to the Effective Time and each such director and officer
     shall hold office in accordance with the Articles of Incorporation and By-
     Laws of the Surviving Corporation.

5.   Effect on Outstanding Shares.
     ---------------------------- 

     (a)  Company Common Stock.  By virtue of the Acquisition Merger,
          --------------------                                       
          automatically and without any action on the part of the holder
          thereof, each share of the Company Common Stock issued and outstanding
          immediately prior to the Effective Time (other than any such shares
          held as treasury stock by the Company) shall become and be converted
          into Two Thousand Eight Hundred Eighty and 18/100 (2,880.18) shares of
          Parent Common Stock (the "Purchase Price"), subject to adjustment as
                                    --------------                            
          provided in Section 8.5.  Upon the issuance of any shares of Company
                      -----------                                             
          Common Stock by the Company to any holder of Company Common Stock
          after the date hereof in connection with the satisfaction of the
          conditions set forth in Section 7.2 (H) or (I), an appropriate and
                                  ---------------    ---

                                      A-7
<PAGE>
 
          proportionate downward adjustment shall be made to the number of
          shares of Parent Common Stock to be delivered as the Purchase Price to
          the holders of the Company Common Stock so that each such holder shall
          receive under this Section 2.5 the number of shares of Parent Common
                             -----------                                      
          Stock that such holder would have received if such issuance of
          additional shares of Company Common Stock had not occurred.

     (b)  The Merger Subsidiary Common Stock.  Each share of the Merger
          ----------------------------------                           
          Subsidiary Common Stock issued and outstanding immediately prior to
          the Effective Time shall be converted as of the Effective Time into
          one share of common stock, $1.00 par value per share, of the Surviving
          Corporation ("Surviving Corporation Common Stock").
                        ----------------------------------   

6.   Anti-Dilution.  In the event that during the period beginning on the date
     -------------                                                            
     hereof and ending on the Closing Date the outstanding shares of Parent
     Common Stock shall have been increased, decreased, changed into or
     exchanged for a different number or kind of shares or securities through
     reorganization, recapitalization, reclassification, stock (or other non-
     cash) dividend, stock split, reverse stock split, or other like changes in
     the Parent's capitalization (a "Recapitalization"), then an appropriate and
                                     ----------------                           
     proportionate adjustment shall be made to the number and/or kind of
     securities to be delivered as the Purchase Price to the holders of the
     Company Common Stock so that each such holder of Company Common Stock shall
     receive under Section 2.5 hereof the number of shares of Parent Common
                   -----------                                             
     Stock and/or other securities that such holder would have received if the
     Recapitalization had occurred immediately after the Effective Time.

7.   Exchange Procedures.
     ------------------- 

     (a)  Certificates which represent shares of Company Common Stock that are
          outstanding immediately prior to the Effective Time and are converted
          into Parent Common Stock pursuant to this Article 2 shall, after the
                                                    ---------                 
          Effective Time, be deemed to represent the number of shares of Parent
          Common Stock into which such shares have been converted and shall be
          exchangeable by the holders thereof in the manner described below for
          new certificates representing the shares of Parent Common Stock into
          which such shares have been converted.

     (b)  On the Closing Date or on such other date as may be mutually agreed
          upon by the parties, the Parent shall (or shall cause its transfer
          agent to) send to each holder of record of shares of Company Common
          Stock outstanding as of five business days prior to the Closing Date a
          certificate for the number of shares of Parent Common Stock upon
          surrender of such holder's certificate(s) representing shares of
          Company Common Stock and such certificate(s) for Company Common Stock
          shall forthwith be canceled. No dividend or other distribution payable
          after the Effective Time with respect to Parent Common Stock shall be
          paid to the holder of any unsurrendered certificates for Company
          Common Stock until the holder thereof surrenders such certificate in
          accordance with the provisions of this 

                                      A-8
<PAGE>
 
          Article 2. After the Effective Time, there shall be no transfers on
          ---------
          the stock transfer books of the Company of shares of Company Common
          Stock which were issued and outstanding at the Effective Time and
          converted pursuant to the provisions of this Article 2.
                                                       ---------

     (c)  In lieu of the issuance of fractional shares of Parent Common Stock
          pursuant to the applicable provisions of Section 2.5(A) hereof, cash
                                                   --------------             
          adjustments, without interest, shall be paid to the holders of Company
          Common Stock in respect of any fractional share that would otherwise
          be issuable, and the amount of such cash adjustment shall be equal to
          an amount in cash determined by multiplying such holder's fractional
          interest by the Purchase Price (rounded up to the nearest cent).

                                      A-9
<PAGE>
 
8.   Effect of the Acquisition Merger.
     -------------------------------- 

     (a)  At the Effective Time, all of the estate, property, rights,
          privileges, powers and franchises of the Constituent Corporations and
          all of their property, real, personal and mixed, and all the debts due
          on whatever account to any of them, as well as all stock subscriptions
          and other choses in action belonging to any of them, shall be
          transferred to and vested in the Surviving Corporation, without
          further act or deed, and all claims, demands, property and other
          interest shall be the property of the Surviving Corporation, and the
          title to all real estate vested in any of the Constituent Corporations
          shall not revert or be in any way impaired by reason of the
          Acquisition Merger, but shall be vested in the Surviving Corporation.

     (b)  From and after the Effective Time, the rights of creditors of any
          Constituent Corporation shall not in any manner be impaired, nor shall
          any liability or obligation, including taxes due or to become due, or
          any claim or demand in any cause existing against such corporation, or
          any stockholder, director, or officer thereof, be released or impaired
          by the Acquisition Merger, but the Surviving Corporation shall be
          deemed to have assumed, and shall be liable for, all liabilities and
          obligations of each of the Constituent Corporations in the same manner
          and to the same extent as if the Surviving Corporation had itself
          incurred such liabilities or obligations.  The stockholders,
          directors, and officers of the Constituent Corporations shall continue
          to be subject to all liabilities, claims and demands existing against
          them as such at or before the Acquisition Merger. No action or
          proceeding then pending before any court or tribunal of the State of
          Delaware, the State of Vermont, the State of New Hampshire or
          otherwise in which any Constituent Corporation is a party, or in which
          any such stockholder, director, or officer is a party, shall abate or
          be discontinued by reason of the Acquisition Merger, but any such
          action or proceeding may be prosecuted to final judgment as though no
          merger had taken place, or the Surviving Corporation may be
          substituted as a party in place of any Constituent Corporation by the
          court in which such action or proceeding is pending.

9.   Additional Actions.  If, at any time after the Effective Time, the
     ------------------                                                
     Surviving Corporation shall consider or be advised that any deeds, bills of
     sale, assignments, assurances or any other actions or things are necessary
     or desirable to vest, perfect or confirm of record or otherwise in the
     Surviving Corporation its right, title or interest in, to or under any of
     the rights, properties or assets of either of the Constituent Corporations
     acquired or to be acquired by the Surviving Corporation as a result of, or
     in connection with, the Acquisition Merger or to otherwise carry out this
     Agreement, the officers and directors of the Surviving Corporation shall
     and will be authorized to execute and deliver, in the name and on behalf of
     the Constituent Corporations or otherwise, all such deeds, bills of sale,
     assignments and assurances and to take and do, in the name and on behalf of
     the Constituent Corporations or otherwise, all such other actions and
     things as may be necessary or desirable to vest, perfect or confirm any and
     all right, title 

                                     A-10
<PAGE>
 
     and interest in, to and under such rights, properties or assets in the
     Surviving Corporation or to otherwise carry out the purposes and intent of
     this Agreement.

                 REPRESENTATIONS AND WARRANTIES OF THE COMPANY

     The Company hereby represents, warrants and covenants to, and agrees with,
the Parent and the Merger Subsidiary as follows:

1.   Organization and Business; Power and Authority; Effect of Transaction.
     --------------------------------------------------------------------- 

     (a)  The Company:

          (1)  is a corporation duly organized, validly existing and in good
               standing under the laws of the State of Vermont;

          (2)  has all requisite corporate power and authority to own or hold
               under lease its properties and to conduct its business as now
               conducted and has in full force and effect all Governmental
               Authorizations and Private Authorizations and has made all
               Governmental Filings, to the extent required for such ownership
               and lease of its property and conduct of its business, except to
               the extent that the failure to have obtained any such
               Governmental Authorization or Private Authorization or to have
               made any such Governmental Filing would not have an Adverse
               Effect; and

          (3)  has duly qualified and is authorized to do business and is in
               good standing as a foreign corporation in each jurisdiction set
               forth in Section 3.1(A)(iii) of the Company Disclosure Schedule
                        -------------------                                   
               and, except as otherwise set forth in Section 3.1(A)(iii) of the
                                                     -------------------       
               Company Disclosure Schedule, in each jurisdiction which the
               character of its property or the nature of its business or
               operations requires such qualification or authorization, except
               to the extent the failure so to qualify or to maintain such
               authorizations would not have an Adverse Effect.

     (b)  The Company has all requisite power and authority (corporate and
          other) and, other than the filing and termination of the waiting
          period pursuant to the HSR Act, has in full force and effect all
          Governmental Authorizations and Private Authorizations in order to
          enable it to execute and deliver, and to perform its obligations
          under, this Agreement and each Collateral Document executed or
          required to be executed by it pursuant hereto or thereto and to
          consummate the Acquisition Merger and the Transactions, and the
          execution, delivery and performance of this Agreement and each
          Collateral Document executed or required to be executed pursuant
          hereto or thereto have been duly authorized by all requisite corporate
          or other action (including that of the Company's stockholders).  This
          Agreement has been duly executed and delivered by the Company and
          constitutes, and each Collateral Document executed or 

                                     A-11
<PAGE>
 
          required to be executed pursuant hereto or thereto or to consummate
          the Acquisition Merger and the Transactions, when executed and
          delivered by the Company will constitute, legal, valid and binding
          obligations of the Company, enforceable in accordance with their
          respective terms, except as such enforceability may be subject to
          bankruptcy, moratorium, insolvency, reorganization, arrangement,
          voidable preference, fraudulent conveyance or other similar laws
          relating to or affecting the rights of creditors, and except as the
          same may be subject to the effect of general principles of equity. The
          affirmative vote of a majority of the votes the holders of the
          outstanding shares of the Company Common Stock consisting of voting
          Common Stock are entitled to cast is the only vote of the holders of
          any class or series of the capital stock of the Company necessary to
          approve this Agreement, the Acquisition Merger and the Transactions
          under Applicable Law and the Company's Organic Documents.

     (c)  Except as set forth in Section 3.1(C) of the Company Disclosure
                                 --------------                          
          Schedule, neither the execution and delivery of this Agreement or any
          Collateral Document executed or required to be executed pursuant
          hereto or thereto, nor the consummation of the Acquisition Merger or
          the Transactions, nor compliance with the terms, conditions and
          provisions hereof or thereof by the Company or any of the other
          parties hereto or thereto which is Affiliated with the Company:

          (1)  will conflict with, or result in a breach or violation of, or
               constitute a default under, any Applicable Law on the part of the
               Company or any Subsidiary or will conflict with, or result in a
               breach or violation of, or constitute a default under, or permit
               the acceleration of any obligation or liability in, or but for
               any requirement of giving of notice or passage of time or both
               would constitute such a conflict with, breach or violation of, or
               default under, or permit any such acceleration in, any
               Contractual Obligation of the Company or any Subsidiary,


          (2)  will result in or permit the creation or imposition of any Lien
               (except to the extent set forth in Section 3.1(C) of the Company
                                                  --------------               
               Disclosure Schedule) upon any property now owned or leased by the
               Company or any such other party, or

          (3)  will require any Governmental Authorization or Governmental
               Filing or Private Authorization, except for filing requirements
               under Applicable Law in connection with the Acquisition Merger
               and the Transactions and except pursuant to the HSR Act.

     (d)  The Company does not have any Subsidiaries other than Rainbow. Rainbow
          is a duly organized and validly existing limited liability company
          which is in good standing under the laws of the State of Delaware, and
          is duly qualified and in good standing as a foreign entity in each
          other 

                                     A-12
<PAGE>
 
          jurisdiction set forth in Section 3.1(D) of the Company
                                    --------------               
          Disclosure Schedule and, except as otherwise set forth in Section
                                                                    -------
          3.1(D) of the Company Disclosure Schedule, in each jurisdiction which
          ------                                                               
          the character of its property or the nature of its business or
          operations requires such qualification or authorization, except to the
          extent the failure so to qualify or to maintain such qualification or
          authorization would not have an Adverse Effect, with full limited
          liability company power and authority to carry on the business in
          which it is engaged.  Rainbow has in full force and effect all
          Governmental Authorizations and Private Authorizations and has made
          all Governmental Filings, to the extent required for such ownership
          and lease of its property and conduct of its business, except to the
          extent that the failure to have obtained any such Governmental
          Authorization or Private Authorization or to have made any such
          Governmental Filing would not have an Adverse Effect.  The Company
          owns its ninety-eight percent (98%) interest in Rainbow free and clear
          of all Liens (except to the extent set forth in Section 3.1(D) of the
                                                          --------------       
          Company Disclosure Schedule).  There are no outstanding Option
          Securities or Convertible Securities, or agreements or understandings
          with respect to any of the foregoing, of any nature whatsoever
          relating to the authorized and unissued or the outstanding equity
          securities of Rainbow.

2.   Financial and Other Information.
     ------------------------------- 

     (a)  The Company has heretofore furnished to the Parent copies of the
          consolidated financial statements of the Company listed in Section
                                                                     -------
          3.2(A) of the Company Disclosure Schedule (the "Company Financial
          ------                                          -----------------
          Statements").  The Company Financial Statements, including in each
          ----------                                                        
          case the notes thereto, have been prepared in accordance with GAAP
          applied on a consistent basis with the Company's past practice
          throughout the periods covered thereby, are true and correct in all
          material respects and, except as otherwise noted therein, fairly and
          completely present the consolidated financial condition and results of
          operations of the Company and Rainbow on the bases therein stated, as
          of the respective dates thereof, and for the respective periods
          covered thereby subject, in the case of unaudited Company Financial
          Statements to normal nonmaterial year-end audit adjustments and
          accruals.

     (b)  The Company does not own any capital stock or equity or proprietary
          interest in any Entity or enterprise other than Rainbow, however
          organized and however such interest may be denominated or evidenced.

3.   Authorized and Outstanding Capital Stock.  The authorized and outstanding
     ----------------------------------------                                 
     capital stock of the Company, consisting of Voting Common Stock, Class A
     Non-Voting Common Stock and Class B Non-Voting Common Stock, each  having a
     par value $1.00 per share (collectively, the "Company Common Stock"), and
                                                   --------------------       
     the interests of the members of Rainbow are as set forth in Section 3.3(A)
                                                                 --------------
     of the Company Disclosure Schedule.  All of such outstanding capital stock
     and interests has been duly authorized and validly issued, is fully paid
     and nonassessable and 

                                     A-13
<PAGE>
 
     is not subject to any preemptive or similar rights. Except as contemplated
     by this Agreement, there is neither outstanding nor has the Company or
     Rainbow agreed to grant or issue any additional equity securities or any
     Option Security or Convertible Security. Neither the Company nor Rainbow is
     a party to or is bound by any agreement, put or commitment pursuant to
     which it is obligated to purchase, redeem or otherwise acquire any equity
     securities or any Option Security or Convertible Security. Except as
     contemplated by this Agreement, between the date hereof and the Closing,
     the Company will not, and will prohibit Rainbow to, issue, sell or purchase
     or agree to issue, sell or purchase any equity securities or any Option
     Security or Convertible Security of the Company or Rainbow. All of the
     issued and outstanding capital stock of the Company and all of the
     interests of members of Rainbow have been issued in compliance with
     applicable Federal and state securities laws.

4.   Changes in Condition.  Since the date of the most recent financial
     --------------------                                              
     statements forming part of the Company Financial Statements, except to the
     extent specifically described in Section 3.4 of the Company Disclosure
                                      -----------                          
     Schedule, there has been no Adverse Change in the Company and Rainbow taken
     as a whole. There is no Event known to the Company which Adversely Affects
     the Company and Rainbow taken as a whole, or the ability of the Company to
     perform any of the obligations set forth in this Agreement or any
     Collateral Document executed or required to be executed pursuant hereto or
     thereto except for changes in general economic conditions and to the extent
     set forth in Section 3.4 of the Company Disclosure Schedule.
                  -----------                                    

5.   Liabilities.  At the date of the most recent balance sheet forming part of
     -----------                                                               
     the Company Financial Statements, neither the Company nor Rainbow had any
     obligations or liabilities, past, present or deferred, accrued or
     unaccrued, fixed, absolute, contingent or other, except as disclosed in
     such balance sheet, or the notes thereto, and since such date neither the
     Company nor Rainbow has incurred any such obligations or liabilities, other
     than obligations and liabilities incurred in the ordinary course of
     business consistent with past practice of the Company and Rainbow, which do
     not, in the aggregate, Adversely Affect the Company and Rainbow taken as a
     whole except to the extent set forth in Section 3.5 of the Company
                                             -----------               
     Disclosure Schedule.

     Neither the Company nor Rainbow has Guaranteed or is otherwise primarily or
secondarily liable in respect of any obligation or liability of any other Person
material to the Company or the Company and Rainbow, except for endorsements of
negotiable instruments for deposit in the ordinary course of business,
consistent with prior practice, or as disclosed in the most recent balance
sheet, or the notes thereto, forming part of the Company Financial Statements or
in Section 3.5 of the Company Disclosure Schedule.
   -----------                                    

6.   Title to Properties; Leases.
     --------------------------- 

     (a)  Each of the Company and Rainbow has good legal and insurable title,
          with respect to all real property owned or leased (in fee simple if
          owned and leasehold if leased) and marketable title if owned (in fee
          simple), if any, 

                                     A-14
<PAGE>
 
          reflected as an asset on the most recent balance sheet forming part of
          the Company Financial Statements, or held by the Company or Rainbow
          for use in its business if not so reflected, and good and clear
          indefeasible and merchantable title to all other assets, tangible and
          intangible, reflected on such balance sheet, or (excluding leased real
          estate) held by the Company or Rainbow for use in its business if not
          so reflected, or purported to have been acquired by the Company or
          Rainbow since such date, except inventory sold or depleted, or
          property, plant and other equipment used up or retired, since such
          date, in each case in the ordinary course of business consistent with
          past practice of the Company and Rainbow, free and clear of all Liens,
          except (x) such as are reflected in the most recent balance sheet, or
          the notes thereto, forming part of the Company Financial Statements,
          (y) Liens securing taxes, assessments, governmental charges or levies,
          or the claims of materialmen, carriers, landlords and like persons,
          which are not yet due or payable, or (z) as set forth in Section
                                                                   -------
          3.6(A) of the Company Disclosure Schedule. Each Lease or other
          ------
          occupancy or other agreement under which the Company or Rainbow holds
          real or personal property has been duly authorized, executed and
          delivered by the Company or Rainbow, as the case may be; each such
          Lease is a legal and valid obligation of the Company or Rainbow, as
          the case may be. Each of the Company and Rainbow has a valid leasehold
          interest in and enjoys peaceful and undisturbed possession under all
          Leases pursuant to which it holds any real property or tangible
          personal property. All of such Leases are valid and subsisting and in
          full force and effect; and neither the Company nor Rainbow, nor to the
          knowledge of the Company any other party thereto, is in default in the
          performance, observance or fulfillment of any obligation, covenant or
          condition contained in any such Lease.

     (b)  Section 3.6(B) of the Company Disclosure Schedule contains a true,
          --------------                                                    
          correct and complete description of all real estate owned or leased by
          the Company or Rainbow and all Leases and an identification of all
          material items of fixed assets and machinery and equipment. The real
          property (other than land), fixtures, fixed assets and machinery and
          equipment of the Company and Rainbow are in a state of good repair and
          maintenance and are in good operating condition, reasonable wear and
          tear excepted. Each of the Company and Rainbow owns, rents or leases
          all tangible assets necessary for the conduct of its business as
          presently conducted and as presently proposed to be conducted until
          the Closing.

     (c)  With respect to each parcel of such real property owned by the Company
          or Rainbow, except as set forth in Section 3.6(C) of the Company
                                             --------------               
          Disclosure Schedule:

          (1)  there are no pending or, to the knowledge of the Company,
               threatened condemnation proceedings relating to such parcel, and
               there are no pending or, to the knowledge of the Company,
               threatened litigation or administrative actions relating to such
               parcel 

                                     A-15
<PAGE>
 
               or other matters Adversely affecting the use, occupancy or
               value thereof;

          (2)  the buildings and improvements may be used as of right under
               applicable zoning and land use laws for the operation of the
               business of the Company and Rainbow as now conducted (the
                                                                        
               "Current Uses") and such buildings and improvements are located
               -------------                                                  
               within the boundary lines of the described parcels of land, are
               not in violation of Applicable Laws and do not encroach on any
               easement which may burden the land; the land does not serve any
               adjoining property for any purpose inconsistent with the use of
               the land; and such parcel is not located within any flood plain
               or subject to any similar type restriction for which any permits
               or licenses necessary to the use thereof have not been obtained;

          (3)  there are no outstanding options or rights of first refusal to
               purchase such parcel, or any portion thereof or interest therein;

          (4)  all facilities located on such parcel are supplied with utilities
               and other services necessary for the operation of such
               facilities, including gas, electricity, water, telephone,
               sanitary sewer and storm sewer, all of which services are
               adequate for the Current Uses and in accordance with all
               Applicable Laws, and are provided via public roads or via
               permanent, irrevocable, appurtenant easements benefiting such
               parcel;

          (5)  such parcel abuts on and has direct vehicular access to a public
               road or access to a public road via a permanent, irrevocable,
               appurtenant easement benefiting such parcel;

          (6)  the Company has received no written notice of any proposed or
               pending proceeding to change or redefine the zoning
               classification of all or any portion of the parcels; and

          (7)  each parcel is an independent unit which does not rely on any
               facilities (other than the facilities of public utility and water
               companies) located on any other property (a) to fulfill any
               zoning, building code, or other municipal or governmental
               requirement, (b) for structural support or the furnishing of any
               essential building systems or utilities, including, but not
               limited to electric, plumbing, mechanical, heating, ventilating,
               and air conditioning systems, or (c) to fulfill the requirements
               of any lease.  No building or other improvement not included in
               the parcels relies on any part of the parcels to fulfill any
               requirement of Applicable Laws or for structural support or the
               furnishing of any essential building systems or utilities.  Each
               of the parcels is assessed by local property assessors as a tax
               parcel or parcels separate from all other tax parcels.

                                     A-16
<PAGE>
 
     (d)  With respect to each Lease, except as set forth in Section 3.6(D) of
                                                             --------------   
          the Company Disclosure Schedule:

          (1)  there are no disputes, oral agreements or forbearance programs in
               effect as to any Lease;

          (2)  all facilities occupied under each Lease are supplied with
               utilities and other services necessary for the operation of said
               facilities;

          (3)  to the knowledge of the Company, the owner of the facility
               occupied under each Lease has good and clear record and
               marketable title to the parcel of real property, free and clear
               of any Lien, except for recorded easements, covenants, and other
               restrictions which do not impair the Current Uses, occupancy or
               value of the property subject thereto; and

          (4)  no Event has occurred which, with notice or lapse of time, would
               constitute a breach or default or permit termination,
               modification or acceleration of any Lease.

7.   Inventory.  The inventory of the Company and Rainbow as set forth on the
     ---------                                                               
     Company Financial Statements, was, and the inventory of the Company and
     Rainbow on the date hereof is and on the Closing Date will be, in good and
     merchantable condition, and in reasonably useable or saleable condition in
     the ordinary course of business, except for obsolete or defective materials
     and any excess stock items which alone and in the aggregate are not
     material.  Such inventory does not include any material amounts of any item
     that was at any prior time written off or written down by the Company.  All
     inventories not written-off have been priced at average cost on a "LIFO"
     basis.  Freight costs associated with inventory are based on proximate
     market rates.  To the knowledge of the Company, there is no Adverse
     condition currently affecting the supply of materials or inventory
     available to the Company or Rainbow.

8.   Accounts and Notes Receivable.  All accounts and notes receivable reflected
     -----------------------------                                              
     on the Company Financial Statements and all accounts and notes receivable
     arising subsequent to the issuance of the Company Financial Statements have
     or will have arisen in the ordinary course of business, represent valid
     obligations to the Company or Rainbow, as the case may be, and have been
     collected or will be collected in the aggregate amounts thereof recorded on
     the books of the Company or Rainbow, as the case may be, in each case net
     of the reserve for bad debts reflected on the Company Financial Statements,
     assuming that such accounts and notes receivable are collected in a manner
     consistent with the Company's past practices.

9.   Compliance with Private Authorizations.  Section 3.9 of the Company
     --------------------------------------   -----------               
     Disclosure Schedule sets forth a true, correct and complete list and
     description of each Private Authorization which individually is material to
     the Company and 

                                      A-17
<PAGE>
 
     Rainbow taken as a whole, all of which are in full force and effect. Each
     of the Company and Rainbow has obtained all Private Authorizations which
     are necessary for the ownership by the Company or Rainbow of its properties
     and the conduct of its business as now conducted, except to the extent that
     the failure to have obtained any such Private Authorization would not have
     an Adverse Effect. Neither the Company nor Rainbow is in breach or
     violation of, or is in default in the performance, observance or
     fulfillment of, any Private Authorization, except for such defaults,
     breaches or violations, as do not in the aggregate have any Adverse Effect
     on the Company and Rainbow taken as a whole or the ability of the Company
     to perform any of the obligations set forth in this Agreement or any
     Collateral Document executed or required to be executed pursuant hereto or
     thereto or to consummate the Acquisition Merger and the Transactions. No
     Private Authorization is the subject of any pending or, to the Company's
     knowledge, threatened attack, revocation or termination.

10.  Compliance with Governmental Authorizations and Applicable Law.
     -------------------------------------------------------------- 

     (a)  Section 3.10(A) of the Company Disclosure Schedule contains a
          ---------------                                              
          description of:

          (1)  all Legal Actions which are pending or, to the Company's
               knowledge, threatened or contemplated against, and which in any
               manner relate Adversely to, the Company or Rainbow or the
               business, operations or properties, or the officers or directors
               of the Company or Rainbow in connection therewith; and

          (2)  each Governmental Authorization to which the Company or Rainbow
               is subject and which relates to the business, operations,
               properties, prospects, condition (financial or other), or results
               of operations of the Company and Rainbow taken as a whole, all of
               which are in full force and effect.

     (b)  Each of the Company and Rainbow has obtained all Governmental
          Authorizations which are necessary for the ownership or uses of its
          properties and the conduct of its business as now conducted or as
          presently proposed to be conducted by the Company or which, if not
          obtained and maintained, could singly or in the aggregate, have any
          Adverse Effect on the Company and Rainbow taken as a whole, except as
          otherwise described in Section 3.10(b) of the Company Disclosure
                                 ---------------                          
          Schedule. No Governmental Authorization is the subject of any pending
          or, to the Company's knowledge, threatened attack, revocation or
          termination. Neither the Company nor Rainbow is or at any time since
          January 1, 1993 has been, or is or has during such time been charged
          with, or to the Company's knowledge, is threatened or under
          investigation with respect to any material breach or violation of, or
          default in the performance, observance or fulfillment of any
          Governmental Authorization or any Applicable Law, except for such
          breaches, violations or defaults as do not have in the aggregate any
          Adverse Effect on the Company and Rainbow 

                                      A-18
<PAGE>
 
          taken as a whole or the ability of the Company to perform any of the
          obligations set forth in this Agreement or any Collateral Document
          executed or required to be executed pursuant hereto or thereto, or to
          consummate the Acquisition Merger and the Transaction, except as
          otherwise described in Section 3.10(B) of the Company Disclosure
                                 ---------------
          Schedule.

     (c)  Except as set forth in Section 3.10(C) of the Company Disclosure
                                 ---------------                          
          Schedule, each of the Company and Rainbow, and the conduct and
          operations of their respective businesses, are in compliance with all
          Applicable Laws which (i) affect or relate to this Agreement or the
          Transactions or (ii) are applicable to the Company or Rainbow or its
          business, except for any violation of, or default under, any
          Applicable Law which reasonably may be expected not to have an Adverse
          Effect on the assets, business, financial condition, results of
          operations or future prospects of the Company and Rainbow taken as a
          whole.

11.  Intangible Assets.  Section 3.11 of the Company Disclosure Schedule sets
     -----------------   ------------                                        
     forth a true, correct and complete description of all Governmental
     Authorizations relating to Intangible Assets or rights with respect
     thereto, that are necessary for the present conduct of the Company's
     business, including without limitation the nature of the Company's and
     Rainbow's interest in each and the extent to which the same have been duly
     registered in the offices as indicated therein.  Each of the Company and
     Rainbow owns or possesses or otherwise has the right to use all
     Governmental Authorizations and other Intangible Assets necessary for the
     conduct of its business free and clear of all Liens and without any
     conflict with the rights of others.  Except as otherwise described in
                                                                          
     Section 3.11 of the Company Disclosure Schedule, no Governmental
     ------------                                                    
     Authorization or Intangible Asset has been or is now involved in any
     opposition, invalidation, or cancellation, and no Intangible Asset which is
     a trademark, trade name or service mark infringes any trade name, trademark
     or service mark of any third party.

12.  Related Transactions.  Section 3.12 of the Company Disclosure Schedule sets
     --------------------   ------------                                        
     forth a true, correct and complete description of any Contractual
     Obligation or transaction between the Company or Rainbow and any of its
     officers, directors, employees, stockholders, or any Affiliate of any
     thereof (other than reasonable compensation for services as officers,
     directors and employees and reimbursement for out-of-pocket expenses
     reasonably incurred in support of the Company's business), including
     without limitation any providing for the furnishing of services to or by,
     providing for rental of property, real, personal or mixed, to or from, or
     providing for the lending or borrowing of money to or from or otherwise
     requiring payments to or from, any officer, director, stockholder or
     employee, or any Affiliate of any thereof.

13.  Insurance.  Section 3.13 of the Company Disclosure Schedule lists all
     ---------   ------------                                             
     insurance policies maintained by the Company or Rainbow and includes the
     insurers' names, policy numbers, expiration dates, risks insured against,
     amounts of coverage, annual premiums, exclusions, deductibles and self-
     insured retention and 

                                      A-19
<PAGE>
 
     describes in reasonable detail any retrospective rating plan, fronting
     arrangement or any other self-insurance or risk assumption agreed to by the
     Company or Rainbow or imposed upon the Company or Rainbow by any such
     insurers, as well as any self-insurance program that is in effect. Neither
     the Company nor Rainbow is in breach or violation of or in default under
     any such policy, and all premiums due thereon have been paid, and each such
     policy or a comparable replacement policy will continue to be in force and
     effect up to and including the Closing Date. Neither the Company nor
     Rainbow has received any written notice from the insurer disclaiming
     coverage or reserving rights with respect to a particular claim or such
     policy in general. Neither the Company nor Rainbow has incurred any loss,
     damage, expense or liability covered by any such insurance policy for which
     it has not properly asserted a claim under such policy.

