PRO FAC COOPERATIVE INC
424B3, 1995-10-25
GROCERIES & RELATED PRODUCTS
Previous: INVESCO INCOME FUNDS INC, 485APOS, 1995-10-25
Next: AMRESCO INC, 10-Q, 1995-10-25





<PAGE>

PROSPECTUS

                           PRO-FAC COOPERATIVE, INC.

                        1,100,000 Shares of Common Stock

                              $10,000,000 Retains



Pro-Fac Cooperative, Inc. ('Pro-Fac') is a New York cooperative corporation with
capital stock which markets the agricultural  products grown by its members, all
of  whom  are  its  common  shareholders,   through  Curtice-Burns  Foods,  Inc.
('Curtice-Burns'),  a  food  processing  corporation  which  is  a  wholly-owned
subsidiary of Pro-Fac.  This Prospectus pertains to common stock, the allocation
by Pro-Fac to its members of certain  credits  representing  payments by Pro-Fac
for crops purchased,  denominated  'retains',  and to the issuance by Pro-Fac of
its preferred stock to members and other persons holding such retains.




SEE THE SECTION OF THIS  PROSPECTUS  ENTITLED 'RISK  FACTORS,'
WHICH BEGINS ON PAGE 9, FOR CERTAIN SPECIAL FACTORS RELATING TO THIS OFFERING.


           THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY
               THE SECURITIES AND EXCHANGE COMMISSION NOR HAS THE
                COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
                   OF THIS PROSPECTUS. ANY REPRESENTATION TO
                      THE CONTRARY IS A CRIMINAL OFFENSE.






<PAGE>


<TABLE>
<CAPTION>

                                                              Underwriting
                                Price to                      Discounts and              Proceeds to
                                 Public                       Commissions (1)             Issuer (2)
                         ----------------------               ---------------           ------------

<S>                      <C>                                  <C>                      <C>

Common Stock             Per Share       $      5.00                 --                $ 5,500,000
                         Total:          $ 5,500,000


Retains                  Per Unit:               100%                --                        100%
                         Total:          $10,000,000                 --                $10,000,000

</TABLE>



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



(1)   The  securities  described  in  this  Prospectus  are  to be  offered  and
      distributed  directly by the issuer through  officers of Pro-Fac,  without
      the use of any  underwriter  or dealer,  and no discounts,  commissions or
      other compensation are to be allowed or paid therefor.


(2)   Before deducting expenses estimated at $47,500.


(3)   The issuance of preferred stock does not result in any additional
      cash proceeds.  See 'Use of Proceeds.'

            The date of this Prospectus is October 24, 1995.



                                       2

<PAGE>



                             AVAILABLE INFORMATION

Pro-Fac is subject to the informational  requirements of the Securities Exchange
Act of 1934 and in accordance therewith files reports and other information with
the Securities and Exchange  Commission  (the  'Commission').  Reports and other
information  filed with the Commission can be inspected and copied at the public
reference facilities maintained by the Commission at Room 1024, Judiciary Plaza,
450 Fifth Street, N.W., Washington,  D.C. and at its regional offices located at
7 World Trade  Center  (Suite  1300),  New York,  New York 10048 and at 500 West
Madison Street (Suite 1400),  Chicago,  Illinois 60661.  Copies of such material
can be obtained from the Public Reference Section of the Commission at Judiciary
Plaza, 450 Fifth St., N.W., Washington, D.C. 20549, at prescribed rates.

                            REPORTS TO SHAREHOLDERS

Pro-Fac  furnishes  annual  reports to its  members  on Form 10-K which  contain
audited financial statements.


                                       3

<PAGE>



                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                           Page

<S>                                                                                                          <C>

      Summary of Prospectus..............................................................................    5
      Risk Factors.......................................................................................    9
      Use of Proceeds....................................................................................   11
      Ratio of Earnings to Fixed Charges and
         Preferred Dividends.............................................................................   11
      Business of Pro-Fac................................................................................   12
      Relationship with Curtice-Burns....................................................................   18
      Description of Pro-Fac Securities..................................................................   21
      Selected Historical Financial Data of Pro-Fac......................................................   28
      Pro Forma Financial Data of Pro-Fac and Curtice Burns..............................................   29
      Management's Discussion and Analysis of Financial
         Condition and Results of Operations.............................................................   31
      Business of Curtice Burns..........................................................................   42
      Description of Properties..........................................................................   52
      Management and Directors...........................................................................   53
      Executive Compensation.............................................................................   59
      Security Ownership of Certain Beneficial Owners and
         Management......................................................................................   60
      Certain Relationships and Related Transactions.....................................................   62
      Legal Opinion......................................................................................   64
      Experts     .......................................................................................   64
      Index to Financial Statements......................................................................  F-1

</TABLE>


No dealer,  salesman or other person has been authorized to give any information
or to make any  representations,  other than those contained in this Prospectus,
in connection with the transactions described herein, and if given or made, such
information or representations must not be relied upon as having been authorized
by  Pro-Fac.  This  Prospectus  does not  constitute  an  offer  to  sell,  or a
solicitation  of an offer to buy, the securities  covered by this  Prospectus in
any  state  to any  person  to  whom  it is  unlawful  to  make  such  offer  or
solicitation  in such state.  Neither the  delivery of this  Prospectus  nor the
distribution  of any  security  covered  by this  Prospectus  shall,  under  any
circumstances,  create an implication that there has been no change in the facts
herein set forth or in the affairs of Pro-Fac since the date hereof.


                                       4

<PAGE>



                             SUMMARY OF PROSPECTUS

The  following  summary  is  qualified  in its  entirety  and  should be read in
conjunction  with  the  more  detailed   information  and  financial  statements
appearing elsewhere in this Prospectus.

Pro-Fac:

Pro-Fac is an agricultural cooperative corporation formed in 1960 under New York
law to process and market  crops  grown by its  members.  Only  growers of crops
marketed through Pro-Fac (or associations of such growers) can become members of
Pro-Fac.

A grower becomes a member of Pro-Fac through the purchase of common stock, which
obligates the grower to supply,  and Pro-Fac to purchase,  crops for delivery to
and processing by Curtice-Burns Foods, Inc.  ('Curtice-Burns' or the 'Company').
The  principal  office of Pro-Fac  is at 90 Linden  Place,  Rochester,  New York
14625; its telephone number is (716) 383-1850.

Recent Changes in Relationship with Curtice-Burns:

Curtice-Burns  is a producer and marketer of processed food products,  including
canned and frozen fruits and vegetables,  canned desserts and condiments,  fruit
fillings and  toppings,  canned  chilies and stews,  salad  dressings,  pickles,
peanut butter and snack foods.  In addition,  Curtice-Burns  manufactures  cans,
which are both  utilized by the Company and sold to third  parties.  Pro-Fac and
Curtice-Burns  were  established  together  in the  early  1960s  and have had a
long-standing contractual relationship under an Integrated Agreement pursuant to
which  Pro-Fac  provided  crops and  financing to  Curtice-Burns,  Curtice-Burns
provided a market and  management to Pro-Fac,  and Pro-Fac shared in the profits
of Curtice-Burns.

On November 3, 1994,  Pro-Fac acquired  Curtice-Burns (the  'Acquisition'),  and
Curtice-Burns  became a wholly-owned  subsidiary of Pro-Fac.  In connection with
the Acquisition, Agway Inc. and the other shareholders of Curtice-Burns received
$19.00 per share in cash for their shares of common stock of Curtice-Burns.  The
purchase price and fees and expenses  related to the  Acquisition  were financed
with borrowings under a new credit  agreement (the 'New Credit  Agreement') with
Springfield Bank for Cooperatives,  predecessor to CoBank ACB (the 'Bank'),  and
the proceeds of the Company's 12-1/4 percent Senior  Subordinated Notes due 2005
(the 'Notes').  Pro-Fac has guaranteed the  obligations of the Company under the
New Credit Agreement and the Notes.

As a result of the  indebtedness  incurred in connection  with the  Acquisition,
Curtice-Burns  is a much more highly  leveraged  company,  with higher  interest
expenses, than prior to the Acquisition.  The New Credit Agreement and the Notes
restrict the ability of Pro-Fac to amend the Pro-Fac  Marketing  Agreement.  The
New Credit  Agreement  and the Notes also  restrict the amount of dividends  and
other payments that may be made by the Company to Pro-Fac.  Such restrictions on
the flow of cash to Pro-Fac may affect the  ability of Pro-Fac to pay  dividends
on its common and preferred stock or to repurchase common or preferred stock.

Pro-Fac Securities:

Common Stock.  Common stock,  par value $5, is sold for cash at its par value to
all  growers or  associations  of growers  who become  members of  Pro-Fac,  and
ownership of common stock is thus  synonymous  with  membership in Pro-Fac.  The
common  stock  investment  required of each new member is based upon the nature,
location,  and  quantity  of  particular  crops  in  particular  locations.   In
determining  the level of common  stock  investment  required  for a member  who
desires to market a specified quantity or acreage of a crop through Pro-

                                       5

<PAGE>



Fac, the Board of Directors  takes into account the expected  Commercial  Market
Value ('CMV') of the crop,  the level of interest in marketing that crop through
Pro-Fac and other  factors.  Common stock may only be held by members of Pro-Fac
who are growers of crops marketed  through  Pro-Fac (or by  associations of such
growers),  and may only be transferred with the written consent of Pro-Fac.  Any
proposed  purchaser  of  outstanding  common  stock must be a grower  willing to
assume  all of the  seller's  obligations  as a member  of  Pro-Fac  and must be
acceptable to the Board of Directors.

