VACU DRY CO
10-K/A, 1996-02-08
CANNED, FROZEN & PRESERVD FRUIT, VEG & FOOD SPECIALTIES
Previous: UNIVERSAL CORP /VA/, 424B5, 1996-02-08
Next: WACKENHUT CORP, SC 13G/A, 1996-02-08




                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549

                              (AMENDED)
                             FORM 10-K/A

               Annual Report Pursuant to Section 13 or 15(d)
       X       of the Securities Exchange Act of 1934.
               For the fiscal year ended June 30, 1995.
     
               Transition Report Pursuant to Section 13 
               or 15(d) of the Securities Exchange Act of 1934.
               For the transition period from_______ to _______.

                             VACU-DRY COMPANY

          (Exact name of registrant as specified in its charter)

                       Commission File Number 01912

     California                                               94-1069729

(State of incorporation)                                    (IRS Employer
                                                            Identification 

7765 Healdsburg Ave., Sebastopol, California                     95472

(Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:          707/829-4600

Securities registered pursuant to Section 12(b) of the Act:      None

Securities registered pursuant to Section 12(g) of the Act:

                           Common Stock, No Par Value

                                (Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.    YES:  X    NO:

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.   (  )

On August 25, 1995, nonaffiliates of the Registrant held voting stock with an
aggregate market value of $8,596,277 based upon the average of the high and
low prices of the Company's stock.

As of August 25, 1995, there were 1,698,030 shares of common stock, no par
value, outstanding.
    
The Proxy Statement for the 1995 Annual Meeting of Shareholders is
incorporated by reference into Part III of this report.

<PAGE>
                                     Part I
                                        
Item I. Business

 (a) Vacu-dry Company (the Company), incorporated in California in 1946, is
     engaged in the business of the development, production and marketing of
     fruit products.  The Company's products include low moisture and
     evaporated fruits, bulk apple juice, apple juice concentrate, private
     label drink mixes and low moisture food for the food storage market.

     The Company has been engaged in the production of low moisture fruits
     since 1933.  Through drying processes, the moisture in apples is reduced
     from original levels of 85%-90% to as low as 2%. In addition the Company
     purchases other fruits such as  apricots, dates, peaches, prunes and
     other varieties of fruit which have been partially dried and further
     reduces the moisture in these fruits to levels of approximately 3%. The
     resultant low moisture products are much lighter in weight and less
     bulky than their raw, canned or frozen counterparts.  Because of their
     extreme dryness, low moisture fruit products require no refrigeration or
     other special storage conditions.  Other advantages include consistent
     product quality, economical packaging and convenience in handling and
     use.
     
     The Company has a representation agreement to sell fruit products
     produced in Ecuador for a company based in the United States. This
     agreement automatically renews at the end of each three year term unless
     either party notifies the other six months in advance of the end of the
     term.  In the current fiscal year the Company entered into a similar
     representation agreement to sell dried fruit products produced by a
     California company. This agreement automatically renews at the end of
     each three year term unless either party notifies the other six months
     in advance of the end of the term. These products will be sold primarily
     as ingredients to the major food processors. 
     
(b)  The Company competes in a single industry segment within the food
     industry; all assets held are supportive of efforts to compete in that
     segment.  Selective financial information relating to the industry
     segment is as follows:
          
                             1994               1994            1993
     
     Net sales           $21,438,000         $27,773,000    $26,770,000
     Earnings before
       income taxes        $ 287,000         $ 1,887,000    $ 1,791,000 
     Identifiable assets $15,335,000         $14,929,000    $13,210,000


(c)  The low moisture food industry in the United States is comparatively
     small.  There are only a few organizations engaged in the dehydration of
     fruits to low moisture levels (2% to 5% moisture).

     The Company has two major direct competitors in the low moisture and
     evaporated business.  One is a Washington-based agricultural cooperative
     and the other is a Washington-based privately owned processor.  Numerous
     processors compete in the business of producing bulk apple juice and
     concentrate.

     The Company's products are sold directly and through brokers, to the
     bakery, food storage and food service markets, to major food processors
     (most of which use the products as ingredients), and to federal and
     state institutions.

     In terms of volume, apples represent the major fruit handled by the
     Company.  The sources of raw material supply are individual apple
     growers and in emergencies by dried apple processors in Washington.  The
     majority of the Company's raw apple supply comes from California.  In
     some years, due to crop conditions, the percentage of fruit purchased
     from out-of-state sources may increase. In those years, the Company
     incurs increased costs due to additional freight.  The Company strives
     to reflect such cost increases in selling price adjustments but, if
     unsuccessful, will absorb such costs.

     Other important fruits, including peaches, apricots and prunes, are
     obtained principally from dried fruit packing houses in California. 
     Supplies of fruit are expected to be sufficient to meet the needs of
     regular customers.  For other supplies, including cans and packaging
     materials, the Company draws from a number of vendors and expects that
     adequate supplies will be available.

     The business of producing evaporated apples, bulk apple juice and
     concentrate is seasonal, beginning in late July and usually ending in
     March or April.

     Inventories of fresh and dried apples, packaging materials and finished
     goods as of June 30, 1995, were approximately 25% of annual net sales.

     The Company's three largest customers accounted for approximately 21% of
     gross sales in 1995.  The loss of any one or more of these customers
     could have a material adverse effect on the Company. 

     The dollar amount of order backlog believed to be firm as of June 30,
     1995, June 30, 1994 and June 30, 1993 was $10,029,000, $9,931,000 and
     $10,790,000, respectively.  The backlog of orders at June 30, 1995 is
     expected to be filled within the current fiscal year.  The dollar value
     of backlog varies during the year, with the peak occurring during the
     September through December period.

     The Company holds the following trademarks:  Vacu-dry, Appella, Apple
     Munchies, Noah's Ark, Fruit Galaxy, Perma-Pak and Pantri Reserve. 
     Trademark sales account for the majority of the Company's total sales. 
     Vacu-dry and Perma-Pak are the predominant trademarks listed above.

     
     For information on research and development expenditures, see Note 11 to
     the Financial Statements.

     The Company has completed the consolidation of its two production
     operations ,with only the product development department remaining to
     complete the consolidation of the two facilities. Product development
     will remain at the idle production facility until the related portion of
     the facility is leased. As of June 30, 1995, the land and buildings of
     the idle production facility remain on the market for sale or lease by
     the Company. The Company has leased a significant portion of the
     facility and is conducting negotiations with other potential tenants.
     
     The Company has complied with all governmental regulations regarding
     protection of the environment.  No material capital expenditures are
     anticipated for environmental control facilities during the next fiscal
     year.

     The Company employs an average of approximately 250 persons.  This
     number varies throughout each year and increases during periods of high
     production.  Of the 250 employees, approximately 200 are represented by
     the General Truck Drivers, Warehousemen and Helpers Union, Local #624. 
     The Company is presently in contract negotiations with the Union.  

(d)  The Company's export sales can vary greatly between years, depending
     upon foreign crop conditions and relative exchange rates.  The amount of
     the Company's export sales for 1995, 1994 and 1993 were $1,480,000,
     $1,267,000 and $971,000 respectively.

<PAGE>

Item 2. Properties

     The principal administrative offices are located in Sebastopol,
     California.  Approximately 3,710 square feet of office space are leased
     through February 1996.  The lease may be extended for one year.

     The Company owns 15 acres of land and approximately 90,000 square feet
     under roof at 1365 Gravenstein Hwy So., Sebastopol, California.  This
     facility (formerly described as Plant #1) was used for the dehydration
     of fruits to low moisture, prior to the consolidation of this operation
     into the main processing plant (formerly described as Plant #2), located
     at 2064 Gravenstein Hwy No., Sebastopol, California.  As of June 30,
     1995, the land and buildings of the idle production facility (Plant #1)
     remain on the market for sale or lease.  Management believes that
     leasing the facility is currently the most likely alternative.  The
     Company has leased a portion of the facility and is conducting
     negotiations with other potential tenants.  The Company has no debt
     associated with this facility.