14.  Tax Matters.
     ----------- 

     (a)  Each of the Company and Rainbow has in accordance with all Applicable
          Laws filed all Tax Returns which are required to be filed, and has
          paid, or made adequate provision for the payment of, all Taxes which
          have or may become due and payable pursuant to said Returns and all
          other governmental charges and assessments received to date.  All
          Taxes which the Company and Rainbow are required by law to withhold
          and collect have been duly withheld and collected, and have been paid
          over, in a timely manner, to the proper Authorities to the extent due
          and payable. Neither the Company nor Rainbow has executed any waiver
          to extend, or otherwise taken or failed to take any action that would
          have the effect of extending, the applicable statute of limitations in
          respect of any Tax liabilities of the Company or Rainbow for the
          fiscal years prior to and including the most recent fiscal year.
          Except as set forth in Section 3.14 (A) of the Company Disclosure
                                 ----------------                          
          Schedule, adequate provision has been made on the most recent balance
          sheet forming part of the Company Financial Statements for all Taxes
          of any kind, including interest and penalties in respect thereof,
          whether disputed or not, and whether past, current or deferred,
          accrued or unaccrued, fixed, contingent, absolute or other. Neither
          the Company nor Rainbow is a "consenting corporation" within the
          meaning of Section 341(f) of the Code.  The Company has at all times
          since 1987 been taxable as a Subchapter S corporation under the Code,
          and Rainbow has at all times been taxable as a partnership under the
          Code.

     (b)  Each of the Company and Rainbow has paid all Taxes which have become
          due pursuant to its Returns.

     (c)  From the end of its most recent fiscal year to the date hereof,
          neither the Company nor Rainbow has made any payment on account of any
          Taxes except regular payments required in the ordinary course of
          business, consistent with prior practice, with respect to current
          operations or property presently owned.

                                      A-20
<PAGE>
 
     (d)  The information shown on the Federal income Tax Returns of the Company
          and Rainbow (true, correct and complete copies of which have been
          furnished by the Company to the Parent) is true, correct and complete
          and fairly and accurately reflects the information purported to be
          shown.  Federal and state income Tax Returns of the Company and
          Rainbow have been examined by the IRS or applicable state Authority
          through the taxable periods set forth in Section 3.14(D) of the
                                                   ---------------       
          Company Disclosure Schedule, and neither the Company nor Rainbow has
          been notified regarding any pending examination, except as shown in
                                                                             
          Section 3.14(D) of the Company Disclosure Schedule.
          ---------------                                    

     (e)  Neither the Company nor Rainbow is a party to any tax sharing
          agreement or arrangement, except as set forth in Section 3.14(E) of
                                                           ---------------   
          the Company Disclosure Schedule.

     (f)  Neither the Company nor Rainbow is, or within five years of the date
          hereof has been, a "United States real property holding corporation"
          as defined in Section 897 of the Code.

15.  Employee Retirement Income Security Act of 1974.
     ----------------------------------------------- 

     (a)  Neither the Company nor Rainbow (which for purposes of this Section
                                                                      -------
          3.15 shall include any ERISA Affiliate with respect to any Plan
          ----                                                           
          subject to Title IV of ERISA) contributes to any Plan or sponsors any
          Plan or Benefit Arrangement or has contributed to or sponsored any
          Plan or Benefit Arrangement, except as set forth in Section 3.15(A) of
                                                              ---------------   
          the Company Disclosure Schedule.  As to all Plans and Benefit
          Arrangements listed in Section 3.15(A) of the Company Disclosure
                                 ---------------                          
          Schedule, and except as disclosed in such Section 3.15(A) of the
                                                    ---------------       
          Company Disclosure Schedule:

          (1)  all Plans and Benefit Arrangements comply and have been
               administered in all material respects in form and in operation
               with all Applicable Laws, and neither the Company nor Rainbow has
               received any outstanding notice from any Authority questioning or
               challenging such compliance;

          (2)  all Plans maintained or previously maintained by the Company or
               Rainbow that are or were intended to comply with Section 401 of
               the Code comply and complied in form and in operation with all
               applicable requirements of such Section, and no event has
               occurred which will or could reasonably be expected to give rise
               to disqualification of any such Plan under such Section;

          (3)  none of the assets of any Plan are invested in employer
               securities or employer real property;

                                      A-21
<PAGE>
 
          (4)  there are no "prohibited transactions" (as described in Section
               406 of ERISA or Section 4975 of the Code) with respect to any
               Plan for which the Company or Rainbow has any liability;

          (5)  there are no Claims (other than routine claims for benefits)
               pending or threatened involving Plans or the assets of Plans;

          (6)  neither the Company, Rainbow nor any ERISA Affiliate has
               maintained any Plan that is subject to Title IV of ERISA;

          (7)  to the extent that the most recent balance sheet forming part of
               the Company Financial Statements do not include a pro rata amount
               of the contributions which would otherwise have been made in
               accordance with past practices for the Plan years which include
               the Closing Date, such amounts are set forth in Section 3.15(A)
                                                               ---------------
               of the Company Disclosure Schedule;

          (8)  neither the Company nor Rainbow nor any of its respective
               directors, officers, employees or any other fiduciary has
               committed any breach of fiduciary responsibility imposed by ERISA
               that would subject the Company or Rainbow or any of its
               respective directors, officers or employees to any material
               liability under ERISA;

          (9)  except as set forth in Section 3.15(A) of the Company Disclosure
                                      ---------------                          
               Schedule (which entry, if applicable, shall indicate the present
               value of accumulated plan liabilities calculated in a manner
               consistent with FAS 106 and actual annual expense for such
               benefits for each of the last two (2) years) and pursuant to the
               provisions of COBRA, neither the Company nor Rainbow maintains
               any Plan that provides benefits described in Section 3(1) of
               ERISA to any former employees or retirees of the Company or
               Rainbow; and

          (10) the Company has made available to the Parent a copy of the two
               most recently filed Federal Form 5500 series and accountant's
               opinion, if applicable, for each Plan.

     (b)  Neither the Company nor Rainbow is or ever has been a party to any
          Multiemployer Plan or made contributions to any such plan.

16.  Employment Arrangements.
     ----------------------- 

     (a)  Neither the Company nor Rainbow has any obligation or liability,
          contingent or other, under any Employment Arrangement (whether or not
          listed in Section 3.15(A) of the Company Disclosure Schedule), other
                    ---------------                                           
          than those listed or described in Section 3.16(A) of the Company
                                            ---------------               
          Disclosure Schedule.  Neither the Company nor Rainbow is now or during
          the past three (3) years has been subject to or involved in or, to the
          Company's knowledge, threatened with any union elections, petitions
          therefor or other 

                                      A-22
<PAGE>
 
          organizational activities, except as described in Section 3.16(A) of
                                                            ---------------  
          the Company Disclosure Schedule. None of the employees of the Company
          or Rainbow is represented by any labor union or other employee
          collective bargaining organization and there are no pending
          grievances, disputes or controversies with any union or any other
          employee collective bargaining organization of such employees.

     (b)  Except as set forth in Section 3.16(B) of the Company Disclosure
                                 ---------------                          
          Schedule, no employee shall accrue or receive additional benefits,
          service or accelerated rights to payments of benefits under any
          Employment Arrangement, including the right to receive any parachute
          payment, as defined in Section 280G of the Code, or become entitled to
          severance, termination allowance or similar payments as a direct
          result of this Agreement, the Acquisition Merger or the Transactions.

17.  Material Agreements.  Listed on Section 3.17 of the Company Disclosure
     -------------------             ------------                          
     Schedule are all Material Agreements relating to the ownership or operation
     of the business and property of the Company or Rainbow presently held or
     used by the Company or Rainbow or to which the Company or Rainbow is a
     party or to which it or any of its property is subject or bound.  True,
     complete and correct copies of each of the Material Agreements have been
     furnished by the Company to the Parent (or, if oral, true, complete and
     correct descriptions thereof have been set forth in Section 3.17 of the
                                                         ------------       
     Company Disclosure Schedule).  All of the Material Agreements are valid,
     binding and legally enforceable obligations of the Company or Rainbow, as
     the case may be, and, to the Company's knowledge, the other parties thereto
     (except as such enforceability may be subject to bankruptcy, moratorium,
     insolvency, reorganization, arrangement, voidable preference, fraudulent
     conveyance and other similar laws relating to or affecting the rights of
     creditors and except as the same may be subject to the effect of general
     principles of equity), and the Company or Rainbow is validly and lawfully
     operating its business and owning its property under each of the Material
     Agreements.  Except as disclosed in Section 3.17 of the Company Disclosure
                                         ------------                          
     Schedule: (i) neither the Company nor Rainbow is in default in the payment
     or performance of any of its obligations under any Material Agreement; (ii)
     no Event which, with the giving of notice or the passage of time, or both,
     constitutes an event of default by the Company or Rainbow under any
     Material Agreement has occurred and is continuing; and (iii) to the
     knowledge of the Company, no other party to any Material Agreement is in
     default in any material respect in the payment or performance of its
     obligations thereunder and no Event which, with the giving of notice or the
     passage of time, or both, constitutes a material event of default by such
     other party under any Material Agreement has occurred and is continuing.

18.  Ordinary Course of Business.
     --------------------------- 

     (a)  Each of the Company and Rainbow, from the date of the most recent
          balance sheet forming part of the Company Financial Statements to the
          date hereof, and until the Closing Date, except as may be described on
                                                                                

                                      A-23
<PAGE>
 
          Section 3.18(A) of the Company Disclosure Schedule or as may expressly
          ---------------                                                       
          be required or permitted by the terms of this Agreement:

          (1)  has operated, and will continue to operate, its business in the
               normal, usual and customary manner in the ordinary course of
               business, consistent with prior practice;

          (2)  has not sold or otherwise disposed of, or contracted to sell or
               otherwise dispose of, and will not sell or otherwise dispose of
               or contract to sell or otherwise dispose of, any of its
               properties or assets, other than in the ordinary course of
               business;

          (3)  except in each case in the ordinary course of business,
               consistent with prior practice, or as detailed as transactions
               not in the ordinary course in the Company's business plan set
               forth as Section 3.18(A)(iii) of the Company Disclosure Schedule,
                        --------------------                                    
               and except as expressly otherwise contemplated hereby,

               (a) has not incurred and will not incur any obligations or
               liabilities (fixed, contingent or other);

               (b) has not entered and will not enter into any commitments; and

               (c) has not canceled and will not cancel any debts or claims;

          (4)  has not made or committed to make, and will not make or commit to
               make, any additions to its property or any purchases of machinery
               or equipment, except for normal maintenance and replacements;

          (5)  has not discharged or satisfied, and will not discharge or
               satisfy, any Lien and has not paid and will not pay any
               obligation or liability (absolute or contingent) other than
               current liabilities or obligations under contracts then existing
               or thereafter entered into in the ordinary course of business,
               consistent with prior practice, and commitments under Leases
               existing on that date or incurred since that date in the ordinary
               course of business;

          (6)  has not created or permitted to be created, and will not create
               or permit to be created any Lien on any of its tangible property;

          (7)  has not transferred or created, or permitted to be created, and
               will not transfer or create, or permit to be created, any Lien on
               any Intangible Assets;

          (8)  except in the ordinary course of business, consistent with prior
               practice, has not increased and will not increase the
               compensation payable or to become payable to any of its
               directors, officers, 

                                      A-24
<PAGE>
 
               employees, advisers, consultants, salesmen or agents or otherwise
               alter, modify or change the terms of their employment or
               engagement;

          (9)  has not suffered any material damage, destruction or loss
               (whether or not covered by insurance) or any acquisition or
               taking of property by any Authority;

          (10) has not waived, and will not waive, any rights of material value
               without fair and adequate consideration;

          (11) has not experienced any work stoppage;

          (12) has not entered into, amended or terminated and will not enter
               into, amend or terminate any Lease, Governmental Authorization,
               Private Authorization, Material Agreement or Employment
               Arrangement or any Contractual Obligation or transaction with any
               Affiliate, except for amendments or terminations in the ordinary
               course of business, consistent with prior practice, in accordance
               with the terms thereof;

          (13) has not amended or terminated and will not amend or terminate,
               and has kept and will keep in full force and effect including
               without limitation renewing to the extent the same would
               otherwise expire or terminate, all insurance policies and
               coverage;

          (14) has not entered into, and will not enter into, any other
               transaction or series of related transactions which individually
               or in the aggregate is material to the Company and Rainbow taken
               as a whole, except in the ordinary course of business, consistent
               with prior practice;

          (15) has not incurred and will not incur any Indebtedness owing to any
               Stockholder and has not made and will not make any loans or
               advances to any Stockholder;

          (16) has not split, combined or reclassified any of the Company's
               capital stock or issued or authorized the issuance of any
               securities in respect of, in lieu of or in substitution of any
               shares of the Company's capital stock, and will not do any of the
               foregoing;

          (17) has not amended and will not amend any of its Organic Documents;
               and

          (18) has not changed and will not change any method of accounting or
               accounting practice or policy, except as required by Applicable
               Law or by GAAP.

                                      A-25
<PAGE>
 
     (b)  From the end of its most recent fiscal year to the date hereof, except
          as described in Section 3.18(B) of the Company Disclosure Schedule,
                          ---------------                                    
          neither the Company nor Rainbow has, or on or prior to the Closing
          Date will have, declared, made or paid, or agreed to declare, make or
          pay, any Distribution, except as provided in Section 6.12.
                                                       ------------ 

19.  Broker or Finder.  Other than Salomon Brothers Inc, which acted as the
     ----------------                                                      
     financial adviser to the Company, no Person assisted in or brought about
     the negotiation of this Agreement, the Acquisition Merger or the subject
     matter of the Transactions in the capacity of broker, agent or finder or in
     any similar capacity on behalf of the Company.

20.  Environmental Matters.  Except as set forth in Section 3.20 of the Company
     ---------------------                          ------------               
     Disclosure Schedule:

     (a)  As of the date hereof, to the knowledge of the Company, no underground
          storage tanks are present under any property that the Company or any
          Affiliate has at any time owned, operated, occupied or leased.  As of
          the date hereof, no material amount of any substance that has been
          designated by any federal, state or local governmental agency, board
          or authority (a "Governmental Entity") or by applicable federal state
                           -------------------                                 
          or local law to be radioactive, toxic, hazardous or  otherwise a
          danger to health or the environment, including, without limitation,
          PCB's, asbestos, petroleum, urea-formaldehyde and all substances
          listed as hazardous substances pursuant to the Comprehensive
          Environmental Response, Compensation, and Liability Act of 1980, as
          amended, or defined as a hazardous waste pursuant to the United States
          Resource Conservation Recovery Act of 1976, as amended, and the
          regulations promulgated pursuant to said laws, (a "Hazardous
                                                             ---------
          Material"), but excluding office and janitorial supplies, are present,
          --------
          as a result of the actions of the Company or Rainbow or to the
          knowledge of the Company any actions of any third party or otherwise,
          in, on or under any property, including the land and the improvements,
          ground water and surface water, that the Company or any Affiliate has
          at any time owned, operated, occupied or leased.  The Company is not
          aware of any Event which could involve the Company or Rainbow in any
          environmental litigation or impose upon the Company or Rainbow any
          environmental liabilities which would have an Adverse Effect on the
          Company and Rainbow taken as a whole.

     (b)  At no time has the Company or an Affiliate transported, stored, used,
          manufactured, disposed of, released or exposed its employees or others
          to Hazardous Materials in violation of any law in effect on or before
          the Closing Date, nor has the Company or any Affiliate disposed of,
          transported, sold, or manufactured any product containing a Hazardous
          Material (collectively, "Hazardous Materials Activities") in violation
                                   ------------------------------               
          of any rule, regulation, treaty or statute promulgated by any
          Governmental Entity to prohibit, regulate or control Hazardous
          Materials or any Hazardous 

                                      A-26
<PAGE>
 
          Material Activity, which such violation would have an Adverse Effect
          on the Company and Rainbow taken as a whole.

     (c)  Each of the Company and Rainbow currently holds all environmental
          approvals, permits, licenses, clearances and consents (the
                                                                    
          "Environmental Permits") necessary for the conduct of its Hazardous
          ----------------------                                             
          Material Activities and other businesses as such activities and
          businesses are currently being conducted, the absence of which would
          have an Adverse Effect on the Company and Rainbow taken as a whole.

     (d)  No action, proceeding, revocation proceeding, amendment procedure,
          writ injunction or claim is pending or, to the knowledge of the
          Company, threatened concerning any Environmental Permit or any
          Hazardous Materials Activity of the Company or Rainbow.

     (e)  No environmental site assessment has been conducted by or on behalf of
          the Company or Rainbow at any property owned or leased by the Company
          or Rainbow.

21.  Pooling Matters.  To the Company's knowledge and based upon consultation
     ---------------                                                         
     with its independent accountants, neither the Company nor any of its
     Affiliates has taken or agreed to take any action that would affect the
     ability of the Parent to account for the Acquisition Merger as a pooling of
     interests.

22.  Powers of Attorney.  There are no outstanding powers of attorney executed
     ------------------                                                       
     on behalf of the Company or Rainbow.

23.  Books and Records.  The minute books and other similar records of the
     -----------------                                                    
     Company and Rainbow contain true and complete records of all actions taken
     at any meetings of the Company's or Rainbow's stockholders, Board of
     Directors, members, managers or any committee thereof and of all written
     consents executed in lieu of the holding of any such meeting.

24.  Customers and Suppliers. Section 3.24 of the Company Disclosure Schedule
     -----------------------  ------------                                   
     sets forth a list of (a) each customer that accounted for more than 30% of
     the consolidated revenues of the Company during the last full fiscal year
     or the interim period through the most recent financial statements forming
     part of the Company Financial Statements and the amount of revenues
     accounted for by such customer during each such period and (b) the 10
     largest suppliers of the Company and Rainbow, taken as a whole, based on
     dollar values of purchases during the twelve-month period ended December
     31, 1996.

25.  Officers and Directors.  Section 3.25 of the Company Disclosure Schedule
     ----------------------   ------------                                   
     sets forth a true and complete list of all officers, directors, members and
     managers of the Company and Rainbow.

26.  Bank Accounts.  Section 3.26 of the Company Disclosure Schedule sets forth
     -------------   ------------                                              
     all checking accounts, savings accounts, custodial accounts, certificates
     of deposit, 

                                      A-27
<PAGE>
 
     safe deposit boxes or other similar accounts maintained by the Company or
     Rainbow, together with the name of each person with signature authority for
     each such account.

27.  Anti-takeover Statutes Not Applicable.  No "fair price", "moratorium",
     -------------------------------------                                 
     "control share acquisition" or other form of anti-takeover statute or
     regulation is applicable to the Company's or the Stockholders' entering
     into this Agreement and consummating the transactions contemplated hereby.

28.  Water Rights.  The well located on the Company's real estate in
     ------------                                                   
     Chesterfield, New Hampshire has sufficient capacity to furnish at least 150
     gallons per day for each acre of real estate formerly included in the
     parcel of land on which the Company's facility in Chesterfield, New
     Hampshire is located, which land has been subdivided and is owned by the
     Stockholders and certain third parties (collectively, the "Adjacent
                                                                --------
     Parcels").
     -------

29.  Continuing Representations and Warranties.  Except for those
     -----------------------------------------                   
     representations and warranties which speak as of a specific date, all of
     the representations and warranties of the Company set forth in this Article
     shall be true and correct on the Closing Date with the same force and
     effect as though made on and as of that date and those, if any, which speak
     as of a specific date shall be true and correct as of such date on the
     Closing Date.

30.  Disclosure.  No representation or warranty by the Company contained in this
     ----------                                                                 
     Agreement, and no statement contained in the Company Disclosure Schedule or
     any other document, certificate or other instrument delivered to or to be
     delivered by or on behalf of the Company pursuant to this Agreement,
     contains or will contain any untrue statement of a material fact or omits
     or will omit to state any material fact necessary, in light of the
     circumstances under which it was or will be made, in order to make the
     statements herein or therein not misleading.

                                      A-28
<PAGE>
 
                     REPRESENTATIONS AND WARRANTIES OF THE
                       PARENT AND THE MERGER SUBSIDIARY

     Each of the Parent and the Merger Subsidiary represents, warrants and
covenants to, and agrees with, the Company as follows:

1.   Organization and Business; Power and Authority; Effect of Transaction.
     --------------------------------------------------------------------- 

     (a)  Each of the Parent and the Merger Subsidiary:

          (1)  is a corporation duly organized, validly existing and in good
               standing under the laws of the State of Delaware,

          (2)  has all requisite corporate power and authority to own or hold
               under lease its properties and to conduct its business as now
               conducted and has in full force and effect all Governmental
               Authorizations and Private Authorizations and has made all
               Governmental Filings, to the extent required for such ownership
               and lease of its property and conduct of its business, except to
               the extent that the failure to have obtained any such
               Governmental Authorization or Private Authorization or to have
               made any such Governmental Filing would not have an Adverse
               Effect; and

          (3)  has duly qualified and is authorized to do business and is in
               good standing as a foreign corporation in each jurisdiction (a
               true and correct list of which is set forth in Section
                                                              -------
               4.1(A)(iii) of the Parent Disclosure Schedule) in which the
               -----------                                                
               character of its property or the nature of its business or
               operations requires such qualification or authorization, except
               to the extent the failure so to qualify or to maintain such
               authorizations would not have an Adverse Effect.

     (b)  Each of the Parent and the Merger Subsidiary has all requisite power
          and authority (corporate and other) and, other than the filing and
          termination of the waiting period pursuant to the HSR Act and as set
          forth in Section 4.1(C) of the Parent Disclosure Schedule, has in full
                   --------------                                               
          force and effect all Governmental Authorizations and Private
          Authorizations in order to enable it to execute and deliver, and to
          perform its obligations under, this Agreement and each Collateral
          Document executed or required to be executed by it pursuant hereto or
          thereto and to consummate the Acquisition Merger and the Transactions,
          and the execution, delivery and performance of this Agreement and each
          Collateral Document executed or required to be executed pursuant
          hereto or thereto have been duly authorized by all requisite corporate
          or other action (other than that of the Parent's stockholders).  This
          Agreement has been duly executed and delivered by the Parent and the
          Merger Subsidiary and constitutes, and each Collateral Document
          executed or required to be executed pursuant hereto or thereto or to
          consummate the Acquisition Merger and the Transactions, when executed
          and delivered by the Company will 

                                      A-29
<PAGE>
 
          constitute, legal, valid and binding obligations of the Parent and the
          Subsidiary, enforceable in accordance with their respective terms,
          except as such enforceability may be subject to bankruptcy,
          moratorium, insolvency, reorganization, arrangement, voidable
          preference, fraudulent conveyance or other similar laws relating to or
          affecting the rights of creditors, and except as the same may be
          subject to the effect of general principles of equity.

     (c)  Except as set forth in Section 4.1(C) of the Parent Disclosure
                                 --------------                         
          Schedule, neither the execution and delivery of this Agreement or any
          Collateral Document executed or required to be executed pursuant
          hereto or thereto, nor the consummation of the Acquisition Merger or
          the Transactions, nor compliance with the terms, conditions and
          provisions hereof or thereof by the Parent, the Merger Subsidiary or
          any of the other parties hereto or thereto which is Affiliated with
          the Parent or the Merger Subsidiary:

          (1)  will conflict with, or result in a breach or violation of, or
               constitute a default under, any Applicable Law on the part of the
               Parent or any Subsidiary or will conflict with, or result in a
               breach or violation of, or constitute a default under, or permit
               the acceleration of any obligation or liability in, or but for
               any requirement of giving of notice or passage of time or both
               would constitute such a conflict with, breach or violation of, or
               default under, or permit any such acceleration in, any
               Contractual Obligation of the Parent or any Subsidiary,

          (2)  will result in or permit the creation or imposition of any Lien
               (except to the extent set forth in Section 4.1(C) of the Parent
                                                  --------------              
               Disclosure Schedule) upon any property now owned or leased by the
               Parent or any such other party, or

          (3)  will require any Governmental Authorization or Governmental
               Filing or Private Authorization, except for the approval of the
               Parent's stockholders, and filing requirements under Applicable
               Law in connection with the Acquisition Merger and the
               Transactions and pursuant to the HSR Act.

     (d)  The Parent does not have any direct or indirect Subsidiaries other
          than those set forth on Section 4.1(D) of the Parent Disclosure
                                  --------------                         
          Schedule, each of which is wholly-owned, is a corporation which is
          duly organized, validly existing and in good standing under the laws
          of the respective state of incorporation, and is duly qualified and in
          good standing as a foreign corporation in each other jurisdiction (as
          shown in Section 4.1(D) of the Parent Disclosure Schedule) in which
                   --------------                                            
          the character of its property or the nature of its business or
          operations requires such qualification or authorization, with full
          power and authority (corporate and other) to carry on the business in
          which it is engaged except to the extent the failure so to qualify or
          to maintain such qualification or authorization would not 

                                      A-30
<PAGE>
 
          have an Adverse Effect. Each Subsidiary has in full force and effect
          all Governmental Authorizations and Private Authorizations and has
          made all Governmental Filings, to the extent required for such
          ownership and lease of its property and conduct of its business except
          to the extent that the failure to obtain any such Governmental
          Authorization or Private Authorization or to have made any such
          Governmental Filing would not have an Adverse Effect. The ownership of
          the outstanding capital stock of the direct and indirect Subsidiaries
          is set forth in Section 4.1(D) of the Parent Disclosure Schedule, and
                          --------------
          such capital stock is owned free and clear of all Liens (except to the
          extent set forth in Section 4.1(D) of the Disclosure Schedule), and
                              --------------
          all such stock has been duly authorized and validly issued and is
          fully paid and nonassessable. Except as set forth on Section 4.1(D) of
                                                               -------------- 
          the Parent Disclosure Schedule, there are no outstanding Option
          Securities or Convertible Securities, or agreements or understandings
          with respect to any of the foregoing, of any nature whatsoever
          relating to the authorized and unissued or the outstanding capital
          stock of any Subsidiary.

2.   Financial and Other Information.  Parent has previously furnished to the
     -------------------------------                                         
     Company complete and accurate copies, as amended or supplemented, of its
     (a) Form S-1 Registration Statement under the Securities Act of 1933, as
     amended (the "1933 Act") as filed with the SEC on September 4, 1996, as
                   --------                                                 
     amended by Amendment No. 1 as filed with the SEC on October 9, 1996 and as
     further amended by Amendment No. 2 as files with the SEC on October 30,
     1996, and all exhibits thereto and (b) all other reports filed by Parent
     under Section 13 of the Securities Exchange Act of 1934, as amended (the
                                                                             
     "Exchange Act") with the SEC since October 30, 1996, which reports are
     -------------                                                         
     listed in Section 4.2 of the Parent Disclosure Schedule (collectively, the
               -----------                                                     
     "SEC Reports").  The SEC Reports constitute all of the documents required
      -----------                                                             
     to be filed by Parent under Section 13 of the Exchange Act with the SEC
     since October 30, 1996.  As of their respective dates, the SEC Reports did
     not contain any untrue statement of a material fact or omit to state a
     material fact required to be stated therein or necessary to make the
     statements therein in light of the circumstances under which they were made
     not misleading. The audited financial statements and unaudited interim
     financial statements of the Parent included in the SEC Reports (i) comply
     as to form in all material respects with applicable accounting requirements
     and the published rules and regulations of the SEC with respect thereto,
     (ii) have been prepared in accordance with GAAP  applied on a consistent
     basis throughout the periods covered thereby (except as may be indicated
     therein or in the notes thereto, and in the case of quarterly financial
     statements, as permitted by Form 10-Q under the Exchange Act), (iii) fairly
     present the consolidated financial condition, results of operations and
     cash flows of the Parent as of the respective dates thereof and for the
     periods referred to therein, and (iv) are consistent with the books and
     records of the Parent.

3.   Authorized and Outstanding Capital Stock.  The authorized and outstanding
     ----------------------------------------                                 
     capital stock of each of the Parent and the Merger Subsidiary is as set
     forth in Section 4.3(A) of the Parent Disclosure Schedule.  All of such
              --------------                                                
     outstanding capital 

                                      A-31
<PAGE>
 
     stock and interests has been duly authorized and validly issued, is fully
     paid and nonassessable and is not subject to any preemptive or similar
     rights. There is neither outstanding nor has the Parent or the Merger
     Subsidiary agreed to grant or issue any equity securities or any Option
     Security or Convertible Security (except as set forth in Section 4.3(A) of
                                                              --------------
     the Parent Disclosure Schedule). Neither the Parent nor the Merger
     Subsidiary is a party to nor is either bound by any agreement, put or
     commitment pursuant to which it is obligated to purchase, redeem or
     otherwise acquire any equity securities or any Option Security or
     Convertible Security. Except as set forth in Section 4.3(A) of the Parent
                                                  --------------
     Distribution Schedule, between the date hereof and the Closing, neither the
     Parent nor the Merger Subsidiary will issue, sell or purchase or agree to
     issue, sell or purchase any equity securities or any Option Security or
     Convertible Security of the Parent or the Merger Subsidiary. All of the
     issued and outstanding capital stock of the Parent has been issued in
     compliance with applicable Federal and State securities laws. The Parent
     Common Stock to be issued in connection with the Acquisition Merger is duly
     authorized and, when issued in accordance with Article 2 hereof, will be
                                                    ---------
     validly issued, fully paid and nonassessable and not subject to preemptive
     rights, with no personal liability attaching thereto.