Upon the purchase of common stock, a new member of Pro-Fac  executes the General
Marketing  Agreement,  which  provides  for  (1)  delivery  of  crops;  (2)  the
availability  of  facilities  for receiving and  processing  the crops;  (3) the
operation  of a single  marketing  pool for all crops  delivered  based upon the
establishment of the CMV, as defined, of each crop each year; and (4) the manner
of payment by Pro-Fac to its members of the purchase price for delivered  crops.
Annual crop  agreements  supplement the General  Marketing  Agreement by setting
forth  quality  specifications,  terms and  conditions  for the  production  and
delivery of the member's  specific crop, and the relative value  weighting to be
given to raw product by grade category. See 'Business of Pro-Fac.'

Retains.  Retains are issued to reflect the retention by Pro-Fac of a portion of
its proceeds,  as described  below.  Patronage  proceeds are its gross  receipts
derived  from sources  that under  federal tax law qualify as patronage  income,
which is  primarily  proceeds  from the sale of crops  supplied  by  members  of
Pro-Fac, as well as transactions that facilitate or are directly related to such
marketing activities.


Under the bylaws of Pro-Fac,  net proceeds from patronage income must be paid or
allocated  each year to each  member on the basis of the  business  done by that
member with Pro-Fac during the preceding crop year.  Distribution may be made in
cash or by allocating to the account of each member his interest in that portion
of the proceeds retained by Pro-Fac for use as working capital or for such other
purposes  as may be  determined  by the  Board of  Directors  ('retains').  Such
retains  are made up of  allocations  for  which  qualified  notices  have  been
distributed  ('qualified  retains')  and  non-qualified  notices of  allocations
('non-qualified  retains').   Qualified  retains  are  freely  transferable  and
normally  mature  into  preferred  stock at its par  value,  $25 per  share,  in
December of the fifth year after  allocation.  Although  there were, for several
years preceding the Acquisition,  two broker-dealers  making a market in Pro-Fac
qualified  retains,  no  such  market  currently  exists,  and  there  can be no
assurance that any such market will be reestablished.  Non-qualified retains may
not be sold or purchased  and may, in the  discretion of the Board of Directors,
be  redeemed  after five years for cash  and/or  preferred  stock.  In the past,
qualified retains have been converted into  Non-Cumulative  Preferred Stock upon
maturity,   and   Non-Cumulative   Preferred  Stock  has  been  used  to  redeem
non-qualified  retains.  It is the  intention  of the  Board of  Directors  that
retains maturing or redeemed in the future, commencing with the retains expected
to mature or be redeemed in fiscal  1996,  will be converted  into,  or redeemed
using, Class A Cumulative  Preferred Stock. With respect to retains issued prior
to September 1995, however, it is expected that the Board will permit holders of
such  retains to elect to receive  Non-Cumulative  Preferred  Stock  rather than
Class A Cumulative Preferred Stock. See 'Description of Pro-Fac Securities.'

Preferred  Stock.  Until October 1995, all preferred stock issued by Pro-Fac has
been Non-Cumulative Preferred Stock. On October 10, 1995, Pro-Fac consummated an
exchange  offer  in  which  shares  of  Class  A  Cumulative   Preferred   Stock
('Cumulative   Preferred  Stock')  were  exchanged  for  outstanding  shares  of
Non-Cumulative  Preferred  Stock  (the  'Exchange  Offer').  The  purpose of the
Exchange Offer was to provide stockholders with the


                                       6

<PAGE>



opportunity to exchange,  on a share-for-share  basis,  shares of Non-Cumulative
Preferred Stock (which are highly  illiquid) for shares of Cumulative  Preferred
Stock (which have been  accepted for  inclusion  in the NASDAQ  National  Market
System).  It is the intention of the Board of Directors that retains maturing or
redeemed in the  future,  commencing  with the retains  expected to mature or be
redeemed in fiscal 1996, will be converted  into, or redeemed using,  Cumulative
Preferred  Stock.  With  respect  to retains  issued  prior to  September  1995,
however,  it is expected  that the Board will permit  holders of such retains to
elect to receive Non-Cumulative Preferred Stock rather than Cumulative Preferred
Stock.


Holders of shares of  Cumulative  Preferred  Stock will be  entitled to receive,
when,  as and if  declared  by the  Board,  out of  assets  of  Pro-Fac  legally
available therefor, cumulative cash dividends at a quarterly rate equal to $0.43
per  share  (or an  annual  rate  of  approximately  6.88%  of  the  liquidation
preference of $25.00 per share).  Although the  Cumulative  Preferred  Stock has
been accepted for inclusion in the NASDAQ National  Market system,  there can be
no assurance that an established and liquid market for the Cumulative  Preferred
Stock  will  develop  or that it  will  continue  if one  develops.  Holders  of
Non-Cumulative  Preferred  Stock are  entitled  to  receive,  in  preference  to
dividends on Pro-Fac's  shares of Common Stock,  dividends at a rate of not less
that 6% per annum,  when,  as and if declared by the Board of  Directors  out of
legally  available  funds.  The Board does not  anticipate  paying a dividend in
excess of 6% per annum on shares of Non-Cumulative  Preferred Stock.  Currently,
there is no active trading market for the  Non-Cumulative  Preferred  Stock. The
reduction in the number of outstanding shares of Non-Cumulative  Preferred Stock
as a result of the Exchange Offer and the Board's  intention to issue  primarily
Cumulative  Preferred  Stock in the future as retains mature or are redeemed may
result in a further  reduction  in the  liquidity  of  Non-Cumulative  Preferred
Stock. See 'Description of Pro-Fac Securities.'


Use of Proceeds:  The cash retained as a result of distributing  net proceeds in
the form of  retains  rather  than in cash  will be used for  general  corporate
purposes as  determined  by the Board of  Directors  at the time of receipt.  No
separate cash  proceeds are realized  from the issuance of preferred  stock that
results from the conversion of retains.

Tax Treatment of Amounts Paid or Allocated to Members:  Under the federal income
tax laws,  members of Pro-Fac must include  currently  in their  taxable  income
calculation the purchase price for their crops,  including all cash payments and
allocations  of  qualified  retains.  Non-qualified  retains  are not subject to
current  taxation to the members and are taxable to the members only if and when
redeemed by Pro-Fac. See 'Business of Pro-Fac.'

Benefits of Membership:  From the point of view of a member of Pro-Fac there are
several  advantages  that he receives  from his  membership  in  Pro-Fac,  which
include the following:

   1.    The primary advantage is  that the member has an established market for
         a portion of his crop in advance of the crop season.

   2.    A member of Pro-Fac can  specialize  in the  production of one or a few
         crops,   which  normally  tends  to  increase  the  efficiency  of  his
         operations,  yet have the  opportunity  to participate in the potential
         benefits  of crop and  geographical  diversity,  since he shares in the
         proceeds of all crops  marketed  through  Pro-Fac in  proportion to the
         value of his own crops marketed through Pro-Fac.

   3.    Members  of Pro-Fac have the satisfaction  of knowing that  their views
         will be heard in the Cooperative because at least 80

                                       7

<PAGE>



         percent  of the  directors  of  Pro-Fac  and all of the  members of the
         commodity  committees  are  also  grower-members.  The  members  of the
         commodity  committees  and all of the directors  (except for directors,
         who may not  constitute  more  than 20  percent  of the  entire  board,
         appointed by the Board of Directors to represent  the public  interest)
         are also elected by the members of Pro-Fac on a regional basis.

   4.    Should Pro-Fac or  Curtice-Burns  need additional crops for an existing
         division  of  Curtice-Burns,  qualified  members  are  given  the first
         opportunity to provide those crops.

   5.    The member obtains the benefit of the expertise of Curtice-Burns in the
         processing and marketing of food products.

   6.    Over a period of years,  depending  on the results of  operations,  the
         member has the opportunity to build a substantial  equity investment in
         Pro-Fac retains and preferred stock.

   7.    The investment of the member in Pro-Fac common stock and the market for
         his products derived from that investment are transferable,  subject to
         the approval of the Pro-Fac Board of Directors,  so that should he want
         to reduce or terminate his  production  of crops,  he can liquidate his
         common stock  investment  through the sale of his shares to an eligible
         grower or to Pro-Fac itself.

To obtain these advantages the member must:

   1.    Purchase  shares  of  common  stock of  Pro-Fac  based  upon the  type,
         location, and volume of crops he agrees to market through Pro-Fac.


   2.    Agree  to  the  retention by  Pro-Fac of a portion of its proceeds from
         patronage business above the CMV of crops marketed. For example, in the
         1995,  1994,  and  1993 fiscal years,  80  percent  of  such  proceeds,
         excluding non-qualified retains, was so retained by Pro-Fac each  year.
         For the first five years, such amounts are retained without  payment of
         interest or dividends. In addition,  in such fiscal years,  100 percent
         of such proceeds allocated as non-qualified  retains was so retained by
         Pro-Fac. A member's investment in  the retains and  preferred stock  of
         Pro-Fac is relatively illiquid.  Recent  sales of qualified retains and
         preferred  stock  have  been  at  prices  substantially  below the face
         amounts thereof.