     The Company owns 64 acres of land and approximately 282,000 square feet
     under roof at 2064 Gravenstein Hwy. No., Sebastopol, California.  As of
     June 30, 1995, this facility is the Company's only active processing
     plant.  The buildings include facilities to process fresh apples into
     dried products, bulk apple juice and concentrate, in addition to
     dehydrating by continuous air drying and vacuum drying of apples and
     other fruits; warehouse space; cold storage, and office accommodations. 
     The Company has leased approximately 35,000 square feet of excess
     warehouse space through April 1995.  The lease may be extended for one
     year.

     The consolidated production operations functioned at approximately 114%
     of the single shift capacity.


Item 3. Legal Proceedings

     The Company has no material legal proceedings pending.
                                        
Item 4. Submission of Matters to a Vote of Security Holders

     No matters were submitted to a vote of security holders during the last
     quarter of the year ended June 30, 1995.

<PAGE>
                                    Part II

Item 5. Market for the Registrant's Common Stock and Related Security-holder
matters
               
     The quarterly high and low prices for the last two fiscal years were as
     follows:


               First Quarter                 Low Bid        High Bid
               
                  9/30/93                     9               10-1/2
                 12/31/93                     8-1/2           11-1/4
                  3/31/94                     8-1/4            9
                  6/30/94                     8-1/4           10-1/2
                  9/30/94                     8-1/2           11           
                 12/31/94                     7-3/4           10-3/4
                  3/31/95                     5-1/2            8-1/2
                  6/30/95                     4-1/4            6-1/2

     The above quotations were obtained from the Nasdaq monthly statistical
     reports.  The Company's Nasdaq symbol is VDRY.

     On August 25, 1995, the approximate number of holders of common stock
     was 1,021. On that date, the average of the high and low price per share
     of the Company's stock was $5.0625. This price does not include dealer
     mark-ups, mark-downs or commissions.

Item 6. Selected Financial Data

                                        YEAR ENDED
                 
                         June 30,  June 30,  June 30,  June 30,  June 30,
                           1995      1994      1993      1992      1991
                                        
                              (In thousands except per share amounts)

Net sales                $21,438   $27,773   $26,770   $24,307   $19,450   
Earnings before 
   income taxes          $   287   $ 1,887   $ 1,791   $ 1,353   $ 1,152
Net earnings             $   195   $ 1,174   $ 1,075   $   833   $   671   
Earnings per
  common share             $ .11      $.70      $.65      $.50      $.40   
Weighted average common
  shares outstanding       1,701     1,669     1,664     1,664     1,667   
Total Assets             $15,335   $14,929   $13,210   $10,760   $10,256   


Long-term debt           $ 2,105   $ 2,585   $ 2,404   $ 1,272   $   378

Cash dividends per
       common share      $   .15   $   .05   $  --     $  --     $ -- 




Item 7. Management's Discussion and Analysis of Financial
Condition and Results of Operations
               
     LIQUIDITY AND CAPITAL RESOURCES
    
     Vacu-dry Company's financial condition declined slightly during
     Fiscal 1995 as a result of the lower net earnings. The Company's
     liquidity decreased during 1995 as it's net working capital
     decreased 9%. During the same period, the Company's equity position
     remained level with last year.

     Because the Company's operations are subject to seasonality, the
     Company's liquid resources fluctuate annually in a manner which
     changes very little from year to year.  The Company experiences a
     normal seasonal decrease in production in April.  Inventories and
     related short term borrowing are usually at their peak at this
     time.  The slowdown in production normally extends through July and
     corresponds to the availability of raw fruit on an affordable
     basis.  The Company's inventory ordinarily decreases during the
     period beginning in April and ending in October, which creates a
     corresponding increase in liquidity.

     The Company's largest external source of liquidity is a $4,000,000
     revolving line of credit provided by a bank at the Bank's prime
     lending rate.  As of June 30, 1995, the Company had $1,649,000 of
     available funds on the $4,000,000 revolving line of credit. This
     compares with $2,720,000 of available funds on the $3,000,000
     revolving line of credit as of June 30, 1994.  As of June 30, 1995,
     the Company was in compliance with all covenants and restrictions
     related to its outstanding debt.

     The Company has established a capital expenditure budget of
     approximately $537,000 for the 1995-1996 fiscal year. The Company
     anticipates financing these expenditures through internally
     generated funds and possibly the use of debt financing.

     The most significant internal source of liquidity is the Company's
     net working capital. The Company believes that sustained
     profitability will lessen the impact of seasonal liquidity
     fluctuations.  The Company has also leased a significant portion of
     its idle facility and is aggressively trying to the lease the
     remaining square footage.  At this time the Company is not pursuing
     the sale of this facility.

     The Company's net working capital decreased from $4,167,000 in 1994
     to $3,775,000 in 1995 as a result of using the line of credit to
     finance the current year's capital expenditures. The debt to equity
     ratio remained flat between years.  The Company believes its
     existing working capital line of credit is sufficient to meet its
     commitments.

     The Company anticipates that profitable operations and debt
     financing will satisfy the Company's future liquidity and capital
     needs.  However, the Company will utilize future private or public
     financing if interest rates rise or if the Company's growth
     prospects require additional funds for operations.

     On April 28, 1994, the Board of Directors established a regular
     dividend policy of $.05 per share per quarter.  As a result of the
     lower sales and earnings, the Board of Directors, on April 27, 1995
     suspended the payment of this quarterly cash dividend.

     On July 28, 1994, the Board of Directors approved a plan to
     repurchase up to 40,000 shares of the Company's stock from time to
     time in the open market or in privately negotiated transactions. 
     During the current fiscal year, the Company repurchased 15,200
     shares of stock under this plan at an average price per share of
     $6.27.  On April 27, 1995 the Board of Directors suspended the
     repurchase of stock under this plan.

<PAGE>
     RESULTS OF OPERATIONS

     The Company's sales are dictated by the competitive environment,
     customer demands and consumer preferences. Sales volume between
     years can be affected by one or more of these factors.  In fiscal
     1995 the Company's net sales decreased $6,335,00 or 23%.  The sales
     declined as a result of substantially lower sales to one of the
     Company's major customers in addition to lower sales volume to
     other significant customers.  The competitive environment
     contributed to the sales decline in fiscal 1995.  The Company
     anticipates the competitive environment to continue into the next
     fiscal year and may affect the sales for fiscal 1996. The net sales
     for 1994 increased $1,003,000 or 4%. This increase was a result of
     sales of banana products. Apple sales for the 1994 fiscal year
     decreased $850,000 as a result of the competitive environment.
     Sales in 1994 (predominantly in the first and second quarters) were
     favorably impacted by substantial purchases by one of its major
     customers. In fiscal 1993, the Company's net sales increased
     $2,463,000 or 10%. Increases during 1993 were attributable to
     increases in volume and in unit price.   

     Cost of sales as a percentage of net sales increased during fiscal
     years 1995 (90%), 1994 (85%) and 1993 (84%), respectively. In
     fiscal 1995, the increase in the cost of sales percentage was
     predominantly due to the lower production volume as a result of the
     decreased sales volume and the resultant decrease in overhead
     absorption.  Cost of sales increased slightly in fiscal year 1994
     due to slightly lower margins, along with inefficiencies incurred
     during the start-up phase of the consolidation of operations.  The
     decrease in 1993, was a result of the increased production volume
     and slightly improved profitability. 

     Selling, general and administrative expenses decreased $621,000 in
     1995. This decrease was due to multiple factors, including; the
     receipt of two workers compensation dividends from two different
     policy years totally $257,000, a $96,000 credit from the reduction
     in the SAR liability (as result of the lower stock price) and a
     decrease of $346,000 between years in the bonus and profit sharing 
     expense.  Selling, general and administrative expenses decreased 
     $24,000 in 1994, due to the receipt of a workers compensation
     dividend. In 1993, selling, general and administrative expenses
     increased $186,000 or 8%. This increase was due primarily to higher
     brokerage on the increased sales, increased incentive expense
     generated by the Company's  higher earnings and increased marketing
     expenses incurred to promote the Company's existing product line. 
       