4.   Changes in Condition.  Since the date of the most recent financial
     --------------------                                              
     statements included in the SEC Reports, except to the extent specifically
     described in Section 4.4 of the Parent Disclosure Schedule, there has been
                  -----------                                                  
     no Adverse Change in the Parent and its Subsidiaries taken as a whole.
     There is no Event known to the Parent which Adversely Affects the Parent
     and its Subsidiaries taken as a whole or the ability of the Parent to
     perform any of the obligations set forth in this Agreement or any
     Collateral Document executed or required to be executed pursuant hereto or
     thereto except for changes in general economic conditions and to the extent
     set forth in Section 4.4 of the Parent Disclosure Schedule.
                  -----------                                   

5.   Liabilities.  At the date of the most recent balance sheet forming part of
     -----------                                                               
     the SEC Reports, the Parent had no obligations or liabilities, past,
     present or deferred, accrued or unaccrued, fixed, absolute, contingent or
     other, except as disclosed in such balance sheet, or the notes thereto, and
     since such date the Parent has not incurred any such obligations or
     liabilities, other than obligations and liabilities incurred in the
     ordinary course of business consistent with past practice of the Parent,
     which do not, in the aggregate, Adversely Affect the Parent except to the
     extent set forth in Section 4.5 of the Parent Disclosure Schedule.
                         -----------                                   

     The Parent has not Guaranteed or is not otherwise primarily or secondarily
liable in respect of any obligation or liability of any other Person material to
the Parent, except for endorsements of negotiable instruments for deposit in the
ordinary course of business, consistent with prior practice, or as disclosed in
the most recent balance sheet, or the notes thereto, forming part of the SEC
Reports or in Section 4.5 of the Parent Disclosure Schedule.
              -----------                                   

6.   Title to Properties; Leases.
     --------------------------- 

                                      A-32
<PAGE>
 
     (a)  Each of the Parent and its Subsidiaries has good legal and insurable
          title, with respect to all real property owned or leased (in fee
          simple if owned and leasehold if leased) and marketable title if owned
          (in fee simple), if any, reflected as an asset on the most recent
          balance sheet forming part of the SEC Reports, or held by the Parent
          or a Subsidiary of the Parent for use in its business if not so
          reflected, and good and clear indefeasible and merchantable title to
          all other assets, tangible and intangible, reflected on such balance
          sheet, or (excluding leased real estate) held by the Parent or a
          Subsidiary of the Parent for use in its business if not so reflected,
          or purported to have been acquired by the Parent or a Subsidiary of
          the Parent since such date, except inventory sold or depleted, or
          property, plant and other equipment used up or retired, since such
          date, in each case in the ordinary course of business consistent with
          past practice of the Parent, free and clear of all Liens, except (x)
          such as are reflected in the most recent balance sheet, or the notes
          thereto, forming part of the SEC Reports, (y) Liens securing taxes,
          assessments, governmental charges or levies, or the claims of
          materialmen, carriers, landlords and like persons, which are not yet
          due or payable, or (z) as set forth in Section 4.6(A) of the Parent
                                                 --------------              
          Disclosure Schedule.  Each Lease or other occupancy or other agreement
          under which the Parent or a Subsidiary of the Parent holds real or
          personal property has been duly authorized, executed and delivered by
          the Parent or such Subsidiary and each such Lease is a legal and valid
          obligation of the Parent or such Subsidiary.  The Parent or a
          Subsidiary has a valid leasehold interest in and enjoys peaceful and
          undisturbed possession under all Leases pursuant to which it holds any
          real property or tangible personal property.  All of such Leases are
          valid and subsisting and in full force and effect; and the Parent or
          such Subsidiary is not, nor to the knowledge of the Parent is any
          other party thereto, in default in the performance, observance or
          fulfillment of any obligation, covenant or condition contained in any
          such Lease.

     (b)  The real property owned or leased by the Parent is in all material
          respects disclosed in the SEC Reports or Section 4.6(B) of the Parent
                                                   --------------              
          Disclosure Schedule, and such real property, fixtures, fixed assets
          and machinery and equipment are in a state of good repair and
          maintenance and are in good operating condition, reasonable wear and
          tear excepted.  Each of the Parent and its Subsidiary owns or leases
          all tangible assets necessary for the conduct of its business as
          presently conducted.

7.   Compliance with Private Authorizations.  The Parent or such Subsidiary has
     --------------------------------------                                    
     obtained all Private Authorizations which are necessary for the ownership
     by the Parent or such Subsidiary of its properties and the conduct of its
     business as now conducted, except to the extent that the failure to have
     obtained any such Private Authorization would not have an Adverse Effect.
     The Parent or such Subsidiary is not in breach or violation of, or in
     default in the performance, observance or fulfillment of, any Private
     Authorization, except for such defaults, breaches or violations, as do not
     in the aggregate have any Adverse Effect on the Parent or such Subsidiary
     or the ability of the Parent or such Subsidiary to perform any of 

                                     A-33
<PAGE>
 
     the obligations set forth in this Agreement or any Collateral Document
     executed or required to be executed pursuant hereto or thereto or to
     consummate the Acquisition and the Transactions. No Private Authorization
     is the subject of any pending or, to the Parent's knowledge, threatened
     attack, revocation or termination.

8.   Compliance with Governmental Authorizations and Applicable Law.
     -------------------------------------------------------------- 

     (a)  Section 4.8(A) of the Parent Disclosure Schedule contains a
          --------------                                             
          description or disclosure of or reference to:

          (1)  all Legal Actions which are pending or, to Parent's knowledge,
               threatened or contemplated against, and which in any manner
               relate Adversely to, the Parent or the business, operations or
               properties, or the officers or directors of the Parent in
               connection therewith.

          (2)  each Governmental Authorization to which the Parent is subject
               and which relates to the business, operations, properties,
               prospects, condition (financial or other), or results of
               operations of the Parent, all of which are in full force and
               effect.

     (b)  The Parent or a Subsidiary of the Parent has obtained all Governmental
          Authorizations which are necessary for the ownership or uses of its
          properties and the conduct of its business as now conducted or as
          presently proposed to be conducted by the Parent or which, if not
          obtained and maintained, could singly or in the aggregate, have any
          Adverse Effect on the Parent or the Parent and its Subsidiaries taken
          as a whole.  No Governmental Authorization is the subject of any
          pending or, to Parent's knowledge, threatened attack, revocation or
          termination.  The Parent or a Subsidiary of the Parent is not, nor at
          any time since January 1, 1993 has been, or is or has during such time
          been charged with, or to the Parent's knowledge, is threatened or
          under investigation with respect to any material breach or violation
          of, or default in the performance, observance or fulfillment of any
          Governmental Authorization or any Applicable Law, except for such
          breaches, violations or defaults as do not have in the aggregate any
          Adverse Effect on the Parent or the ability of the Parent to perform
          any of the obligations set forth in this Agreement or any Collateral
          Document executed or required to be executed pursuant hereto or
          thereto, or to consummate the Acquisition Merger and the Transaction,
          except as otherwise described in Section 4.8(B) of the Parent
                                           --------------              
          Disclosure Schedule.

     (c)  Each of the Parent and its Subsidiaries, and the conduct of their
          respective businesses, are in compliance with all Applicable Laws
          which (i) affect or relate to this Agreement or the Transactions or
          (ii) are applicable to the Parent or any of its Subsidiaries or their
          respective businesses, except for any violation of, or default under,
          any Applicable Law which reasonably may be expected not to have an
          Adverse Effect on the assets, business, 

                                     A-34
<PAGE>
 
          financial condition, results of operations or future prospects of the
          Parent.

9.   Intangible Assets.  Section 4.9 of the Parent Disclosure Schedule sets
     -----------------   -----------                                       
     forth a true, correct and complete description of all Governmental
     Authorizations relating to Intangible Assets or rights with respect
     thereto, that are necessary for the present conduct of the Parent's
     business, including without limitation the nature of the Parent's interest
     in each and the extent to which the same have been duly registered in the
     offices as indicated therein.  The Parent owns or possesses or otherwise
     has the right to use all Governmental Authorizations and other Intangible
     Assets necessary for the conduct of its business free and clear of all
     Liens and without any conflict with the rights of others.  Except as
     otherwise described in Section 4.9 of the Parent Disclosure Schedule, no
                            -----------                                      
     Governmental Authorization or Intangible Asset has been or is now involved
     in any opposition, invalidation, or cancellation, and no Intangible Asset
     which is a trademark, trade name or service mark infringes any trade name,
     trademark or service mark of any third party.

10.  Related Transactions.  Section 4.10 of the Parent Disclosure Schedule sets
     --------------------   ------------                                       
     forth a true, correct and complete description of any Contractual
     Obligation or transaction between the Parent and any of its officers,
     directors, employees, stockholders, or any Affiliate of any thereof (other
     than reasonable compensation for services as officers, directors and
     employees and reimbursement for out-of-pocket expenses reasonably incurred
     in support of the Parent's business), including without limitation any
     providing for the furnishing of services to or by, providing for rental of
     property, real, personal or mixed, to or from, or providing for the lending
     or borrowing of money to or from or otherwise requiring payments to or
     from, any officer, director, stockholder or employee, or any Affiliate of
     any thereof.

11.  Insurance.  Each of the Parent and its Subsidiaries is covered by insurance
     ---------                                                                  
     in scope and amount customary and reasonable for the business in which it
     is engaged. The Parent is not in breach or violation of or in default under
     any such policy, and all premiums due thereon have been paid, and each such
     policy or a comparable replacement policy will continue to be in force and
     effect up to and including the Closing Date.  The Parent has not received
     any notice from any insurer disclaiming coverage or reserving rights with
     respect to a particular claim or such policy in general.  The Parent has
     not incurred any loss, damage, expense or liability covered by any such
     insurance policy for which it has not properly asserted a claim under such
     policy.

12.  Tax Matters.
     ----------- 

     (a)  The Parent has, on a consolidated basis with its Subsidiaries in
          accordance with all Applicable Laws, filed all Tax Returns which are
          required to be filed, and has paid, or made adequate provision for the
          payment of, all Taxes which have or may become due and payable
          pursuant to said Returns and all other governmental charges and
          assessments received to date.  All Taxes which the Parent is required
          by law to withhold and 

                                     A-35
<PAGE>
 
          collect have been duly withheld and collected, and have been paid
          over, in a timely manner, to the proper Authorities to the extent due
          and payable. The Parent has not executed any waiver to extend, or
          otherwise taken or failed to take any action that would have the
          effect of extending, the applicable statute of limitations in respect
          of any Tax liabilities of the Parent for the fiscal years prior to and
          including the most recent fiscal year. Adequate provision has been
          made on the most recent balance sheet forming part of the SEC Reports
          for all Taxes of any kind, including interest and penalties in respect
          thereof, whether disputed or not, and whether past, current or
          deferred, accrued or unaccrued, fixed, contingent, absolute or other.
          The Parent is not a "consenting corporation" within the meaning of
          Section 341(f) of the Code.

     (b)  The Parent has paid all Taxes which have become due pursuant to its
          Returns.

     (c)  From the end of its most recent fiscal year to the date hereof, the
          Parent has not made any payment on account of any Taxes except regular
          payments required in the ordinary course of business, consistent with
          prior practice, with respect to current operations or property
          presently owned.

     (d)  The information shown on the Federal income Tax Returns of the Parent
          (true, correct and complete copies of which have been furnished by the
          Parent to the Company) is true, correct and complete and fairly and
          accurately reflects the information purported to be shown.  Federal
          and state income Tax Returns of the Parent have been examined by the
          IRS or applicable state Authority through the taxable periods set
          forth in Section 4.12(D) of the Parent Disclosure Schedule, and the
                   ---------------                                           
          Parent has not been notified regarding any pending examination, except
          as shown in Section 4.12(D) of the Parent Disclosure Schedule.
                      ---------------                                   

     (e)  The Parent is not a party to any tax sharing agreement or arrangement,
          except as set forth in Section 4.12(E) of the Parent Disclosure
                                 ---------------                         
          Schedule.

     (f)  The Parent is not, nor within five years of the date hereof has been,
          a "United States real property holding corporation" as defined in
          Section 897 of the Code.

13.  Employee Retirement Income Security Act of 1974.
     ----------------------------------------------- 

     (a)  The Parent (which for purposes of this Section 4.13 shall include any
                                                 ------------                  
          ERISA Affiliate with respect to any Plan subject to Title IV of ERISA)
          does not contribute to any Plan or sponsor any Plan or Benefit
          Arrangement or has not contributed to or sponsored any Plan or Benefit
          Arrangement that the Company is required to disclose in its filings
          with the SEC, except as set forth in Section 4.13(A) of the Parent
                                               ---------------              
          Disclosure Schedule.  As to all such Plans and Benefit Arrangements,
          and except as disclosed in such Section 4.13(A) of the Parent
                                          ---------------              
          Disclosure Schedule:

                                     A-36
<PAGE>
 
          (1)  all Plans and Benefit Arrangements comply and have been
               administered in all material respects in form and in operation
               with all Applicable Laws, and the Parent has not received any
               outstanding notice from any Authority questioning or challenging
               such compliance;

          (2)  all Plans maintained or previously maintained by the Parent that
               are or were intended to comply with Section 401 of the Code
               comply and complied in form and in operation with all applicable
               requirements of such Section, and no event has occurred which
               will or could reasonably be expected to give rise to
               disqualification of any such Plan under such Section;

          (3)  none of the assets of any Plan are invested in employer
               securities or employer real property;

          (4)  there are no "prohibited transactions" (as described in Section
               406 of ERISA or Section 4975 of the Code) with respect to any
               Plan for which the Parent has any liability;

          (5)  there are no Claims (other than routine claims for benefits)
               pending or threatened involving Plans or the assets of Plans;

          (6)  neither the Parent, nor any ERISA Affiliate has maintained any
               Plan that is subject to Title IV of ERISA;

          (7)  to the extent that the most recent balance sheet forming part of
               the SEC Reports do not include a pro rata amount of the
               contributions which would otherwise have been made in accordance
               with past practices for the Plan years which include the Closing
               Date, such amounts are set forth in Section 4.13(A) of the Parent
               Disclosure Schedule;

          (8)  the Parent has not, nor has any of its respective directors,
               officers, employees or any other fiduciary committed any breach
               of fiduciary responsibility imposed by ERISA that would subject
               the Parent or any of its directors, officers or employees to any
               material liability under ERISA;

          (9)  except as set forth in Section 4.13(A)(ix) of the Parent
               Disclosure Schedule (which entry, if applicable, shall indicate
               the present value of accumulated plan liabilities calculated in a
               manner consistent with FAS 106 and actual annual expense for such
               benefits for each of the last two (2) years) and pursuant to the
               provisions of COBRA, the Parent does not maintain any Plan that
               provides benefits described in Section 3(1) of ERISA to any
               former employees or retirees of the Parent; and

                                     A-37
<PAGE>
 
          (10) the Parent has made available to the Company a copy of the two
               most recently filed Federal Form 5500 series and accountant's
               opinion, if applicable, for each Plan.

     (b)  The Parent is not and has never been a party to any Multiemployer Plan
          or made contributions to any such plan.

14.  Employment Arrangements.
     ----------------------- 

     (a)  The Parent has no obligation or liability, contingent or other, under
          any Employment Arrangement that is required to be disclosed in the
          Company's filings with the SEC (whether or not listed in Section
                                                                   -------
          4.13(A) of the Parent Disclosure Schedule), other than those listed or
          -------                                                               
          described in Section 4.14(A) of the Parent Disclosure Schedule.
                       ---------------                                    
          Neither the Parent nor any of its Subsidiaries is now nor during the
          past three (3) years has been subject to or involved in or, to
          Parent's knowledge, been threatened with any union elections,
          petitions therefor or other organizational activities, except as
          described in Section 4.14(A) of the Parent Disclosure Schedule. None
                       ---------------                                        
          of the employees of the Parent or any of its Subsidiaries is
          represented by any labor union or other employee collective bargaining
          organization and there are no pending grievances, disputes or
          controversies with any union or any other employee collective
          bargaining organization of such employees.

     (b)  Except as set forth in Section 4.14(B) of the Parent Disclosure
                                 ---------------                         
          Schedule, no employee shall accrue or receive additional benefits,
          service or accelerated rights to payments of benefits under any
          Employment Arrangement, including the right to receive any parachute
          payment, as defined in Section 280G of the Code, or become entitled to
          severance, termination allowance or similar payments as a direct
          result of this Agreement, the Acquisition Merger or the Transactions.

15.  Material Agreements.  Listed on Section 4.15(A) of the Parent Disclosure
     -------------------             ---------------                         
     Schedule are all Material Agreements that the Company is required to
     disclose in its filings with the SEC relating to the ownership or operation
     of the business and property of the Parent and its Subsidiaries presently
     held or used by the Parent or any of its Subsidiaries or to which the
     Parent or any of its Subsidiaries is a party or to which it or any of its
     property is subject or bound.  True, complete and correct copies of each of
     the Material Agreements have been furnished by the Parent to the Company
     (or, if oral, true, complete and correct descriptions thereof have been set
     forth in Section 4.15(A) of the Parent Disclosure Schedule).  All of the
              ---------------                                                
     Material Agreements are valid, binding and legally enforceable obligations
     of the Parent or such Subsidiary, as the case may be, and, to the Parent's
     knowledge, the other parties thereto (except as such enforceability may be
     subject to bankruptcy, moratorium, insolvency, reorganization, arrangement,
     voidable preference, fraudulent conveyance and other similar laws relating
     to or affecting the rights of creditors and except as the same may be
     subject to the effect of general 

                                     A-38
<PAGE>
 
     principles of equity), and the Parent or such Subsidiary is validly and
     lawfully operating its business and owning its property under each of the
     Material Agreements. No Event which, with the giving of notice or the
     passage of time, or both, constitutes an event of default by the Parent or
     any of its Subsidiaries under any Material Agreement has occurred and is
     continuing, except for such defaults that would not, individually or in the
     aggregate, have an Adverse Effect on the Parent. To the knowledge of the
     Parent, no other party to any Material Agreement is in default in any
     material respect in the payment or performance of its obligations
     thereunder and no Event which, with the giving of notice or the passage of
     time, or both, constitutes a material event of default by such other party
     under any Material Agreement has occurred and is continuing.

16.  Ordinary Course of Business.
     --------------------------- 

     (a)  The Parent and its Subsidiaries, from the date of the most recent
          balance sheet forming part of the SEC Reports to the date hereof, and
          until the Closing Date, except as may be described on Section 4.16(A)
                                                                ---------------
          of the Parent Disclosure Schedule or as may expressly be required or
          permitted by the terms of this Agreement:

          (1)  has operated, and will continue to operate, its business in the
               normal, usual and customary manner in the ordinary course of
               business, consistent with prior practice;

          (2)  has not sold or otherwise disposed of, or contracted to sell or
               otherwise dispose of, and will not sell or otherwise dispose of
               or contract to sell or otherwise dispose of, any of its
               properties or assets, other than in the ordinary course of
               business;

          (3)  except in each case in the ordinary course of business,
               consistent with prior practice, or as detailed as transactions
               not in the ordinary course in the Parent's business plan set
               forth as Section 4.16(A)(iii) of the Parent Disclosure Schedule,
                        --------------------                                   
               and except as expressly otherwise contemplated hereby,

               (a) has not incurred and will not incur any obligations or
               liabilities (fixed, contingent or other);

               (b) has not entered and will not enter into any commitments; and

               (c) has not canceled and will not cancel any debts or claims;

          (4)  has not made or committed to make, and will not make or commit to
               make, any additions to its property or any purchases of machinery
               or equipment, except for normal maintenance and replacements;

                                     A-39
<PAGE>
 
          (5)  has not discharged or satisfied, and will not discharge or
               satisfy, any Lien and has not paid and will not pay any
               obligation or liability (absolute or contingent) other than
               current liabilities or obligations under contracts then existing
               or thereafter entered into in the ordinary course of business,
               consistent with prior practice, and commitments under Leases
               existing on that date or incurred since that date in the ordinary
               course of business;

has not created or permitted to be created, and will not create or permit to be
created any Lien on any of its tangible property;

          (6)  has not transferred or created, or permitted to be created, and
               will not transfer or create, or permit to be created, any Lien on
               any Intangible Assets;

          (7)  except in the ordinary course of business, consistent with prior
               practice, has not increased and will not increase the
               compensation payable or to become payable to any of its
               directors, officers, employees, advisers, consultants, salesmen
               or agents or otherwise alter, modify or change the terms of their
               employment or engagement;

          (8)  has not suffered any material damage, destruction or loss
               (whether or not covered by insurance) or any acquisition or
               taking of property by any Authority;

          (9)  has not waived, and will not waive, any rights of material value
               without fair and adequate consideration;

          (10) has not experienced any work stoppage;

          (11) has not entered into, amended or terminated and will not enter
               into, amend or terminate any Lease, Governmental Authorization,
               Private Authorization, Material Agreement or Employment
               Arrangement or any Contractual Obligation or transaction with any
               Affiliate, except for amendments or terminations in the ordinary
               course of business, consistent with prior practice, in accordance
               with the terms thereof;

          (12) has not amended or terminated and will not amend or terminate,
               and has kept and will keep in full force and effect including
               without limitation renewing to the extent the same would
               otherwise expire or terminate, all insurance policies and
               coverage; and

          (13) has not entered into, and will not enter into, any other
               transaction or series of related transactions which individually
               or in the aggregate is material to the Parent, except in the
               ordinary course of business, consistent with prior practice.

                                     A-40
<PAGE>
 
     (b)  From the end of its most recent fiscal year to the date hereof, except
          as described in Section 4.16(B) of the Parent Disclosure Schedule, the
                          ---------------                                       
          Parent has not, or on or prior to the Closing Date will not have,
          declared, made or paid, or agreed to declare, make or pay, any
          distribution.

17.  Broker or Finder.  Other than Smith Barney Inc., which acted as the
     ----------------                                                   
     financial adviser to the Parent, no Person assisted in or brought about the
     negotiation of this Agreement, the Acquisition Merger or the subject matter
     of the Transactions in the capacity of broker, agent or finder or in any
     similar capacity on behalf of the Parent.

18.  Environmental Matters.
     --------------------- 

     (a)  Except as set forth in Section 4.18(A) of the Parent Disclosure
                                 ---------------                         
          Schedule, each of the Parent and its Subsidiaries:

          (1)  is in compliance in all material respects with all applicable
               Environmental Laws; and

          (2)  is not the subject of or, to the Parent's knowledge, threatened
               with any Legal Action alleging the violation of any Environmental
               Law or involving a demand for damages or other potential
               liability arising under any Environmental Law.

     (b)  Except as set forth in Section 4.18(B) of the Parent Disclosure
                                 ---------------                         
          Schedule, to the Parent's knowledge, no disposal or release of
          material quantities of Hazardous Materials has occurred on any
          property or facility owned or leased by the Parent.

     (c)  No environmental site assessment has been conducted by or on behalf of
          the Parent at any property owned or leased by the Parent, except as
          set forth in Section 4.18(C) of the Parent Disclosure Schedule.
                       ---------------                                   

19.  Reports.  Since October, 1996, the Parent has timely filed, and subsequent
     -------                                                                   
     to the date hereof will timely file, all reports, registrations and
     statements, together with any amendments required to be made with respect
     thereto, that were and are required to be filed with the SEC, including,
     but not limited to, Forms 10-K, Forms 10-Q, Forms 8-K and proxy statements
     (and all such reports, registrations and statements have been made
     available by the Parent to the Company).  As of their respective dates,
     such reports complied and, with respect to filings made after the date of
     this Agreement, will at the date of filing comply, in all material respects
     with all applicable statutes, rules and regulations.  As of their
     respective dates, such reports did not contain and, with respect to filings
     made after the date of this Agreement, will not at the date of filing
     contain, any untrue statement of a material fact or omit to state a
     material fact required to be stated therein or necessary in order to make
     the statements therein, in light of the circumstances under which they were
     made, not misleading.

                                     A-41
<PAGE>
 
20.  Antitakeover Statutes Not Applicable.  No "fair price", "moratorium",
     ------------------------------------                                 
     "control share acquisition" or other form of antitakeover statute or
     regulation is applicable to the Parent's or the Parent's entering into this
     Agreement and consummating the transactions contemplated hereby, including,
     without limitation, issuing to the stockholders of the Company the shares
     of Parent Common Stock which constitute the Purchase Price.

21.  Pooling Matters.  To the Parent's knowledge and based upon consultation
     ---------------                                                        
     with its independent accountants, neither the Parent nor any of its
     affiliates has taken or agreed to take any action that would affect the
     ability of the Parent to account for the Acquisition Merger as a pooling of
     interests.

22.  Continuing Representations and Warranties.  Except for those
     -----------------------------------------                   
     representations and warranties which speak as of a specific date, all of
     the representations and warranties of the Parent and the Merger Subsidiary
     set forth in this Article shall be true and correct on the Closing Date
     with the same force and effect as though made on and as of that date and
     those, if any, which speak as of a specific date shall be true and correct
     as of such date on the Closing Date.

23.  Disclosure.  No representation or warranty by the Parent contained in this
     ----------                                                                
     Agreement, and no statement contained in the Parent Disclosure Schedule or
     any document, certificate of other instrument delivered to or to be
     delivered by or on behalf of the Parent pursuant to this Agreement,
     contains or will contain any untrue statement of a material fact or omit or
     will omit to state any material fact necessary, in light of the
     circumstances under which it was or will be made, in order to make the
     statements herein or therein not misleading.


               REPRESENTATIONS AND WARRANTIES OF THE STOCKHOLDERS

     Each Stockholder, for himself or itself only, hereby represents and
warrants to, and agrees with, the Parent and Merger Subsidiary as follows:

1.   Ownership.  Such Stockholder is the lawful owner of record and beneficial
     ---------                                                                
     owner of the number of shares of Company Common Stock set forth opposite
     his or its name in Section 5.1 of the Company Disclosure Schedule.  Except
                        -----------                                            
     in connection with the satisfaction of the conditions set forth in Section
                                                                        -------
     7.2 (H) or (I), (i) such Stockholder is not party to or bound by any
     -------    ---                                                      
     agreement or commitment pursuant to which it is obligated to purchase or
     otherwise acquire any equity securities, Option Securities or Convertible
     Securities of the Company, and (ii) between the date hereof and the
     Closing, such Stockholder will not sell or purchase, or agree to sell or
     purchase, any equity securities, Option Securities or Convertible
     Securities of the Company.

2.   Liens.  The shares of the Company Common Stock owned by such Stockholder
     -----                                                                   
     are free and clear of all Liens, and none of such shares of the Company
     Common Stock is subject to any written or oral agreement whatsoever with
     respect to the voting thereof, the sale of pledge thereof (including,
     without limitation, any 

                                     A-42
<PAGE>
 
     option or right of first refusal to sell any such shares) or any like
     matter, nor has any proxy been granted to any Person with respect to any
     such shares of the Company Common Stock.

3.   Authorization of Agreement.  This Agreement has been duly and validly
     --------------------------                                           
     executed and delivered on behalf of such Stockholder and constitutes a
     valid obligation such Stockholder, enforceable in accordance with its
     terms, except to the extent that its enforceability may be limited by
     applicable insolvency, bankruptcy or similar laws affecting the enforcement
     of creditors' rights generally.

4.   No Governmental Consents.  Except as set forth in Section 5.4 of the
     ------------------------                          -----------       
     Company Disclosure Schedule, no Governmental Authorization or Governmental
     Filing or Private Authorization is required to be obtained or made by the
     Company or such Stockholder in connection with the Acquisition Merger and
     the Transactions except for filing requirements under Applicable Laws in
     connection with the Acquisition Merger and the Transactions and except
     pursuant to the HSR Act.

5.   Investment Representations of Stockholders.
     ------------------------------------------ 

     (a)  Such Stockholder is acquiring Parent Common Stock for his own account
          for the purpose of investment, and not with a view to, or sale in
          connection with, any distribution thereof.

     (b)  Such Stockholder has such knowledge and experience in financial and
          business matters that he is capable of evaluating the merits and risks
          of his proposed investment in Parent Common Stock.  Such Stockholder
          acknowledges that he, his attorneys, accountants and other
          representatives have had, prior to his execution of this Agreement,
          the opportunity to ask questions of, and to receive answers from, the
          Parent concerning the Parent, its Affiliates and their business and
          financial condition.

     (c)  Such Stockholder understands and acknowledges that all of the Parent
          Common Stock to be delivered to him pursuant to the provisions of this
          Agreement will be "restricted securities" within the meaning of the
          1933 Act, and agrees that the certificates therefor shall bear the
          following legend:

          THESE SECURITIES HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF
          1933 AND MAY NOT BE TRANSFERRED UNLESS COVERED BY AN EFFECTIVE
          REGISTRATION STATEMENT UNDER SAID ACT, A "NO ACTION" LETTER FROM THE
          SECURITIES AND EXCHANGE COMMISSION WITH RESPECT TO SUCH TRANSFER, A
          TRANSFER MEETING THE REQUIREMENTS OF RULE 144 OF THE SECURITIES AND
          EXCHANGE COMMISSION OR AN OPINION OF COUNSEL SATISFACTORY TO THE
          ISSUER TO THE EFFECT THAT 

                                     A-43
<PAGE>
 
          ANY SUCH TRANSFER IS EXEMPT FROM SUCH REGISTRATION.

Such Stockholder further understands and acknowledges that stop transfer
instructions will be issued by Parent to its transfer agent with respect to all
of the Parent Common Stock to be delivered to him pursuant to the provisions of
this Agreement.

     (d)  Such Stockholder understands and acknowledges that all of the Parent
          Common Stock to be delivered to him pursuant to the provisions of this
          Agreement will not be registered under the 1933 Act and, accordingly,
          such Stockholder recognizes that he may be required to bear the
          economic risk of his investment until such shares are registered and,
          after such registration, until any other restrictions on transfer may
          lapse.  Such Stockholder agrees on behalf of himself, and his heirs,
          executors, successors and assigns, that he will only sell, transfer,
          pledge or hypothecate any of the Parent Common Stock to be acquired by
          him pursuant to the provisions of this Agreement pursuant to an
          effective registration statement under the 1933 Act or in a
          transaction wherein registration under the 1933 Act is not required.

     (e)  Such Stockholder understands and acknowledges that the provisions of
          this Section 5.5 apply to all of the Parent Common Stock to be
               -----------                                              
          delivered to him pursuant to the provisions of this Agreement.

6.   Disclosure Material.  The Parent has distributed to such Stockholder, and
     -------------------                                                      
     such Stockholder represents and warrants to the Parent that he has had an
     opportunity to review, prior to his execution and delivery of this
     Agreement, (i) the SEC Reports and (ii) such other data in the possession
     of the Parent as such Stockholder shall have requested.


                              ADDITIONAL COVENANTS

1.   Confidentiality; Access to Information.
     -------------------------------------- 

     (a)  The Company and the Parent acknowledge that the Company and the Parent
          have heretofore executed a confidentiality letter, dated January 16,
          1997 (the "Confidentiality Letter"), which separately and as
                     ----------------------                           
          incorporated herein shall remain in full force and effect after and
          notwithstanding the execution and delivery of this Agreement, and that
          information obtained from the Company by the Parent or its
          Representatives or by the Company or its Representatives from the
          Parent, pursuant to Section 6.1(B), the Confidentiality Letter or
                              --------------                               
          otherwise shall be subject to the provisions of the Confidentiality
          Letter.

     (b)  The Company will afford to the Parent and the Parent's Representatives
          full access during normal business hours throughout the period prior
          to the Closing Date to all of its (and Rainbow's) properties, books,
          contracts, 

                                     A-44
<PAGE>
 
          commitments and records (including without limitation Tax Returns)
          and, during such period, shall furnish promptly upon request all
          information relating to the Company and Rainbow, that the Parent or
          any of its Representatives reasonably requires. Subject to the terms
          and conditions of the Confidentiality Letter which are expressly
          incorporated herein by reference thereto for the benefit of the
          parties hereto, the Parent shall hold and shall use its best efforts
          to cause the Parent's Representatives to hold, and the Company shall
          hold and shall use its best efforts to cause its Representatives to
          hold, in strict confidence all non-public documents and information
          furnished (whether prior or subsequent hereto) to the Parent or the
          Company, as the case may be, in connection with this Agreement, the
          Acquisition Merger and the Transactions.

     (c)  Subject to the terms and conditions of the Confidentiality Letter, the
          Parent and the Company may disclose such information as may be
          necessary in connection with seeking all Governmental and Private
          Authorizations or that is required by Applicable Law to be disclosed.
          In the event that this Agreement is terminated in accordance with its
          terms, the Parent and the Company shall each promptly redeliver all
          non-public written material provided pursuant to this Section or any
          other provision of this Agreement or otherwise in connection with the
          Acquisition Merger and the Transactions and shall not retain any
          copies, extracts or other reproductions in whole or in part of such
          written material other than one copy thereof which shall be delivered
          to independent counsel for such party.