   3.    Agree to the delayed payment of a portion of the purchase price for his
         crops. Such delay will exceed the industry average in many instances.

   4.    Include  in his  income  for tax  purposes  not only the cash  payments
         received  for his  crops  but  also the  amount  of  qualified  retains
         allocated  to his  account in that year and any  non-qualified  retains
         redeemed in that year.


   5.    Assume the risk  that  he may be paid less than CMV for his crops.  See
         'Risk Factors - Member's Share of Proceeds Could be Less Than  CMV' and
         'Business of Pro-Fac.'




                                       8

<PAGE>



                                  RISK FACTORS

Member's  Share of Proceeds  Could be Less Than CMV:  Payment for crops is based
upon the CMV of such crops,  which is the weighted average of the prices paid by
other  commercial  processors  for  similar  crops  used for  similar or related
purposes  sold under  preseason  contracts  or in the open market in the same or
similar market areas.

While  Curtice-Burns  has  agreed to pay to  Pro-Fac at least the CMV of Pro-Fac
crops,  the  total  proceeds  of  Pro-Fac  depend in large  part on the  overall
profitability  of  Curtice-Burns.  There can be no  assurance  that  payment  by
Pro-Fac to a member for his crops from the  proceeds of Pro-Fac will be equal to
or greater  than the CMV of those  crops.  Although  the members of Pro-Fac have
been paid more than the CMV of their  crops in every year of Pro-Fac  operations
except  1963,   1969,   and  1970,  the  increased   indebtedness   incurred  by
Curtice-Burns  in connection with the Acquisition has increased the leverage and
interest expense of Curtice-Burns, thus increasing the risk that Pro-Fac may, in
one or more coming years, pay members less than the CMV of their crops. There is
no  relationship  between the CMV of crops and the cost of producing  such crops
since CMV is determined by supply and demand in the marketplace.

While each year Pro-Fac must,  under its bylaws,  pay or allocate to each member
his pro rata share of the net  proceeds  of  Pro-Fac  from  patronage  business,
Pro-Fac may retain whatever  portion of such proceeds the Board of Directors may
determine to be necessary for the operations of Pro-Fac, allocating the retained
portion to the accounts of members.  There is thus no assurance that a member of
Pro-Fac  will  receive  cash  payments for his crops equal to the CMV thereof or
that he will  receive any cash  payments in addition to CMV even if his share of
the proceeds of Pro-Fac from patronage business is equal to or greater than CMV.

Delayed Payments for Crops: Pro-Fac members receive delayed payment of a portion
of the purchase price for their crops. The delay exceeds the industry average in
many instances.  See 'Business of Pro-Fac - Marketing of Members' Crops - Timing
of Payments for Crops' and '- Harvest-Time Advances.'

Inclusion  of Certain  Payments  in  Taxable  Income:  A member of Pro-Fac  must
include in his taxable  income for federal  income tax purposes his share of the
net proceeds of Pro-Fac  realized from patronage  business which are paid to him
in cash or allocated to his account as qualified retains. Non- qualified retains
are included in the member's taxable income only upon redemption.  See 'Business
of Pro-Fac.'

Increase  in  Leverage  of  Curtice-Burns:  As  a  result  of  the  Acquisition,
Curtice-Burns is highly leveraged, and such leverage may increase as a result of
further  borrowings to fund capital  expenditures,  working capital needs or for
other general corporate  purposes.  The degree to which the Company is leveraged
is important to members of Pro-Fac because the amount paid by Curtice-Burns  for
crops supplied by Pro-Fac,  and the amount of dividends that  Curtice-Burns  may
pay to Pro-Fac,  varies depending upon the profitability of Curtice-Burns.  Such
payments,  in turn,  affect what  Pro-Fac may pay to its members for their crops
and the ability of Pro-Fac to pay  dividends on, or  repurchase,  its common and
preferred  stock.  A  high  degree  of  leverage  may  make  Curtice-Burns  more
vulnerable to economic downturns, may limit its ability to withstand competitive
pressures,  and may impair the  Company's  ability  to obtain  financing  in the
future  for  working  capital,  capital  expenditures,   and  general  corporate
purposes.



                                       9

<PAGE>



Non-Transferability   of  Non-Qualified   Retains:   Non-qualified  retains  are
non-transferable  and  do  not  bear  interest.   See  'Description  of  Pro-Fac
Securities.'


Absence of Market for Preferred Stock and Qualified Retains: The preferred stock
and  qualified  retains of Pro-Fac  may be  transferred  without  the consent of
Pro-Fac. There were, for several years preceding the Acquisition, broker-dealers
making a market in Pro-Fac Non-Cumulative Preferred Stock and qualified retains,
but  no  such  market  currently  exists.  There  is  no  assurance  that  these
arrangements,  or any other  organized  market for Pro-Fac  preferred  stock and
qualified retains, will be re-established. The purpose of the Exchange Offer was
to provide  stockholders with the opportunity to exchange,  on a share-for-share
basis, shares of Non-Cumulative  Preferred Stock (which are highly illiquid) for
shares of Cumulative  Preferred Stock (which have been accepted for inclusion in
the NASDAQ National Market System). There can be no assurance,  however, that an
established and liquid market for the Cumulative Preferred Stock will develop or
that  it  will  continue  if  one  develops.  The  reduction  in the  number  of
outstanding shares of Non-Cumulative Preferred Stock as a result of the Exchange
Offer and the Board's intention to issue primarily Cumulative Preferred Stock in
the future as retains  mature or are redeemed may result in a further  reduction
in the liquidity of  Non-Cumulative  Preferred Stock.  Qualified  retains do not
bear interest. See 'Description of Pro-Fac Securities.'

Effect of Exchange Offer on Patronage Income in Fiscal 1996:  Because  dividends
on the Non-Cumulative Preferred Stock are payable annually (with the most recent
dividend  having  been  paid in  July  1995)  and  dividends  on the  Cumulative
Preferred  Stock  are paid  quarterly  (with  dividends  expected  to be paid on
October  31,  1995,  January  31,  1996 and April 30,  1996),  the  exchange  of
Non-Cumulative  Preferred  Stock for Cumulative  Preferred  Stock on October 10,
1995 is likely  to result in the  payment  of 1-3/4  years of  dividends  to the
holders of  exchanged  shares in fiscal  1996.  Such  dividends  will reduce the
amount of patronage income allocated to members in fiscal 1996.


Possible  Changes of  Treatment of Retains:  The current  policy of Pro-Fac with
regard  to the  maturing  of  qualified  retains  into  preferred  stock and the
redemption of non-qualified retains for preferred stock and/or cash is described
in this Prospectus  under  'Description of Securities  Offered.' This policy is,
however, subject to change, in the discretion of the Board of Directors.

Each Member Receives One Vote:  Each member of Pro-Fac has one vote,  regardless
of the number of shares of common  stock held.  Further,  if two or more members
are joined in a single farming  enterprise,  the  participating  members receive
only a single  vote.  Accordingly,  even a member with  substantial  holdings of
common stock will have relatively  little control over the election of directors
or  other  matters  on  which  members  may  vote.  See  'Description of Pro-Fac
Securities.'

Possible Discontinuance of Crop: Pro-Fac continuously reviews the ability of its
members to produce  high-quality  crops, and Curtice Burns continuously  reviews
its ability to process and market profitably the crops it buys from Pro-Fac.  As
a result of such  reassessment,  Pro-Fac  may  determine  to cease  marketing  a
particular crop and terminate the marketing  agreements of the members producing
that crop for sale  through  the  Cooperative.  The  members  affected  would be
required to sell all of their common stock  supporting  that crop to Pro-Fac for
cash at its par value, plus any accrued  dividends.  Pro-Fac may also adjust the
quantity  of  a  crop  to  be  marketed  for  members,   either  permanently  or
temporarily,  in several  ways  described  herein  under  'Business of Pro-Fac -
Marketing of Members' Crops - Quantity of Crops

                                       10

<PAGE>



Marketed.'  Permanent  increases  or  decreases  in the quantity of a crop to be
marketed would involve, respectively, the purchase of additional common stock by
members or other  growers,  or the sale of common stock by members to Pro-Fac at
par value, plus any accrued dividends.

Agricultural Risks: Curtice-Burns and Pro-Fac and its members are subject to all
the risks  generally  associated  with  production and marketing of agricultural
commodities.  For example,  unfavorable  growing  conditions in the Northeast in
1989,  coupled  with  increased  crop  levels in  competing  areas,  resulted in
increased costs for  Curtice-Burns'  canned and frozen  vegetable  businesses in
fiscal  1990,  while  increased   national   supplies  reduced  selling  prices.
Curtice-Burns'  reduced  earnings on these Pro-Fac  products in turn reduced the
amount paid by  Curtice-Burns  to Pro-Fac under the marketing  provisions of the
Integrated Agreement between them. See 'Relationship with Curtice-Burns.'

Competition  in  Food  Processing  Industry:   The  products  of  Curtice-Burns,
including those processed from crops supplied by Pro-Fac,  compete with those of
national and major regional food processors under highly competitive conditions.
Many  national   manufacturers   have   substantially   greater  resources  than
Curtice-Burns and Pro-Fac.