     Interest expense increased $144,000 in fiscal 1995 as a result of
     the increased level of borrowing on the line of credit. In 1994
     interest expense increased $31,000, as a result of the increase in
     the prime lending rate by the Company's bank and the larger balance
     owing to the bank on the consolidation related financing during
     fiscal 1994 versus 1993. Interest expense increased $77,000 in
     1993, as a result of an increase in long-term borrowing.  

<PAGE>

Item 8. Consolidated Financial Statements and Supplementary Data

     See Index at Item 14 for information required by this item.

Item 9. Disagreements on Accounting and Financial Disclosure

     None

                                 Part III


Item 10. Directors and Executive Officers of the Registrant

     Information with respect to this item is contained in the Registrant's
     1995 Proxy Statement under the heading "Election of Directors," which
     information is incorporated herein by reference. 


     Executive Officers of the Registrant

     The following table sets forth certain information concerning the
     executive officers of the Company as of August 25, 1995:

     Name                         Age             Position

     Donal Sugrue                 64              President and Chief
                                                  Executive Officer

     Esther K. Castain            57              Secretary and Manager
                                                  of Employee Relations

     Thomas R. Eakin              41              Vice President, Finance
                                                  

     Ralph A. Sceales             57              Vice President, Operations

     
     Mr. Sugrue joined the Company in 1962.  He has been President and Chief
     Executive Officer since August 1990.  Prior thereto he was Executive
     Vice President and Secretary.

     Ms. Castain joined the Company in 1976.  She has been Secretary of the
     Company since 1990.  Prior thereto she was Manager of Employee
     Relations.

     Mr. Eakin joined the Company in 1983.  For more than the past eight
     years he has been Vice President, Finance, and Chief Financial Officer.

     Mr. Sceales joined the Company in 1975.  He has been Vice President,
     Operations, since August 1990.  For more than six years prior thereto he
     was Director of Operations of the Company.
                                        


Item 11. Executive Compensation

     Information with respect to this item is contained in the Registrant's
     1995 Proxy Statement under the heading "Executive Compensation," which
     information is incorporated herein by reference.


Item 12. Security Ownership of Certain Beneficial Owners and Management

     Information with respect to this item is contained in the Registrant's
     1995 Proxy Statement in the table under the heading "Security Ownership of
     Certain Beneficial Owners and Management," which information is
     incorporated herein by reference.


Item 13. Certain Relationships and Related Transactions

     Information with respect to this item is contained in the Registrant's
     1995 Proxy Statement in the table under the heading "Executive
     Compensation," which information is incorporated herein by reference.

<PAGE>
                                    Part IV

Item 14. Exhibits, Financial Statements Schedules and Reports on Form 8-K

     (a)
          1.   Financial Statements:

               Reports of Independent Public Accountants.
               Statements of Earnings for the Years Ended June 30, 1995, 
                    June 30, 1994 and June 30, 1993.
               Balance Sheets -- June 30, 1995 and June 30, 1994.
               Statements of Changes in Shareholders Equity for the 
                    Years Ended June 30, 1995, June 30, 1994 & June 30, 1993.
               Statements of Cash Flows for the Years Ended June 30, 1995, 
                    June 30, 1994 and June 30, 1993.
               Notes to Financial Statements.

         
          Financial statements and schedules not included herein have been
          omitted because of the absence of conditions under which they are
          required or because the required information, where material, is
          shown in the financial statements or notes thereto.
<PAGE>
                                         
     
            3.    Exhibits:

            Exhibit No.

            3. a.   Articles of Incorporation (2)

               c.   By-laws of Vacu-dry Company (4)


          10.  c.   February 8, 1983 Donal Sugrue Consultant Agreement (1)

               d.   February 8, 1983 Donal Sugrue Employment Agreement (1)

               j.   Stock Appreciation Plan (4)
         
          20.       Proxy Statement Information (5)

          27.       Financial Data Schedule (6)
                         
          These exhibits are incorporated by reference to the Registrant's
          Annual Report, filed pursuant to Section 13 of the Securities 
          Exchange Act of 1934:

               (1)  On Form 10-K for the year ended June 30, 1984.

               (2)  On Form 10-K for the year ended June 30, 1988.

               (4)  On Form 10-K for the year ended June 30, 1992.

               (5)  On Form 10-K for the year ended June 30, 1995.          

               (6)  On Form 10-K/A for the year ended June 30, 1995

     (b)       No reports on Form 8-K were filed during the last quarter 
               of the year ended June 30, 1995.     



<PAGE>

                         ARTHUR ANDERSON LLP

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Shareholders of
Vacu-dry Company:

We have audited the accompanying balance sheets of Vacu-dry Company
(a California corporation) as of June 30, 1995 and 1994, and the related
statements of earnings, changes in shareholders' equity and cash flows for each
of the three years in the period ended June 30, 1995.  These financial
statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and 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 financial statements referred to above present fairly, in
all material respects, the financial position of Vacu-dry Company as of
June 30, 1995 and 1994, and the results of its operations and its cash flows
for each of the three years in the period ended June 30, 1995, in conformity
with generally accepted accounting principles.



  (ARTHUR ANDERSON LLP)
San Francisco, California,
  August 11, 1995


<PAGE>
                           VACU-DRY COMPANY
                   BALANCE SHEETS--JUNE 30, 1995 AND 1994
                                  
                                                                    
                                                        1995            1994
ASSETS
CURRENT ASSETS:
  Cash                                            $   187,000     $   419,000
  Accounts receivable, less allowances for
   uncollectible accounts of $45,000 and $35,000
   in 1995 and 1994, respectively                   1,679,000       1,670,000
  Inventories, less LIFO reserves of $1,334,000 and
    $1,511,000 in 1995 and 1994, respectively       5,414,000       4,777,000
  Income tax refund receivable                        155,000          38,000
  Prepaid expenses                                    176,000          66,000
  Current deferred income taxes                       303,000         502,000
                                                  -----------      -----------
          Total current assets                      7,914,000       7,472,000
                                                  -----------      -----------
PROPERTY, PLANT AND EQUIPMENT:
  Land                                                227,000         227,000
  Buildings and improvements                        6,416,000       6,285,000
  Machinery and equipment                          10,135,000       9,417,000
  Construction in progress                             32,000         138,000
                                                  -----------      -----------
          Total property, plant and equipment      16,810,000      16,067,000
  Accumulated depreciation                         (9,389,000)     (8,610,000)
                                                  -----------      -----------
          Net property, plant and equipment         7,421,000       7,457,000
                                                  -----------      -----------
          Total assets                            $15,335,000     $14,929,000
                                                  ===========      ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
  Borrowings under line of credit                $ 2,351,000      $   280,000
  Current maturities of long-term debt               480,000          475,000
  Accounts payable                                   393,000        1,160,000
  Accrued payroll and related liabilities            524,000          596,000
  Accrued expenses                                   317,000          745,000
  Accrued insurance payable                           58,000           47,000
  Accrued interest                                    16,000            2,000
                                                 -----------      -----------
          Total current liabilities                4,139,000        3,305,000
                                                 -----------      ----------- 
LONG-TERM DEBT, net of current maturities          2,105,000        2,585,000
                                                 -----------      -----------
DEFERRED INCOME TAXES                                912,000          803,000
                                                 -----------      -----------
SHAREHOLDERS' EQUITY:
  Preferred stock- 2,500,000 shares authorized; no
   shares outstanding                                   -                -   
  Capital stock- common stock, 5,000,000 shares
   authorized, no par; 1,698,030 and 1,699,572 shares
   outstanding in 1995 and 1994, respectively     3,936,000        3,933,000
  Retained earnings                               4,243,000        4,303,000
                                                -----------      -----------
          Total shareholders' equity              8,179,000        8,236,000
                                                -----------      -----------
  Total liabilities and shareholders' equity    $15,335,000      $14,929,000
                                                ===========      ===========

        The accompanying notes are an integral part of these statements.<PAGE>
      
                              
                              VACU-DRY COMPANY
                             STATEMENTS OF EARNINGS
                FOR THE YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                                        
                                   1995            1994           1993    
                                        