     (d)  No investigation pursuant to this Section 6.1 shall affect any
                                            -----------                 
          representation or warranty in this Agreement of any Party hereto or
          any condition to the obligations of the Parties hereto.

2.   Approval of Stockholders.  The Parent will (a) as promptly as practicable,
     ------------------------                                                  
     take all steps necessary to duly call, give notice of, convene and hold a
     meeting of its stockholders for the purpose of approving the issuance of
     shares of Parent Common Stock in payment of the Purchase Price, and for
     such other purposes as may be necessary or desirable, (b) subject to the
     fiduciary duties of its Board of Directors as advised by outside counsel,
     recommend to its stockholders the approval of such foregoing matters to be
     submitted by it to its stockholders, and (c) cooperate and consult with the
     Company with respect to each of the foregoing matters.  Subject to the
     fiduciary duties of its Board of Directors as advised in writing by outside
     counsel, the Parent will use all reasonable efforts to obtain the necessary
     approvals of its stockholders of the proposals described above to be
     submitted by it in connection with this Agreement.  In connection
     therewith, Norman A. Cloutier, Michael S. Funk, Funk Family 1992 Revocable
     Living Trust and Triumph-Connecticut Limited Partnership have,
     simultaneously with the execution of this Agreement, executed and delivered
     to the Company a voting agreement in the form of Exhibit A hereto, agreeing
                                                      ---------                 
     to vote their shares of Parent Common Stock in favor of the Acquisition
     Merger and the Transactions.

                                     A-45
<PAGE>
 
3.   Agreement to Cooperate.
     ---------------------- 

     (a)  Parent Proxy Solicitation.   The Parties will cooperate in connection
          -------------------------                                            
          with the preparation and filing by the Parent with the SEC such proxy
          or information materials as may be necessary or appropriate relating
          to the shares of Parent Common Stock to be issued in connection with
          the Acquisition Merger (the "Proxy Statement"), or as shall be
                                       ---------------                  
          necessary or desirable in order to consummate the transactions
          contemplated by this Agreement, each to be undertaken as promptly as
          practicable, and the Parent will use its best efforts to mail the
          Proxy Statement to the Parent's stockholders as promptly as
          practicable.  The parties shall also take any reasonable action
          required to be taken under any state "Blue Sky" laws in connection
          with the consummation of the transactions contemplated by this
          Agreement.

     (b)  Each of the Parties shall use its best efforts to take, or cause to be
          taken, all actions and to do, or cause to be done, all things
          necessary, proper or advisable under Applicable Law to consummate the
          Acquisition Merger and make effective the Transactions, including
          using its best efforts (i) to prepare and file with the applicable
          Authorities as promptly as practicable after the execution of this
          Agreement all requisite applications and amendments thereto, together
          with related information, data and exhibits, necessary to request
          issuance of orders approving the Acquisition Merger and the
          Transactions by all such applicable Authorities, each of which must be
          obtained or become final in order to satisfy the condition applicable
          to it set forth in Section 6.1(iii); (ii) to obtain all necessary or
                             ----------------                                 
          appropriate waivers, consents and approvals, and (iii) to effect all
          necessary registrations, filings and submissions (including without
          limitation filings under federal or state securities laws or the HSR
          Act and any other submissions requested by the Federal Trade
          Commission or Department of Justice) and (iv) to lift any injunction
          or other legal bar to the Acquisition Merger and the Transactions
          (and, in such case, to proceed with the Acquisition Merger and the
          Transactions as expeditiously as possible).  Each of the Parties
          recognizes that the consummation of the Acquisition Merger and the
          Transactions is subject to the preacquisition notification
          requirements of the HSR Act.  Each agrees that, to the extent required
          by Applicable Law to consummate the Acquisition Merger, it will file
          with the Antitrust Division of the Department of Justice and the
          Federal Trade Commission a Notification and Report Form in a manner so
          as to constitute substantial compliance with the notification
          requirements of the HSR Act.  Each covenants and agrees to use its
          best efforts to achieve the prompt termination or expiration of any
          waiting period or any extension thereof under the HSR Act.

     (c)  Each of the Parties agrees to take such actions as may be necessary to
          obtain any Governmental Authorizations legally required for the
          consummation of the Acquisition Merger and the Transactions, including

                                     A-46
<PAGE>
 
          the making of any Governmental Filings, publications and requests for
          extensions and waivers.

     (d)  The Company will use its best efforts on or prior to the Closing Date
          (i) to obtain the satisfaction of the conditions specified in Sections
                                                                        --------
          7.1 and 7.2; and (ii) if requested by the Parent, to obtain the
          ---     ---                                                    
          consents (to the extent required) to the continued existence in
          accordance with its then-stated terms of all long-term debt of each of
          the Company and Rainbow.  The Parent will use its best efforts on or
          prior to the Closing Date to obtain the satisfaction of the conditions
          applicable to it specified in Sections 7.1 and 7.3.
                                        ------------     --- 

4.   Distributions, Liabilities, Etc.  The Company and the Parent acknowledge
     --------------------------------                                        
     and agree that the Company contemplates that, prior to Closing, it will
     make certain Distributions as contemplated by Section 6.12 hereof, to its
                                                   ------------               
     stockholders, and that, no later than Closing, it will cause certain Liens
     to be discharged in their entirety (with financing statement terminations
     properly recorded), in each case as set forth in Section 6.4 of the Company
                                                      -----------               
     Disclosure Schedule. The Company agrees that Distributions not permitted
     pursuant to Section 3.18(A) or (B) shall be made only to the extent
                 ---------------    ---                                 
     provided in Section 6.4 of the Disclosure Schedule.
                 -----------                            

5.   Notification of Certain Matters.  The Company shall give prompt notice to
     -------------------------------                                          
     the Parent, and the Parent shall give prompt notice to the Company, of the
     occurrence or non-occurrence of any Event the occurrence or non-occurrence
     of which would be likely to cause (i) any representation or warranty of the
     Company or the Parent, as the case may be, contained in this Agreement to
     be untrue or inaccurate in any material respect, or (ii) in the case of the
     Company, any change to be made in the Company Disclosure Schedule and any
     failure of the Company or the Parent, as the case may be, to comply with or
     satisfy, or be able to comply with or satisfy, any material covenant,
     condition or agreement to be complied with or satisfied by it hereunder;
     provided, however, that the delivery of any notice pursuant to this Section
                                                                         -------
     6.5 shall not limit or otherwise affect the liability of any Party giving
     ---                                                                      
     such notice or the remedies available hereunder to the Party receiving such
     notice.

6.   Public Announcements.  Until the Closing, or in the event of termination of
     --------------------                                                       
     this Agreement, neither the Company on the one hand, nor the Parent on the
     other hand, shall, without the consent of the other, issue any press
     release or otherwise make any public statement with respect to this
     Agreement, the Acquisition Merger or any Transaction (including the
     termination of this Agreement in such event). The Company acknowledges and
     agrees that the Parent may, without its prior consent, issue such press
     release or make such public statement as may be required by Applicable Law
     or any listing agreement or arrangement to which the Parent is a party with
     a national securities exchange or the National Association of Securities
     Dealers, Inc. Automated Quotation System, or as advised by outside counsel.
     The Parent will furnish the Company with a copy of any press release prior
     to its publication and will furnish a copy of any press release so issued
     as soon as practicable after its publication.

                                     A-47
<PAGE>
 
7.   Conveyance Taxes.  The Parties shall cooperate with one another in the
     ----------------                                                      
     preparation, execution and filing of all Returns, questionnaires,
     applications, or other documents regarding any real property transfer or
     gains, sales, use, transfer, value added, stock transfer and stamp Taxes,
     any transfer, recording, registration and other fees, and any similar Taxes
     which become payable in connection with the Transactions that are required
     or permitted to be filed on or before the Closing Date.  Any such Taxes
     shall be paid by the Party required to do so under Applicable Law.

8.   No Solicitation. The Company shall not, and shall cause its Representatives
     ---------------                                                            
     not to, and no Stockholder shall, during the period commencing on the date
     hereof and ending with the earlier to occur of the Closing or the
     termination of this Agreement in accordance with its terms, directly or
     indirectly (i) solicit or initiate the submission of proposals or offers
     from any Person for, (ii) participate in any discussions pertaining to, or
     (iii) furnish any information to any Person other than the Parent and its
     Representatives relating to, any acquisition or purchase of any of the
     Company Common Stock or all or a material portion of the assets of the
     Company, or a merger, consolidation or business combination of the Company,
     or any Other Transaction (other than the Acquisition Merger).

9.   Tax-Free Reorganization Treatment.  None of the Parties hereto or any of
     ---------------------------------                                       
     their respective Subsidiaries or Affiliates has taken, shall take or cause
     to be taken any action, whether before or after the Effective Time, which
     would disqualify the Acquisition Merger as a reorganization within the
     meaning of Section 368(a) of the Code.  Each of the Parties hereto shall
     use all best efforts to cause the Acquisition Merger to qualify as a tax-
     free reorganization under Section 368(a) of the Code and to obtain the
     opinions of counsel in respect of such tax matters referred to in Article 7
     hereof.

10.  Environmental Inspections.
     ------------------------- 

     (a)  Prior to the Closing, the Parent shall have the right to conduct
          environmental and other tests, audits, studies and assessments of the
          real property owned by the Company and the buildings and improvements
          thereon, and to review such records and documents as may be required
          by the Parent to enable it to evaluate the condition of and potential
          liabilities affecting such property.

     (b)  If, in the course of the Parent's tests, audits, studies, assessments
          and review pursuant to subsection (A) above, the Parent shall
          determine that any of the Company's representations and warranties set
          forth in Section 3.20 are untrue and such misrepresentations,
                   ------------                                        
          individually or in the aggregate, could reasonably be expected to have
          an Adverse Effect, the Parent may, in its sole discretion, by written
          notice to the Stockholders made as soon as practicable following the
          Parent's discovery of such misrepresentations and in any event not
          later than thirty (30) days prior to the Termination Date, request
          that the Stockholders irrevocably commit 

                                      A-48
<PAGE>
 
          either (i) to take (at their sole cost and expense), all action
          necessary in accordance with Applicable Law to cure such
          misrepresentations or (ii) to indemnify and hold harmless all Parent
          Indemnified Parties from all Claims incurred by any Parent Indemnified
          Party in connection with any action taken by the Parent or the
          Surviving Corporation or their respective agents, representatives,
          contractors, consultants or employees that is necessary under
          Applicable Law in order to cause the Event giving rise to such
          misrepresentations to be promptly satisfied, discharged or terminated.
          If within ten (10) business days of the Parent's request, the
          Stockholders shall not have irrevocably committed in writing to take
          such action or to indemnify the Parent Indemnified Parties as provided
          above, the Parent may terminate this Agreement by providing written
          notice of such termination to the Stockholders and the Company.

11.  Tax Audits; Certain Tax Returns.
     ------------------------------- 

     (a)  With respect to any audit or judicial or administrative proceeding
          relating to taxable income of the Company, Rainbow or Hendrickson
          Partners which is taxed to any of the Stockholders ("Pass Through
                                                               ------------
          Taxes"), the Stockholders may, at their cost and expense, participate
          -----                                                                
          in the dispute and resolution of such audit or proceeding relating to
          Pass Through Taxes.  The Parent agrees to promptly notify the
          Stockholders of the commencement of any such audit or other proceeding
          with respect to Pass Through Taxes. The Parent agrees to cause the
          Surviving Corporation and Rainbow to cooperate with the Stockholders
          with respect to such audits or proceedings, including, without
          limitation, by providing the Stockholders (and their agents) with
          access to any and all books and records which relate thereto and by
          executing any power of attorney required in connection therewith. If,
          within the twelve (12) months following the Closing Date, any
          adjustments resulting from such audit shall be made to any Tax Returns
          relating to the Company, Rainbow or Hendrickson Partners for any
          period prior to the Closing which may result in any income tax benefit
          to the Surviving Corporation, the Parent or any Affiliate of the
          Parent for any tax period ending after the Closing Date (to the extent
          such income tax benefit is realized after the Closing Date) each
          holder of Company Common Stock shall be entitled to his pro rata share
          of the benefit of such income tax benefit to the extent of such
          holder's related income tax detriment (the "Tax Benefits"), and the
                                                      ------------           
          Parent shall, subject to the provisions of Section 6.15, either (a)
          issue to each such holder shares of Parent Common Stock having a value
          (as determined by reference to the closing price on the Closing Date
          of Parent Common Stock listed on the Nasdaq National Market) equal to
          such holder's pro rata share of the Tax Benefits at such time or times
          as and to the extent the Company, Parent or any Affiliate of Parent
          actually realizes such income tax benefit through the filing of an
          amended tax return or through a reduction in income tax which the
          Company, Parent or such Affiliate would otherwise have had to pay if
          such adjustment had not been made, or (b) issue to each such holder
          shares of Parent Common Stock having a value (as determined by

                                      A-49
<PAGE>
 
          reference to the closing price on the Closing Date of Parent Common
          Stock listed on the Nasdaq National Market) equal to the present value
          of such income tax benefits determined pursuant to a formula to be
          agreed upon by the Parent and the Stockholders.

     (b)  The Parent shall cause the Surviving Corporation to timely prepare and
          file all Tax Returns relating to the Company, Rainbow and Hendrickson
          Partners (and any Tax Returns that treat any of the foregoing as a
          pass through entity) with respect to taxable periods that end on or
          before the Closing Date (the "Pass Through Returns").  The Pass
                                        --------------------             
          Through Returns shall be prepared in a manner in which is consistent
          with past practices, except as otherwise required by GAAP or
          Applicable Law.  Income, gain, loss, deduction and credit of the
          Company, Rainbow and Hendrickson Partners shall be allocated between
          the Pass Through Returns and any succeeding taxable period on the
          basis of a closing of the books of the Company at the close of
          business on the date preceding the Closing Date in accordance with
          Section 1362(e)(6)(D) of the Code and of Rainbow and Hendrickson
          Partners as of the Closing.

12.  Tax Distributions.
     ----------------- 

     (a)  On the Closing Date, the Company shall distribute to the holders of
          Company Common Stock (in proportion to their respective ownership
          interests) (i) the excess of the Estimated S Corporation Taxes over
          the Prior Distributions with respect to the Company, and (ii)  the
          excess of the Estimated Partnership Taxes over the Prior Distributions
          with respect to Rainbow and Hendrickson Partners.  The term "Estimated
                                                                       ---------
          S Corporation Taxes" shall mean the product of the Estimated Short
          -------------------                                               
          Period Taxable Income of the Company times the Tax Rate.  The term
                                                                            
          "Estimated Partnership Taxes" shall mean the product of the Estimated
          ----------------------------                                         
          Short Period Taxable Income of Rainbow and Hendrickson Partners times
          the Tax Rate. The term "Estimated Short Period Taxable Income" shall
                                  -------------------------------------       
          mean an estimate of the taxable income of the Company, Rainbow or
          Hendrickson Partners (as the case may be, but without duplication)
          allocable to the period from the close of the most recently ended
          taxable year of each such Entity through the date immediately
          preceding the Closing Date (in the case of the Company) and through
          the Closing (in the case of Rainbow and Hendrickson Partners) based
          upon a closing of the books at the close of business on the date
          immediately preceding the Closing Date (in the case of the Company) or
          at the Closing or, if earlier, at the close of the entity's taxable
          year (in the case of Rainbow and Hendrickson Partners).  The term "Tax
                                                                             ---
          Rate" shall mean sum of the highest marginal federal and state income
          ----                                                                 
          tax rates imposed on any holder of Company Common Stock with respect
          to ordinary income for the calendar year which includes the Closing
          Date, after giving effect to the deductibility of state income taxes
          in computing federal income taxes.  The term "Prior Distributions"
                                                        ------------------- 
          shall mean any prior distributions or payments to the holders of
          Company Common Stock with respect to Estimated Short Period Taxable
          Income of 

                                      A-50
<PAGE>
 
          the Company, Rainbow or Hendrickson Partners (as the case may be). The
          Stockholders shall cause the preparation of a schedule setting forth
          the Estimated S Corporation Taxes and the Estimated Partnership Taxes
          on or before the Closing Date.

     (b)  As soon as reasonably practicable after the Closing Date, the Parent
          shall cause the computation of the S Corporation Short Period Taxes
          and the Partnership Short Period Taxes. Promptly after the computation
          thereof, (i) the Company shall pay to the holders of Company Common
          Stock (in proportion to their respective interests) the excess, if
          any, of the S Corporation Short Period Taxes over the Estimated S
          Corporation Short Period Taxes, and the excess, if any, of the
          Partnership Short Period Taxes over the Estimated Partnership Short
          Period Taxes, and (ii) the holders of Company Common Stock (in
          proportion to the respective interests) shall pay to the Parent the
          excess, if any, of the Estimated S Corporation Short Period Taxes on
          the S Corporation Short Period Taxes, and the excess, if any, of the
          Estimated Partnership Short Period Taxes on the Partnership Short
          Period Taxes.  The term "S Corporation Short Period Taxes" shall mean
                                   --------------------------------            
          the product of the Short Period Taxable Income of the Company times
          the Tax Rate.  The term "Partnership Short Period Taxes" shall mean
                                   ------------------------------            
          the product of the Short Period Taxable Income of Rainbow and
          Hendrickson Partners (exclusive of any portion thereof already
          included in the Short Period Taxable Income of the Company) times the
          Tax Rate. The term "Short Period Taxable Income" shall mean the
                              ---------------------------                
          taxable income of the Company, Rainbow or Hendrickson Partners (as the
          case may be) allocable to the period from the close of any such
          Entity's most recently ended taxable year through the date immediately
          preceding the Closing Date (in the case of the Company) or through the
          Closing (in the case of Rainbow and Hendrickson Partners) based upon a
          closing of the books at the close of business on the date immediately
          preceding the Closing Date (in the case of the Company) or at the
          Closing or, if earlier, as of the close of the entity's taxable year
          (in the case of Rainbow and Hendrickson Partners).

13.  Water Rights.  The Company shall, prior to the Closing Date, enter into and
     ------------                                                               
     record with the applicable Registry of Deeds, an agreement providing that
     the parcel of real property on which the Company's Chesterfield, New
     Hampshire distribution facility is located (formerly owned by Hendrickson
     Partners) shall be required to make available water to the Adjacent Parcels
     in an amount per day equal to 150 gallons per acre of land included in each
     such Adjacent Parcel, such agreement to be in form reasonably satisfactory
     to the Company and Parent.

14.  Collection of Accounts Receivable.  For a period of six months following
     ---------------------------------                                       
     the Closing, the Parent shall cause the Surviving Corporation to collect
     accounts receivable of the Company arising prior to the Closing in a manner
     consistent with the past practice of the Company, and no Parent Indemnified
     Party shall be entitled to indemnification pursuant to Section 9.2 for any
                                                            -----------        
     Claims resulting from 

                                      A-51
<PAGE>
 
     the Surviving Corporation's failure to collect such accounts receivable in
     accordance with the Company's past practices.

15.  Pooling of Interests Treatment.  From and after the Closing, the Parent
     ------------------------------                                         
     shall not, and shall cause the Surviving Corporation not to, take any
     action, refrain from taking any action or agree to take any action or
     refrain from taking any action that would cause or permit the Acquisition
     Merger to disqualify for treatment as a pooling of interests.


                              CLOSING CONDITIONS

1.   Conditions to Each Party's Obligations Under This Agreement.  The
     -----------------------------------------------------------      
     respective obligations of each Party under this Agreement shall be subject
     to the fulfillment at or prior to the Effective Time of the following
     conditions, none of which may be waived:

     (a)  Stockholders' Approval.  This Agreement, the Acquisition Merger and
          ----------------------                                             
          the Transactions shall have been approved by the requisite vote of the
          stockholders of the Parent.

     (b)  Governmental Consents.  All authorizations, consents, orders or
          ---------------------                                          
          approvals of, or declarations or filings with, and all expirations of
          waiting periods imposed by, any governmental or regulatory authority
          or agency which are necessary for the consummation of the transactions
          contemplated by this Agreement, including without limitation the
          Acquisition Merger, shall have been filed, occurred or been obtained
          (all such authorizations, orders, declarations, approvals, filings and
          consents and the lapse of all such waiting periods being referred to
          as the "Requisite Regulatory Approvals") and all such Requisite
                  ------------------------------                         
          Regulatory Approvals shall be in full force and effect.

     (c)  No Injunctions or Restraints.  No temporary restraining order,
          ----------------------------                                  
          preliminary or permanent injunction or other order issued by any court
          of competent jurisdiction or other legal restraint or prohibition (an
          "Injunction") preventing the consummation of the transactions
           ----------                                                  
          contemplated by this Agreement shall be in effect.

2.   Conditions to the Obligations of Parent and the Merger Subsidiary Under
     -----------------------------------------------------------------------
     This Agreement.  The obligations of the Parent and the Merger Subsidiary
     --------------                                                          
     under this Agreement shall be further subject to the satisfaction or waiver
     by the Parent and the Merger Subsidiary, at or prior to the Effective Time,
     of the following conditions:

     (a)  Absence of Material Adverse Changes.  There shall not have occurred
          -----------------------------------                                
          any change since December 31, 1996 in the assets, liabilities,
          business, operations, results of operations or condition of the
          Company and Rainbow 

                                      A-52
<PAGE>
 
          taken as a whole which has had, individually or in the aggregate, an
          Adverse Effect on the Company and Rainbow taken as a whole.

     (b)  Representations and Warranties; Performance of Obligations.  The
          ----------------------------------------------------------      
          obligations of the Company required to be performed by them at or
          prior to the Effective Time pursuant to the terms of this Agreement
          shall have been duly performed and complied with and the
          representations and warranties of the Company contained in this
          Agreement shall be true and correct in all material respects as of the
          date of this Agreement and as of the Effective Time as though made at
          and as of the Effective Time (except as otherwise specifically
          contemplated by this Agreement and except as to any representation or
          warranty which specifically relates to an earlier date) and the Parent
          shall have received certificates to that effect signed by the chairman
          or president and the chief financial officer or chief accounting
          officer of the Company.

     (c)  Third-Party Approvals.  Any and all permits, consents, waivers,
          ---------------------                                          
          clearances, approvals and authorizations of or notices to all non-
          governmental and non-regulatory third parties which are necessary in
          connection with the consummation of the transactions contemplated by
          this Agreement and are required to be received, made or obtained by
          the Company or Rainbow, shall have been so received, made or obtained
          by the Company or Rainbow, as applicable, other than permits,
          consents, waivers, clearances, approvals, authorizations and notices
          the failure of which to have received, made or obtained would neither
          make it impossible to consummate the transactions contemplated by this
          Agreement nor result in any Adverse Effect on the Parent after the
          Effective Time.

     (d)  Tax Opinion.  The Parent shall have received an opinion dated the
          -----------                                                      
          Closing Date from its accountants, KPMG Peat Marwick LLP,
          substantially to the effect that (i) the Acquisition Merger should be
          treated for federal income tax purposes as a reorganization within the
          meaning of Section 368(a) of the Code, (ii) each of the Parent and the
          Company should be a party to a reorganization within the meaning of
          Section 368(b) of the Code, and (iii) no gain or loss should be
          recognized by the Parent or the Company as a result of the Acquisition
          Merger.  In rendering such opinion, KPMG Peat Marwick LLP shall be
          entitled to require delivery of, and to refer to and rely upon, such
          facts and representations set forth in certificates received from the
          Parent, the Company, their respective officers, directors and
          affiliates, and from the stockholders of the Company, as KPMG Peat
          Marwick LLP shall deem necessary or appropriate to enable it to render
          such opinion, and the parties hereto agree to use their respective
          best efforts to obtain such representations and certificates.

     (e)  Burdensome Condition.  None of the Requisite Regulatory Approvals
          --------------------                                             
          shall impose any term, condition or restriction upon Parent that
          Parent in good faith reasonably determines would so materially
          adversely impact the economic or business benefits of the transactions
          contemplated by this 

                                      A-53
<PAGE>
 
          Agreement as to render inadvisable in the reasonable judgment of
          Parent the consummation of the Acquisition Merger.

     (f)  Legal Opinion.  The Parent shall have received the opinion of Sullivan
          -------------                                                         
          & Worcester LLP, counsel to the Company, dated the Closing Date, in a
          form that is customary for transactions of this type.

     (g)  Accounting Letters.  The Parent shall have received a letter, dated
          ------------------                                                 
          the Closing Date, from KPMG Peat Marwick LLP, substantially to the
          effect that the Acquisition Merger will be accounted for as a pooling
          of interests, and the Company shall have received a letter, dated the
          Closing Date, from Arthur Andersen LLP, substantially to the effect
          that the Company is eligible for pooling of interests treatment (a
          copy of which shall have been sent to KPMG Peat Marwick LLP).

     (h)  Rainbow Interests.  The Stockholders shall have assigned their 1%
          -----------------                                                
          interests in Rainbow to the Company in exchange for shares of Company
          Common Stock.

     (i)  Demand Promissory Notes.  All outstanding demand promissory notes of
          -----------------------                                             
          the Company issued to any holder of Company Common Stock, together
          with unpaid accrued interest thereon, shall have been contributed to
          the capital of the Company in exchange for shares of Company Common
          Stock.

     (j)  Affiliate Agreements.  Each holder of Company Common Stock shall have
          --------------------                                                 
          executed and delivered to the Parent an agreement consenting to abide
          by the resale restrictions imposed under applicable securities laws
          and accounting rules (including without limitation Accounting Series
          Release No. 135).

     In addition to the foregoing, the Company will furnish the Parent with such
additional certificates, instruments or other documents in the name or on behalf
of the Company executed by appropriate officers or others, including without
limitation certificates or correspondence of governmental agencies or
authorities or nongovernmental third parties, to evidence fulfillment of the
conditions set forth in this Section 7.2 as the Parent may reasonably request.
                             -----------                                      

3.   Conditions to the Obligations of the Company Under This Agreement. The
     ------------------------------------------------------------------    
     obligations of the Company under this Agreement shall be further subject to
     the satisfaction or waiver by the Company, at or prior to the Effective
     Time, of the following conditions:

     (a)  Absence of Material Adverse Changes.  There shall not have occurred
          -----------------------------------                                
          any change since August 30, 1996 in the assets, liabilities, business,
          operations, results of operations or condition (financial or
          otherwise) of the Parent or any of its subsidiaries which has had,
          individually or in the aggregate, an Adverse Effect on the Parent.

                                      A-54
<PAGE>
 
     (b)  Representations and Warranties; Performance of Obligations.  The
          ----------------------------------------------------------      
          obligations of the Parent and the Merger Subsidiary required to be
          performed by it at or prior to the Effective Time pursuant to the
          terms of this Agreement shall have been duly performed and complied
          with and the representations and warranties of the Parent and the
          Merger Subsidiary contained in this Agreement shall be true and
          correct in all material respects as of the date of this Agreement and
          as of the Effective Time as though made at and as of the Effective
          Time (except as otherwise specifically contemplated by this Agreement
          and except as to any representation or warranty which specifically
          relates to an earlier date) and the Company shall have received a
          certificate to that effect signed by the executive vice president and
          chief financial officer (or other authorized officer(s)) of the
          Parent.

     (c)  Third-Party Approvals.  Any and all permits, consents, waivers,
          ---------------------                                          
          clearances, approvals and authorizations of or notices to all non-
          governmental and non-regulatory third parties which are necessary in
          connection with the consummation of the transactions contemplated by
          this Agreement and are required to be received, made or obtained by
          the Parent, shall have been so received, made or obtained by the
          Parent, other than permits, consents, waivers, clearances, approvals,
          authorizations and notices the failure of which to obtain would
          neither make it impossible to consummate the transactions contemplated
          by this Agreement nor result in an Adverse Effect on the Parent after
          the Effective Time.

     (d)  Tax Opinion.  The Company shall have received an opinion dated the
          -----------                                                       
          Closing Date from its counsel, Sullivan & Worcester LLP, or other
          counsel selected by the Company and reasonably acceptable to the
          Parent, substantially to the effect that (i) the Acquisition Merger
          should be treated for federal income tax purposes as a reorganization
          within the meaning of Section 368(a) of the Code and (ii) each of the
          Parent, the Merger Subsidiary and the Company should be a party to a
          reorganization within the meaning of Section 368(b) of the Code.  In
          rendering such opinion, Sullivan & Worcester LLP shall be entitled to
          require delivery of, and to refer to and rely upon, such facts and
          representations set forth in certificates received from the Parent,
          the Merger Subsidiary and the Company, their respective officers,
          directors and affiliates, and from the stockholders of the Company, as
          Sullivan & Worcester LLP shall deem necessary or appropriate to enable
          it to render such opinion, and the parties hereto agree to use their
          respective best efforts to obtain such representations and
          certificates.

     (e)  Legal Opinion.  The Company shall have received the opinion of Cameron
          -------------                                                         
          & Mittleman counsel to Parent, dated the Closing Date, in a form that
          is customary for transactions of this type.

                                      A-55
<PAGE>
 
     (f)  Registration Rights Agreement.  The Parent shall have entered into a
          -----------------------------                                       
          Registration Rights Agreement with the Company's stockholders who are
          to receive Parent Common Stock in the Acquisition Merger in the form
          of Exhibit B hereto.
             ---------        

     (g)  Voting Agreement.  The following stockholders of Parent shall each
          ----------------                                                  
          have entered into a Voting Agreement with Barclay McFadden and Richard
          Youngman in the form of Exhibit C hereto, agreeing to vote in favor of
                                  ---------                                     
          their respective appointments to the Board of Directors of the Parent
          for three-year terms at the Parent's next annual meeting:  Norman A.
          Cloutier, Michael S. Funk, Funk Family 1992 Revocable Living Trust and
          Triumph-Connecticut Limited Partnership.

     In addition to the foregoing, the Parent will furnish the Company with such
additional certificates, instruments or other documents in the name or on behalf
of the Parent, executed by appropriate officers or others, including without
limitation certificates or correspondence of governmental agencies or
authorities or nongovernmental third parties, to evidence fulfillment of the
conditions set forth in this Section 7.3 as the Company may reasonably request.
                             -----------                                       

                       TERMINATION, AMENDMENT AND WAIVER

1.   Termination.  This Agreement may be terminated at any time prior to the
     -----------                                                            
     Closing Date:

     (a)  by mutual consent of the Parent and the Company;

     (b)  by either the Parent or the Company:

          (1)  if any permanent injunction, decree or judgment by any Authority
               preventing the consummation of the Acquisition Merger shall have
               become final and nonappealable; or

          (2)  if the Closing shall not occur on or before the Termination Date;

     (c)  by the Company, in the event of a material breach of this Agreement by
          the Parent or the Parent or the Merger Subsidiary that has not been
          cured, or if any representation or warranty of the Parent or the
          Merger Subsidiary shall have become untrue in any material respect, in
          either case such that such breach or untruth is incapable of being
          cured by the Closing Date or will prevent or delay consummation of the
          Acquisition Merger by or beyond the Termination Date; or

     (d)  by the Parent in the event of a material breach of this Agreement by
          the Company that has not been cured, or if any representation or
          warranty of the Company shall have become untrue in any material
          respect, in either case such that such breach or untruth is incapable
          of being cured by the Closing Date or will prevent or delay
          consummation of the Acquisition 

                                      A-56
<PAGE>
 
          Merger by or beyond the Termination Date; provided, however, that in
                                                    --------  ------- 
          the event of any such breach or untruth related to the representations
          and warranties set forth in Section 3.20, this Agreement may only be
          terminated in accordance with Section 6.10.
                                        ------------ 

2.   Effect of Termination.  Except as provided in Sections 6.1(B), 6.1(C) and
     ---------------------                         ---------------  ------    
     8.5, in the event of the termination of this Agreement pursuant to Section
     ---                                                                -------
     6.10 or Section 8.1, this Agreement shall forthwith become void, there
     ----    -----------                                                   
     shall be no liability on the part of any Party, or any of their respective
     officers or directors, to the other and all rights and obligations of any
     Party shall cease; provided, however, that such termination shall not
     relieve any Party from liability for the willful breach of any of its
     representations, warranties, covenants or agreements set forth in this
     Agreement.