                                USE OF PROCEEDS

The securities offered hereunder are issued on a continuing basis as part of the
normal operations of Pro-Fac and are not offered to raise funds for any specific
purpose.  As described more fully  elsewhere  herein,  common stock is sold from
time to time to new members of Pro-Fac or to members who  increase  the quantity
of crops marketed through Pro-Fac.  Retains are issued annually to represent net
proceeds from patronage  business retained by Pro-Fac.    The cash retained as a
result of  distributing  net proceeds in the form of retains rather than in cash
is transferred to Curtice-Burns and is used for general corporate purposes, such
as the  financing  of fixed  assets  and the  reduction  of  short or  long-term
borrowings,  as determined by the Board of Directors at the time of receipt.  No
separate cash proceeds are realized from the issuance of preferred stock,  which
is issued only upon the  maturing of  outstanding  retains  and  replaces  those
retains on the books of the Cooperative.

                       RATIO OF EARNINGS TO FIXED CHARGES
                            AND PREFERRED DIVIDENDS

<TABLE>
<CAPTION>

                                                                 Fiscal Year Ended
                                              ----------------------------------------------------------
                                              June 28,    June 26,     June 26,     June 25,    June 24,
                                                1991        1992         1993         1994        1995
                                              -------     -------      -------      -------     -------
<S>                                             <C>          <C>         <C>         <C>         <C>

Ratio of earnings to fixed charges
   and preferred dividends                      1.2          1.4         (A)          2.2         1.5

Pro forma ratio of earnings to fixed
   charges and preferred dividends              (B)          1.2         (B)          1.7         1.3

</TABLE>

(A)   In fiscal  year ended June 26,  1993,  the  earnings  were  inadequate  by
      $22,877,000  to cover the amount of pretax  fixed  charges  and  preferred
      dividends.

(B)   In fiscal years ended June 26, 1993 and June 28, 1991,  the earnings  were
      inadequate by $27,268,000 and $797,000,  respectively, to cover the amount
      of pretax basis fixed  charges and  preferred  dividends  which would have
      been  declared  and paid if all  retained  earnings  allocated to members'
      'retains' at the end of each fiscal period had been converted to preferred
      stock at the beginning of the period at the maximum dividend  permitted by
      law.

For purposes of computing  the ratio of earnings to fixed  charges and preferred
dividends,   earnings   consist  of  net  proceeds  before  (1)  equity  in  the
undistributed earnings of the Bank, (2) fixed charges, (3) income taxes,

                                       11

<PAGE>



and (4) dividends on common and preferred stock.  Fixed charges  represent total
interest  expense and the interest factor included in rent. For purposes of this
computation,  preferred  dividends are adjusted to a pretax basis (the amount of
earnings before taxes necessary to meet preferred stock dividend  requirements).
Dividends  represent  those  amounts  deducted for purposes of  determining  net
proceeds in each fiscal year.

The pro forma ratios of earnings to fixed charges and preferred  dividends  were
computed  by further  increasing  combined  fixed  charges  and such  dividends,
adjusted to a pretax basis,  by the amount of pretax basis  preferred  dividends
which would have been  declared and paid if all retained  earnings  allocated to
members'  'retains'  at the end of each  fiscal  period  had been  converted  to
preferred  stock at the  beginning  of the  respective  periods  and the maximum
dividend  permitted  by law of 12  percent  of par value was  declared  and paid
thereon.

                              BUSINESS OF PRO-FAC

Pro-Fac  is an  agricultural  marketing  cooperative.  Membership  in Pro-Fac is
limited to persons actively engaged in the growing of agricultural  products (or
associations  of  such  producers)  which  are  marketed  through  Pro-Fac.  Its
approximately  700  members  are  growers  located   principally  in  New  York,
Pennsylvania,  Illinois, Indiana, Michigan, Minnesota, Washington, Oregon, Iowa,
Nebraska,  Florida, California and Georgia. A grower becomes a member of Pro-Fac
through the purchase of common stock,  which obligates the grower to supply, and
Pro-Fac to  purchase,  crops.  Crops grown by Pro-Fac  members and  purchased by
Pro-Fac  include  fruits  (cherries,  apples,  blueberries,  peaches and plums),
vegetables (snap beans, beets,  cucumbers,  peas, sweet corn, carrots,  cabbage,
squash,  asparagus,  potatoes,  dry beans, southern peas, turnip roots and leafy
greens)  and  popcorn.  All of the crops  supplied to Pro-Fac by its members are
sold to Curtice-Burns for processing.

Membership:  Membership  in Pro-Fac is  evidenced  by the  ownership  of Pro-Fac
common stock. Hence the terms 'member' and 'common  stockholder' are synonymous.
Only producers (or associations of producers) of agricultural  products marketed
through  Pro-Fac  are  eligible  to become  members  and to own common  stock of
Pro-Fac.

Under the Pro-Fac  bylaws and the policies  adopted by the Board of Directors of
Pro-Fac,  growers who wish to become members of the  Cooperative are required to
buy Pro-Fac  common stock in order to provide a capital  base for its  marketing
activities.  The stock  purchase  required of each grower is based upon the type
and quantity of product to be delivered by the grower to Pro-Fac as  established
by the Board of Directors for particular commodities in particular locations. In
determining the level of common stock purchase required for a member who desires
to market a specified  quantity or acreage of a crop through Pro-Fac,  the Board
of  Directors  takes into  account the  expected  CMV of the crop,  the level of
interest in marketing that crop through Pro-Fac and other factors.

Common  Stock:  Common  stock is issued only at its par value,  $5.00 per share.
Payment for common  stock  required to be  purchased  must be made in the manner
approved by the Board of Directors.  In many cases,  the board has permitted the
purchase  price  to be paid in four  installments.  Under  this  system,  a cash
deposit  of at least 25 percent  of the total  price  must be paid upon  joining
Pro-Fac; at that time 25 percent of the shares to be purchased are issued to the
grower.  The balance due may be paid in three equal  annual  installments;  upon
receipt of each payment,  25 percent of the shares to be purchased are issued by
Pro-Fac to the grower. A member making his purchase in installments is permitted
to market through Pro-Fac the total quantities of product covered by his General
Marketing  Agreement even before he has purchased the total  required  number of
shares of common

                                       12

<PAGE>



stock.  Since  each  Pro-Fac  member is  entitled  to only one  membership  vote
regardless of the number of shares of common stock held,  the voting rights of a
member are not  affected by the purchase of common  stock in  installments.  See
'Description of Pro-Fac Securities - Common Stock - Voting Rights.' A member is
entitled to receive dividends only on shares actually issued to him.

A grower may pay the three  annual  installments  from the  proceeds of his crop
sales to Pro-Fac or from other funds, as he chooses.  He may pay the full amount
due at any time prior to the end of the third crop  season,  except that members
are not permitted to make  voluntary  advance  payments for common stock between
April 1 and the  dividend  qualifying  date for common stock during any calendar
year.

A grower  who wishes to become a member of  Pro-Fac  is  required  to execute an
'Application  for  Membership',  on which his required  common stock purchase is
calculated  and the method of payment  is  indicated,  and in which he agrees to
include  in his gross  income in the year of  receipt,  for  federal  income tax
purposes,  the stated  amount of all  patronage  dividends  allocated  to him by
Pro-Fac by means of written  notices of  allocation of qualified  retains.  Such
member also agrees to include in gross income for federal  income tax  purposes,
in the year of redemption,  the stated amount of non-qualified  retains redeemed
by Pro-Fac. Each grower's application must be reviewed and approved by the Board
of Directors before it is accepted by Pro-Fac.

A grower must execute the General  Marketing  Agreement,  and thereafter he will
also be required  annually to execute a crop  agreement  setting  forth  quality
specifications for his crop and terms of production and delivery.

Pro-Fac is not aware of any government program which would materially restrict a
grower's  ability to deliver crops which he has agreed to produce and deliver in
accordance with his crop agreement with Pro-Fac.

Regional  Representation:  The  business  of Pro-Fac is  conducted  pursuant  to
policies  established by its Board of Directors.  The territorial  area in which
Pro-Fac  operates has been divided into  geographical  regions  based on natural
divisions of product and location.  In addition,  some regions have been further
divided  into  districts.  The  members  within  each  region  or  district  are
represented  on the Board by at least one  director.  The board  designates  the
number of directors  to be elected  from each region or  district,  based on the
value  of  raw  product   delivered,   so  as  to  attain  reasonably   balanced
representation  on the  Board.  At  present,  there are five  regions of Pro-Fac
covering  the  following  areas  and  represented  by the  number  of  directors
indicated:

<TABLE>
<CAPTION>

                                                                                     Present Number
    Region                                  Area                                      of Directors
    ------                                  ----                                     --------------
<S>                              <C>                                                 <C>
  I        (Dist. 1)             Western Upstate New York                                       2
           (Dist. 2)             Eastern Upstate New York                                       2
           (Dist. 3)             Pennsylvania and Maryland                                      1

 II        (Dist. 1)             Michigan                                                       3
           (Dist. 2)             Illinois                                                       1


III                              Iowa and Nebraska                                              1


 IV                              Washington, Oregon and California                              1

  V                              Georgia and Florida                                            1
</TABLE>

In addition to the 12 directors  elected by the members of Pro-Fac  within these
five membership regions, the Board of Directors of Pro-Fac is

                                       13

<PAGE>



permitted  to  appoint  up to  one-fifth  of the total  number of  directors  to
represent primarily the interest of the general public in Pro-Fac.