REVENUE:
  Net sales                     $21,438,000     $27,773,000    $26,770,000
  Other                             255,000         248,000        300,000
                                -----------     -----------    -----------
    Total revenue                21,693,000      28,021,000     27,070,000
                                -----------     -----------    -----------
COSTS AND EXPENSES:
  Cost of sales                  19,270,000      23,521,000     22,582,000
  Selling, general and
   administrative                 1,751,000       2,372,000      2,396,000
  Interest, net                     385,000         241,000        210,000
  Consolidation expenses              -               -             91,000
                                -----------     -----------    -----------
    Total costs and expenses     21,406,000      26,134,000     25,279,000
                                -----------     -----------    -----------
    Earnings before provision
     for income taxes               287,000       1,887,000      1,791,000

PROVISION FOR INCOME TAXES           92,000         713,000        716,000
                                -----------     -----------    -----------
          Net earnings          $   195,000     $ 1,174,000    $ 1,075,000
                                ===========     ===========    ===========
WEIGHTED AVERAGE COMMON SHARES
     OUTSTANDING                  1,700,912       1,669,122      1,664,029
                                  =========       =========      =========
EARNINGS PER COMMON SHARE              $.11            $.70           $.65
                                       ====            ====           ====

        The accompanying notes are an integral part of these statements.<PAGE>
      


                           VACU-DRY COMPANY
                 STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                FOR THE YEARS ENDED JUNE 30, 1995, 1994 AND 1993
                                        
                                Common Stock 
                           ----------------------
                                                                  Total 
                              Number                Retained    Shareholders 
                            of Shares    Amount     Earnings       Equity   

BALANCE, JUNE 30, 1992     1,664,029   $3,615,000  $2,137,000    $5,752,000
  Net earnings                  -          -        1,075,000     1,075,000
                           ---------   ----------  ----------    ----------
BALANCE, JUNE 30, 1993     1,664,029    3,615,000   3,212,000     6,827,000
  Net earnings                  -          -        1,174,000     1,174,000
  Dividends                     -          -          (83,000)      (83,000)
  Issuance of common stock    35,543      318,000        -          318,000
                           ---------   ----------  ----------    ----------
BALANCE, JUNE 30, 1994     1,699,572    3,933,000   4,303,000     8,236,000
  Net earnings                 -           -          195,000       195,000
  Dividends                    -           -         (255,000)     (255,000)
  Issuance of common stock    13,658       99,000        -           99,000
  Repurchase of common stock (15,200)     (96,000)       -          (96,000)
                           ---------   ----------  ----------    ----------
BALANCE, JUNE 30, 1995     1,698,030   $3,936,000  $4,243,000    $8,179,000
                           =========   ==========  ==========    ==========

        The accompanying notes are an integral part of these statements.<PAGE>
      
                      

                             VACU-DRY COMPANY
                           STATEMENTS OF CASH FLOWS
                  FOR THE YEARS ENDED JUNE 30, 1995,1994 AND 1993              

                                        1995           1994            1993  

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net earnings                        $    195,000  $ 1,174,000  $  1,075,000
                                      ------------  -----------  ------------
  Adjustments to reconcile net earnings to
   net cash provided by (used for) operating
   activities-
      Depreciation expense                 884,000      777,000       859,000
      Loss (gain) on sale of assets          6,000        9,000       (10,000)
      Deferred taxes                       308,000       16,000       131,000
      Changes in certain assets and
       liabilities-
        Decrease (increase) in accounts
         receivable, net                    (9,000)     148,000      (315,000)
        Increase in inventories           (637,000)  (1,376,000)     (357,000)
        Decrease in other receivables         -            -           95,000
        Decrease (increase) in prepaid
         expenses                         (110,000)     (83,000)       84,000
        Decrease (increase) in income tax
         refund receivable                (117,000)     431,000      (469,000)
        Decrease in other assets              -            -           30,000
        Increase (decrease) in accounts
         payable                          (767,000)     394,000       (64,000)
        Increase (decrease) in accrued
         liabilities                      (475,000)      74,000       288,000
        Decrease in income taxes payable      -            -          (70,000)
                                       ------------ -----------   ------------
          Total adjustments               (917,000)     390,000       202,000
                                       ------------ -----------   ------------
          Net cash provided by (used for)
           operating activities           (722,000)   1,564,000     1,277,000
                                       ------------ -----------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures                    (867,000)  (1,111,000)   (2,277,000)
  Proceeds from the sale of assets          13,000         -           30,000
                                       ------------  -----------  ------------
          Net cash used for investing
           activities                     (854,000)  (1,111,000)   (2,247,000)
                                       ------------  -----------  ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Additional borrowings under the line of
   credit                               11,324,000    8,974,000    15,074,000
  Payments on line of credit            (9,253,000)  (9,876,000)  (15,460,000)
  Borrowings under consolidation term 
   loan                                       -         640,000     1,482,000
  Principal payments of long-term debt    (475,000)    (334,000)      (86,000)
  Dividends paid                          (255,000)     (83,000)         -   
  Repurchase of common stock               (96,000)        -             -   
  Issuance of common stock                  99,000      318,000          -   
                                       ------------  -----------  ------------
          Net cash provided by (used for)
           financing activities          1,344,000     (361,000)    1,010,000
                                       ------------  -----------  ------------
NET INCREASE (DECREASE) IN CASH           (232,000)      92,000        40,000

CASH AT BEGINNING OF YEAR                  419,000      327,000       287,000
                                       ------------  -----------  ------------
CASH AT END OF YEAR                   $    187,000  $   419,000  $    327,000
                                       ============  ===========  ============
SUPPLEMENTAL DATA:
  Cash paid for-
    Interest                         $    371,000   $   238,000  $    171,000
    Income taxes                          158,000       581,000       969,000

        The accompanying notes are an integral part of these statements.

                                        <PAGE>
VACU-DRY COMPANY
                                  NOTES TO FINANCIAL STATEMENTS
                                         JUNE 30, 1995

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Vacu-dry Company (the Company) is engaged in the business of the development,
production and marketing of fruit products.  The Company's products include
low-moisture fruits, bulk apple juice, apple juice concentrate, private label
drink mixes and low-moisture food.

Inventories

Inventories are stated at the lower of cost, using the last-in, first-out 
(LIFO) method or market (Note 2).

Property, Plant and Equipment

Property, plant and equipment is stated at cost.  Depreciation is computed by
the straight-line method based upon the estimated useful lives of the assets
as follows:

              Buildings and improvements       10 to 40 years
              Machinery and equipment           3 to 15 years


Improvements that extend the life of the asset are capitalized; other 
maintenance and repairs are expensed.  The cost of maintenance and repairs
was $982,000 in 1995, $909,000 in 1994 and $1,013,000 in 1993.

Income Taxes

Income taxes include provisions for timing differences between income
reported for financial statement and income tax purposes.

Earnings per Common Share

Earnings per common share are computed by dividing net earnings by the
weighted average number of shares of common stock outstanding during the
period.

Common Stock

The Company has no par value common stock.  The financial statements reflect
no par value.

Reclassifications

Certain 1994 and 1993 amounts were reclassified to conform to the 1995
presentation.
<PAGE>

2. INVENTORIES:

Inventories at June 30, 1995 and 1994, consist of the following (LIFO cost):
  
                                        1995            1994   

        Finished goods              $4,926,000      $4,276,000
        Work in process                239,000         192,000
        Raw material and containers    249,000         309,000
                                    ----------      ----------
          Total                     $5,414,000      $4,777,000
                                    ==========      ==========

3. BORROWINGS UNDER LINE OF CREDIT:

Borrowings under the line of credit are secured by inventory and accounts
receivable and interest accrues monthly at the prime lending rate.  The line
of credit is renewed annually on November 1.
  
                                             1995            1994   

      Balance at June 30                 $2,351,000      $  280,000
      Maximum amount available under
       the line of credit                 4,000,000       3,000,000
      Weighted average borrowings         1,459,000         273,000
      Maximum borrowings                  2,996,000         867,000
      Interest rate at June 30                9.00%           8.00%
      Weighted average interest rate          8.60%           7.00%

Per the covenants of the revolving line of credit note with the Company's
bank, the Company will not, without prior written consent of the bank,
declare or pay any dividend or distribution either in cash, stock or any
other property on the Company's stock now or hereafter outstanding with the
exception of a $0.05 per share quarterly dividend declared in fiscal 1994 and
paid in fiscal 1994 and 1995.