3.   Amendment.  This Agreement may be amended by the Parties by action taken by
     ---------                                                                  
     or on behalf of the respective Boards of Directors thereof at any time
     prior to the Closing Date.  This Agreement may not be amended to impose any
     additional material obligation on a Party or to burden or limit a material
     right of such Party except by an agreement in writing signed by the Party
     so affected.

4.   Waiver.  At any time prior to the Closing Date, except to the extent
     ------                                                              
     Applicable Law does not permit, either the Parent and the Company may
     extend the time for the performance of any of the obligations or other acts
     of the other, subject, however, to the terms and conditions of Section 8.1,
                                                                    ----------- 
     waive any inaccuracies in the representations and warranties of the other
     contained herein or in any document delivered pursuant hereto, and  waive
     compliance by the other with any of the agreements, covenants or conditions
     contained herein. Any such extension or waiver shall be valid only if set
     forth in an agreement in writing signed by the Party or Parties to be bound
     thereby.

5.   Fees, Expenses and Other Payments.  Each of the Parent, on the one hand,
     ---------------------------------                                       
     and the Company, on the other hand, shall be responsible for the filing
     fees and expenses incurred by such Party under the HSR Act (it being
     acknowledged and agreed that the Parent shall be responsible for all filing
     fees under the HSR Act). In the event of termination of this Agreement, all
     costs and expenses, incurred in connection with this Agreement, the
     Acquisition Merger and the Transactions, and compliance with Applicable Law
     and Contractual Obligations as a consequence hereof and thereof, including,
     without limitation, fees and disbursements of counsel, financial advisors
     and accountants, incurred by the Parties shall be borne solely and entirely
     by the Party which has incurred such costs and expenses (with respect to
     such Party, its "Expenses").  The Parent acknowledges and agrees that the
                      --------                                                
     Company has disclosed that it is obligated and will become further
     obligated for Expenses (including reasonable fees and expenses of its
     counsel, its independent accountants, and its financial advisor) incurred
     by it in connection with this Agreement, the Acquisition Merger and the
     Transactions.  It is understood and agreed that certain of such Expenses
     may be paid by the Company prior to or simultaneously with the Closing, and
     the Parent agrees to refrain from taking any action which would prevent or
     delay the 

                                      A-57
<PAGE>
 
     payment of reasonable Expenses by the Company. Any Expenses incurred and
     not paid shall constitute liabilities of the Company. If the Company pays
     and/or incurs Expenses to Salomon Brothers Inc prior to or simultaneously
     with the Closing in excess of $1,150,000, an adjustment shall be made to
     the Purchase Price by reducing the number of shares of Parent Common Stock
     that each share of Company Common Stock will be converted into pursuant to
     the Acquisition Merger by an amount equal to (i) the quotient of (x) the
     amount by which Expenses paid by the Company to Salomon Brothers Inc exceed
     $1,150,000, divided by (y) the average per share closing price of Parent
     Common Stock listed on the Nasdaq National Market for the five business
     days immediately preceding the Closing Date, divided by (ii) the number of
     shares of Company Common Stock outstanding immediately prior to the
     Closing.

6.   Effect of Investigation.  The right of any Party to terminate this
     -----------------------                                           
     Agreement pursuant to Section 8.1 shall remain operative and in full force
                           -----------                                         
     and effect regardless of any investigation made by or on behalf of any
     Party, any Person controlling any such party or any of their respective
     Representatives whether prior to or after the execution of this Agreement.


          SURVIVAL OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION

1.   Effectiveness of Representations, etc.  Regardless of any investigation
     -------------------------------------                                  
     made by or on behalf of any other party hereto, any Person controlling such
     party or any of their respective Representatives whether prior to or after
     the execution and consummation of this Agreement, the representations,
     warranties, covenants and agreements set forth in Article 3 and Article 4
                                                       ---------     ---------
     and Article 5 hereof shall survive the Acquisition Merger and remain
         ---------                                                       
     operative and in full force and effect until the date that is one year
     after the Closing Date, except for (i) those representations and warranties
     set forth in Section 3.14 (but only to the extent relating to either (x)
                  ------------                                               
     the Company's qualification as an S corporation within the meaning of
     Section 1361(a)(1) of the Code or (y) deductions with respect to selling,
     general and administrative expenses taken by the Company with respect to
     corporate income taxes due to the State of New Hampshire), Section 3.20
                                                                ------------
     (but only to the extent relating to Events occurring on or related to the
     facilities owned by the Company in Chesterfield, New Hampshire and
     Brattleboro, Vermont) and Section 3.28 which shall remain operative and in
                               ------------                                    
     full force and effect until the date that is three years after the Closing
     Date, and (ii) those representations and warranties set forth in Sections
                                                                      --------
     5.1, 5.2, 5.3 and 5.5 which shall remain operative and in full force and
     ---  ---  ---     ---                                                   
     effect indefinitely.

2.   Indemnification.
     --------------- 

     (a)  The Company agrees to make whole, indemnify and hold the Parent and
          its Affiliates, agents, successors and assigns (collectively, the
          "Parent Indemnified Parties") harmless as a result of, from or
          ---------------------------                                   
          against:

                                      A-58
<PAGE>
 
          (1)  any and all Claims of the Parent Indemnified Parties or other
               Persons based upon, attributable to or resulting from any
               inaccuracy in or breach of any representation or warranty on the
               part of any one or more of the Company or the Company under this
               Agreement or any Collateral Document; any and all Claims of the
               Parent Indemnified Parties or other Persons based upon,
               attributable to or resulting from the material breach of any
               covenant or other agreement on the part of any one or more of the
               Company or the Company under this Agreement or any Collateral
               Document;

          (2)  all Expenses that are the responsibility of the Company as
               provided in Section 8.5 hereof; and
                           -----------            

          (3)  any and all Claims of the Parent Indemnified Parties or other
               Persons incident to the foregoing or to the enforcement of this
               Section.

Notwithstanding anything in this Agreement to the contrary, the obligations of
the Company under this Section 9.2(A) shall terminate on the Closing Date.
                       --------------                                     

     (b)  The Stockholders, jointly and severally, agree to make whole,
          indemnify and hold the Parent Indemnified Parties harmless as a result
          of, from or against:

          (1)  any and all Claims of the Parent Indemnified Parties or other
               Persons based upon, attributable to or resulting from any
               inaccuracy or breach of any representation or warranty on the
               part of the Stockholders set forth in Article 5 of this Agreement
                                                     ---------                  
               or any representation or warranty on the part of the Company set
               forth in Article 3 of this Agreement; and
                        ---------                       

          (2)  any and all Claims of the Parent Indemnified Parties or other
               Persons incident to the foregoing or the Enforcement of this
               Section,

Notwithstanding anything in this Agreement to the contrary, the obligations of
the Stockholders under this Section 9.2 (B) shall terminate on the earliest to
                            ---------------                                   
occur of (a) the termination of this Agreement in accordance with Section 6.10
                                                                 -------------
or Section 8.1, (b) the date that is ten business days following the issuance by
   -----------                                                                  
the Parent's independent public accountants of its first audit report after the
Closing Date with respect to the consolidated financial statements of the Parent
and its Subsidiaries, or (c) the date that is one year after the Closing Date;
                                                                              
provided, however, that (1) the Stockholders' obligations under this Section
- - --------  -------                                                    -------
9.2(B) with respect to those representations and warranties set forth in Section
- - ------                                                                   -------
3.14 (but only to the extent relating to either (x) the Company's qualification
- - ----                                                                           
as an S corporation within the meaning of Section 1361(a)(1) of the Code or (y)
deductions with respect to selling, general and administrative expenses taken by
the Company with respect to corporate income taxes due to the State of New
Hampshire), Section 3.20 (but only to the extent relating to Events occurring on
            ------------                                                        
or related to the facilities owned by the Company in Chesterfield, New Hampshire
and 

                                      A-59
<PAGE>
 
Brattleboro, Vermont) and Section 3.28 shall remain operative and in full force
                          ------------ 
and effect until the date that is three years after the Closing Date, and (2)
the Stockholders' obligations under this Section 9.2(B) with respect to those
                                         -------------- 
representations and warranties set forth in Sections 5.1, 5.2, 5.3 and 5.5 shall
                                            ------------  ---  ---     ---
remain operative and in full force and effect indefinitely.

     (c)  The Parent hereby agrees to make whole, indemnify and hold the
          Company, the Stockholders and their respective Affiliates, agents,
          heirs, successors and assigns (collectively, the "Company Indemnified
                                                            -------------------
          Parties") harmless as a result of, from or against:
          -------                                            

          (1)  any and all Claims of the Company Indemnified Parties or other
               Persons based upon, attributable to or resulting from any
               inaccuracy in or breach of any representation or warranty on the
               part of the Parent under this Agreement or any Collateral
               Document;

          (2)  any and all Claims of the Company Indemnified Parties or other
               Persons based upon, attributable to or resulting from the
               material breach of any covenant or other agreement on the part of
               the Parent;

          (3)  all Expenses that are the responsibility of the Parent as
               provided in Section 8.5 hereof; and
                           -----------            

          (4)  any and all Claims of the Company Indemnified Parties or other
               Persons incident to the foregoing or to the enforcement of this
               Section.

     (d)  Notwithstanding the foregoing:

          (1)  None of the Company or the Stockholders shall be required to pay
               any amount for indemnification to the Parent Indemnified Parties
               except to the extent the aggregate amount of Claims under this
                                                                             
               Section 9.2 asserted against the Company and the Stockholders
               -----------                                                  
               exceeds One Hundred Fifty Thousand Dollars ($150,000), and then
               only with respect to such Claims in excess of One Hundred Fifty
               Thousand Dollars ($150,000) (the "Deductible"), provided, that
                                                 ----------                  
               each such Claim for an amount of less than $1,000, up to an
               aggregate of $50,000 of such Claims (the "De Minimis Claims"),
                                                         -----------------   
               shall not be counted towards the Deductible, and if the aggregate
               amount of all such indemnifiable Claims (other than the De
               Minimis Claims) exceeds the Deductible, the Company and the
               Stockholders shall only be required to indemnify the Parent
               Indemnified Parties for indemnifiable Claims in excess of the sum
               of the Deductible plus the De Minimis Claims;

          (2)  the aggregate amount that the Company and the Stockholders shall
               be required to pay for indemnification to the Parent Indemnified

                                      A-60
<PAGE>
 
               Parties under this Section 9.2 shall be limited to Thirty-Five
                                  -----------                                
               Million Dollars ($35,000,000);

          (3)  the Company and the Stockholders shall only be required to pay
               the Parent Indemnified Parties, with respect to Claims
               indemnifiable by the Company or the Stockholders under this
                                                                          
               Section 9.2, an amount equal to 80% of the amount of any such
               -----------                                                  
               Claim; and

          (4)  in enforcing the obligations of each of the Stockholders under
               this Section 9.2, the Parent Indemnified Parties shall have
                    -----------                                           
               recourse only to the Parent Common Stock received by such
               Stockholder at the Closing pursuant to Section 2.5 (valued at a
                                                      -----------             
               per-share value equal to the closing price on the Closing Date of
               shares of Parent Common Stock listed on the Nasdaq National
               Market) and, to the extent the Stockholders no longer hold a
               sufficient number of such shares of Parent Common Stock to
               satisfy such obligations, any net after-Tax proceeds from the
               sale of such Parent Common Stock, it being acknowledged and
               agreed that no other assets of the Stockholders shall be utilized
               in the payment of such obligations or shall be subject to any
               lien, attachment, seizure or forfeiture in the enforcement of
               such obligations.

3.   Procedures Concerning Claims by Third Parties; Payment of Damages; etc.
     -----------------------------------------------------------------------

     (a)  In the event that any Legal Action shall be instituted or asserted by
          any Person other than such indemnified party in respect of which
          payment may be sought hereunder, the indemnified party shall
          reasonably and promptly cause written notice of the assertion of any
          Legal Action of which it has knowledge which is covered by the
          indemnities under Section 9.2 to be forwarded to the indemnifying
                            -----------                                    
          party.  In such event, the indemnifying party shall have the right, at
          its sole option and expense, to be represented by counsel of its
          choice, which must be reasonably satisfactory to the indemnified
          party, and to defend against, negotiate, settle or otherwise deal with
          any Legal Action which relates to any Claims instituted or asserted by
          any Person other than such indemnified party and indemnified against
          hereunder; provided, however, that no settlement thereof shall be made
          without the prior written consent of the indemnified party, which
          consent shall not be unreasonably withheld, conditioned or delayed.
          If the indemnifying party elects to defend against, negotiate, settle
          or otherwise deal with any Legal Action which relates to any such
          Claims, it shall within thirty (30) days (or sooner, if the nature of
          the Legal Action so requires) notify the indemnified party of its
          intent to do so.  If the indemnifying party elects not to defend
          against, negotiate, settle or otherwise deal with any Legal Action
          which relates to any such Claims, fails to notify the indemnified
          party of its election as herein provided or contests its obligation to
          indemnify the indemnified party for such Claims under this Agreement,
          the indemnified party may defend against, negotiate, settle or
          otherwise deal with such Legal Action.  If the 

                                      A-61
<PAGE>
 
          indemnified party defends any Legal Action, then the indemnifying
          party shall reimburse the indemnified party for Claims incurred in
          defending such Legal Action upon submission of periodic bills. The
          indemnified party may not settle any Legal Action without the prior
          written consent of the indemnifying party, which consent shall not be
          unreasonably withheld, conditioned or delayed. If the indemnifying
          party shall assume the defense of any Legal Action instituted or
          asserted by any Person other than an indemnified party, the
          indemnified party may participate, at such party's own expense, in the
          defense of such Legal Action.

     (b)  After any final judgment or award shall have been rendered by a court,
          arbitration board (which may be engaged as required by law or contract
          or upon the consent of each of the indemnifying party and the
          indemnified parties) or administrative agency of competent
          jurisdiction and the expiration of the time in which to appeal
          therefrom, or a settlement shall have been consummated, or the
          indemnified party and the indemnifying party shall have arrived at a
          mutually binding agreement with respect to a Legal Action hereunder,
          the indemnifying party shall transfer and deliver to the indemnified
          party shares of Parent Common Stock (duly endorsed or accompanied by
          appropriate stock powers) having a value (determined by reference to
          the closing price on the Closing Date of shares of Parent Common Stock
          listed on the Nasdaq National Market) equal to the sums due and owing
          to the indemnified party within five business days after the date of
          notice of such judgment or award; provided, however, that if, in
                                            --------  -------             
          accordance with Section 9.2(D)(iv), the indemnified party shall be
                          ------------------                                
          entitled to a cash payment, such payment shall be made by wire
          transfer of immediately available funds within five business days
          after the date of notice of such judgment or award.

     (c)  The failure of the indemnified party to give reasonably prompt notice
          of any Legal Action instituted or asserted by any Person other than
          such indemnified party and indemnified against hereunder shall not
          release, waive or otherwise affect the indemnifying party's
          obligations with respect thereto except to the extent that the
          indemnifying party can demonstrate actual loss or material prejudice
          as a result of such failure.  The indemnified parties shall not be
          deemed to have notice of any Legal Action by virtue of knowledge
          acquired on or prior to the Closing Date by an employee or other
          Representative of the Company or the Parent.

     (d)  No Legal Action to enforce a claim for indemnity shall be stayed or
          dismissed for failure to join one or more indemnifying parties or to
          permit an indemnifying party to cross-claim against another
          indemnifying party, nor shall the failure to join an indemnifying
          party be deemed grounds for preventing a separate or subsequent Legal
          Action to enforce a Claim for indemnification against such party, each
          such Legal Action being deemed a separate and independent Claim for
          indemnification.

                                      A-62
<PAGE>
 
4.   Exclusive Remedy.  The indemnification provisions set forth in this Article
     ----------------                                                    -------
     9 shall be the exclusive remedy following and subject to the Closing for
     -                                                                       
     any breaches or alleged breaches of any representation, warranty or
     covenant contained in this Agreement or any Collateral Document, except for
     breaches arising from intentional fraud or intentional misconduct.

5.   Net Recovery.  The amount to which a Parent Indemnified Party or a Company
     ------------                                                              
     Indemnified Party may become entitled under this Article 9 shall be net of
                                                      ---------                
     any recovery (whether by way of payment, discount, credit, set-off, tax
     benefit, counterclaim or otherwise) received from a third party (including
     any insurer or Taxing Authority) in respect of such Claim.  The amount of
     any such recovery, less all reasonable costs, charges and expenses incurred
     by the relevant Parent Indemnified Party or Company Indemnified Party, as
     the case may be, in obtaining such recovery from the third party, shall be
     repaid by the relevant Parent Indemnified Party or Company Indemnified
     Party, as the case may be, to the relevant indemnifying Party promptly upon
     the receipt thereof from the third party.


                               GENERAL PROVISIONS

1.   Notices.  All notices and other communications given or made pursuant
     -------                                                              
     hereto shall be in writing and shall be deemed to have been duly given or
     made as of the date delivered or transmitted, and shall be effective upon
     receipt, if delivered personally, mailed by registered or certified mail
     (postage prepaid, return receipt requested) to the parties at the following
     addresses (or at such other address for a party as shall be specified by
     like changes of address) or sent by electronic transmission to the
     facsimile number specified below:

     (a)  If to the Parent or the Merger Subsidiary:

                    c/o United Natural Foods, Inc.
                    260 Lake Road
                    Dayville, CT 06241
                    Attn:  Norman A. Cloutier, President
                    Facsimile No.: (860) 779-2811

          with a copy to:

                    Cameron & Mittleman
                    56 Exchange Terrace
                    Providence, RI   02903
                    Attn:  E. Colby Cameron, Esq.
                    Facsimile No.: (401) 331-5787

     (b)  If to the Company or the Stockholders:

                    c/o Stow Mills, Inc.

                                      A-63
<PAGE>
 
                    Stow Drive
                    P.O. Box 301
                    Chesterfield, NH 03443-0301
                    Attn:  Barclay McFadden, Chief Executive Officer
                    Facsimile No.:  (603) 256-6922

          with a copy to:

                    Sullivan & Worcester LLP
                    One Post Office Square
                    Boston, MA 02109
                    Attn: Christopher Cabot, Esquire
                    Facsimile No.:  (617) 338-2880

2.   Headings.  The headings contained in this Agreement are for purposes of
     --------                                                               
     reference only and shall not affect in any way the meaning or
     interpretation of this Agreement.

3.   Severability.  If any term or other provision of this Agreement is invalid,
     ------------                                                               
     illegal or incapable of being enforced by any rule of law or public policy,
     all other conditions and provisions of this Agreement shall nevertheless
     remain in full force and effect so long as the economic or legal substance
     of the Transactions is not affected in any manner Adverse to any party.
     Upon determination that any term or other provision is invalid, illegal or
     incapable of being enforced, the Parent and the Company shall negotiate in
     good faith to modify this Agreement so as to effect the original intent of
     the Parties as closely as possible to the fullest extent permitted by
     Applicable Law in an acceptable manner to the end that the Transactions are
     fulfilled to the extent possible.

4.   Entire Agreement.  This Agreement (together with the Company Disclosure
     ----------------                                                       
     Schedule, the Confidentiality Letter and the other Collateral Documents
     delivered in connection herewith), constitutes the entire agreement of the
     Parties and supersedes all prior agreements (other than the Confidentiality
     Letter) and undertakings, both written and oral, between the Parties, or
     any of them, with respect to the subject matter hereof.

5.   Assignment.  This Agreement shall not be assigned by operation of law or
     ----------                                                              
     otherwise and any purported assignment shall be null and void.

6.   Parties in Interest.  This Agreement shall be binding upon and inure solely
     -------------------                                                        
     to the benefit of each Party, and nothing in this Agreement, express or
     implied, is intended to or shall confer upon any Person any right, benefit
     or remedy of any nature whatsoever under or by reason of this Agreement.

7.   Governing Law.  This Agreement shall be governed by, and construed in
     -------------                                                        
     accordance with, the substantive laws of the State of Delaware governing
     contracts made and to be performed in such jurisdiction, regardless of the
     laws that might otherwise govern under applicable principles of conflicts
     of law.

                                      A-64
<PAGE>
 
8.   Enforcement of the Agreement.  Each Party recognizes and agrees that each
     ----------------------------                                             
     other Party's remedy at law for any breach of the provisions of this
     Agreement would be inadequate and agrees that for breach of such
     provisions, such Party shall, in addition to such other remedies as may be
     available to it at law or in equity or as provided in this Agreement, be
     entitled to injunctive relief and to enforce its rights by an action for
     specific performance to the extent permitted by Applicable Law.  Each Party
     hereby waives any requirement for security or the posting of any bond or
     other surety in connection with any temporary or permanent award of
     injunctive, mandatory or other equitable relief.  Nothing herein contained
     shall be construed as prohibiting a Party from pursuing any other remedies
     available to such Party for any breach or threatened breach hereof or
     failure to take or refrain from any action as required hereunder to
     consummate the Acquisition Merger and carry out the Transactions.

9.   Counterparts.  This Agreement may be executed in one or more counterparts,
     ------------                                                              
     and by the different Parties hereto in separate counterparts, each of which
     when executed shall be deemed to be an original but all of which taken
     together shall constitute one and the same agreement.

10.  Mutual Drafting.  This Agreement is the result of the joint efforts of the
     ---------------                                                           
     Parent and the Company, and each provision hereof has been subject to the
     mutual consultation, negotiation and agreement of the parties and there
     shall be no construction against any Party based on any presumption of that
     Party's involvement in the drafting thereof.

11.  Disclosure Supplements.  From time to time prior to the Closing Date, each
     ----------------------                                                    
     Party will promptly supplement or amend its respective Disclosure Schedule
     delivered in connection herewith with respect to any matter which, if
     existing, occurring or known at the date of this Agreement, would have been
     required to be set forth or described in such Company Disclosure Schedule
     or which is necessary to correct any information in such Company Disclosure
     Schedule which has been rendered inaccurate thereby.  The making of any
     such amendment shall not otherwise affect the liability of any Party
     delivering such Amendment or the rights of any Party receiving such
     amendment.


                                  DEFINITIONS

     As used herein, unless the context otherwise requires, the following terms
(or any variant in the form thereof) have the following respective meanings.
Terms defined in the singular shall have a comparable meaning when used in the
plural, and vice versa, and the reference to any gender shall be deemed to
include all genders.  Unless otherwise defined or the context otherwise clearly
requires, terms for which meanings are provided herein shall have such meanings
when used in the Disclosure Schedules and each Collateral Document, notice,
certificate, communication, opinion or other document executed or required to be
executed pursuant hereto or thereto or otherwise delivered, from time to time,
pursuant hereto or thereto.

                                      A-65
<PAGE>
 
     1933 ACT shall have the meaning given to it in Section 5.5.
                                                    ----------- 

     ACQUISITION MERGER shall have the meaning given to it in Section 2.1.
                                                              ----------- 

     ADJACENT PARCELS shall have the meaning given to it in Section 3.28.
                                                            ------------ 

     ADVERSE, ADVERSELY, when used alone or in conjunction with other terms
(including without limitation "Affect," "Change" and "Effect") shall mean, with
respect to the Company and Rainbow, or to the Parent, as the case may be, any
Event which could reasonably be expected to (a) adversely affect the validity or
enforceability of this Agreement or any Collateral Document executed or required
to be executed pursuant hereto or thereto, or (b) adversely affect the business,
operations, management, properties or the condition, (financial or other), or
results of operation of the Company and Rainbow taken as a whole or the Parent
and its Subsidiaries, taken as a whole, as the case may be, or (c) impair the
ability of the Company or the Parent, as applicable, to fulfill its obligations
under the terms of any Collateral Document executed or required to be executed
pursuant hereto or thereto, or (d) adversely affect the aggregate rights and
remedies of the Parent or the Company, as the case may be,  under this Agreement
or any Collateral Document executed or required to be executed pursuant hereto
or thereto, in all cases, unless otherwise specifically set forth, in a material
respect or manner or to a material degree.

     AFFILIATE, AFFILIATED shall mean, with respect to any Person, (a) any other
Person at the time directly or indirectly controlling, controlled by or under
direct or indirect common control with such Person, (b) any other Person of
which such Person at the time owns, or has the right to acquire, directly or
indirectly, twenty percent (20%) or more of any class of the capital stock or
beneficial interest, (c) any other Person which at the time owns, or has the
right to acquire, directly or indirectly, twenty percent (20%) or more of any
class of the capital stock or beneficial interest of such Person, (d) any
executive officer or director of such Person, (e) with respect to any
partnership, joint venture or similar Entity, any general partner thereof, and
(f) when used with respect to an individual, shall include any member of such
individual's immediate family or a family trust.

     AGREEMENT shall mean this Agreement and Plan of Reorganization as
originally in effect, including unless the context otherwise specifically
requires, all schedules, including the Disclosure Schedules and exhibits hereto,
and as the same may from time to time be supplemented, amended, modified or
restated in the manner herein or therein provided.

     APPLICABLE LAW shall mean any Law of any Authority, whether domestic or
foreign, including without limitation all federal and state securities laws and
Environmental Laws, to or by which a Person or it or any of its business or
operations is subject or any of its property or assets is bound.

     ARTICLES OF MERGER shall have the meaning given to it in Section 2.2.
                                                              ----------- 

                                      A-66
<PAGE>
 
     AUTHORITY shall mean any governmental or quasi-governmental authority,
whether administrative, executive, judicial, legislative or other, or any
combination thereof, including without limitation any federal, state,
territorial, county, municipal or other government or governmental or quasi-
governmental agency, arbitrator, authority, board, body, branch, bureau, central
bank or comparable agency or Entity, commission, corporation, court, department,
instrumentality, master, mediator, panel, referee, system or other political
unit or subdivision or other Entity of any of the foregoing, whether domestic or
foreign.

     BENEFIT ARRANGEMENT shall mean, with respect to any Person, any material
benefit arrangement that is not a Plan, including (i) any employment or
consulting agreement, (ii) any arrangement providing for insurance coverage or
workers' compensation benefits, (iii) any incentive bonus or deferred bonus
arrangement, (iv) any arrangement providing termination allowance, severance or
similar benefits, (v) any equity compensation plan, (vi) any deferred
compensation plan and (vii) any compensation policy and practice.

     CERTIFICATE OF MERGER shall have the meaning given to it in Section 2.2.
                                                                 ----------- 

     CLAIM shall mean any debt, liability, obligation, loss, damage, deficiency,
assessment or penalty, together with any Legal Action, pending or threatened, or
any claim or judgment of whatever kind and nature relating thereto, and all
fees, costs, expenses and disbursements (including without limitation reasonable
attorneys' and other legal fees, costs and expenses) relating to any of the
foregoing, provided that in no event shall a change in the value of Parent
           --------                                                       
Common Stock give rise to or constitute a Claim.

     CLOSING shall have the meaning given to it in Section 1.1.
                                                   ----------- 

     CLOSING DATE shall mean September 30, 1997, or upon the agreement of the
Parent and the Company, a date or successive dates subsequent thereto not later
than the Termination Date.

     COBRA shall mean the Consolidated Omnibus Budget Reconciliation Act of
1985, as amended, as set forth in Section 4980B of the Code and Part 6 of Title
I of ERISA.

     CODE shall mean the Internal Revenue Code of 1986, as amended.

     COLLATERAL DOCUMENT shall mean any agreement, instrument, certificate,
opinion, memorandum, schedule or other document delivered by a Party pursuant to
this Agreement or in connection with the Acquisition Merger and the
Transactions.

     COMPANY shall have the meaning given to it in the recitals of this
Agreement.

     COMPANY COMMON STOCK shall have the meaning given it in Section 3.3.
                                                             ----------- 

     COMPANY DISCLOSURE SCHEDULE shall mean the Company Disclosure Schedule
dated as of the date of this Agreement delivered by the Company to the Parent.

                                      A-67
<PAGE>
 
     COMPANY FINANCIAL STATEMENTS shall have the meaning given to it in Section
                                                                        -------
3.2.
- - --- 

     COMPANY INDEMNIFIED PARTIES shall have the meaning given to it in Section
                                                                       -------
9.2(B).
- - ------ 

     CONFIDENTIALITY LETTER shall have the meaning given to it in Section
                                                                  -------
6.1(A).
- - ------

     CONSTITUENT CORPORATIONS shall have the meaning given to it in Section 2.1.
                                                                    ----------- 

     CONTRACT, CONTRACTUAL OBLIGATION shall mean, with regard to any Person, any
term, condition, provision, representation, warranty, agreement, covenant,
undertaking, commitment, indemnity or other obligation set forth in the Organic
Documents of such Person or which is outstanding or existing under any
instrument, contract, lease or other contractual undertaking (including without
limitation any instrument relating to or evidencing any Indebtedness) to which
such Person is a party or by which it or any of its business is subject or
property or assets is bound, to the extent that any of the foregoing is material
to such Person.

     CONTROL (including the terms "controlled," "controlled by" and "under
common control with") means the possession, directly or indirectly or as trustee
or executor, of the power to direct or cause the direction of the management or
policies of a Person, or the disposition of such Person's assets or properties,
whether through the ownership of stock, equity or other ownership, by contract,
arrangement or understanding, or as trustee or executor, by contract or credit
arrangement or otherwise.

     CONVERTIBLE SECURITIES shall mean any evidences of indebtedness, shares of
capital stock (other than common stock) or other securities directly or
indirectly convertible into or exchangeable for equity securities, whether or
not the right to convert or exchange thereunder is immediately exercisable or is
conditioned upon the passage of time, the occurrence or non-occurrence or
existence or non-existence of some other Event, or both.

     CURRENT USES shall have the meaning given to it in Section 3.6 (C).
                                                        --------------- 

     DGCL shall mean the Delaware General Corporation Law, as amended.

     DISTRIBUTION shall mean, with respect to a Party:  (a) the declaration or
payment of any dividend (except dividends payable in common stock of such Party)
on or in respect of any shares of any class of capital stock of such Party or
any equity securities of any Subsidiary owned by a Person other than such Party
or a Subsidiary, (b) the purchase, redemption or other retirement of any shares
of any class of capital stock of such Party or any shares of capital stock of
any Subsidiary owned by a Person other than such Party or a Subsidiary, and (c)
any other distribution on or in respect of any shares of any class of capital
stock of such Party or any shares of capital stock of any Subsidiary owned by a
Person other than such Party or a Subsidiary.