Commodity Committees: A commodity committee has been established for each of the
major crops  marketed  through  Pro-Fac.  Each  committee  member is a member of
Pro-Fac who grows and markets  through Pro-Fac the crop with which his committee
is  concerned.  Under  current  policies,  where a crop is produced in different
geographical  areas,  commodity  committees are established  either for separate
geographical  areas or for a  combination  of areas.  Members of each  commodity
committee  are elected by the members of Pro-Fac in the  region(s) for which the
committee serves.

The commodity  committees have been active in advising the Board of Directors of
Pro-Fac as to numerous matters affecting Pro-Fac crops, particularly with regard
to the  determination  of CMV as  hereinafter  described  and the content of the
annual crop agreements, which specify the terms under which crops will be grown,
harvested and delivered.

                          MARKETING OF MEMBERS' CROPS

General  Marketing  Agreement:  Each  member of Pro-Fac  enters into a marketing
agreement with Pro-Fac (the 'General Marketing Agreement'), in which he appoints
Pro-Fac as his exclusive  agent for  processing and marketing the portion of his
crop  committed  under the General  Marketing  Agreement  and under  annual crop
agreements.  In  the  General  Marketing  Agreement,   Pro-Fac  agrees  to  make
available,  through its agreement with  Curtice-Burns,  facilities for receiving
and processing the crops  delivered by its members and the management  personnel
to operate such  facilities  and to market the crops of its members as processed
food products.

Passage of Title to Crops: Upon delivery of a member's crops to Pro-Fac, Pro-Fac
takes title to such crops and has the right to  transfer,  process,  or encumber
them  as it  sees  fit,  subject  to the  provisions  of the  General  Marketing
Agreement.  A member  delivering crops to Pro-Fac has no control over such crops
following delivery.  Prior to delivery to Pro-Fac, each member bears all risk of
loss or damage to his crops.

Quantity of Crops Marketed:  Ordinarily,  the quantity of a crop to be delivered
by a member of Pro-Fac in any year is the quantity previously established in the
General  Marketing  Agreement and the  Application  for Membership or Additional
Stock  Subscription,  this being the  quantity of raw product  supported  by the
member's common stock ownership. For annual crops, the quantity delivered is the
quantity  established in the General Marketing Agreement and the Application for
Membership or Additional Stock  Subscription.  For perennial crops, the quantity
is based on the quantity in the General  Marketing  Agreement  and the four-year
history  of an  individual  member.  For crops  subscribed  on a tonnage  basis,
members  deliver 111 percent of the stock  commitment.  There are several  ways,
however, in which this quantity may be changed.


If Pro-Fac  determines that a permanent change is required in the total quantity
of a particular crop marketed  through it, a corresponding  change in the common
stock of the  members  producing  that  crop  will be  required.  If  additional
quantities of the crop are required,  additional common stock will be offered to
growers of the crop, with qualified current members of Pro-Fac in the area where
the crop is needed  given the first  opportunity  to  purchase  the stock.  If a
reduction in the quantity of a crop is  required,  the common stock  holdings of
all Pro-Fac members  delivering that crop will be proportionately  reduced;  see
'RISK FACTORS - Possible Discontinuance of Crop.'




                                       14

<PAGE>



If a change  in total  crop  requirement  is  determined  to be only  temporary,
adjustment  of  common  stock  holdings  will  not be  required.  If  additional
quantities are temporarily  required,  Pro-Fac offers the opportunity to deliver
them to qualified  current  members  growing the crop, on a pro rata basis. If a
temporary  reduction in a crop is  required,  Pro-Fac may  temporarily  pro-rate
downward the quantity of the crop delivered by all members supplying it.

If the  deliveries of a crop are  temporarily  pro-rated  downward,  the members
affected  may,  with the  approval  of the Board of  Directors,  be offered  the
opportunity to sell their excess common stock to Pro-Fac.  A member  choosing to
do so would incur a permanent  reduction in the amount of crop he is entitled to
deliver to Pro-Fac.

Pro-Fac  crops under stock  tonnage  are  subscribed  for 90 percent of Curtice-
Burns normal required raw product needs. The difference between the normal stock
tonnage and the normal required raw product need of  Curtice-Burns  becomes part
of the member's delivery obligation. The tonnage will be paid for by Pro-Fac and
qualify for net proceeds distribution. No additional investment is required from
the member.  This  results in an increase of 11 percent to a member's  agreed to
seasonal tonnage.

Agent  Growers:  If a member is  temporarily  unable to fulfill  his  production
obligation to Pro-Fac,  either in whole or in part, he may secure another grower
or growers to act as his agent in growing and delivering the crop to Pro-Fac. An
agent grower  arrangement should be consummated prior to the planting season for
the crop  concerned.  An agent grower may, but need not, be a member of Pro-Fac.
All  payments,  including the  allocation of retains,  made by Pro-Fac for crops
delivered by an agent grower will be made directly to the agent grower. A member
may not utilize an agent grower to fulfill his production  obligation to Pro-Fac
more  frequently than one out of any two  consecutive  years without  subjecting
himself to the mandatory transfer of his excess common stock.

Payments Received from  Curtice-Burns;  CMV: Payment for crops is initially made
by Curtice-Burns to Pro-Fac (and by Pro-Fac to its members) on the basis of CMV.
CMV is determined by a committee  established  jointly by the Board of Directors
of Pro-Fac and  Curtice-Burns  ('Joint Board CMV  Committee')  consisting of two
members  appointed  by the  president of Pro-Fac,  two members  appointed by the
chairman of Curtice-Burns,  and the president of  Curtice-Burns.  In making that
determination,  the Joint Board CMV Committee acts on the basis of data supplied
primarily  by  Curtice-Burns  concerning  preseason  contracts  and open  market
purchases for various  crops;  however,  it also relies  significantly  upon the
advice of the commodity committee for each of the various crops marketed through
Pro-Fac.  Because the  members of the  commodity  committees  are growers of the
crops with which they are  concerned,  and  because  those  growers,  like other
growers who are members of Pro-Fac,  frequently sell crops to processors outside
of Pro-Fac, members of the commodity committees are familiar with prices paid by
other commercial processors for crops similar to those sold and marketed through
Pro-Fac.

Payment of Purchase Price to Members:  As a cooperative  corporation  subject to
the  provisions of the Internal  Revenue Code of 1986,  as amended,  Pro-Fac may
retain for  working  capital a portion of the  proceeds  received in payment for
crops while  currently  deducting  for tax purposes the amount of such  retained
earnings  that is annually  allocated  to its members as qualified  retains.  In
order to retain and deduct such amounts,  Pro-Fac must give a qualified  written
notice of  allocation  of such  amount to each  member;  the  bylaws of  Pro-Fac
provide that such notices may contain such terms and  conditions as the Board of
Directors deems appropriate, but the allocation must be made within 8-1/2 months
following the end of the fiscal year. Each

                                       15

<PAGE>



member must also consent to take his entire allocation of qualified retains into
income for tax  purposes at its stated  dollar  amount,  and Pro-Fac must pay in
cash at least 20 percent of each member's share of such proceeds.  Retains as to
which Pro-Fac issues a  non-qualified  written notice of allocation are excluded
from these  provisions.  The  earnings  retained by Pro-Fac in this  fashion are
discussed more fully under 'Description of Pro- Fac Securities.'

The  bylaws  of  Pro-Fac,  which are  incorporated  into the  General  Marketing
Agreement,  require Pro-Fac  annually to pay or account to its members for their
crops, on a cooperative  basis, in cash and through such  allocations of retains
as the Board of  Directors  may  determine.  It has been the practice of Pro-Fac
over the past five years to pay to its members each year in cash the full CMV of
all of their  products  marketed  through  Pro-Fac.  The  patronage  proceeds of
Pro-Fac  above CMV in those years have,  after  payment of  dividends on capital
stock,  partly been paid in cash to members  and partly  retained by Pro-Fac and
credited to an account  allocated to each member by Pro-Fac.  The percentages of
CMV paid in cash or  allocated  to members as retains  over the last five fiscal
years are as follows:

<TABLE>
<CAPTION>

                                                                 Fiscal Year Ended June
                                                     -------------------------------------------------
                                                      1991       1992       1993       1994        1995
                                                     ------     ------     ------     ------       -----
<S>                                                  <C>         <C>        <C>         <C>         <C>   

Paid in cash                                         100.1%      103.5%     101.8%      105.3%      102.6%
Allocated as qualified retains                         0.4        10.5        7.0        21.0        10.6
Allocated as non-qualified retains                     0.5         0.5        1.0         2.9         0.5
                                                     -----       -----      -----       -----       -----
    Total                                            101.0%      114.5%     109.8%      129.2%      113.7%
                                                     =====       =====      =====       =====       ===== 

</TABLE>

Since the  Acquisition,  Pro-Fac  has agreed  with  Curtice-Burns  to retain and
invest in the equity of  Curtice-Burns  70 percent of Pro-Fac  earnings over CMV
each year, so that cash payments with respect to qualified notices of allocation
cannot exceed 30 percent of such earnings.

For fiscal  1991,  in  addition to the  percentages  shown  above,  based on the
resolution  of a matter  with the  Internal  Revenue  Service,  Pro-Fac  made an
additional  distribution  to members  upon  re-allocation  of its 1991 income in
relation to the members' CMV for fiscal 1991.  See  '-Certain  Tax Matters.' The
following  table   illustrates  the  original   allocation  and  the  subsequent
additional distribution (which were reflected in the fiscal 1992 statements) and
the total distribution relating to members' crops in fiscal 1991.