Among the restrictions under the line of credit are provisions that require
the Company to maintain certain financial ratios.  The Company was in
compliance with these financial restrictions.
<PAGE>

4. LONG-TERM DEBT:

Long-term debt consists of the following:
  
                                                       1995          1994   

Note payable- five-year consolidation note,
 interest at prime (9.0 percent at June 30, 1995) 
 plus 0.375 percent, interest and principal due
 monthly, maturing in September 1998, secured by
 accounts receivable, inventory, equipment and
 fixtures                                        $  667,000        867,000


Note payable- seven-year consolidation note,
 interest at prime (9.0 percent at June 30, 1995) 
 plus 0.375 percent, interest and principal due
 monthly, maturing in September 2000, secured by
 accounts receivable, inventory, equipment and
 fixtures
                                                  1,792,000      2,006,000


Industrial revenue bonds, interest at a weighted
 average rate (5.25 percent) and payable in
 installments through 1997          
                                                    126,000        187,000
                                                 ----------     ----------
          Total                                   2,585,000      3,060,000
         
Less- Current maturities                           (480,000)      (475,000)
                                                 ----------     ----------
          Long-term debt                         $2,105,000     $2,585,000
                                                 ==========     ==========

Maturities of long-term debt are as follows:

                                             1996        $  480,000  
                                             1997           477,000
                                             1998           415,000
                                             1999           282,000
                                             2000           215,000
                                             Thereafter     716,000
                                                            -------
                                             Total       $2,585,000     
                                                         ==========

5. INCOME TAXES:

In the first quarter of fiscal year 1993, the Company adopted Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes"
(SFAS 109).  SFAS 109 requires the Company to compute deferred taxes 
based upon the amount of taxes payable in future years after considering
changes in tax rates and other statutory provisions that will be in effect in
those years.  The implementation of SFAS 109 did not have a material effect
on the financial position or results of operations of the Company.

<PAGE>
The following is a summary of the Company's provision for income taxes:

                               1995          1994        1993  
Current-
  Federal                   $(155,000)     $530,000    $449,000
  State                          -          161,000     136,000
Deferred                      247,000        22,000     131,000
                            ---------      --------    --------
          Provision         $  92,000      $713,000    $716,000
                            =========      ========    ========

A reconciliation of the income tax provision to the expected provision at the
federal statutory income tax rate is as follows:

                                1995     %      1994    %      1993     % 

Provision at federal
 statutory rate              $98,000    34% $642,000   34% $609,000   34%
State taxes, less federal
 tax benefit                  17,000     6   113,000    6   110,000    6
Research and development 
 tax credits                 (23,000)   (8)  (27,000)  (1)   (3,000)   -
Other                           -        -   (15,000)  (1)     -       -
                             --------   --   --------  --   --------  --
          Total provision    $92,000    32% $713,000   38% $716,000   40%
                             =======    ==   ========  ==   ========  ==

Deferred taxes are recorded based upon differences between the financial 
statement and tax bases of assets and liabilities and available tax credit
carryforwards.  Temporary differences that gave rise to a significant portion
of deferred taxes and liabilities for 1995 and 1994 were as follows:

                                          1995          1994  
          Depreciation                 $(880,000)    $(803,000)
          Employee benefit accruals      155,000       219,000
          Unicap and inventory reserves  119,000       119,000
          Contingency reserves              -           80,000
          State income taxes               2,000        34,000
          Property taxes                 (46,000)         -   
          Other                           41,000        50,000
                                       ---------     ---------
                                       $(609,000)    $(301,000)
                                       =========     =========

6. STOCK APPRECIATION RIGHTS PLAN:

The Company has a stock appreciation rights (SAR) plan as an incentive for
key employees.  Under the SAR plan, key employees are granted rights
entitling them to market price increases in the Company's stock.  At
June 30, 1995 and 1994, 100,000 SARs were authorized.  A summary of the 
outstanding SARs is as follows:

                                  Rights Outstanding at June 30 
                Price                 ------------------
              per Right                1995          1994 
              ---------                ----          ----
               $ 3.75                 1,600         1,900
                 5.63                   200           200
                 2.69                 5,750         7,750
                 4.31                 1,500         1,500
                 4.63                18,400        18,900
                 5.25                   -           2,500
                11.88                   -           1,000
                 9.63                 3,000         3,000
                10.88                 2,500         2,500
                 8.88                 5,500           -   
                                     ------        ------
                                     38,450        39,250
                                     ======        ======

The individual rights vest from the grant date as follows:

                    Year 1       0%      Year 4     60%
                         2      20            5     80
                         3      40            6    100

All rights are granted at fair market value at the date of grant.  Rights 
generally vest over a period from the second to the sixth anniversary date 
of the grant.  The SAR liability is recorded based on the market price of the
Company's stock as of the balance sheet date.  In 1995, the Company decreased 
selling, general and administrative expenses by $96,000 in order to reflect 
the lower SAR liability.  In 1994 and 1993, the Company increased selling, 
general and administrative expenses by $26,000 and $161,000, respectively, in 
order to reflect the higher SAR liability.

7. EMPLOYEE STOCK PURCHASE PLAN:

The Employee Stock Purchase Plan enables substantially all employees to 
purchase shares of the Company's common stock at 85 percent of the market 
value on the first or last business day of the quarterly offering period, 
whichever is lower.  A maximum of 100,000 shares are authorized for issuance 
over the ten-year term of the plan.  The plan term began on January 1, 1994. 
Under the Plan, 13,658 shares were issued during the fiscal year ended 
June 30, 1995, at an average price of $7.248, and 4,774 shares were issued 
from January 1, 1994, through June 30, 1994, at an average price of $7.438.

<PAGE>
8. MAJOR CUSTOMERS:

The five largest customers accounted for approximately 31.6 percent of
gross sales in 1995.

9. OPERATING LEASES:

The Company leases office space and equipment.  At June 30, 1995, future 
minimum rental payments are as follows:

                          
                        1996             $215,000
                        Thereafter           -
                                         --------
                        Total            $215,000
                                         ========

Rental expense under these leases was $235,000 in 1995, $233,000 in 1994 and 
$223,000 in 1993.

The Company has been leasing excess warehouse space, generating revenues of 
$292,000 in 1995 and $195,000 in 1994 and 1993.  These revenues are 
classified as other income in the statements of earnings.

10. RETIREMENT PLANS:

The Company has a contributory retirement savings and profit sharing plan 
covering nonunion employees.  The Company contributes one and one-half times 
the first 3 percent of employee contributions to the retirement savings plan.
Profit sharing contributions are derived based upon a specific formula of 
Company earnings.  Company contributions to the retirement savings and profit
sharing plan were approximately $107,000 in 1995, $148,000 in 1994 and
$183,000 in 1993 and are funded currently.  The employer's contributions for 
any fiscal year may not exceed the amount lawfully deductible by the Company 
under the provisions of the Internal Revenue Code.

The Company contributes to a defined contribution plan for employees covered by
collective bargaining agreements.  These contributions, funded currently, 
were $306,000 in 1995, $356,000 in 1994 and $275,000 in 1993.

11. RESEARCH AND DEVELOPMENT:

The Company sponsors research activities relating to the development of new 
products and the improvement of existing products.  The cost of such 
activities was $347,000 in 1995, $308,000 in 1994 and $258,000 in 1993.