     EFFECTIVE TIME shall mean the specific time on the Closing Date at which
the Acquisition Merger has become effective pursuant to Delaware and Vermont
law.

                                      A-68
<PAGE>
 
     EMPLOYMENT ARRANGEMENT shall mean, with respect to any Person, any
employment, consulting, retainer, severance or similar contract, agreement,
plan, arrangement or policy (exclusive of any which is terminable within thirty
(30) days without liability, penalty or payment of any kind by such Person or
any Affiliate), or providing for severance, termination payments, insurance
coverage (including any self-insured arrangements), workers compensation,
disability benefits, life, health, medical, dental or hospitalization benefits,
supplemental unemployment benefits, vacation or sick leave benefits, pension or
retirement benefits or for deferred compensation, profit-sharing, bonuses, stock
options, stock purchase or appreciation rights or other forms of incentive
compensation or post-retirement insurance, compensation or benefits, or any
collective bargaining or other labor agreement, whether or not any of the
foregoing is subject to the provisions of ERISA.

     ENTITY shall mean any corporation, firm, unincorporated organization,
association, partnership, limited liability company, trust (inter vivos or
testamentary), estate of a deceased, insane or incompetent individual, business
trust, joint stock company, joint venture or other organization, entity or
business, whether acting in an individual, fiduciary or other capacity, or any
Authority.

     ENVIRONMENTAL LAW shall mean any Law relating to or otherwise imposing
liability or standards of conduct concerning pollution or protection of the
environment.

     ENVIRONMENTAL PERMITS shall have the meaning given to it in Section 3.20
                                                                 ------------
(C).
- - --- 

     ERISA shall mean the Employee Retirement Income Security Act of 1974, and
the rules and regulations thereunder, all as from time to time in effect, or any
successor law, rules or regulations, and any reference to any statutory or
regulatory provision shall be deemed to be a reference to any successor
statutory or regulatory provision.

     ERISA AFFILIATE shall mean any Person that is treated as a single employer
under Sections 414(b), (c), (m) or (o) of the Code or Section 4001(b)(1) of
ERISA.

     EVENT shall mean the occurrence or existence of any act, action, activity,
circumstance, condition, event, fact, failure to act, omission, incident or
practice, or any set or combination of any of the foregoing.

     EXPENSES shall have the meaning given to it in Section 8.5.
                                                    ----------- 

     GAAP shall mean generally accepted accounting principles as in effect from
time to time in the United States of America.

     GOVERNMENTAL AUTHORIZATIONS shall mean, with regard to any Person, all
approvals, concessions, consents, franchises, licenses, permits, plans,
registrations and other authorizations of all Authorities that are material to
such Person.

     GOVERNMENTAL ENTITY shall have the meaning given to it in Section 3.20A.
                                                               ------------- 

                                      A-69
<PAGE>
 
     GOVERNMENTAL FILINGS shall mean all filings, including franchise and
similar Tax filings, and the payment of all fees, assessments, interest and
penalties associated with such filings, with all Authorities.

     GUARANTY OR GUARANTEED shall mean any agreement, undertaking or arrangement
by which a Party guarantees, endorses or otherwise becomes or is liable,
directly or indirectly, contingently or otherwise, upon any Indebtedness of any
other Person including without limitation the payment of amounts drawn down by
beneficiaries of letters of credit (other than by endorsements of negotiable
instruments for deposit or collection in the ordinary course of business).  The
amount of the obligor's obligation under any Guaranty shall be deemed to be the
outstanding amount (or maximum permitted amount, if larger) of the Indebtedness
directly or indirectly guaranteed thereby (subject to any limitation set forth
therein).

     HAZARDOUS MATERIALS shall have the meaning given to it in Section 3.20 (A).
                                                               ---------------- 

     HAZARDOUS MATERIALS ACTIVITIES shall have the meaning given to it in
Section 3.20 (B).
- - ---------------- 

     HENDRICKSON PARTNERS shall mean Hendrickson Partners, a New Hampshire
general partnership.

     HSR ACT shall mean the Hart-Scott-Rodino Antitrust Improvement Act of 1976,
and the rules and regulations thereunder, all as from time to time in effect, or
any successor law, rules or regulations, and any reference to any statutory or
regulatory provision shall be deemed to be a reference to any successor
statutory or regulatory provision.

     INDEBTEDNESS shall mean, with respect to a Party, (a) all items, except
items of capital stock or of surplus or of general contingency or deferred tax
reserves or any minority interest in any Subsidiary to the extent such interest
is treated as a liability with indeterminate term on the consolidated balance
sheet of such Party, which in accordance with GAAP would be included in
determining total liabilities as shown on the liability side of a balance sheet
of such Party or such Subsidiary, (b) all obligations secured by any Lien to
which any property or asset owned or held by such Party is subject, whether or
not the obligation secured thereby shall have been assumed, and (iii) to the
extent not otherwise included, all Contractual Obligations of such Party
constituting capitalized leases and all obligations of such Party with respect
to Leases constituting part of a sale and leaseback arrangement.

     INJUNCTION shall have the meaning given to it in Section 7.1.
                                                      ----------- 

     INTANGIBLE ASSETS shall mean all assets and property lacking physical
properties the evidence of ownership of which must customarily be maintained by
independent registration, documentation, certification, recordation or other
means.

     LAW shall mean any (a) administrative, judicial, legislative or other
action, code, consent decree, constitution, decree, directive, enactment,
finding, guideline, law, 

                                      A-70
<PAGE>
 
injunction, interpretation, judgment, order, ordinance, policy statement,
proclamation, promulgation, regulation, requirement, rule, rule of law, rule of
public policy, settlement agreement, statute, or writ or any Authority, domestic
or foreign; (b) the common law, or other legal or quasi-legal precedent; or (c)
arbitrator's, mediator's or referee's award, decision, finding or
recommendation; including, in each such case or instance, any interpretation,
directive, guideline or request, whether or not having the force of law
including, in all cases, without limitation any particular section, part or
provision thereof.

     LEASE shall mean any lease or sublease of property, whether real, personal
or mixed, and all amendments thereto.

     LEGAL ACTION shall mean any litigation or legal or other actions,
arbitrations, counterclaims, investigations, proceedings, requests for material
information by or pursuant to the order of any Authority, or suits, at law or in
arbitration, equity or admiralty commenced by any Person, whether or not
purported to be brought on behalf of a party hereto affecting such party or any
of such party's business, property or assets.

     LIEN shall mean any of the following: mortgage; lien (statutory or other);
preference, priority or other security agreement, arrangement or interest;
hypothecation, pledge or other deposit arrangement; assignment; charge; levy;
executory seizure; attachment; garnishment; encumbrance (including any easement,
exception, variance, reservation or limitation, right of way, zoning
restriction, building or use restriction, encroachment, and the like except
utility and similar easements which do not interfere in any material respect
with the use of the property involved or which materially reduces the fair
market value of such property); conditional sale, title retention or other
similar agreement, arrangement, device or restriction; preemptive or similar
right; any financing lease involving substantially the same economic effect as
any of the foregoing; the filing of any financing statement under the Uniform
Commercial Code or comparable law of any jurisdiction; restriction on sale,
transfer, assignment, disposition, Lease or other alienation; or any option,
equity, claim or right of or obligation to, any other Person, of whatever kind
and character.

     MATERIAL OR MATERIALITY for the purposes of this Agreement, shall, unless
specifically stated to the contrary, be determined without regard to the fact
that various provisions of this Agreement set forth specific dollar amounts.

     MATERIAL AGREEMENT OR MATERIAL COMMITMENT shall mean, with respect to a
Party, any Contractual Obligation which (a) was not entered into in the ordinary
course of business, (b) was entered into in the ordinary course of business
which (i) involves the purchase, sale or lease of goods or materials or
performance of services aggregating more than Fifty Thousand Dollars ($50,000),
(ii) extends for more than three (3) months, or (iii) is not terminable on
thirty (30) days or less notice without penalty or other payment, (c) involves
Indebtedness for money borrowed in excess of Five Hundred Thousand Dollars
($500,000), (d) is or otherwise constitutes a written agency, dealer, license,
distributorship, sales representative or similar written agreement, or (e) would
account for more than ten percent (10%) of purchases or sales projected to be
made by such Party during its current fiscal year.

                                      A-71
<PAGE>
 
     MERGER SUBSIDIARY shall have the meaning given to it in the recitals of
this Agreement.

     MERGER SUBSIDIARY COMMON STOCK shall mean the common stock, par value $1.00
per share, of the Merger Subsidiary.

     MULTIEMPLOYER PLAN shall mean a "multiemployer plan" within the meaning of
Section 4001(a)3 of ERISA.

     OPTION SECURITIES shall mean all rights, options and warrants, and calls or
commitments evidencing the right, to subscribe for, purchase or otherwise
acquire shares of capital stock or Convertible Securities, whether or not the
right to subscribe for, purchase or otherwise acquire is immediately exercisable
or is conditioned upon the passage of time, the occurrence or non-occurrence or
the existence or non-existence of some other Event.

     ORGANIC DOCUMENT shall mean, (a) with respect to a Person which is a
corporation, its charter, its by-laws and all Company agreements, voting trusts
and similar arrangements applicable to any of its capital stock, (b) with
respect to a Person which is a partnership, its agreement and certificate of
partnership, any agreements among partners, and any management and similar
agreements between the partnership and any general partners (or any Affiliate
thereof), and (c) with respect to a Person which is a limited liability company,
its certificate of organization and operating agreement, any agreements among
members, and any management and similar agreements between the limited liability
company and any members (or any Affiliate thereof).

     OTHER TRANSACTION shall mean a transaction or series of related
transactions (other than the Acquisition Merger) resulting in (a) any change in
control of the Company, (b) any merger or consolidation of the Company or
Rainbow, regardless of whether the Company or Rainbow is the surviving Entity,
(c) any tender offer or exchange offer for, or any acquisition of, any
securities of the Company, or (d) any sale or other disposition of assets of the
Company or Rainbow not otherwise permitted under Section 3.16 hereof.
                                                 ------------        

     PARENT shall have the meaning given to it in the recitals of this
Agreement.

     PARENT COMMON STOCK shall have the meaning given to it in Section 4.3.
                                                               ----------- 

     PARENT DISCLOSURE SCHEDULE shall mean the disclosure schedule dated as of
the date of this Agreement delivered by the Parent to the Company.  Matters
specifically disclosed in the SEC Reports shall be deemed incorporated in and
made a part of the Parent Disclosure Schedule and shall not be required to be
separately disclosed in the Parent Disclosure Schedule.

     PARENT INDEMNIFIED PARTIES shall have the meaning given to it in Section
                                                                      -------
9.2(A).
- - ------ 

     PARTY shall mean a signatory to this Agreement.

     PERSON shall mean any natural individual or any Entity.

                                      A-72
<PAGE>
 
     PLAN shall mean, with respect to a Party and at a particular time, any
employee benefit plan which is covered by ERISA and in respect of which such
Party is an "employer" as defined in Section 3(5) of ERISA, other than a
Multiemployer Plan.

     PRIVATE AUTHORIZATIONS shall mean all approvals, concessions, consents,
franchises, licenses, permits, and other authorizations of all Persons (other
than Authorities) including without limitation those with respect to agreements,
leases, contracts, patents, trademarks, service marks, trade names, copyrights,
computer software programs, technology and know-how.

     PROXY STATEMENT shall have the meaning given to it in Section 6.3.
                                                           ----------- 

     PURCHASE PRICE shall have the meaning given to it in Section 2.5.
                                                          ----------- 

     RAINBOW means RB Acquisition, L.L.C., a Delaware limited liability company.

     RECAPITALIZATION shall have the meaning given to it in Section 2.6.
                                                            ----------- 

     REPRESENTATIVES (of a Party) shall mean the officers, directors, employees,
accountants, counsel, financial advisors, consultants and other representatives
(of such Party).

     REQUIRED REGULATORY APPROVALS shall have the meaning given to it in Section
                                                                         -------
7.1.
- - --- 

     SEC shall mean the Securities and Exchange Commission.

     SEC REPORTS shall have the meaning given to it in Section 4.2.
                                                       ----------- 

     STOCKHOLDERS shall have the meaning given to it in the recitals of this
Agreement.

     SUBSIDIARY shall mean, with respect to a Person, any Entity a majority of
the capital stock ordinarily entitled to vote for the election of directors of
which, or if no such voting stock is outstanding, a majority of the equity
interests of which, is owned directly or indirectly, legally or beneficially, by
such Person or any other Person controlled by such Person.

     SURVIVING CORPORATION shall have the meaning given to it in Section 2.1.
                                                                 ----------- 

     SURVIVING CORPORATION COMMON STOCK shall have the meaning given to it in
Section 2.5.
- - ----------- 

     TAX (and "Taxable", which shall mean subject to Tax), shall mean, with
respect to a Party, (a) all taxes (domestic or foreign), including without
limitation any income (net, gross or other including recapture of any tax items
such as investment tax credits), alternative or add-on minimum tax, gross
income, gross receipts, gains, sales, use, leasing, lease, user, ad valorem,
transfer, recording, franchise, profits, property (real or personal, tangible or
intangible), fuel, license, withholding on amounts paid to or by such Party,
payroll, employment, unemployment, social security, excise, severance, 

                                      A-73
<PAGE>
 
stamp, occupation, premium, environmental or windfall profit tax, custom, duty
or other tax, governmental fee or other like assessment or charge of any kind
whatsoever, together with any interest, levies, assessments, charges, penalties,
addition to tax or additional amount imposed by any Taxing Authority, (b) any
joint or several liability of such Party with any other Person for the payment
of any amounts of the type described in (a), and (c) any liability of such Party
for the payment of any amounts of the type described in (a) as a result of any
express or implied obligation to indemnify any other Person.

     TAX RETURN OR RETURNS shall mean all returns, consolidated or otherwise
(including without limitation information returns), required to be filed with
any Authority with respect to Taxes.

     TAXING AUTHORITY shall mean any Authority responsible for the imposition of
any Tax.

     TERMINATION DATE shall mean October 31, 1997.

     TRANSACTIONS shall mean the other transactions contemplated by this
Agreement or the Acquisition Merger or by any Collateral Document executed or
required to be executed in connection herewith or therewith.

     VBCA shall mean the Vermont Business Corporation Act, as amended.

     IN WITNESS WHEREOF, the Parent, the Merger Subsidiary, the Company and the
Stockholders have caused this Agreement to be executed as of the date first
written above.


                              UNITED NATURAL FOODS, INC.


                              By: /s/ Norman A. Cloutier
                                 ------------------------------------------
                                  Title: Chief Executive Officer


                              GEM ACQUISITION CORP.


                              By: /s/ Norman A. Cloutier
                                 ------------------------------------------
                                  Title: President


                              STOW MILLS, INC.


                              By: /s/ Barclay McFadden
                                 ------------------------------------------
                                  Title: Chief Executive Officer

                                      A-74
<PAGE>
 
                              /s/ Barclay McFadden
                              -----------------------------------------------
                              Barclay McFadden


                              /s/ Richard S. Youngman
                              ----------------------------------------------
                              Richard S. Youngman

                                      A-75
<PAGE>
 
                                                                       EXHIBIT A
                                                                       ---------
                                                           TO AGREEMENT AND PLAN
                                                           ---------------------
                                                               OF REORGANIZATION
                                                               -----------------


                          UNITED NATURAL FOODS, INC.
                          --------------------------
                        SECURITYHOLDER VOTING AGREEMENT
                        -------------------------------


     THIS VOTING AGREEMENT (this "Agreement"), is dated as of June 23, 1997, by
                                  ---------                                    
and among each of the undersigned securityholders (individually, a
"Securityholder" and collectively, the "Securityholders") of United Natural
- - ---------------                         ---------------                    
Foods, Inc., a Delaware corporation ("Company"), and Stow Mills, Inc., a Vermont
                                      -------                                   
corporation ("Seller").
              ------   

                                   RECITALS

     A.   Each Securityholder is the beneficial and record owner of the number
of shares, if any, of common stock, par value $.01 per share, of the Company,
securities convertible into such Common Stock (together, "Company Common Stock")
                                                          --------------------  
and options to acquire shares of such Common Stock set forth opposite such
Securityholder's name on Schedule A hereto.
                         ----------        

     B.   Seller, the Company and GEM Acquisition Corp., a Delaware corporation
("Merger Sub") have concurrently herewith entered into an Agreement and Plan of
  ----------                                                                   
Reorganization (the "Merger Agreement"), pursuant to which Merger Sub will be
                     ----------------                                        
merged with and into Seller (the "Merger"), and pursuant to which the
                                  ------                             
stockholders of Seller will receive shares of Company Common Stock.

     C.   The Board of Directors of Company has approved the Merger Agreement
and this Agreement and has authorized the Company to hold a meeting of the
holders of Common Stock in order to approve the Merger.

     D.   In order to induce Seller to enter into the Merger Agreement, the
Securityholders wish to make certain representations, warranties, covenants and
agreements in connection with the Merger.

     NOW, THEREFORE, in consideration of the foregoing recitals and the mutual
covenants hereinafter set forth, and for other good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged, the parties hereto
hereby agree as follows:

1.   Voting.  During the term of this Agreement, at any meeting of the
     ------                                                           
stockholders of the Company, however called, and at every adjournment thereof,
and in any action by written consent of the stockholders of Company, each of the
Securityholders hereby covenants and agrees to vote all of the shares of Company
Common Stock 

               EXHIBIT A TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-76
<PAGE>
 
then owned by such Securityholder in favor of the adoption of the Merger
Agreement as in effect on the date hereof and each of the other transactions
contemplated thereby and any action required in furtherance thereof, including,
without limitation, the issuance of the shares of Company Common Stock to the
stockholders of Seller in payment of the Purchase Price (as such term is defined
in the Merger Agreement).

2.   Termination.  This Agreement shall terminate upon the earlier to occur of
     -----------                                                              
(a) the mutual consent of the parties hereto, (b) the termination of the Merger
Agreement and (c) the Effective Time of the Merger (as defined in the Merger
Agreement).

3.   Amendment.  This Agreement may be amended only by a written instrument
     ---------                                                             
executed by the parties or their respective successors or assigns.

4.   Notices.  Notices, requests, permissions, waivers and other communications
     -------                                                                   
hereunder shall be in writing and shall be deemed to have been duly given if
signed by the respective persons giving them (in the case of any corporation the
signature shall be by an officer thereof) and delivered by hand, deposited in
the United States mail (registered or certified, return receipt requested),
properly addressed and postage prepaid, or delivered by telecopy:

     If to Seller at the addresses and to the Persons (including the copies) set
     forth in the Merger Agreement; and

     If to any of the Securityholders, in care of Company at the addresses and
     to the Persons (including the copies) set forth in the Merger Agreement.

5.   Counterparts.  This Agreement may be executed in one or more counterparts
     ------------                                                             
and each counterpart shall be deemed to be an original, but all of which shall
constitute one and the same original.

6.   Applicable Law.  This Agreement shall be governed by, and construed in
     --------------                                                        
accordance with, the laws of the State of Delaware without reference to choice
of law principles, including all matters of construction, validity and
performance.

7.   Severability; Enforcement.  The invalidity of any portion hereof shall not
     -------------------------                                                 
affect the validity, force or effect of the remaining portions hereof.  If it is
ever held that any restriction hereunder is too broad to permit enforcement of
such restriction to its fullest extent, each party agrees that a court of
competent jurisdiction may enforce such restriction to the maximum extent
permitted by law, and each party hereby consents and agrees that such scope may
be judicially modified accordingly in any proceeding brought to enforce such
restriction.

8.   Further Assurances.  Each party hereto shall execute and deliver such
     ------------------                                                   
additional documents as may be necessary or desirable to consummate the
transactions contemplated by this Agreement.

               EXHIBIT A TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-77
<PAGE>
 
9.   Parties in Interest; Assignment.  Neither this Agreement nor any of the
     -------------------------------                                        
rights, interest or obligations hereunder shall be assigned by any of the
parties hereto without the prior written consent of the other parties.

10.  Entire Agreement.  This Agreement and the Merger Agreement contain the
     ----------------                                                      
entire understanding of the parties hereto and thereto with respect to the
subject matter contained herein and therein, and supersede and cancel all prior
agreements, negotiations, correspondence, undertakings and communications of the
parties, oral or written, respecting such subject matter.  There are no
restrictions, promises, representations, warranties, agreements or undertakings
of any party hereto or to the Merger Agreement with respect to the transactions
contemplated by this Agreement and the Merger Agreement other than those set
forth herein or therein or made hereunder or thereunder.

11.  Specific Performance.  The parties hereto agree that the remedy at law for
     --------------------                                                      
any breach of this Agreement will be inadequate and that any party by whom this
Agreement is enforceable shall be entitled to specific performance or injunctive
relief in addition to any other appropriate relief or remedy.  Such party may,
in its sole discretion, apply to a court of competent jurisdiction for specific
performance or injunctive relief or such other relief as such court may deem
just and proper in order to enforce this Agreement or prevent any violation
hereof and, to the extent permitted by applicable law, each party waives any
objection to the imposition of such relief or any requirement for the posting of
a bond or other collateral in connection therewith.

12.  Headings; References.  The section and paragraph headings contained in this
     --------------------                                                       
Agreement are for reference purposes only and shall not affect in any way the
meaning or interpretation of this Agreement.  All references herein to
"Sections" or "Exhibits" shall be deemed to be references to Articles or
Sections hereof or Exhibits hereto unless otherwise indicated.

               EXHIBIT A TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-78
<PAGE>
 
     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be duly executed and delivered as of the day and year first above written.
 

                                    STOW MILLS, INC.


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

                                    ---------------------------------------
                                    Norman A. Cloutier


                                    ---------------------------------------
                                    Michael S. Funk, individually and
                                    as Trustee of The Funk Family
                                    1992 Irrevocable Trust


                                    ---------------------------------------
                                    Judith A. Funk, as Trustee of The
                                    Funk Family 1992 Irrevocable Trust


                                    TRIUMPH-CONNECTICUT                 
                                    LIMITED PARTNERSHIP

                                    By:  Triumph-Connecticut Capital
                                         Advisors, L.P.


                                         By:
                                            -------------------------------
                                             General Partner


               EXHIBIT A TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-79
<PAGE>
 
                                  Schedule A

<TABLE>
<CAPTION>
                        Number of Shares of
 Name and Address of    Company Common Stock
    Securityholder             Owned          Company Options Owned
- - ----------------------  --------------------  ---------------------
<S>                     <C>                   <C>
Norman A. Cloutier             3,202,091                178,750

Michael S. Funk                        0                115,500

Funk Family 1992               3,213,100                      0
Revocable Trust

Triumph-Connecticut              785,730                      0
Limited Partnership
</TABLE>

               EXHIBIT A TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-80
<PAGE>
 
                                                                       EXHIBIT B
                                                           TO AGREEMENT AND PLAN
                                                               OF REORGANIZATION



                         REGISTRATION RIGHTS AGREEMENT


                       Dated as of ______________, 1997


                                 by and among


                          UNITED NATURAL FOODS, INC.


                                      and


                   EACH OF THE PURCHASERS REFERRED TO HEREIN


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-81
<PAGE>
 
                               TABLE OF CONTENTS
                               -----------------
<TABLE>

     <S>                                                             <C>
     1.   Securities Subject to this Agreement.....................   4
          a.    Definitions........................................   4
          b.    Registrable Securities.............................   5

     2.   Demand Registration......................................   5
          a.    Request for Registration...........................   5
          b.    Limitations on Demand Registrations................   6
          c.    Participation by Other Parties.....................   7
          d.    Effective Registration and Expenses................   7
          e.    Priority on Demand Registrations...................   7
          f.    Selection of Underwriters..........................   8

     3.   Piggyback Registration...................................   8
          a.    Right to Piggyback.................................   8
          b.    Priority on Piggyback Registrations................   8
          c.    Selection of Underwriters..........................   9

     4.   Holdback Agreements......................................   9
          a.    Restrictions on Public Sale by Holders of 
                Registrable Securities.............................   9
          b     Restriction on Public Sale by the Company..........   9
          c.    Postponement of Registration.......................  10

     5.   Registration Procedures..................................  10

     6.   Registration Expenses....................................  15

     7.   Indemnification..........................................  16
          a.    Indemnification by Company.........................  16
          b.    Indemnification by Holder of Registrable Securities  17
          c.    Conduct of Indemnification Proceedings.............  17
          d.    Contribution.......................................  18

     8.   Participation in Underwritten Registrations..............  19

     9.   Anti-Dilution............................................  20

     10.  Termination..............................................  20

     11.  Miscellaneous............................................  20
          a.    Rule 144...........................................  20
          b.    Other Registration Rights..........................  20
          c.    Representations and Warranties of the Company......  20
          d.    Remedies...........................................  21
</TABLE>


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-82
<PAGE>
 
<TABLE>
          <S>                                                       <C>
          e.    Amendments and Waivers.............................. 21
          f.    Notices............................................. 21
          g.    Successors and Assigns.............................. 22
          h.    Counterparts........................................ 22
          i.    Headings............................................ 22
          j.    Severability........................................ 22
          k.    Entire Agreement; Supersession of Prior Agreements.. 22
          l.    Attorneys' Fees..................................... 22
          m.    Governing Law....................................... 22
</TABLE>


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-83
<PAGE>
 
                         REGISTRATION RIGHTS AGREEMENT


     This Registration Rights Agreement (the "Agreement") is made and entered
                                              ---------                      
into as of __________________, 1997, by and among United Natural Foods, Inc., a
Delaware corporation (the "Company"), and each of the parties who have accepted
                           -------                                             
and agreed to the terms hereof by signing an execution page of this Agreement
(the "Purchasers").
      ----------   

     This Agreement is made pursuant to the Agreement and Plan of
Reorganization, dated as of June 23, 1997 and amended and restated as of August
8, 1997, by and among the Company, GEM Acquisition Corp., a Delaware
corporation, Stow Mills, Inc., a Vermont corporation, Barclay McFadden and
Richard Youngman (the "Merger Agreement"), pursuant to which each of the
                       ----------------                                 
Purchasers will receive Registrable Securities in connection with the Merger.
In order to induce the Purchasers to enter into the Merger Agreement, the
Company has agreed to provide the registration rights set forth in this
Agreement.  The execution of this Agreement is a condition to the Closing under
the Merger Agreement.

     The parties hereby agree as follows:

1.   Securities Subject to this Agreement
     ------------------------------------

     a.   Definitions.  The term "Registrable Securities" means (i) the
          -----------             ----------------------               
Company's Common Stock, $.01 par value per share, delivered to the Purchasers
pursuant to the Merger Agreement and (ii) any other securities of the Company
issued in exchange for, or in a distribution with respect to, such Common Stock
referred to in (i) above, which cannot be publicly resold by the holder thereof
without registration under the Securities Act of 1933, as amended (the
"Securities Act"), or the availability of an exemption thereunder.
- - ---------------                                                   

     The term "person" means a corporation, an association, a partnership, a
               ------                                                       
trust, an organization, a business, an individual, or a government or political
agency or other entity.

     All uses of the term "best efforts" with respect to the Company shall mean
                           ------------                                        
the reasonable good faith efforts of the Company.

     The term "Commission" means the Securities and Exchange Commission.
               ----------                                               

     The term "Eligible Stockholder Group" means each of the Purchasers,
               --------------------------                               
Triumph-Connecticut Limited Partnership, Norman A. Cloutier or Michael S. Funk,
together with such person's Affiliates, provided that such person, together with
such person's Affiliates, holds at least 100,000 shares of the Company's Common
Stock, $.01 par value per share, at the time of determination.

               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-84
<PAGE>
 
     Terms used as defined terms but not defined herein are as defined in the
Merger Agreement.

     b.   Registrable Securities.  For the purposes of this Agreement,
          ----------------------                                      
securities subject to this Agreement will cease to be Registrable Securities
when (i) they have been registered under the Securities Act, the registration
statement in connection therewith has been declared effective, and they have
been disposed of pursuant to such effective registration statement, (ii) they
are distributed to the public pursuant to Rule 144 (or any similar provision
then in force) under the Securities Act or (iii) they have been otherwise
transferred and new certificates or other evidences of ownership for them (not
bearing a legend to the effect that such securities have not been registered
under the Securities Act and may not be sold or transferred in the absence of
registration or an exemption therefrom under the Securities Act, and not subject
to any stop transfer order or other restriction on transfer) have been delivered
by the Company.