<TABLE>
<CAPTION>

                                                                Allocated as    Allocated as
                                                     Paid in     Qualified      Non-Qualified
                                                      Cash        Retains          Retains      Total
                                                      ----        -------          -------      -----
<S>                                                  <C>           <C>              <C>         <C>   
Original 1991 distribution                           100.1%        0.4%             0.5%        101.0%
Additional 1991 distribution made during
   fiscal 1992                                         1.6%        4.6%              --           6.2%
                                                     -----         ---              ---         ----- 
Total payment of purchase price to members
    as a percent of CMV for 1991 crops               101.7%        5.0%             0.5%        107.2%
                                                     =====         ===              ===         ===== 
</TABLE>

Timing of Payments  for Crops:  Curtice-Burns  is  obligated  to pay Pro-Fac the
purchase  price for crops sold  under the  Marketing  Agreement  at such time or
times as may be necessary  to permit  Pro-Fac to make  required  payments to its
members.  The actual CMV of a crop cannot  ordinarily be  determined  until well
after the harvest,  so initial  payments are based upon  estimated CMV, which is
the final CMV  established  for the crop in the prior year,  unless the Board of
Directors  determines that average  industry  prices have changed  significantly
since that time.

As soon as  payments  for  particular  crops are  received  from  Curtice-Burns,
Pro-Fac pays the funds  received over to the members who delivered  those crops.
Thus, with minor variations,  the purchase price is then paid by Pro-Fac  to the
members in accordance with a long-established schedule, as

                                       16

<PAGE>



follows:  50  percent  of  estimated  CMV is paid not later  than 30 days  after
completion of delivery of a particular crop, and another 25 percent of estimated
or  established  CMV is paid not later than 120 days after the  average  date of
final  delivery for each crop. The balance of CMV is paid not later than July 15
of the following calendar year. Any payments in addition to CMV are made as soon
as  possible,  but in any event within  8-1/2  months  following  the end of the
fiscal year.

For example,  a member of Pro-Fac who  delivered  crops with a CMV of $10,000 to
Pro-Fac for marketing on August 1, 1993 was paid or allocated a total of $12,920
for those  crops.  Of this amount,  he was paid  $10,000  (CMV) in cash in three
installments  based on the following  schedule of payments  from  Curtice-Burns:
$5,000 by August 30, 1993,  $2,500 by November 30, 1993  (assuming this member's
date of final delivery coincides with the average date of final delivery for the
same crop),  and $2,500 by July 15, 1994. In addition,  as soon as the necessary
computations could be made, but before March 15, 1995 (8-1/2 months after fiscal
year end) and final  payment was  received  from  Curtice-Burns,  he was paid an
additional   $530  (20  percent  of  the  $2,630  earned  over  CMV,   excluding
non-qualified  retains) in cash,  while $2,100 (the  remaining 80 percent of the
earnings over CMV, excluding  non-qualified retains) was retained by Pro-Fac and
allocated to his account as qualified  retains.  Finally,  he was notified of an
allocation of an additional $290 in the form of non-qualified  retains which, at
the  discretion  of the Board of  Directors,  may be  redeemed  for cash  and/or
preferred stock. See 'Description of Pro-Fac Securities.'

Harvest  Time  Advance:   Recognizing  the  costs  involved  in  harvesting  and
delivering  a crop,  Pro-Fac has adopted a policy of offering  harvest time cash
advances  to members.  The terms and  conditions  governing  such  advances  are
specified in the annual crop agreements.  Payment of the harvest time advance is
usually  made  approximately  one week after  delivery of a crop,  and the total
amount of the advance may not exceed 50 percent of  estimated  CMV.  The harvest
time  advance is repaid by  deducting  the amount of the advance  from the first
payment due the member for the crop.

Single  Pool:  Under the  General  Marketing  Agreement,  Pro-Fac is required to
account for its earnings under what is generally  referred to as the single pool
concept,  in part because that portion of the purchase  price for crops received
from  Curtice-Burns  which is in excess of CMV is not  allocated  to  individual
Pro-Fac crops,  but rather is a single payment based on the  profitability  of a
variety of products. Under the single pool system, a determination is made as to
the  earnings of all crops in the  aggregate.  In the above  example,  the total
purchase price for crops paid or allocated to the  hypothetical  member was 29.2
percent over the CMV of the crops which he delivered to Pro-Fac.  The payment to
him of  $10,000  in cash  was  based  upon  the CMV of the  particular  crops he
delivered,  but the 29.2 percent  earned above that was based upon the aggregate
earnings of all Pro-Fac crops delivered in fiscal 1994 (1993  Production  Year),
computed in a single pool. The prices paid to members of Pro-Fac for their crops
are  therefore  related  both to the CMV of  those  crops  and to the  aggregate
profitability of all Pro-Fac crops determined under the single pool concept.

Certain Tax  Matters:  In December  1991,  the  national  office of the Internal
Revenue Service issued a technical  advice  memorandum  ('TAM')  concluding that
virtually all of Pro-Fac's income arises from patronage sources.  As a result of
the TAM, in January 1992 an additional  distribution  of patronage  proceeds for
fiscal 1991 was made to members in the amount of $3,727,000.


In August of 1993, the Internal  Revenue Service issued a  determination  letter
which  concluded  that the  Cooperative is exempt from federal income tax to the
extent  provided by Section 521 of the  Internal  Revenue  Code,  'Exemption  of
Farmers' Cooperatives from Tax.' Unlike a non-exempt

                                       17

<PAGE>



cooperative,  a tax-exempt  cooperative  is entitled to deduct cash dividends it
pays on its capital stock in computing its taxable income.  The exempt status is
retroactive  to  fiscal  year  1986.  In  conjunction  with  this  ruling,   the
Cooperative  has filed for tax  refunds  for  fiscal  years  1986 to 1991 in the
amount of approximately $7.2 million and interest payments of approximately $4.9
million.  In addition,  it is anticipated that the Cooperative will file for tax
refunds for fiscal 1992 in the amount of approximately $1.6 million and interest
payments of approximately $.3 million. Based upon the status of the government's
review of the  refunds  for fiscal  years 1986 to 1990 the legal  counsel to the
Cooperative  has  issued an  opinion  that  such  refunds  constitute  a legally
enforceable account receivable from the government.  Accordingly, refund amounts
of $10.1  million for tax and  interest  have been  reflected  in the  financial
statements of Pro-Fac as of June 24, 1995. It is  anticipated  that such amounts
will be received in the first half of fiscal 1996. The Board of Directors of the
Cooperative  has committed that  substantially  all of such refunds and interest
payments,  when  received,  will be  invested in its  subsidiary,  Curtice-Burns
Foods, Inc.



Pro-Fac ceased to qualify as a tax-exempt  cooperative upon  consummation of the
acquisition  and,  accordingly,  is no  longer  permitted  to  deduct  the  cash
dividends paid on its capital stock.  Non-patronage income is subject to federal
income tax at the cooperative  level.  Patronage income paid or allocated in the
form of  qualified  retains to members  is  taxable  to the  members  and not to
Pro-Fac.  Patronage  income  allocated in the form of  non-qualified  retains is
taxable at the  cooperative  level when issued.  In the year that  non-qualified
retains are redeemed at Pro-Fac's  option,  Pro-Fac receives a tax deduction and
the members have taxable income equal to the face amount redeemed.

The  results  of  operations  for fiscal  1993  produced  a net  operating  loss
carryforward which expires in fiscal 2008. No tax benefit was recognized at that
time because with Pro-Fac's tax exempt status and, due to the issues surrounding
the potential change in control of Curtice-Burns,  there was no assurance of the
utilization of this net operating loss  carryforward  in future years.  With the
cessation of the exempt  status,  Pro-Fac's cash dividends will no longer be tax
deductible,  and because of the  resolution of  Curtice-Burns  change in control
issue, it is more probable than not that Pro-Fac will be able to utilize the net
operating loss  carryforward.  A tax benefit  relative to the net operating loss
carryforward in the amount of $8.0 million was recorded in the second quarter of
fiscal 1995.

From time to time  various  proposals  have been  made and bills  introduced  in
Congress  which  would  have the effect of  modifying  or even  eliminating  the
present  provisions  of the Code  pursuant to which  cooperatives  are taxed and
could subject  cooperatives to greater  federal income tax liability.  It is not
possible to predict  whether any such  proposal may be adopted,  or, if adopted,
what effect it might have on the federal  income tax liability of Pro-Fac or its
members.

                        RELATIONSHIP WITH CURTICE-BURNS

Upon  consummation of the  Acquisition,  certain disputed matters which were the
subject of pending  arbitration  were  resolved.  The  Integrated  Agreement was
terminated, and Pro-Fac and Curtice-Burns entered into the Pro-Fac Marketing and
Facilitation   Agreement  as  of  November  3,  1994  (the  'Pro-Fac   Marketing
Agreement'). The Pro-Fac Marketing Agreement reflects that much of the financing
previously provided by Pro-Fac to Curtice-Burns has been restructured. Financing
previously  provided  by the  Bank  to  Pro-Fac,  then  re-lent  by  Pro-Fac  to
Curtice-Burns,  is now provided directly by the Bank to Curtice-Burns  under the
New Credit  Agreement.  Pro-Fac's  interest in the  facilities  and equipment of
Curtice-Burns and Pro-Fac's investment in the

                                       18

<PAGE>



Bank were  transferred  to  Curtice-Burns  at the time of the  Acquisition.  The
Pro-Fac equity that was previously lent to Curtice-Burns was also transferred to
Curtice-Burns.