<PAGE>
12. QUARTERLY RESULTS (Unaudited):

                       For the Year Ended June 30, 1995 
                 -----------------------------------------------
                    First        Second      Third       Fourth
                   Quarter      Quarter     Quarter     Quarter      Total

Net sales        $6,224,000   $5,950,000  $4,531,000  $4,733,000  $21,438,000  

Earnings (loss) 
  before income 
  taxes             347,000      340,000    (630,000)    230,000      287,000

Net earnings (loss) 208,000      204,000    (375,000)    158,000      195,000

Earnings per common
  share                $.12         $.12       $(.22)       $.09         $.11 


                          For the Year Ended June 30, 1994 
                   -----------------------------------------------

                    First       Second      Third      Fourth
                   Quarter     Quarter     Quarter     Quarter    Total

Net sales       $7,712,000  $7,326,000  $6,847,000  $5,888,000  $27,773,000    

Earnings before
 income taxes      433,000     870,000     509,000      75,000    1,887,000

Net earnings       260,000     522,000     310,000      82,000    1,174,000

Earnings per common
share                 $.16        $.31        $.19        $.04         $.70 
                                       
  
<PAGE>  
  Form 10-K
  
  Copies of the Company's Form 10-K on file with the Securities and Exchange
  Commission may be obtained by writing to:
  
                     Esther K. Castain
                     Vacu-dry Company
                     P.O. Box 2418
                     Sebastopol, California  95473-2418
  
<PAGE>

                           SIGNATURES
                           ----------
 

 Pursuant to the requirements of Section 14 of 15(d) of the Securities Exchange
 Act of 1934, the Registrant has duly caused this report to be signed on its 
 behalf by the undersigned, thereunto duly authorized.


                                       VACU-DRY COMPANY 
                                       ----------------                        
                                         (Registrant)
  
  Date: January  25, 1996           By:  (Donal Sugrue)
                                        -----------------------------
                                        Donal Sugrue, President & CEO
  

 Pursuant to the requirements of the Securities Exchange Act of 1934, this 
 report has been signed below by the following persons on behalf of the 
 Registrant and in the capacities and on the dates indicated.  
  
   SIGNATURES                   TITLE                DATE

(a) Principal Executive Officer
  
     (Donal Sugrue)          President & CEO        January 25, 1996
    ---------------
    Donal Sugrue  

                     SECURITY OWNERSHIP OF CERTAIN
                   BENEFICIAL OWNERS AND MANAGEMENT    

A beneficial owner of a security includes any person who directly
or indirectly has or shares voting power and/or investment power
with respect to such security.  Voting power is the power to vote
or direct the voting of securities and investment power is the
power to dispose of or direct the disposition of securities.  The
following tables, based in part upon information supplied by
officers, directors and principal Shareholders, set forth certain
information regarding the ownership of the Company's voting
securities as of August 25, 1995 by (i) all those known by the
Company to be beneficial owners of more than five percent of any
class of the Company's voting securities; (ii) each director; 
(iii) each Named Executive Officer; and (iv) all executive
officers and directors of the Company as a group.  Unless
otherwise indicated, each of the Shareholders has sole voting and
investment power with respect to the shares beneficially owned,
subject to community property laws where applicable.

Security Ownership of Certain Beneficial Owners(a)

                                    Amount of Direct Common    Percent
                                      Stock Beneficial        of Class(b)
Name and Address of Beneficial Owner    Ownership             

D. P. Boothe, Jr.(c)                     170,000                  10.0%
33 San Carlos
Sausalito, CA 94965

First Wilshire Securities                247,490                  14.6%
Management, Inc.(d)
600 South Lake St., Suite 405
Pasadena, CA 91106

Craig R. Stapleton(e)                    147,500                   8.7%
135 East Putnam Avenue
Greenwich, CT 06830

(a)  Security ownership information for beneficial owners is
taken from statements filed with the Securities and Exchange 
Commission pursuant to Sections 13(d), (f) and (g) and
information made known to the Company.
(b)  As of August 25, 1995, 1,698,030 shares of Common Stock were
issued and outstanding.
(c)  Includes 50,000 shares held by Catherine Boothe, Mr.
Boothe's wife, and 100,000 shares held jointly by Mr. and Mrs. 
Boothe.
(d)  Holds investment and dispositive power over shares purchased
for clients.  Holds sole power to vote 39,800 shares.
(e)  Includes 18,450 shares owned by Mr. Stapleton, 60,500 shares
owned by Mrs. Stapleton to which Mr. Stapleton
disclaims any beneficial interest, and 68,550 shares owned
by a trust of which Mr. Stapleton is a trustee and of which his
children are the beneficiaries.

Security Ownership of Directors and Executive Officers

The table below presents the security ownership of the Company's
Directors, Nominees, Named Executive Officers and all directors
and executive officers as a group as of August 25, 1995.

                                   Amount of Common Shares
Name of Beneficial Owner            Beneficially Owned (a)   Percent of
                                                               Class (b)

D.P. Boothe, Jr.                          170,000(c)            10.0%

Kenneth P. Gill                            45,100(e)             2.7%

Edward Koplovsky                           26,200                1.5%

Roger S. Mertz                             11,000(f)              *

Ralph A. Sceales                            4,138                 *

Craig R. Stapleton                        147,500(d)             8.7%

Donal Sugrue                               30,327(g)             1.8%

Joseph G. Tonascia                          2,700                 *

All directors and executive               442,799               26.1%
officers as a group (11 persons)

   * Does not exceed 1% of the referenced class of securities.

(a)  Shares listed in this column include all shares held by the
named individuals and all directors and executive officers as
a group in their own names and in street name and also
includes all shares allocated to the accounts of the named
individuals and all directors and executive officers as a
group under the Company's Employee Stock Purchase Plan.
(b)  Calculation based on 1,698,030 shares of Common Stock
outstanding as of August 25, 1995.
(c)  Includes 50,000 shares held by Catherine Boothe, Mr.
Boothe's wife, and 100,000 shares held jointly by Catherine
Boothe and Mr. Boothe.
(d)  Includes 18,450 shares over which Mr. Stapleton has sole
voting power; 60,500 shares over which Dorothy W. Stapleton,
Mr. Stapleton's wife, has sole voting power, and 68,550
shares owned by a trust of which Mr. Stapleton is a trustee and
of which his children are the beneficiaries.
(e)  Includes 42,000 shares held by the Kenneth P. Gill and Mary
Margaret Gill Revocable Trust of which Mr. Gill is the
trustee and 3,100 shares held by the Kenneth and Mary Gill
Grandchild Trust of which Mr. Gill is the trustee. 
(f)  Includes 2,250 shares held as custodian for a child of Mr.
Mertz to which Mr. Mertz disclaims any beneficial interest.
(g)  Shares held by the Sugrue 1992 Family Trust, of which Mr.
Sugrue is a Trustee.  



PROPOSAL 1
ELECTION OF DIRECTORS

At the Annual Meeting, seven (7) Directors are to be elected by
the Shareholders to serve until the next Annual Meeting or until
the election and qualification of their successors.  The Board's
proxy holders (named on the enclosed Proxy Card) intend to vote
all shares for which Proxies are granted to elect the following
seven nominees selected by the Company's Board of Directors, and
intend to vote such shares cumulatively if necessary to elect
some or all of such nominees.  All of the Board's nominees for
Director were elected Directors by the Shareholders at the 1994
Annual Meeting, except for Mr. Stapleton who was elected to the
Board on April 27, 1995.  

If any of the Board's nominees refuses or is unable to serve as a
Director (which is not now anticipated), the Board's Proxy
holders intend to nominate and vote for such other person(s) as
they believe will best serve the interests of the Company.  Any
Shareholder may nominate a candidate for Director from the floor
at the Meeting.  Such nominee must consent to serve, if elected,
prior to voting on his or her name.  The Board of Directors has
no reason to believe that any substitute nominee or nominees will
be required.

The seven nominees for Director who receive the most affirmative
votes will be elected Directors.  Votes against a candidate and
votes withheld shall have no effect on the election result,
though applicable securities laws and regulations may require
that the number of such votes subsequently be disclosed to the
Company's Shareholders under certain circumstances.  

MANAGEMENT RECOMMENDS A VOTE FOR EACH 
OF THE NOMINEES FOR DIRECTOR NAMED BELOW

Nominees

The table below indicates the respective nominee's position with
the Company, age, year in which he first became a director and
percentage of board and committee meetings attended in fiscal
year 1995.