2.   Demand Registration
     -------------------

     a.   Request for Registration.  Subject to the limitations set forth in
          ------------------------                                          
Section 2.2, any Purchaser or Purchasers holding in the aggregate 20% of the
Registrable Securities then outstanding may at any time make a written request
to the Company for registration with the Commission under and in accordance with
the provisions of the Securities Act of all or part of their Registrable
Securities (a "Demand Registration").  Such request shall specify the aggregate
               -------------------                                             
number of the Registrable Securities proposed to be sold and shall also specify
the intended method of disposition thereof.  Within ten days after receipt of
such request, the Company shall give written notice (the "Notice") of such
                                                          ------          
registration request to all holders of Registrable Securities and shall
thereafter include in such registration all Registrable Securities with respect
to which the Company has received written requests for inclusion therein within
20 Business Days after the receipt by the applicable holder of the Notice.  Each
Notice shall also specify the number of Registrable Securities requested to be
registered and the intended method of disposition thereof.  Within five Business
Days after the expiration of such 20 Business Days, the Company will notify all
the holders to be included in such registration of the other holders and the
number of Registrable Securities requested to be included therein.

     b.   Limitations on Demand Registrations.  The obligation of the Company to
          -----------------------------------                                   
effect Demand Registrations shall be limited as follows:

     (a)  If, within 12 months after the Closing Date, an aggregate of at least
          750,000 shares of Registrable Securities shall have been sold in an
          underwritten offering under a Proposed Registration pursuant to
          Section 3 below, the Company shall not be required to effect more than
          (i) one Demand Registration of not more than 3,000,000 shares of
          Registrable Securities for an underwritten offering, and (ii) one
          Demand 

               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-85
<PAGE>
 
          Registration of not more than 500,000 shares of Registrable Securities
          pursuant to a registration statement on Form S-3 (or any successor
          form thereto that may be adopted by the Commission); provided, that
                                                               --------
          any Demand Registration which is subject to the limitations of this
          Section 2.2 shall be made only during the period beginning on the
          first anniversary of the consummation of the first Proposed
          Registration and ending on the third anniversary thereof;

     (b)  If, within 12 months after the Closing Date, an aggregate of at least
          750,000 shares of Registrable Securities shall not have been included
          in an underwritten offering under a Proposed Registration pursuant to
          Section 3 below, the Company shall not be required to effect more than
          (i) one Demand Registration of not more than 3,000,000 shares of
          Registrable Securities for an underwritten offering, and (ii) two
          Demand Registrations of not more than 500,000 shares of Registrable
          Securities each, pursuant to a registration statement on Form S-3 (or
          any successor form thereto that may be adopted by the Commission);
          provided, that any Demand Registration which is subject to the
          --------                                                      
          limitations set forth in this Section 2.2(b) shall be made only during
          the period beginning on the first anniversary of the Closing Date and
          ending on the fourth anniversary thereof;

     (c)  In no event shall the Company be required to effect more than one
          Demand Registration in any 12-month period;

     (d)  In no event may the Purchasers request a Demand Registration sooner
          than 90 days after the effectiveness of any registration statement
          filed by the Company with the Commission; and

     (e)  If the Company shall have given notice of a Proposed Registration to
          the Purchasers pursuant to Section 3.1, the Purchasers may not request
          a Demand Registration sooner than the earliest of (x) the date the
          Company determines not to pursue such Proposed Registration, and (y)
          90 days after the effectiveness of such Proposed Registration.

     c.   Participation by Other Parties.  No person other than the Company and
          ------------------------------                                       
each Eligible Stockholder Group shall be permitted to offer any securities under
any Demand Registration.  The Company and each Eligible Stockholder Group may
offer securities under any Demand Registration that is an underwritten offering,
provided that (a) all of the Registrable Securities that the Purchasers have
requested to be sold under the Demand Registration are to be included in the
Demand Registration and (b) the managing underwriters, in their sole discretion,
determine that such Demand Registration can accommodate the additional
participation of the Company and each Eligible Stockholder Group.  Each of the
Company, on the one hand, and each Eligible Stockholder Group (participating in
equal amounts for each participating Eligible Stockholder Group), on the other
hand, shall be entitled to offer up to 50% of 

               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-86
<PAGE>
 
the number of shares of Common Stock that the managing underwriters have advised
may be sold in excess of the Registrable Securities to be sold by the
Purchasers.

     d.   Effective Registration and Expenses.  The Company shall use its best
          -----------------------------------                                 
efforts to cause any registration made pursuant to this Section  to be declared
effective at the time requested by the holders of a majority of the Registrable
Securities being registered thereunder, and no such registration shall become
effective without the agreement of such holders.  A registration will not count
as a Demand Registration until it has become effective and until such
registration (i) has been effective for 120 days or such shorter period which
will terminate when all Registrable Securities covered by such registration
statement have been sold, or (ii) has been withdrawn at the request of the
holders requesting such registration.  No Demand Registration may be requested
at a time when a registration is effective with respect to the securities
proposed to be included in such Demand Registration.  The Company shall pay all
Registration Expenses (as defined in Section  below) in connection with a
registration made pursuant to this Section , whether or not such registration
becomes effective or Registrable Securities are sold thereunder.

     e.   Priority on Demand Registrations.  If the holders of a majority of the
          --------------------------------                                      
Registrable Securities to be registered in a Demand Registration, or, in the
case of an underwritten offering, the managing underwriter or underwriters of
such offering, advise the Company in writing that in its or their opinion it is
appropriate for marketing reasons to limit the number of Registrable Securities
requested to be included in such offering, the Company will include in such
registration only an amount of securities equal to the total amount which in the
opinion of such holders or such managing underwriter or underwriters, as the
case may be, is appropriate, in the following order of priority:  first, pro
                                                                  -----  ---
rata among the holders of Registrable Securities on the basis of the amount of
- - ----                                                                          
Registrable Securities requested to be included in such registration by the
respective holders; second, those securities that have been requested to be
                    ------                                                 
included in such registration by the Company in an amount not in excess of one-
half of the balance of the number of shares of Registrable Securities that the
managing underwriter or underwriters have advised may be sold in such offering;
and third, the balance of those securities that the managing underwriter or
    -----                                                                  
underwriters have advised may be sold in such offering in equal amounts for each
Eligible Stockholder Group.

     f.   Selection of Underwriters.  If any Demand Registration is an
          -------------------------                                   
underwritten offering, the Company, in its sole discretion, will select and
obtain the investment banker or bankers and managing underwriter or
underwriters of nationally recognized standing that will administer the
offering.

3.   Piggyback Registration.
     ---------------------- 

     a.   Right to Piggyback.  If at any time after the date hereof the Company
          ------------------                                                   
proposes to file a registration statement under the Securities Act (except with
respect to registration statements on Forms S-8, S-4 or any other form not
available for 

               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-87
<PAGE>
 
registering the Registrable Securities for general sale to the public), with
respect to an offering for its own account or for the account of another person
(other than the holders of Registrable Securities in their capacity as such)
solely of shares of Common Stock (a "Proposed Registration"), then the Company 
                                     ---------------------   
shall in each case give written notice of such proposed filing to the holders of
Registrable Securities at least 20 days before the anticipated filing date, and
shall, subject to Section , include in such registration statement such amount
of Registrable Securities as each such holder may request. The Company shall
register such Registrable Securities on the same terms and subject to the same
conditions applicable to the registration in the Proposed Registration of shares
of Common Stock to be sold by the Company under such Proposed Registration.

     b.   Priority on Piggyback Registrations.  If the managing underwriter or
          -----------------------------------                                 
underwriters of such offering advises the Company that in its or their opinion
it is appropriate for marketing reasons to limit the number of Registrable
Securities to be included in such offering, the Company will include in such
registration only such number of shares of Common Stock equal to the total
amount which in the opinion of such managing underwriter or underwriters is
appropriate, in the following order of priority:

     (a)  with respect to the first Proposed Registration occurring after the
          date hereof: first, the shares of Common Stock that the Company
                       -----                                             
          proposes to sell; second, the shares of Common Stock that Triumph-
                            ------                                         
          Connecticut Limited Partnership and Michael S. Funk, together with
          their respective Affiliates, have requested to be included in such
          registration, up to an aggregate amount of 500,000 shares; third, the
                                                                     -----     
          Registrable Securities that the Purchasers have requested to be
          included in such registration, up to an aggregate of 1,500,000 shares;
          and fourth, the shares of Common Stock that any Eligible Stockholder
              ------                                                          
          Group has requested to be included in such registration in equal
          amounts for each such Eligible Stockholder Group; and

     (b)  with respect to any subsequent Proposed Registration:  first, the
                                                                 -----     
          shares of Common Stock that the Company proposes to sell; second, the
                                                                    ------     
          shares of Common Stock that Triumph-Connecticut Limited Partnership
          and its Affiliates have requested to be included in such registration;
          and third the shares of Common Stock that any other Eligible
              -----                                                   
          Stockholder Group has requested to be included in such registration in
          equal amounts for each such Eligible Stockholder Group.

     c.   Selection of Underwriters.  If any registration pursuant to this
          -------------------------                                       
Section  is an underwritten offering, the Company will, in its sole discretion,
select a managing underwriter or underwriters to administer the offering, which
managing underwriter or underwriters will be of nationally recognized standing.

4.   Holdback Agreements
     -------------------

               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-88
<PAGE>
 
     a.   Restrictions on Public Sale by Holders of Registrable Securities.  To
          ----------------------------------------------------------------     
the extent not inconsistent with applicable law, each holder of Registrable
Securities agrees not to effect any sale or distribution, public or otherwise,
of securities of the Company, including a sale pursuant to Rules 144 and 144A
under the Securities Act, during the seven days prior to, and during the ninety-
day period beginning on, the effective date of a registration statement filed
pursuant to Section  or Section  (except as part of such registration), if and
to the extent requested (i) by the Company or the holders of a majority in
aggregate amount of Registrable Securities to be registered in such offering in
the case of a non-underwritten public offering or (ii) by the managing
underwriter or underwriters in the case of an underwritten public offering.

     b.   Restriction on Public Sale by the Company.  The Company agrees not to
          -----------------------------------------                            
effect any public sale or distribution of its equity securities (other than (i)
a sale or distribution of such securities in connection with merger or
consolidation by the Company or any of its Subsidiaries or the acquisition by
the Company or any of its Subsidiaries of the capital stock or substantially all
of the assets of any other person or (ii) in connection with an employee stock
option or other benefit plan) during the seven days prior to, and during the
ninety-day period beginning on, the effective date of any registration statement
filed pursuant to Section 2 (the "Holdback Period").  Notwithstanding the
                                  -------- ------                        
foregoing, the Company may effect a public sale or distribution of its
securities during such Holdback Period if the Purchasers and their underwriters,
if any, in their sole discretion, determine that such sale or distribution is
not reasonably likely materially and adversely to affect the success or offering
price of the offering in which the holders of Registrable Securities are
participating.

     c.   Postponement of Registration.  If the Company determines in good faith
          ----------------------------                                          
that the registration and distribution of Registrable Securities would interfere
with any pending financing, acquisition, corporate reorganization or any other
corporate development or activity involving the Company or any of its
Subsidiaries and promptly gives written notice to the Purchasers of such
determination, the Company shall be entitled to postpone the filing of the
registration statement otherwise required to be prepared and filed by the
Company pursuant to Section 2 for a reasonable period of time not to exceed 90
days.

5.   Registration Procedures
     -----------------------

     Whenever the holders of Registrable Securities request that any such
securities be registered pursuant to Section  or  of this Agreement, the Company
shall use its best efforts to effect the registration and to further the sale of
such Registrable Securities in accordance with the intended method of
disposition thereof as quickly as practicable, and in connection with any such
request the Company shall as expeditiously as possible:

     (a)  in connection with a request pursuant to Section , prepare and file
          with the Commission within 60 days, on any form for which the Company


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-89
<PAGE>
 
          then qualifies or which counsel for the Company shall deem appropriate
          and which form shall be available for the sale of the Registrable
          Securities in accordance with the intended method of distribution
          thereof, and in connection with any registration statement filed for
          Registrable Securities hereunder, use its best efforts to cause such
          registration statement to become effective; provided, however, that
                                                      --------  -------      
          before filing a registration statement or prospectus or any amendments
          or supplements thereto in connection with a request made pursuant to
          Section 2, including documents incorporated by reference after the
          initial filing of the registration statement, the Company shall (i)
          furnish to one counsel selected by the holders of a majority of the
          Registrable Securities covered by such registration statement and the
          underwriters, if any, copies of all such documents proposed to be
          filed at lease two business days prior thereto, which documents will
          be subject to the review of such counsel and the Company shall not
          file any registration statement or amendment thereto or any prospectus
          or any supplement thereto (including such documents incorporated by
          reference) to which holders of a majority of the Registrable
          Securities covered by such registration statement or the underwriters,
          if any, shall reasonably object; and (ii) notify each seller of
          Registrable Securities of any stop order issued or threatened by the
          Commission and take all reasonable actions required to prevent the
          entry of such stop order or to remove it if entered;

     (b)  prepare and file with the Commission such amendments and supplements
          to such registration statement and the prospectus used in connection
          therewith as may be necessary to keep such registration statement
          effective for a period of not less than 120 days or such shorter
          period which will terminate when all Registrable Securities covered by
          such registration statement have been sold (but not before the
          expiration of the 90-day period referred to in Section 4(3) of the
          Securities Act and Rule 174 or other comparable provisions thereunder,
          if applicable), and comply with the provisions of the Securities Act
          applicable to it with respect to the disposition of all securities
          covered by such registration statement during the applicable period in
          accordance with the intended methods of disposition by the sellers
          thereof set forth in such registration statement or supplement to the
          prospectus;

     (c)  furnish to each holder of Registrable Securities included in such
          registration statement and the managing underwriter or underwriters,
          if any, without charge, at least one signed copy of the registration
          statement and any post-effective amendment thereto and such number of
          conformed copies thereof and such number of copies of the prospectus
          (including any preliminary prospectus) and any amendments or
          supplements thereto, and any documents incorporated by reference
          therein, as such holder of Registrable Securities or managing


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-90
<PAGE>
 
          underwriter may reasonably request in order to facilitate the
          disposition of the Registrable Securities being sold by such holder
          (it being understood that the Company consents to the use of the
          prospectus and any amendment or supplement thereto by each holder of
          Registrable Securities covered by the registration statement and the
          managing underwriter or underwriters (or any other underwriter or
          dealer who is required to deliver the prospectus), if any, in
          connection with the offering and sale of the Registrable Securities
          covered by the prospectus or any amendment or supplement thereto);

     (d)  make every reasonable effort to obtain the withdrawal of any order
          suspending the effectiveness of the registration statement as soon as
          practicable;

     (e)  enter into a written agreement with the managing underwriter or
          underwriters selected in the manner herein provided in such form and
          containing such provisions as are customary in the securities business
          for such an arrangement between major underwriters and companies of
          the Company's size and investment stature, provided that such
          agreement shall not contain any provision applicable to the Company
          which is inconsistent with the provisions hereof and, provided
          further, that the time and place of the closing said agreement shall
          be as mutually agreed upon between the Company and such managing
          underwriter;

     (f)  if requested by the managing underwriter or underwriters or any holder
          of Registrable Securities covered by the registration statement,
          promptly incorporate in a prospectus supplement or post-effective
          amendment such information as the managing underwriter or underwriters
          or such holder reasonably requests to be included therein, including,
          without limitation, with respect to the number of Registrable
          Securities being sold by such holder to such underwriter or
          underwriters, the purchase price being paid therefor by such
          underwriter or underwriters and with respect to any other terms of the
          underwritten offering of the Registrable Securities to be sold in such
          offering; and make all required filings of such prospectus supplement
          or post-effect amendment as soon as practicable after being notified
          of the matters to be incorporated in such prospectus supplement or
          post-effective amendment;

     (g)  on or prior to the date on which the registration statement is
          declared effective, use its best efforts to register or qualify, and
          cooperate with the holders of the underwriter or underwriters, if any,
          and their counsel in connection with the registration or qualification
          of, the Registrable Securities covered by the registration statement
          for offer and sale under the securities or blue sky laws of each state
          and other jurisdiction of the United States as any such holder or
          underwriter reasonably requests in 


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-91
<PAGE>
 
          writing, to use its best efforts to keep each such registration or
          qualification effective, including through new filings, or amendments
          or renewals, during the period such registration statement is required
          to be kept effective and to do any and all acts or things necessary or
          advisable to enable the disposition in all such jurisdictions of the
          Registrable Securities covered by the applicable registration
          statement; provided, however, that the Company will not be required to
          qualify generally to do business in any jurisdiction where it would
          not otherwise be required to qualify but for this subsection (g);

     (h)  use its best efforts to cause the Registrable Securities included in
          such registration statement to be registered with or approved by such
          other governmental agencies or authorities as may be necessary to
          enable the seller or sellers or the underwriter or underwriters, if
          any, thereof to consummate the disposition of such Registrable
          Securities;

     (i)  cooperate with the holders of Registrable Securities covered by the
          registration statement and the managing underwriter or underwriters,
          if any, to facilitate the timely preparation and delivery of
          certificates (not bearing any restrictive legends) representing
          securities to be sold under the registration statement, and enable
          such securities to be in such denominations and registered n such
          names as the managing underwriter or underwriters, if any, or such
          holders may request;

     (j)  notify each seller of such Registrable Securities at any time when a
          prospectus relating thereto is required to be delivered under the
          Securities Act, of the happening of any event as a result of which the
          prospectus included in such registration statement (as then in effect)
          contains an untrue statement of a material fact or omits to state any
          material fact required to be stated therein or necessary to make the
          statements therein not misleading and, as promptly as practicable
          thereafter, prepare and file with the Commission an amended prospectus
          or prospectus supplement such that, as thereafter delivered to the
          purchasers of such Registrable Securities, such prospectus will not
          contain any untrue statement of a material fact or omit to state a
          material fact required to be stated therein or necessary to make the
          statements therein not misleading;

     (k)  use its best efforts to cause all such Registrable Securities included
          in such registration statement to be listed, by the date of the first
          sale of Registrable Securities pursuant to such registration
          statement, on each securities exchange on which securities issued by
          the Company are then listed or proposed to be listed, if any;

     (l)  make available for inspection, during normal business hours, and
          subject to any appropriate confidentiality agreements, by any seller
          of 


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-92
<PAGE>
 
          Registrable Securities, other than a seller determined by the Board of
          Directors of the Company acting in good faith to be a competitor of
          the Company, any underwriter participating in any disposition pursuant
          to such registration statement, and any attorney, accountant, or other
          agent retained by any such seller or underwriter (collectively, the
          "Inspectors"), all financial and other records, pertinent corporate
           ----------
          documents, and properties of the Company and its Subsidiaries
          (collectively, the "Records") as shall be reasonably necessary to
                              -------
          enable them to exercise their due diligence responsibility, and cause
          the Company's officers, directors, and employees to supply all
          information reasonably requested by any such Inspector in connection
          with such registration statement;

     (m)  in connection with any underwritten offer of Registrable Securities,
          use its best efforts to furnish, at the request of any holder of
          Registrable Securities sold in such offering, on the date that any
          Registrable Security is delivered to the underwriters for sale
          pursuant to such  registration: (i) an opinion dated such date from
          counsel representing the Company for the purposes of such
          registration, addressed to the underwriters and to such holder,
          stating that such registration statement has become effective under
          the Securities Act and that (A) to the best knowledge of such counsel,
          no stop order suspending the effectiveness thereof has been issued and
          no proceedings for that purpose have been instituted or are pending or
          contemplated under the Securities Act, (B) the registration statement,
          the related prospectus, and each amendment or supplement thereof,
          comply as to form in all material respects with the requirements of
          the Securities Act and the applicable rules and regulations of the
          Commission thereunder (except that such counsel need express no
          opinion as to financial statements, financial data and information
          derived therefrom contained therein) and (C) to such other effects as
          may reasonably be requested by counsel for the underwriters or by such
          holder to its counsel, and (ii) a letter dated such date from the
          independent public accountants retained by the Company, addressed to
          the underwriters, stating that they are independent public accountants
          within the meaning of the Securities Act and that, in the opinion of
          such accountants, the financial statements of the Company included in
          the registration statement or the prospectus, or any amendment or
          supplement thereof, comply as to form in all material respects with
          the applicable accounting requirements of the Securities Act, and such
          letter shall additionally cover such other financial matters
          (including information as to the period ending no more than five
          business date prior to the date of such letter) with respect to the
          registration in respect of which such letter is being given as such
          underwriters or holder may reasonably request; and


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-93
<PAGE>
 
     (n)  otherwise use its best efforts to comply with all applicable rules and
          regulations of the Commission, to make available to the holders of
          Registrable Securities an earnings statement covering a period of
          twelve months, beginning within three months after the effective date
          of the registration statement, which earnings statement shall satisfy
          the provisions of Section 11(a) of the Securities Act and Rule 158
          thereunder (or other comparable provisions), and to take all such
          other actions as the holders of a majority of the Registrable
          Securities being sold or the underwriters retained by such holders, if
          any, may reasonably request in order to expedite or facilitate the
          disposition of such Registrable Securities.

     The Company may require each seller or Registrable Securities as to which
any registration is being effected to furnish to the Company such information
regarding the distribution of such securities as the Company may from time to
time reasonably request in writing.

     Each holder of Registrable Securities agrees by acquisition of such
Registrable Securities that, upon receipt of any notice from the Company of the
happening of any event of the kind described in Section (j) hereof, and, if so
directed by the Company, such holder will forthwith discontinue disposition of
Registrable Securities pursuant to the registration statement covering such
Registrable Securities until such holder's receipt of the copies of the
supplemented or amended prospectus contemplated by Section (j) hereof, and, if
so directed by the Company, such holder will deliver to the Company (at the
Company's expense) all copies, other than permanent file copies then in such
holder's possession, of the prospectus covering such Registrable Securities
current at the time of receipt of such notice.  In the event the Company shall
give any such notice, the period mentioned in Section (b) hereof shall be
extended by the number of days during the period from and including the date of
the giving of such notice pursuant to Section (j) hereof to and including the
date when each seller of Registrable Securities covered by such registration
statement shall have received the copies of the supplemented or amended
prospectus contemplated by Section (j) hereof.

6.   Registration Expenses
     ---------------------

     All costs and expenses incident to the Company's performance of or
compliance with this Agreement, including without limitation all registration
and filing fees, transfer taxes, fees and expenses of compliance with securities
or blue sky laws (including reasonable fees and disbursements of counsel in
connection with blue sky qualifications of the Registrable Securities), rating
agency fees, printing expenses, messenger and delivery expenses, costs of
insurance, fees of transfer agents and registrars, internal expenses of the
Company (including, without limitation, all salaries and expenses of its
officers and employees performing legal or accounting duties), the fees and
expenses incurred in connection with the listing of the securities to be
registered in accordance with Section (k), fees of the National Association of


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-94
<PAGE>
 
Securities Dealers, Inc., securities acts liability insurance (if the Company
elects to obtain such insurance), the fees and disbursements of counsel for the
Company and all independent certified public accountants (including the expenses
of any annual audit, special audit, or "cold comfort" letters required by or
incident to such performance), the fees and expenses of any special experts
retained by the Company in connection with such registration and fees and
expenses of other persons retained by the Company, and the reasonable fees and
disbursements of counsel retained by the holders of the Registrable Securities
being registered (up to, but not in excess of, $10,000 for each registration
hereunder), but not including any underwriting discounts or commissions
attributable to the sale of Registrable Securities (all such expenses being
herein called "Registration Expenses"), will be borne by the Company.
               ---------------------                                 

7.   Indemnification
     ---------------

     a.   Indemnification by Company.  The Company agrees to indemnify and to
          --------------------------                                         
save and hold harmless, to the full extent permitted by law, each holder of
Registrable Securities, its officers, directors and partners and partners of
partners, and each person who controls such holder (within the meaning of the
Securities Act or the Exchange Act) from and against any and all losses, claims,
damages, liabilities, and expenses (including reasonable costs of investigation)
arising out of or based on any untrue or alleged untrue statement of material
fact contained in any registration statement or prospectus relating to the
Registrable Securities or in any amendment or supplement thereto or in any
preliminary prospectus, or arising out of or based upon any omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading, except insofar as the
same arise out of reliance upon any untrue statement or omission furnished in
writing to the Company by such holder (or, if it is an underwritten offering, an
underwriter selected by the holders of Registrable Securities), expressly for
use therein; provided that the Company shall not be required to indemnify any
holder of Registrable Securities for damages caused by such holder's continuing
to use a prospectus with respect to which such holder has received a notice
pursuant to Section (j) hereof and has not received a notice of the amendment or
supplementation of such prospectus, as contemplated in Section (j).  In
connection with an underwritten offering, the Company will, pursuant to a
separate agreement, agree to indemnify the underwriters thereof, their officers
and directors, and each person who controls (within the meaning of the
Securities Act) such underwriters (collectively, "Securities Professionals") to
                                                  ------------------------     
the same extent as provided above with respect to the indemnification of the
holders of Registrable Securities.

     b.   Indemnification by Holder of Registrable Securities.  In connection
          ---------------------------------------------------                
with any registration statement in which a holder of Registrable Securities is
participating, each such holder will furnish to the Company in writing such
information and affidavits with respect to such holder as the Company reasonable
requests for use in connection with any such registration statement or
prospectus and agrees to indemnify,  to the extent permitted by law, each of the
Company and, if it is an 


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-95
<PAGE>
 
underwritten offering, the underwriters, the Company's directors and officers,
and each person who controls the Company (within the meaning of the Securities
Act) against any losses, claims, damages, liabilities, and expenses arising out
of or based on any untrue statement of a material fact or any omission of a
material fact required to be stated in the registration statement or prospectus
or any amendment thereof or supplement thereto or necessary to make the
statements therein not misleading, to the extent, but only to the extent, that
such untrue statement, or omission is made in reliance upon and in conformity
with information with respect to such holder furnished in writing to the Company
by such holder specifically for use in such registration statement or prospectus
or amendment or supplement thereto; provided, however, that the liability of any
such holder under this Section shall be limited to the proportion of any such
losses, claims, damages, liabilities and expenses which is equal to the
proportion that the public offering price of securities sold by such holder
under such registration statement bears to the total public offering price of
all securities sold thereunder, and shall in no event exceed the net proceeds of
the sale of Registrable Securities being sold pursuant to said registration
statement or prospectus by such holder; and provided further that no such holder
shall be required to indemnify the Company for damages caused by any person,
including the Company, continuing to use a prospectus (prior to its amendment or
supplementation) more than three days after the Company has received a notice by
such holder of any such untrue statement or omission contained in such
prospectus.

     c.   Conduct of Indemnification Proceedings.  If any action or proceeding
          --------------------------------------                              
(including any governmental investigation) is brought or asserted against any
selling holder of Registrable Securities (or its officers, directors or agents)
or any person controlling any such holder, in respect of which indemnity may be
sought from the Company, the Company shall assume the defense thereof, including
the employment of counsel reasonably satisfactory to such holder, and shall pay
all expenses in connection therewith.  Such holder or any controlling person of
such holder shall have the right to employ separate counsel in any such action
and to participate in the defense thereof, but the fees and expenses of such
counsel shall be at the expense of such holder or such controlling person,
unless (i) the Company has agreed to pay such fees and expenses or (ii) the
named parties to any such action or proceeding (including any impleaded parties)
include both such holder or such controlling person and the Company, and such
holder or such controlling person shall have been advised by counsel in writing
that there may be one or more legal defenses available to such holder or such
controlling person which are different from or additional to those available to
the Company (in which case, if such holder or such controlling person notifies
the Company in writing that it elects to employ separate counsel at the expense
of the Company, the Company shall not have the right to assume the defense of
such action or proceeding on behalf of such holder, or such controlling person,
it being understood, however, that the Company shall not, in connection with any
one such action or proceeding or separate but substantially similar or related
actions or proceedings in the same jurisdiction arising out of the same general
allegations or circumstances, be liable for the fees and expenses or more than
one separate firm of attorneys (together with appropriate local counsel) at any
time for 


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-96
<PAGE>
 
the holders and such controlling persons, which firm shall be designated in
writing by a majority in aggregate principal amount of such holders). The
Company shall not be liable for any settlement of any such action or proceeding
effected without the Company's written consent (but such consent shall not be
unreasonably withheld), but if any action or proceeding is settled with the
Company's consent, or if there be a final judgment for the plaintiff in any such
action or proceeding, the Company agrees to indemnify and hold harmless such
holder and such controlling person from and against any loss or liability (to
the extent stated above) by reason of such settlement or judgment. The Company
will not consent to entry of any judgment or enter into any settlement which
does not include as an unconditional term thereof the giving by the claimant or
plaintiff to such indemnified party of a release from all liability in respect
of such action, claim or litigation.

     d.   Contribution.  If the indemnification provided for in this Section is
          ------------                                                          
unavailable to the Company, the selling holder of Registrable Securities or the
Securities Professionals in respect of any losses, claims, damages, liabilities,
expenses or judgments referred to herein, then each such indemnifying party, in
lieu of indemnifying such indemnified party, shall contribute the amount paid or
payable by such indemnified party as a result of such losses, claims, damages,
liabilities, expenses and judgments (i) as between the Company and such holders
on the one hand and Securities Professionals on the other from the offering of
the Registrable Securities, or if such allocation is not permitted by applicable
law, in such proportion as is appropriate to reflect not only such relative
benefits but also the relative fault of the Company and such holders on the one
hand and of the Securities Professionals on the other in connection with the
statements or omissions which resulted in such losses, claims, damages,
liabilities, expenses or judgments as well as any other relevant equitable
considerations and (ii) as between the Company on the one hand and each such
holder on the other, in such proportion as is appropriate to reflect the
relative fault  of the Company and of each such holder in connection with such
statements or omissions, as well as any other relevant equitable considerations.
The relative benefits received by the Company and such holders on the one hand
and the Securities Professionals on the other shall be deemed to be in the same
proportion as the total proceeds from the offering (net of underwriting
discounts and commission but before deducting expenses) received by the Company
and such holders bear to the total underwriting discounts and commissions
received by the Securities Professionals, in each case as set forth in the table
on the cover page of the prospectus.  The relative fault of the Company on the
one hand and of each such holder on the other shall be determined by reference
to, among other things, whether the untrue or alleged untrue statement of a
material fact or the omission or alleged omission to state a material fact
relates to information supplied by such party, and the parties' relative intent,
knowledge, access to information and opportunity to correct or prevent such
statement or omission.

     The Company and such holders agree that it would not be just and equitable
if contribution pursuant to this Section  were determined by pro rata allocation
(even if such holders were treated as one entity for such purpose) or by any
other method of 


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-97
<PAGE>
 
allocation which does not take account of the equitable considerations referred
to in the immediately preceding paragraph. The amount paid or payable by an
indemnified party as a result of the losses, claims, damages, liabilities,
expenses or judgments referred to in the immediately preceding paragraph shall
be deemed to include, subject to the limitations set forth above, any legal or
other expenses reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim. Notwithstanding the
provisions of this Section , no Securities Professional shall be required to
contribute any amount in excess of the amount by which the total price at which
the Registrable Securities of such holder were offered to the public exceeds the
amount of any damages which such holder has otherwise been required to pay by
reason of such untrue or alleged untrue statement or omission or alleged
omission. No person guilty of fraudulent misrepresentations (within the meaning
of Section 11(f) of the Securities Act) shall be entitled to contribution from
any person who was not guilty of such fraudulent misrepresentation.

8.   Participation in Underwritten Registrations
     -------------------------------------------

     No person may participate in any underwritten registration hereunder unless
such person (a) agrees to sell such person's securities on the basis provided in
any underwriting arrangements approved by the persons entitled hereunder to
approve such arrangement and (b) completes and executes all questionnaires,
powers of attorney, indemnities,  underwriting agreements, and other documents
reasonably required under the terms of such underwriting arrangements and these
registration rights.

9.   Anti-Dilution.  In the event that after the date hereof the outstanding
     -------------                                                          
     shares of Registrable Securities or other shares of Common Stock of the
     Company shall have been increased, decreased, changed into or exchanged for
     a different number or kind of shares or securities through reorganization,
     recapitalization, reclassification, stock (or other non-cash) dividend,
     stock split, reverse stock split, or other like changes in the Company's
     capitalization (a "Recapitalization"), then an appropriate and
                        ----------------                           
     proportionate adjustment shall be made to each reference to an amount of
     shares of Registrable Securities and other shares of Common Stock set forth
     in Section 2.2 (a) and (b) and Section 3.2, so that each holder of
     Registrable Securities and other shares of Common Stock shall be entitled
     to the same proportionate rights to request Demand Registrations under
     Article 2 and the same proportionate rights to priority in having such
     holder's Registrable Securities or other shares of Common Stock included in
     Proposed Registrations under Article 3 that such holder would be entitled
     if such Recapitalization had not occurred.

10.  Termination.  The rights of the Purchasers to request Demand Registrations
     -----------                                                               
     pursuant to Section 2 and to participate in Proposed Registrations pursuant
     to Section 3 shall terminate on the date that is four years after the date
     hereof.