The Pro-Fac Marketing  Agreement  resembles the Integrated  Agreement in that it
continues  to provide for Pro-Fac to supply  crops and  additional  financing to
Curtice-Burns,  for Curtice-Burns to provide a market and management services to
Pro-Fac,  and for Pro-Fac to share in the profits of Curtice-Burns.  To preserve
the independence of Curtice-Burns, the Pro-Fac Marketing Agreement also requires
that  certain of the  directors  of  Curtice-Burns  be  individuals  who are not
employees or  shareholders  of, or  otherwise  affiliated  with,  Pro-Fac or the
Company  ('Disinterested  Directors')  and requires  that  certain  decisions be
approved by the Disinterested  Directors. The New Credit Agreement and the Notes
restrict the ability of Pro-Fac to amend the Pro-Fac Marketing Agreement.


Purchase  of  Crops  From  Pro-Fac:   Under  the  Pro-Fac  Marketing  Agreement,
Curtice-Burns  purchases crops from Pro-Fac at the CMV of those crops. Under the
predecessor  agreements to the Pro-Fac Marketing  Agreement,  Curtice-Burns paid
Pro-Fac  $59.8  million,  $59.2  million,  and  $55.9  million  as CMV for crops
purchased from Pro-Fac in fiscal years 1993, 1994, and 1995,  respectively.  The
crops  purchased by  Curtice-Burns  from Pro-Fac  represented  approximately  60
percent,  65 percent,  and 73 percent of all raw agricultural crops purchased by
Curtice-Burns in fiscal 1993, 1994 and 1995, respectively.


CMV  will be  determined,  similar  to the  process  that  existed  prior to the
Acquisition,  by a joint  committee  of the Boards of  Directors  of Pro-Fac and
Curtice-Burns,  which is currently  comprised of the Chief Executive  Officer of
Curtice-Burns  and an  equal  number  of  Pro-Fac  directors  and  Disinterested
Directors.   The  Pro-Fac  Marketing   Agreement  requires  a  majority  of  the
Disinterested  Directors to approve the  recommendation  of the joint committee.
Although  CMV is intended to be no more than the fair market  value of the crops
purchased by Curtice-Burns,  it may be more or less than the price Curtice-Burns
would pay in the open market in the absence of the Pro-Fac Marketing  Agreement.
The volume and type of crops to be purchased by Curtice-Burns  under the Pro-Fac
Marketing  Agreement are  determined  pursuant to its annual profit plan,  which
requires the approval of a majority of the Disinterested Directors.

Patronage  Income of Pro-Fac:  In addition to CMV,  under the Pro-Fac  Marketing
Agreement, Curtice-Burns will pay to Pro-Fac as additional patronage income (the
'Additional Patronage Income') up to 90 percent of Curtice-Burns' pre-tax income
on Pro-Fac related products (the 'Pro-Fac Products'),  or reduce CMV by up to 90
percent of  Curtice-Burns'  losses on Pro-Fac  Products.  The Pro-Fac  Marketing
Agreement provides that Additional Patronage Income may not exceed 50 percent of
Curtice-Burns'  entire  pre-tax  income  and  that no more  than 50  percent  of
Curtice-Burns'  entire  pre-tax  loss  will be  charged  to  Pro-Fac,  through a
reduction of CMV, during the term of the Notes.  Additional  Patronage Income is
paid to Pro-Fac for services provided to Curtice-Burns,  including the provision
of a long term, stable crop supply, favorable payment terms for crops and access
to  cooperative  bank financing and the sharing of risks in losses of operations
of the business.


Curtice-Burns has historically paid Pro-Fac Additional Patronage Income based on
a portion of Curtice-Burns'  pre-tax income. Under the predecessor agreements to
the Pro-Fac Marketing Agreement,  Additional Patronage Income has generally been
equal to 50 percent of the pre-tax  income of Curtice-  Burns,  or in loss years
amounts due to Pro-Fac  for  interest  on its loans to  Curtice-Burns  have been
reduced by 50 percent  of  Curtice-Burns'  pre-tax  losses.  Curtice-Burns  paid
Additional Patronage Income to Pro-Fac of $16.9

                                       19

<PAGE>


million and $9.6  million in fiscal 1994 and 1995  on account of  Curtice-Burns'
earnings for those years.  In fiscal 1993,  Curtice-Burns  reduced the amount of
interest due to Pro-Fac by $21.8 million  based on a 50 percent  allocation of a
loss at Curtice-Burns.

Historically,  Curtice-Burns has deducted Additional Patronage Income for income
tax purposes as an ordinary and necessary  business  expense for  accommodations
provided to Curtice-Burns  by Pro-Fac.  Under the Pro-Fac  Marketing  Agreement,
Pro-Fac  will  continue  to provide  many of the same  services as it has in the
past.  Although  Curtice-Burns  is a  wholly-owned  subsidiary  of Pro-Fac,  the
payment of Additional  Patronage Income will be subject to a similar methodology
to that  established  at arm's  length  in the past  and will be  approved  by a
majority  of the  Disinterested  Directors.  In January  of 1995,  the Boards of
Directors of Curtice-Burns  Foods, Inc. and Pro-Fac  Cooperative,  Inc. approved
appropriate  amendments  to the  Bylaws to allow the  Company  to  qualify  as a
cooperative  under  Subchapter T of the Internal  Revenue Code. A private letter
ruling agreeing to this change was received from the Internal Revenue Service in
August  1995.  The  effective  date  of  the  change  is  June  25,  1995.  As a
cooperative,  patronage  income will be deductible to the extent  distributed to
its members.  Accordingly,  taxation on patronage  income is only imposed at the
patron  level.  The  objective  of the change is both to maximize  the amount of
patronage income derived by Pro-Fac and to achieve a greater degree of certainty
concerning the federal income tax treatment of additional  patronage income paid
by Curtice-Burns to Pro-Fac. See NOTE 7 - 'Taxes on Income.'



Additional  Patronage  Income  received by Pro-Fac is  deductible to Pro-Fac for
federal tax purposes only to the extent  distributed  to its members as retains.
Pro-Fac may make this  distribution to its members through a combination of cash
and  retains as long as a minimum of 20 percent of the amount is paid in cash as
required by federal tax law. Pro-Fac has  historically  paid its members between
20  percent  and 30  percent  of  Additional  Patronage  Income  in cash and the
remaining  portion in  retains.  Funds made  available  by the  distribution  of
retains to members in lieu of cash have  historically been reinvested by Pro-Fac
in  Curtice-Burns.  Pro-Fac  will be required to reinvest at least 70 percent of
the Additional  Patronage Income in Curtice-Burns.  See 'Restrictions  Under New
Financing Arrangements.'

Under the Pro-Fac Marketing Agreement, Curtice-Burns will continue to manage the
business and affairs of Pro-Fac and provide all personnel  and systems  required
for its  management,  and Pro-Fac  will pay  Curtice-Burns  a  quarterly  fee of
$25,000 for these services.

Restrictions Under New Financing Arrangements:  The New Credit Agreement and the
Notes impose a variety of  restrictions on the  relationship,  and flow of cash,
between Pro-Fac and Curtice-Burns.  Under the New Credit Agreement,  a reduction
in the number of Disinterested Directors on the Curtice-Burns Board of Directors
to less than two or the number of Pro-Fac  directors on the board  (whichever is
greater)  would  constitute a change of control and trigger an event of default.
Pro-Fac's guarantee of the Company's  obligations under the New Credit Agreement
(the 'Pro-Fac Bank Guarantee')  requires Pro-Fac to reinvest in Curtice-Burns at
least 70 percent  of any  Additional  Patronage  Income in excess of CMV paid by
Curtice-Burns for crops.

The  Indenture,  dated as of November 3, 1994,  pursuant to which the Notes were
issued (the  'Indenture') also requires Pro-Fac to reinvest in  Curtice-Burns at
least 70 percent  of any  Additional  Patronage  Income in excess of CMV paid by
Curtice-Burns  for crops. The Indenture  further  restricts  Curtice-Burns  from
amending the calculation of amounts payable to Pro-Fac

                                       20

<PAGE>



under the  Pro-Fac  Marketing  Agreement  in a manner  that would  increase  the
payments made to Pro-Fac or amending the Pro-Fac Marketing  Agreement to require
that  certain  transactions  with Pro-Fac be approved by less than a majority of
the  Disinterested  Directors.  If the number of Disinterested  Directors on the
Curtice-Burns  Board of Directors is reduced for more than 120 days to less than
two or to less than the number of Pro-Fac  directors on the board  (whichever is
greater),  a change  of  control  would be  deemed  to have  occurred  under the
Indenture.  If a change of control is deemed to have occurred, the Company would
be required by the Indenture to make an offer to repurchase  Notes for an amount
equal to 101  percent  of the  principal  amount of the Notes plus  accrued  and
unpaid interest.