                                              Director    % of Board
Name, Position and Background           Age    Since     Mtgs. Attended

                                         84     1967        100%
D.P. Boothe, Jr., Director. Mr. Boothe is President of Boothe
Holdings (investments).  Until December 31, 1994, he served as
the Company's Chairman of the Board.
                                         69     1972        100%
Kenneth P. Gill, Director. Mr. Gill is retired.  Formerly he was
Assistant to the Chairman (July thru December 1990) and President
and Chief Executive Officer of the Company (1972 thru 1990).
                                         56     1993         83%
Edward Koplovsky, Director.  Mr. Koplovsky is Chairman and Chief
Executive Officer of Clermont, Inc., a specialty fruit processing
concern.
                                         51     1993        100%
Roger S. Mertz, Director.  Mr. Mertz is an attorney-at-law.  He
is a member of the San Francisco, California law firm of Severson
& Werson.
                                         50     1995        100%
Craig R. Stapleton, Director.  Mr. Stapleton is President of
Marsh & McLennan, Real Estate Advisors, Inc. (real estate
management).  Mr. Stapleton is a director of Alleghany
Properties, Inc. (real estate investments), and a director of
Fidelity National Bank.
                                         64     1982        100%
Donal Sugrue, President and Chief Executive Officer.  Mr. Sugrue,
President and Chief Executive Officer of the Company, joined the
Company in 1962.  He has been President and Chief Executive
Officer since July 1, 1990.  
                                         75     1983        100%
Joseph G. Tonascia, Director.  Mr. Tonascia is retired. Formerly
he was a partner in the accounting firm of Ernst & Young.

Except as noted, the above persons have been engaged in the
principal occupations identified above for more than the past
five years. 

Filings by Directors, Executive Officers and Ten Percent Holders

Section 16(a) of the Securities Exchange Act of 1934 requires the
Company's executive officers, directors, and persons who own more
than ten percent of a registered class of the Company's equity
securities, to file reports of ownership and changes in ownership
with the Securities and Exchange Commission.  Executive officers,
directors and greater than ten-percent shareholders are required
by SEC regulation to furnish the Company with copies of all
Section 16(a) forms they file.

Based solely on its review of the copies of such forms received
by it, or written representations from certain reporting persons
that no Forms 5 were required for those persons, the Company
believes that, during fiscal year 1995 all filing requirements
applicable to its executive officers, directors, and greater than
ten-percent beneficial owners were complied with, except that Mr.
Stapleton filed late a Form 3 which was due upon his appointment
as a director.

Board Committees and Meetings  

The Board of Directors met five times during the fiscal year
ending June 30, 1995.  The Company's Board of Directors has
authorized four standing committees.

Executive Committee. As prescribed by the bylaws of the Company,
the executive committee has the authority of the Board of
Directors for the management of the business and affairs of the
Company between meetings of the Board of Directors.  The members
of the committee are Messrs. Koplovsky, Mertz, Stapleton and
Sugrue.  The Executive Committee held two meetings during the
fiscal year.

Compensation Committee. The function of the compensation
committee is to develop and recommend to the full Board
compensation arrangements, including bonuses and Stock
Appreciation Rights (SARs), for Executive Officers and other
key employees and to advise the chief executive officer on policy
matters concerning officers compensation.  The members of the
committee are Messrs. Gill (Chairman), Boothe, Koplovsky and
Tonascia.  The Compensation Committee held one meeting during the
fiscal year.

Audit Committee. The function of the audit committee is to
recommend to the full Board the accounting firm to be retained as
the Company's independent auditors and the price to be paid to
the firm, and to consult with the auditors regarding the plan of
audit, the results of the audit and the audit report, and the
adequacy of internal accounting controls.  The members of the
committee are Messrs. Mertz (Chairman), Gill and Tonascia.  The
Audit Committee held one meeting during the fiscal year.

Retirement Savings Committee. The function of the retirement
savings committee is to direct the management of the Company's
Retirement Savings and Profit Sharing Plan.  The committee met
once during the year.  The members of the Committee are Messrs.
Tonascia (Chairman), Mertz and Koplovsky.

The full Board acts as the nominating committee for the Directors
of the Company.

EXECUTIVE COMPENSATION

Summary Compensation of Named Executives

The Summary Compensation Table shows certain compensation
information for the Chief Executive Officer and the Company's
most highly paid executive officers (collectively referred to as
the Named Executive Officers).  Compensation data for other
executive officers is not presented in the graphs because
aggregate compensation for such executive officers did not exceed
$100,000 for services rendered in all capacities during fiscal
year 1995.  Compensation data is shown for the fiscal years ended
June 30, 1995, 1994 and 1993.  This information includes the
dollar value of base salaries, bonus awards, the number of SARs
granted, and certain other compensation, if any, whether paid or
deferred.

Summary Compensation Table(a)

                             Annual              Long Term     All Other
                            Compensation       Compensation Compensation(b)
                                                 Awards
Name and Principal
   Position         Year  Salary($)(c) Bonus($)     SARs#               $

Donal Sugrue        1995  140,802       -0-          -0-              7,604
 President, Chief 
 Executive Officer  1994  165,091      29,100        -0-             30,142
 and Director       1993  131,508      24,700        -0-             33,122

Ralph A. Sceales    1995   95,821       -0-          -0-              4,312
 Vice President,    1994   91,747      17,100        -0-              7,699
 Operations         1993  118,725      15,600        -0-             25,008

(a)  Amounts shown include cash and non-cash compensation earned
with respect to the year shown above.
(b)  All other Compensation is described below.  Life insurance
premium payments are calculated as compensation by
multiplying the proportion of benefits payable to the
employee's estate by the total premiums paid in the fiscal year.
Also includes Value Realized from SARs of $13,500 for Mr. Sugrue
in 1994 and $35,000 for Mr. Sceales in 1993.
(c)  1995 amounts include $6,423 with respect to Mr. Sugrue and
$4,454 with respect to Mr. Sceales representing payments in
lieu of vacation not taken and under the Company's Wellness
Time Plan.

                          
Exec. Officer     Year    Retirement and     Base           Life Ins.       
                       Profit Sharing Plan   401k   Bonus   Premium          
                                                              
D. Sugrue         1995        -0-            5,440   -0-    2,164
                  1994        5,739          7,429  1,310   2,164
                  1993        7,368          5,917  1,112   2,164

R. Sceales        1995        -0-            4,312   -0-     -0-
                  1994        2,800          4,129   770     -0-
                  1993        6,460          5,342   702     -0-


SAR Exercises in Last Fiscal Year and Year-End SAR Values

The following table summarizes for the Named Executive Officers
the number of SARs, if any, exercised during the fiscal year
ended June 30, 1995, the aggregate dollar value realized upon
exercise, the total number of unexercised SARs held at June 30,
1995, and the aggregate dollar value of in-the-money, unexercised
SARs held at June 30, 1995.  Value realized upon exercise is the
difference between the fair market value of the underlying stock
on the exercise date and the exercise price of the SAR.  Value of
unexercised, in-the-money SARs at fiscal year-end is the
difference between the exercise price and the fair market value
of the underlying stock on June 30, 1995, which was $5.125 per
share.

Aggregated SAR Exercises in Last Fiscal Year
and Fiscal Year-End SAR Values Table



                                            Number of       Value of
                                           Unexercised     Unexercised
                                          SARs at Fiscal In-The-Money SARs
                                            Year End     at Fiscal Year End

                 Shares Subject   Value     Exercisable/   Exercisable/
Name               to SARs      Realized  Unexercisable  Unexercisable

Donal Sugrue         -0-         $-0-       2,700/1,800    $1,350/$900

Ralph A. Sceales     -0-         $-0-       1,200/800       $600/$400



Compensation of Directors

Outside Directors receive $300 per month for serving as Directors
and are paid $600 for each Board meeting attended and $400 for
each committee meeting attended.  Directors' fees paid by the
Company during fiscal year 1995 totalled $38,000.  Executive
Officers of the Company who also serve on the Board of Directors
are not specifically compensated for duties as directors.