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-98
<PAGE>
 
11.  Miscellaneous
     -------------

     a.   Rule 144.  The Company covenants that it will file any reports
          --------                                                      
required to be filed by it under the Securities Act and the Exchange Act and
that it will take such further action as any holder of Registrable Securities
may reasonably request, all to the extent required from time to time to enable
such holders to sell Registrable Securities without registration under the
Securities Act within the limitation of the exemptions provided by Rule 144 and
Rule 144A under the Securities Act, as such Rules may be amended from time to
time, or any similar rules or regulations hereafter adopted by the Commission.
Upon the request of any holder of Registrable Securities, the Company will
deliver to such holder a written statement as to whether it has complied with
such requirements.

     b.   Other Registration Rights.  The Company shall not grant any person
          -------------------------                                         
(including the holders of Registrable Securities) any registration rights with
respect to the securities of the Company (or securities convertible into or
exchangeable or exercisable for securities of the Company) other than piggyback
registration rights ("new rights") which provide that the holders of Registrable
                      ----------                                                
Securities have a "piggyback" right upon the exercise of such new rights.

     c.   Representations and Warranties of the Company.  The Company represents
          ---------------------------------------------                         
and warrants to each Purchaser as follows:  the execution, delivery and
performance of this Agreement by the Company have been duly authorized by all
requisite corporate action and will not violate any provision of law, any order
of any court or other agency of government, the charter or by-laws of the
Company, or any provision of any indenture, agreement or other instrument to
which it or any of its properties or assets is bound, or conflict with, result
in a breach of or constitute (with due notice or lapse of time or both) a
default under any such indenture, agreement or other instrument, or result in
the creation or imposition of any material lien, charge or encumbrance upon any
of the properties or assets of the Company.  This Agreement has been duly
executed and delivered by the Company and constitutes the legal, valid and
binding obligation of the Company, enforceable in accordance with its terms.

     d.   Remedies.  Each holder of Registrable Securities, in addition to being
          --------                                                              
entitled to exercise all rights granted by law, including recovery of damages,
will be entitled to seek specific performance of its rights under this
Agreement, provided that, at the time such specific performance is sought, the
Company is permitted under applicable federal securities laws to file with and
have declared effective by the Commission a registration statement on any then
available form.  Subject to the preceding sentence, the Company agrees that
monetary damages would not be adequate compensation for any loss incurred by
reason of a breach by it of the provisions of this Agreement and hereby agrees
to waive the defense in any action for specific performance that a remedy at law
would be adequate.


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                      A-99
<PAGE>
 
     e.   Amendments and Waivers.  Except as otherwise provided herein, the
          ----------------------                                           
provisions of this Agreement may not be amended, restated, modified, or
supplemented, and waivers or consent to departures from the provisions hereof
may not be given, unless the Company has obtained the written consent of the
holders of a majority in aggregate principal amount of the Registrable
Securities then entitled to the benefits of this Agreement.

     f.   Notices.  Any notice, request, instruction, or other document to be
          -------                                                            
given hereunder by any party to another shall be in writing, shall be delivered
personally or by overnight courier service or sent by certified mail, postage
prepaid and return receipt requested, or by facsimile transmission (receipt
confirmed) to the Company at 260 Lake Road, Dayville, Connecticut, Attention:
Norman A. Cloutier (facsimile transmission number: (860) 779-2811), and to each
Purchaser at the address set forth on its signature page to the Merger Agreement
(or to such other address as any subsequent holder of Registrable Securities or
any other party to whom notice is to be given may provide in a written notice to
the other parties), and (except when delivered personally) shall be deemed
received three days after such notice is sent.  A copy of any notice sent to a
Purchaser shall also be delivered to Christopher Cabot, Esquire, Sullivan &
Worcester LLP, One Post Office Square, Boston, Massachusetts 02109 (facsimile:
(617) 338-2880), and a copy of any notice sent to the Company shall also be
delivered to Paul V. Rogers, Esquire, Hale and Dorr LLP, 60 State Street,
Boston, Massachusetts 02109 (facsimile: (617) 526-5000).

     g.   Successors and Assigns.  This Agreement shall inure to the benefit of
          ----------------------                                               
and be binding upon the successors and assigns of each of the parties.  If a
Purchaser sells or otherwise transfers any Registrable Security to any person
other than the Company, such successor holder shall (subject to Section )
succeed to all of the rights of such Purchaser hereunder, provided that the
Company shall not be liable to such successor holder for failure to recognize it
as such until the Company has been informed of and has registered such sale or
transfer.

     h.   Counterparts.  This Agreement may be executed in any number of
          ------------                                                  
counterparts and by the parties hereto in separate counterparts, each of which
when so executed shall be deemed to be an original and all of which taken
together shall constitute one and the same agreement.

     i.   Headings.  The headings in this Agreement are for convenience of
          --------                                                        
reference only and shall not limit or otherwise affect the meaning hereof.

     j.   Severability.  In the event that anyone or more of the provisions
          ------------                                                     
contained herein, or any application of any provision contained herein, shall be
held invalid, illegal, or unenforceable, the validity, legality, and
enforceability of any such provision in every other respect and of the remaining
provisions contained herein shall not be affected or impaired thereby.


               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-100
<PAGE>
 
     k.   Entire Agreement; Supersession of Prior Agreements.  This Agreement,
          --------------------------------------------------                  
together with the Merger Agreement and the other agreements contemplated
thereby, are intended by the parties as a final expression of their agreement
and intended to be a complete and exclusive statement of the agreement and
understanding of the parties hereto in respect of the subject matter contained
herein and therein.  There are no restrictions, promises, warranties, or
undertakings, other than those set forth or referred to herein and therein.
This Agreement, together with the Merger Agreement and the other agreements
contemplated therein, supersede all prior agreements and understandings among
the parties with respect to such subject matter.

     l.   Attorneys' Fees.  In any action or proceeding brought to enforce any
          ---------------                                                     
provision of this Agreement or where any provision hereof is validly asserted as
a defense, the successful party shall be entitled to recover attorneys' fees and
expenses in addition to any other available remedy.

     m.   Governing Law.  This Agreement shall be governed by and construed in
          -------------                                                       
accordance with the laws of the State of Delaware, applicable to contracts made
and to be performed wholly within that State without regard to principles of
conflicts of law.

     IN WITNESS WHEREOF, the parties have executed this Registration Rights
Agreement as of the date first written above.

                                 UNITED NATURAL FOODS, INC.

 
                                 By:
                                    -------------------------------
                                    Title:
PURCHASERS:



- - -----------------------------------     ---------------------------------------
Barclay McFadden III                    Thomas Morrison Carnegie McFadden



- - ------------------------------------    ---------------------------------------
Richard S. Youngman                     George Stillman McFadden



- - ------------------------------------    ---------------------------------------
James S. McDonald, as Trustee of the    Barclay McFadden IV
Barclay McFadden Family Trust



- - ------------------------------------
Jonathan Jacobowitz



- - ------------------------------------
Thomas A. Nunziata



               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-101
<PAGE>
 
- - ------------------------------------
Michelle Cherrier








               EXHIBIT B TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-102
<PAGE>
 
                                                                       EXHIBIT C
                                                           TO AGREEMENT AND PLAN
                                                               OF REORGANIZATION

                         BOARD ELECTION SECURITYHOLDER
                                VOTING AGREEMENT


     THIS VOTING AGREEMENT (this "Agreement"), is dated as of _______ __, 1997,
                                  ---------                                    
by and among each of the undersigned securityholders (individually, a
"Securityholder" and collectively, the "Securityholders") of United Natural
- - ---------------                         ---------------                    
Foods, Inc., a Delaware corporation ("Company"), and Barclay McFadden and
                                      -------                            
Richard Youngman, each individuals resident in the State of New Hampshire (the
"Board Candidates").
- - -----------------   

                                    RECITALS

     A.   Each Securityholder is the beneficial and record owner of the number
of shares, if any, of common stock, par value $.01 per share, of the Company,
securities convertible into such Common Stock (together, "Company Common Stock")
                                                          --------------------  
and options to acquire shares of such Common Stock set forth opposite such
Securityholder's name on Schedule A hereto.
                         ----------        

     B.   The Board Candidates are the principal stockholders of Stow Mills,
Inc., a Vermont corporation (the "Seller").
                                  ------   

     C.   The Company, GEM Acquisition Corp., a Delaware corporation ("Merger
                                                                       ------
Sub") and the Seller have entered into an Agreement and Plan of Reorganization
- - ---                                                                           
dated as of June 23, 1997 and amended and restated as of August 8, 1997 (the
"Merger Agreement"), pursuant to which Merger Sub will be merged with and into
- - -----------------                                                             
the Seller (the "Merger"), and pursuant to which the stockholders of Seller will
                 ------                                                         
receive shares of Company Common Stock.

     D.   It is a condition to the obligations of the Seller to consummate the
Merger Agreement that the Securityholders make certain representations,
warranties, covenants and agreements relating to the election of the Board
Candidates to the Board of Directors of the Company after the Merger.

     NOW, THEREFORE, in consideration of the foregoing recitals and the mutual
covenants hereinafter set forth, and for other good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged, the parties hereto
hereby agree as follows:

               EXHIBIT C TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-103
<PAGE>
 
1.   Voting.  During the term of this Agreement, at the first meeting of the
     ------                                                                 
     stockholders of the Company held after the consummation of the Merger,
     however called, and at every adjournment thereof, and in any action by
     written consent of the stockholders of Company taken in lieu of such
     stockholder meeting and in which members of the Board of Directors of the
     Company are elected, each of the Securityholders hereby covenants and
     agrees to vote all of the shares of Company Common Stock then owned by such
     Securityholder in favor of the election of the Board Candidates to serve
     three-year terms on the Board of Directors of the Company.

2.   Termination.  This Agreement shall terminate upon the earlier to occur of
     -----------                                                              
     (a) the mutual consent of the parties hereto, and (b) the election of the
     Board Candidates to serve three-year terms on the Board of Directors of the
     Company.

3.   Amendment.  This Agreement may be amended only by a written instrument
     ---------                                                             
     executed by the parties or their respective successors or assigns.

4.   Notices.  Notices, requests, permissions, waivers and other communications
     -------                                                                   
     hereunder shall be in writing and shall be deemed to have been duly given
     if signed by the respective persons giving them (in the case of any
     corporation the signature shall be by an officer thereof) and delivered by
     hand, deposited in the United States mail (registered or certified, return
     receipt requested), properly addressed and postage prepaid, or delivered by
     telecopy:

If to the Board Candidates, at the addresses and to the Persons (including the
copies) set forth for the Seller in the Merger Agreement; and

If to any of the Securityholders, in care of Company at the addresses and to the
Persons (including the copies) set forth in the Merger Agreement.

5.   Counterparts.  This Agreement may be executed in one or more counterparts
     ------------                                                             
     and each counterpart shall be deemed to be an original, but all of which
     shall constitute one and the same original.

6.   Applicable Law.  This Agreement shall be governed by, and construed in
     --------------                                                        
     accordance with, the laws of the State of Delaware without reference to
     choice of law principles, including all matters of construction, validity
     and performance.

7.   Severability; Enforcement.  The invalidity of any portion hereof shall not
     -------------------------                                                 
     affect the validity, force or effect of the remaining portions hereof.  If
     it is ever held that any restriction hereunder is too broad to permit
     enforcement of such restriction to its fullest extent, each party agrees
     that a court of competent jurisdiction may enforce such restriction to the
     maximum extent permitted by law, and each party hereby consents and agrees
     that such scope may be 

               EXHIBIT C TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-104
<PAGE>
 
     judicially modified accordingly in any proceeding brought to enforce such
     restriction.  

8.   Further Assurances.  Each party hereto shall execute and deliver such
     ------------------                                                   
     additional documents as may be necessary or desirable to consummate the
     transactions contemplated by this Agreement.

9.   Parties in Interest; Assignment.  Neither this Agreement nor any of the
     -------------------------------                                        
     rights, interest or obligations hereunder shall be assigned by any of the
     parties hereto without the prior written consent of the other parties.

10.  Entire Agreement.  This Agreement and the Merger Agreement contain the
     ----------------                                                      
     entire understanding of the parties hereto and thereto with respect to the
     subject matter contained herein and therein, and supersede and cancel all
     prior agreements, negotiations, correspondence, undertakings and
     communications of the parties, oral or written, respecting such subject
     matter.  There are no restrictions, promises, representations, warranties,
     agreements or undertakings of any party hereto or to the Merger Agreement
     with respect to the transactions contemplated by this Agreement and the
     Merger Agreement other than those set forth herein or therein or made
     hereunder or thereunder.

11.  Specific Performance.  The parties hereto agree that the remedy at law for
     --------------------                                                      
     any breach of this Agreement will be inadequate and that any party by whom
     this Agreement is enforceable shall be entitled to specific performance or
     injunctive relief in addition to any other appropriate relief or remedy.
     Such party may, in its sole discretion, apply to a court of competent
     jurisdiction for specific performance or injunctive relief or such other
     relief as such court may deem just and proper in order to enforce this
     Agreement or prevent any violation hereof and, to the extent permitted by
     applicable law, each party waives any objection to the imposition of such
     relief or any requirement for the posting of a bond or other collateral in
     connection therewith.

12.  Headings; References.  The section and paragraph headings contained in this
     --------------------                                                       
     Agreement are for reference purposes only and shall not affect in any way
     the meaning or interpretation of this Agreement.  All references herein to
     "Sections" or "Exhibits" shall be deemed to be references to Articles or
     Sections hereof or Exhibits hereto unless otherwise indicated.

               EXHIBIT C TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-105
<PAGE>
 
     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be duly executed and delivered as of the day and year first above written.
 
                                         STOW MILLS, INC.


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


                                         ---------------------------------------
                                         Norman A. Cloutier


                                         ---------------------------------------
                                         Michael S. Funk, individually and
                                         as Trustee of The Funk Family
                                         1992 Irrevocable Trust


                                         ---------------------------------------
                                         Judith A. Funk, as Trustee of The
                                         Funk Family 1992 Irrevocable Trust


                                         TRIUMPH-CONNECTICUT LIMITED
                                         PARTNERSHIP

                                         By:  Triumph-Connecticut Capital
                                              Advisors, L.P.


                                              By:
                                                 -------------------------------
                                                 General Partner

               EXHIBIT C TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-106
<PAGE>
 
                                   Schedule A

<TABLE>
<CAPTION>

                           Number of Shares of
 Name and Address of       Company Common Stock
    Securityholder                Owned               Company Options Owned
 -------------------       --------------------       ---------------------
<S>                        <C>                        <C>
Norman A. Cloutier
Michael S. Funk
Funk Family 1992
 Revocable Trust
Triumph-Connecticut
 Limited Partnership

</TABLE>

               EXHIBIT C TO AGREEMENT AND PLAN OF REORGANIZATION

                                     A-107
<PAGE>
 
                    ANNEX B -- OPINION OF SMITH BARNEY INC.



June 23, 1997

The Board of Directors
United Natural Foods, Inc.
260 Lake Road
Dayville, Connecticut  06241

Members of the Board:

You have requested our opinion as to the fairness, from a financial point of
view, to United Natural Foods, Inc. ("United Natural") of the consideration to
be paid by United Natural pursuant to the terms and subject to the conditions
set forth in the Agreement and Plan of Reorganization dated as of June 23, 1997
(the "Reorganization Agreement"), by and among United Natural, Gem Acquisition
Corp., a wholly owned subsidiary of United Natural ("Merger Subsidiary"), Stow
Mills, Inc. ("Stow"), Barclay McFadden ("McFadden") and Richard Youngman
("Youngman" and, together with McFadden, the "Stockholders").  As more fully
described in the Reorganization Agreement, (i) Merger Subsidiary will be merged
with and into Stow (the "Merger") and (ii) each outstanding share of Voting
Common Stock, par value $1.00 per share, of Stow (the "Voting Common Stock"),
Class A Non-Voting Common Stock, par value $1.00 per share, of Stow (the "Class
A Common Stock") and Class B Non-Voting Common Stock, par value $1.00 per share,
of Stow (the "Class B Common Stock" and, together with the Voting Common Stock
and the Class A Common Stock, the "Stow Common Stock") will be converted into
2,880.18 shares (the "Exchange Ratio") of the common stock, par value $0.01 per
share, of United Natural (the "United Natural Common Stock"), subject to
adjustment as more fully specified in the Reorganization Agreement.

In arriving at our opinion, we reviewed the Reorganization Agreement and held
discussions with certain senior officers, directors and other representatives
and advisors of United Natural and with certain senior officers and other
representatives and advisors of Stow concerning the businesses, operations and
prospects of United Natural and Stow.  We examined certain publicly available
business and financial information relating to United Natural and certain
business and financial information relating to Stow as well as certain financial
forecasts and other information and data for United Natural and Stow which were
provided to or otherwise discussed with us by the respective managements of
United Natural and Stow, including information relating to certain strategic
implications and operational benefits anticipated to result from the Merger.  We
reviewed the financial terms of the Merger as set forth in the Reorganization
Agreement in relation to, among other things: current and historical market
prices and trading volumes of United Natural Common Stock; historical and
projected earnings and other operating data of United Natural and Stow; and the
capitalization and financial condition of United Natural and Stow.  We also

                                      B-1
<PAGE>
 
considered, to the extent publicly available, the financial terms of certain
other similar transactions recently effected which we considered relevant in
evaluating the Merger and analyzed certain financial, stock market and other
publicly available information relating to the businesses of other companies
whose operations we considered relevant in evaluating those of United Natural
and Stow.  We also evaluated the potential pro forma financial impact of the
Merger on United Natural.  In addition to the foregoing, we conducted such other
analyses and examinations and considered such other financial, economic and
market criteria as we deemed appropriate in arriving at our opinion.

In rendering our opinion, we have assumed and relied, without independent
verification, upon the accuracy and completeness of all financial and other
information and data publicly available or furnished to or otherwise reviewed by
or discussed with us.  With respect to financial forecasts and other information
and data furnished to or otherwise reviewed by or discussed with us, we have
been advised by the respective managements of United Natural and Stow that such
forecasts and other information and data were prepared on bases reflecting
reasonable estimates and judgments as to the future financial performance of
United Natural and Stow and the potential strategic implications and operational
benefits anticipated to result from the Merger.  We have assumed, with your
consent, that the Merger will be treated as a pooling of interests in accordance
with generally accepted accounting principles and as a tax-free reorganization
for federal income tax purposes.  We also have assumed, with your consent, that
immediately prior to, or upon consummation of the Merger, the Stockholders will
have assigned to Stow all of their partnership interests in Hendrickson Partners
and their 1% interests in RB Acquisition LLC and will have contributed to the
capital of Stow all demand promissory notes (together with unpaid accrued
interest thereon) of Stow to the Stockholders.  Our opinion, as set forth
herein, relates to the relative values of United Natural and Stow.  We are not
expressing any opinion as to what the value of the United Natural Common Stock
actually will be when issued pursuant to the Merger or the prices at which the
United Natural Common Stock will trade subsequent to the Merger.  We have not
made or been provided with an independent evaluation or appraisal of the assets
or liabilities (contingent or otherwise) of United Natural or Stow nor have we
made any physical inspection of the properties or assets of United Natural or
Stow.  We have not been asked to consider, and our opinion does not address, the
relative merits of the Merger as compared to any alternative business strategies
that might exist for United Natural or the effect of any other transaction in
which United Natural might engage.  Our opinion is necessarily based upon
information available to us, and financial, stock market and other conditions
and circumstances existing and disclosed to us, as of the date hereof.

Smith Barney has been engaged to render financial advisory services to United
Natural in connection with the Merger and will receive a fee for such services,
including a fee upon the delivery of this opinion.  In the ordinary course of
business, we and our affiliates may actively trade or hold the securities of
United Natural for our own account or for the account of our customers and,
accordingly, may at any time hold a long or short position in such securities.
We have in the past provided 

                                      B-2
<PAGE>
 
investment banking services to United Natural unrelated to the proposed Merger,
for which services we have received compensation. In addition, we and our
affiliates (including Travelers Group Inc. and its affiliates) may maintain
business relationships with United Natural and Stow.

Our advisory services and the opinion expressed herein are provided for the
information of the Board of Directors of United Natural in evaluating the
proposed Merger, and our opinion is not intended to be and does not constitute a
recommendation to any stockholder as to how such stockholder should vote on any
matter relating to the proposed Merger.  Our opinion may not be published or
otherwise used or referred to, nor shall any public reference to Smith Barney be
made, without our prior written consent.

Based upon and subject to the foregoing, our experience as investment bankers,
our work as described above and other factors we deemed relevant, we are of the
opinion that, as of the date hereof, the Exchange Ratio is fair, from a
financial point of view, to United Natural.

Very truly yours,



SMITH BARNEY INC.

                                      B-3
<PAGE>
 
                   ANNEX C -- SECURITYHOLDER VOTING AGREEMENT


                           UNITED NATURAL FOODS, INC.
                        SECURITYHOLDER VOTING AGREEMENT


     THIS VOTING AGREEMENT (this "Agreement"), is dated as of June 23, 1997, by
                                  ---------                                    
and among each of the undersigned securityholders (individually, a
"Securityholder" and collectively, the "Securityholders") of United Natural
- - ---------------                         ---------------                    
Foods, Inc., a Delaware corporation ("Company"), and Stow Mills, Inc., a Vermont
                                      -------                                   
corporation ("Seller").
              ------   

                                    RECITALS

     A.   Each Securityholder is the beneficial and record owner of the number
of shares, if any, of common stock, par value $.01 per share, of the Company,
securities convertible into such Common Stock (together, "Company Common Stock")
                                                          --------------------  
and options to acquire shares of such Common Stock set forth opposite such
Securityholder's name on Schedule A hereto.
                         ----------        

     B.   Seller, the Company and GEM Acquisition Corp., a Delaware corporation
("Merger Sub") have concurrently herewith entered into an Agreement and Plan of
  ----------                                                                   
Reorganization (the "Merger Agreement"), pursuant to which Merger Sub will be
                     ----------------                                        
merged with and into Seller (the "Merger"), and pursuant to which the
                                  ------                             
stockholders of Seller will receive shares of Company Common Stock.

     C.   The Board of Directors of Company has approved the Merger Agreement
and this Agreement and has authorized the Company to hold a meeting of the
holders of Common Stock in order to approve the Merger.

     D.   In order to induce Seller to enter into the Merger Agreement, the
Securityholders wish to make certain representations, warranties, covenants and
agreements in connection with the Merger.

     NOW, THEREFORE, in consideration of the foregoing recitals and the mutual
covenants hereinafter set forth, and for other good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged, the parties hereto
hereby agree as follows:

1.   Voting.  During the term of this Agreement, at any meeting of the
     ------                                                           
     stockholders of the Company, however called, and at every adjournment
     thereof, and in any action by written consent of the stockholders of
     Company, each of the Securityholders hereby covenants and agrees to vote
     all of the shares of Company Common Stock then owned by such Securityholder
     in favor of the adoption of the Merger Agreement as in effect on the date
     hereof and each of the other transactions contemplated thereby and any
     action required in 

                                      C-1
<PAGE>
 
     furtherance thereof, including, without limitation, the issuance of the
     shares of Company Common Stock to the stockholders of Seller in payment of
     the Purchase Price (as such term is defined in the Merger Agreement).

2.   Termination.  This Agreement shall terminate upon the earlier to occur of
     -----------                                                              
     (a) the mutual consent of the parties hereto, (b) the termination of the
     Merger Agreement and (c) the Effective Time of the Merger (as defined in
     the Merger Agreement).

3.   Amendment.  This Agreement may be amended only by a written instrument
     ---------                                                             
     executed by the parties or their respective successors or assigns.

4.   Notices.  Notices, requests, permissions, waivers and other communications
     -------                                                                   
     hereunder shall be in writing and shall be deemed to have been duly given
     if signed by the respective persons giving them (in the case of any
     corporation the signature shall be by an officer thereof) and delivered by
     hand, deposited in the United States mail (registered or certified, return
     receipt requested), properly addressed and postage prepaid, or delivered by
     telecopy:

          If to Seller at the addresses and to the Persons (including the
          copies) set forth in the Merger Agreement; and

          If to any of the Securityholders, in care of Company at the addresses
          and to the Persons (including the copies) set forth in the Merger
          Agreement.

5.   Counterparts.  This Agreement may be executed in one or more counterparts
     ------------                                                             
     and each counterpart shall be deemed to be an original, but all of which
     shall constitute one and the same original.

6.   Applicable Law.  This Agreement shall be governed by, and construed in
     --------------                                                        
     accordance with, the laws of the State of Delaware without reference to
     choice of law principles, including all matters of construction, validity
     and performance.

7.   Severability; Enforcement.  The invalidity of any portion hereof shall not
     -------------------------                                                 
     affect the validity, force or effect of the remaining portions hereof.  If
     it is ever held that any restriction hereunder is too broad to permit
     enforcement of such restriction to its fullest extent, each party agrees
     that a court of competent jurisdiction may enforce such restriction to the
     maximum extent permitted by law, and each party hereby consents and agrees
     that such scope may be judicially modified accordingly in any proceeding
     brought to enforce such restriction.

8.   Further Assurances.  Each party hereto shall execute and deliver such
     ------------------                                                   
     additional documents as may be necessary or desirable to consummate the
     transactions contemplated by this Agreement.

                                      C-2
<PAGE>
 
9.   Parties in Interest; Assignment.  Neither this Agreement nor any of the
     -------------------------------                                        
     rights, interest or obligations hereunder shall be assigned by any of the
     parties hereto without the prior written consent of the other parties.

10.  Entire Agreement.  This Agreement and the Merger Agreement contain the
     ----------------                                                      
     entire understanding of the parties hereto and thereto with respect to the
     subject matter contained herein and therein, and supersede and cancel all
     prior agreements, negotiations, correspondence, undertakings and
     communications of the parties, oral or written, respecting such subject
     matter.  There are no restrictions, promises, representations, warranties,
     agreements or undertakings of any party hereto or to the Merger Agreement
     with respect to the transactions contemplated by this Agreement and the
     Merger Agreement other than those set forth herein or therein or made
     hereunder or thereunder.

11.  Specific Performance.  The parties hereto agree that the remedy at law for
     --------------------                                                      
     any breach of this Agreement will be inadequate and that any party by whom
     this Agreement is enforceable shall be entitled to specific performance or
     injunctive relief in addition to any other appropriate relief or remedy.
     Such party may, in its sole discretion, apply to a court of competent
     jurisdiction for specific performance or injunctive relief or such other
     relief as such court may deem just and proper in order to enforce this
     Agreement or prevent any violation hereof and, to the extent permitted by
     applicable law, each party waives any objection to the imposition of such
     relief or any requirement for the posting of a bond or other collateral in
     connection therewith.

12.  Headings; References.  The section and paragraph headings contained in this
     --------------------                                                       
     Agreement are for reference purposes only and shall not affect in any way
     the meaning or interpretation of this Agreement.  All references herein to
     "Sections" or "Exhibits" shall be deemed to be references to Articles or
     Sections hereof or Exhibits hereto unless otherwise indicated.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be duly executed and delivered as of the day and year first above written.
 
                                       STOW MILLS, INC.


                                       By: /s/ Barclay McFadden
                                          --------------------------------------
                                        Title: Chief Executive Officer

                                       /s/ Norman A. Cloutier
                                       -----------------------------------------
                                       Norman A. Cloutier

                                      C-3
<PAGE>
 
                                      /s/ Michael S. Funk
                                      ------------------------------------------
                                      Michael S. Funk, individually and as 
                                      Trustee of The Funk Family 1992 
                                      Irrevocable Trust


                                      /s/ Judith A. Funk
                                      ------------------------------------------
                                      Judith A. Funk, as Trustee of The Funk 
                                      Family 1992 Irrevocable Trust


                                      TRIUMPH-CONNECTICUT LIMITED PARTNERSHIP

                                      By:  Triumph-Connecticut Capital Advisors,
                                           L.P.


                                           By: /s/ Richard J. Williams
                                              ----------------------------------
                                              General Partner

                                      C-4
<PAGE>
 
                                   Schedule A

<TABLE>
<CAPTION>

                           Number of Shares of
 Name and Address of       Company Common Stock
    Securityholder                Owned               Company Options Owned
 -------------------       --------------------       ---------------------
<S>                        <C>                        <C>
Norman A. Cloutier               3,202,091                    178,750

Michael S. Funk                          0                    115,500

Funk Family 1992                 3,213,100                          0
Revocable Trust

Triumph-Connecticut                785,730                          0
Limited Partnership

</TABLE>

                                      C-5
<PAGE>
 
 
PROXY                      UNITED NATURAL FOODS, INC.                      PROXY
 
                   PROXY SOLICITED BY THE BOARD OF DIRECTORS
               SPECIAL MEETING OF STOCKHOLDERS--OCTOBER 30, 1997
 
  Those signing on the reverse side, revoking any prior proxies, hereby
appoint(s) Norman A. Cloutier, Daniel V. Atwood and E. Colby Cameron, or each
of them, with full power of substitution, as proxies for those signing on the
reverse side to attend the Special Meeting of Stockholders of United Natural
Foods, Inc. to be held at Hale and Dorr LLP, 60 State Street, Boston,
Massachusetts 02109 at 10:00 a.m. (local time) on October 30, 1997, and at any
adjournments or postponements thereof, and there to vote and act as indicated
upon all matters referred to on the reverse side and described in the Proxy
Statement for the Meeting, and, in their discretion, upon any other matters
which may properly come before the Meeting.
 
  THIS PROXY WHEN PROPERLY EXECUTED WILL BE VOTED IN THE MANNER DIRECTED BY THE
UNDERSIGNED STOCKHOLDER(S). IF NO OTHER INDICATION IS MADE, THE PROXIES SHALL
VOTE "FOR" PROPOSAL NUMBER 1.
 
  PLEASE VOTE, DATE AND SIGN ON THE OTHER SIDE AND RETURN PROMPTLY IN THE
ENCLOSED ENVELOPE.
 
  Please sign this proxy exactly as your name appears hereon. Joint owners
should each sign personally. Trustees and other fiduciaries should indicate the
capacity in which they sign. If a corporation or partnership, the signature
should be that of an authorized officer who should state his or her title.
 
HAS YOUR ADDRESS CHANGED?           DO YOU HAVE ANY COMMENTS?
- - --------------------------------    -------------------------------------------
- - --------------------------------    -------------------------------------------
- - --------------------------------    -------------------------------------------
 
                  (CONTINUED AND TO BE SIGNED ON REVERSE SIDE)
 
<PAGE>
 
 
  [X] PLEASE MARK VOTE AS IN THIS EXAMPLE
 
1. Approval of the issuance of up to 5,000,000 shares of Common Stock of United
   Natural Foods, Inc. in order to effect the proposed acquisition of Stow
   Mills, Inc. by United Natural Foods, Inc.
 
                       FOR [_]  AGAINST [_]  ABSTAIN [_]
 
  A VOTE FOR PROPOSAL NUMBER 1 IS RECOMMENDED BY THE UNITED NATURAL FOODS, INC.
BOARD OF DIRECTORS.
 
  IN THEIR DISCRETION THE PROXIES ARE AUTHORIZED TO VOTE UPON SUCH OTHER
BUSINESS AS MAY PROPERLY COME BEFORE THE MEETING OR ANY ADJOURNMENTS OR
POSTPONEMENTS THEREOF.
 
                                              ---------------------------------
                                                    Stockholder sign here

                                              ---------------------------------
                                                     Co-owner sign here
 
                                              Date:
                                                    --------------------------
                                              [_] Mark box at left if comments
                                              or address change have been
                                              noted on the reverse side of
                                              this card.
 
                  PLEASE BE SURE TO SIGN AND DATE THIS PROXY.
 


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