The Company entered into a consulting agreement (effective April
1, 1983) with Boothe Holdings, Inc., a corporation owned and
controlled by D.P. Boothe, Jr., the Company's former Chairman of
the Board and a Director.  On July 31, 1984, Boothe Holdings,
Inc. was liquidated and Mr. Boothe assumed its responsibilities
and rights under the consulting agreement.  Under the agreement,
Mr. Boothe was required to perform such financial and business
consulting services as the Company may request, in exchange for a
$5,000 monthly consulting fee and reimbursement of expenses.  The
agreement terminated on December 31, 1994.  Mr. Boothe received
$30,000 pursuant to this agreement in fiscal 1995.

Mr. Mertz, a member of the San Francisco law firm of Severson &
Werson, served as the Company's legal counsel during fiscal 1995
and is expected to be retained through fiscal 1996.

Employment Contracts

The Company entered into an Employment Agreement with Mr. Sugrue
dated February 8, 1983, pursuant to which Mr. Sugrue is employed
by the Company, initially as Executive Vice-President. 
Subsequently, Mr. Sugrue was elected President and Chief
Executive Officer.  The agreement terminates on the date Mr.
Sugrue reaches age 65.  Mr. Sugrue is entitled to receive an
annual salary of not less than $60,000, subject to annual review
by the Company's Board of Directors.  Mr. Sugrue's current salary
under the agreement is $122,472 per year.  Under certain
circumstances, including termination of Mr. Sugrue's employment
by the Company without cause, merger or consolidation of the
Company into any other corporation, dissolution of 
the Company, change in control of the Company, or sale of
substantially all of the assets of the Company, Mr. Sugrue has
the option to continue the agreement or to enter into a
consulting agreement with the Company pursuant to which Mr.
Sugrue will be obligated to provide consulting services to the
Company for a period ending on the earlier of three years from
the commencement of the contract or the date on which Mr. Sugrue
reaches age 65.  For such consulting services, Mr. Sugrue will be
entitled to receive a monthly fee equal to one-twelfth of his
average annual compensation during the last three years during
which he will have been employed by the Company.

Compensation Committee Report

This report is provided by the Compensation Committee of the
Board of Directors (the Committee) to assist stockholders in
understanding the Committee's objectives and procedures in
establishing the compensation of Vacu-dry Company's Chief
Executive Officer and other executive officers.  The Committee,
made up of non-employee Directors, is responsible for
establishing and administering the Company's executive
compensation program.  None of the members of the Committee is
eligible to receive awards under the Company's incentive
compensation programs.

Vacu-dry's executive compensation program is designed to
motivate, reward, and retain the management talent needed to
achieve its business objectives and maintain its competitiveness
in the food processing industry.  It does this by utilizing
competitive base salaries that recognize a philosophy of career
continuity and by rewarding exceptional performance and
accomplishments that contribute to the Company's success.

Compensation Philosophy and Objective

The philosophical basis of the compensation program is to pay for
performance and the level of responsibility of an individual's
position.  The Committee finds greatest value in executives who
possess the ability to implement the Company's business plans as
well as to react to unanticipated external factors that can have
a significant impact on corporate performance.  Compensation
decisions for all executives, including the Named Executive
Officers, are based on the same criteria.  These include
quantitative factors that reflect improvements in the Company's
short and long-term financial performance, as well as qualitative
factors which reflect the strength of the Company over the long
term, such as demonstrated leadership skills and the ability to
deal quickly and effectively with difficulties which sometimes
arise.

The Committee believes that compensation of Vacu-dry's key
executives should:

1.   Link rewards to business results and stockholder returns;

2.   Encourage creation of stockholder value and achievement of
strategic objectives;

3.   Maintain an appropriate balance between base salary and
short-and long-term incentive opportunity;

4.   Attract and retain, on a long-term basis, highly qualified
executive personnel; and

5.   Provide total compensation opportunity that is competitive
with that provided by competitors in the food processing
industry, taking into account relative company size and
performance as well as individual responsibilities and
performance. 

Key Elements of Executive Compensation

Vacu-dry's executive compensation program consists of three
elements: Base Salary, Short-Term Incentives and Long-Term
Incentives.  Payout of short-term incentives depends on corporate
performance.  Payout of the long-term incentives depends on
performance of Vacu-dry stock.


Base Salary

A competitive base salary is crucial to support the philosophy of
management development and career orientation of executives. 
Salaries are targeted to pay levels of the Company's competitors
and companies having similar capitalization, revenues, etc. 
Executive salaries are reviewed annually.  Assessment of an
individual's relative performance is made annually based on a
number of quantitative factors such as stock price, earnings and
revenues, as well as qualitative factors which include
initiative, business judgement, technical expertise, and
management skills.  As a result of the reduced sales and profits
of the Company during the first three quarters of the Company's
1995 fiscal year, effective May 16, 1995, the Company implemented
a salary reduction plan for its Executive Officers.  As a result
of such plan, Mr. Sugrue's base salary was reduced by 10% and the
salaries of the other Executive Officers was reduced by 5%.  The
reductions were part of an overall cost reduction plan which
involved the layoff of approximately eight employees and other
cost reductions.

Short-Term Incentive 

Short-term awards to executives are made in cash to recognize
contributions to the Company's business during the past year. 
The Company maintains a Bonus Plan as an incentive for executive
officers of the Company.  The bonus an executive receives is
dependent on individual performance and level of responsibility.

Long-Term Incentive

Long-term incentive awards provided by shareholder-approved
compensation programs are designed to develop and maintain strong
management through share appreciation awards.  The Company's 1985
Stock Appreciation Rights Plan creates incentives for executives
and other key employees by providing them with an opportunity to
indirectly participate in the appreciation in the market value of
the Company's common stock.

In 1993 the directors approved the adoption of the 1994 Employee
Stock Purchase Plan (the "Plan").  All employees, including
executive officers, may purchase shares of the Company's Common
Stock at a discount of 85% of the market value on the first or
last business day of the quarterly offering period, whichever is
lower. The plan became effective January 1, 1994.

1995 Chief Executive Officer Compensation

Mr. Sugrue's base salary for fiscal 1995 was $122,472.  As a
result of the cost reduction plan implemented in May 1995, Mr.
Sugrue's base salary was reduced by 10%.  During the fiscal year
ending June 30, 1995, Mr. Sugrue also received a total of $5,440
as contributions to his Base 401K.  The Company maintains, and
pays premiums on, a Key Man Life Insurance policy on Mr. Sugrue,
one quarter of the proceeds of which are payable to the Sugrue
estate.  The Committee believes Mr. Sugrue's total compensation
package is appropriate for Mr. Sugrue's level of responsibility
and is well within competitive practice.



Compensation Committee:
D. P. Boothe, Jr.
Kenneth P. Gill
Edward Koplovsky
Joseph Tonascia 


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE 10K
FOR THE YEAR ENDED JUNE 30, 1995 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                         187,000
<SECURITIES>                                         0
<RECEIVABLES>                                1,724,000
<ALLOWANCES>                                    45,000
<INVENTORY>                                  5,414,000<F1>
<CURRENT-ASSETS>                             7,914,000
<PP&E>                                      16,810,000
<DEPRECIATION>                               9,389,000
<TOTAL-ASSETS>                              15,335,000
<CURRENT-LIABILITIES>                        4,139,000
<BONDS>                                              0
<COMMON>                                     3,936,000
                                0
                                          0
<OTHER-SE>                                   4,243,000<F2>
<TOTAL-LIABILITY-AND-EQUITY>                15,335,000
<SALES>                                     21,438,000
<TOTAL-REVENUES>                            21,693,000
<CGS>                                       19,270,000
<TOTAL-COSTS>                               19,270,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                12,000
<INTEREST-EXPENSE>                             385,000
<INCOME-PRETAX>                                287,000
<INCOME-TAX>                                    92,000
<INCOME-CONTINUING>                            195,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   195,000
<EPS-PRIMARY>                                      .11
<EPS-DILUTED>                                      .11
<FN>
<F1>NET OF LIFO RESERVE OF $1,334,000
<F2>RETAINED EARNINGS
</FN>
        

</TABLE>


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