The Indenture  also limits the amount and timing of dividends and other payments
('Restricted Payments') from the Company to Pro-Fac or other holders of payments
Curtice-Burns  debt or equity. No dividends or other Restricted  Payments may be
made  if  there  is  an  existing  event  of  default  under  the  Notes  or  if
Curtice-Burns's  Fixed Charge  Coverage  Ratio (as defined in the  Indenture,  a
ratio of cash flow to interest and  tax-adjusted  dividends)  for the  preceding
four quarters,  after giving effect to the Restricted  Payment,  is not at least
1.75 to  1.00.  The  amount  of all  dividends  and  other  Restricted  Payments
subsequent  to the date of the  Indenture is subject to an overall limit that is
based on the Company's net income and the amount of additional  equity  invested
in the Company.

                       DESCRIPTION OF PRO-FAC SECURITIES
                           COMMON STOCK, PAR VALUE $5

Dividend Rights: After all required dividends have been declared and paid to the
holders of preferred stock, dividends may be declared and paid to the holders of
common  stock.  Under  present law,  dividends on common stock may not exceed 12
percent  of  par  value  per  annum.   Persons  who  purchase  common  stock  in
installments  are entitled to receive  dividends  only on those shares of common
stock which have been issued to them.

Voting Rights:  The holders of common stock are members of Pro-Fac.  Each member
has one vote,  regardless of the number of shares held. The  one-vote-per-member
rule is subject to certain limitations where, for estate planning,  tax planning
or other reasons,  more than one member is part of the same farm operation.  The
certificate of  incorporation of Pro-Fac provides that, when two or more holders
of common stock join in an agricultural  venture,  the Board of Directors in its
discretion shall determine  whether the venture is a single enterprise for which
the  participating  holders  shall have a single  vote or a multiple  enterprise
entitling the holders to more than one vote.

Liquidation  Rights:  Upon  dissolution  or other  termination of Pro-Fac or its
business,  after  the  payment  of  all  debts,  all  outstanding  retains  (see
'Retains,'  below)  are to be  retired  in full,  on a  pro-rata  basis  without
priority,  before any  liquidating  dividends are declared on or with respect to
capital stock.

After payment to holders of all outstanding retains,  holders of preferred stock
are entitled to receive, out of the funds then remaining,  the full par value of
their stock, together with the amount of any unpaid cumulative dividends and the
amount of such  dividends  as may have been  declared but remain  unpaid.  After
payment to the holders of preferred stock,  holders of common stock are entitled
to receive the par value thereof,  together with the amount of such dividends as
may have been declared but remain unpaid.



                                       21

<PAGE>



To summarize,  the order of priority upon  distribution of assets in dissolution
is as follows:

    1.   First to creditors;

    2.   Then to redeem outstanding retains at full face value.

    3.   Then to redeem preferred stock at par;

    4.   Then to redeem common stock at par;

    5.   With the remainder  distributed  proportionately to the members to whom
         retains have been allocated during the preceding five fiscal years.

Preemptive Rights:  Holders of common stock have no preemptive rights.

Conversion Rights:  Common stock is not convertible into any other security
of Pro-Fac.

Redemption  Provisions:  If a member  ceases to be a  producer  of  agricultural
products marketed through Pro-Fac, however, he must dispose of his common stock.
If the member  follows the proper  termination  procedure and gives the required
notice,  Pro-Fac  will  ordinarily  purchase  his stock at par  value.  The same
procedure will  ordinarily  apply when a member is expelled from the Cooperative
or reduces his  production  of a particular  crop, in which cases all or part of
his  common  stock must be  disposed  of.  Should  Pro-Fac  discontinue  a crop,
producers of that crop will be required to dispose of their related common stock
investments.  Upon notice from the Cooperative,  members must sell such stock to
Pro-Fac for cash equal to its par value.

Liability to Further  Assessment:  Shares of Pro-Fac common stock are subject to
no further call or assessment.  Under the New York Cooperative Corporations Law,
however, each member of a cooperative corporation, as well as each director, may
be personally  liable for certain amounts due to employees for services rendered
to the Cooperative.

Transfer Agent:  Pro-Fac functions as its own transfer agent.

Transferability:  Pro-Fac common stock is issued only to growers of agricultural
products  marketed  through Pro-Fac (or to associations of such growers) and may
be  transferred  only  to  another  grower  who  meets  Pro-Fac   standards  for
membership.  A member who wishes to sell his common  stock must notify  Pro-Fac,
which then advises the member of the price another  qualified grower  acceptable
to Pro-Fac is willing to pay for the stock. Such prices vary widely by commodity
and the  region  in which the crop  associated  with the  common  stock is to be
grown.  Such sales are often at a price  exceeding the $5 par value at which the
stock was originally issued.  Historically,  there has usually been a demand for
common stock offered for sale by members.  However, should there be no qualified
buyer for the common  stock  offered  for sale,  then  Pro-Fac is  obligated  to
repurchase the common stock at its $5 par value.

                                PREFERRED STOCK


On January 28, 1995,  the members of Pro-Fac  approved an amendment to Pro Fac's
Certificate  of  Incorporation  to authorize  the issuance of an  additional  50
million shares of preferred stock,  divided into five classes (Classes A through
E) of 10 million shares each. As a result of the amendment,  the Board continues
to be authorized  to issue up to 5 million  shares of  Non-Cumulative  Preferred
Stock and is authorized to issue up to 50 million shares of new preferred  stock
at such times, for such purposes,


                                       22

<PAGE>



on such terms and for such  consideration  as the Board may  determine,  without
further action of the members.


The Board is authorized  to provide for the issuance,  from time to time, of any
such new preferred stock in one or more designated  series, and to fix the terms
of each such  designated  series of  shares.  In  establishing  the terms of the
series of new  preferred  stock,  the Board is  authorized  to set,  among other
things,  the number of shares,  the dividend rate and  preferences,  the form or
method of payment of  dividends,  the  cumulative  or  non-cumulative  nature of
dividends,  redemption  provisions (if any),  including any mandatory  scheduled
redemptions, the right (if any) to convert or exchange such preferred shares for
other  securities,  voting  rights (if any),  in  addition  to any  required  by
applicable law, and the amounts payable,  and  preferences,  in the event of the
voluntary or involuntary  liquidation  of Pro-Fac.  Each series of new preferred
stock will,  in respect of dividends and  liquidation,  rank senior to Pro-Fac's
common stock,  par value $5.00 per share (the 'Common  Stock'),  and on a parity
with or junior to the Non-Cumulative Preferred Stock, as determined by the Board
at the time of issuance of such  series.  Within any class of the new  preferred
stock, each series will rank on a parity with each other series in that class as
to dividends and liquidation.

In June 1995,  the Board  approved  the  creation  of a new series of  preferred
stock,  to be  designated  Class B,  Series  1 10%  Cumulative  Preferred  Stock
('Series 1 Preferred Stock'),  for issuance to employees of the Company pursuant
to an employee  stock purchase  plan.  Pursuant to the plan,  shares of Series 1
Preferred  Stock are being  offered to  employees  of the Company for a purchase
price of $10.00 per share.  Holders of Series 1 Preferred Stock will be entitled
to receive, when, as and if declared by the Board,  cumulative cash dividends at
an annual rate of $1.00 per share.

In August 1995, in connection  with the Exchange  Offer,  the Board approved the
creation  of the  Cumulative  Preferred  Stock as an  additional  new  series of
preferred stock.

Ranking:  The  Cumulative  Preferred  Stock will rank as to  dividends  and upon
liquidation,  dissolution  and  winding up on a parity  with the  Non-Cumulative
Preferred  Stock,  the Series 1 Preferred Stock, and any other series of Class A
Preferred  Stock or Class B  Preferred  Stock  ('Class  A or B Series  Preferred
Stock')  of  Pro-Fac,  and  will  rank  as to  dividends  or  upon  liquidation,
dissolution  or winding up, or both,  on a parity with any other class or series
of capital  stock that  expressly  provides  that it ranks on a parity  with the
Cumulative  Preferred  Stock with  respect  to  dividends  or upon  liquidation,
dissolution and winding up, as the case may be  (collectively,  'Parity Dividend
Securities' or 'Parity Liquidation Securities').  The Cumulative Preferred Stock
will rank senior with respect to dividends and upon liquidation, dissolution and
winding up to the  Common  Stock and any other  capital  stock  (other  than the
Non-Cumulative Preferred Stock, Series 1 Preferred Stock and Class A or B Series
Preferred  Stock)  that does not,  by its terms,  expressly  provide  that it is
senior to or on a parity with the  Cumulative  Preferred  Stock with  respect to
dividends or upon  liquidation,  dissolution  and winding up, as the case may be
(collectively, 'Junior Dividend Securities' or 'Junior Liquidation Securities').

Dividends:  Holders of shares of Cumulative  Preferred Stock will be entitled to
receive, when, as and if declared by the Board, out of assets of Pro-Fac legally
available therefor, cumulative cash dividends at a quarterly rate equal to $0.43
per  share  (or an  annual  rate  of  approximately  6.88%  of  the  liquidation
preference of $25.00 per share).  Dividends on the  Cumulative  Preferred  Stock
will be payable  quarterly in arrears on each April 30, July 31, October 31, and
January 31 of each year, commencing October 31, 1995. Each such dividend will be
payable to holders of record as they appear on


                                       23

<PAGE>



the stock records of Pro-Fac at the close of business on each April 15, July 15,
October 15, and January 15 preceding  such dividend  payment date, or such other
record dates as selected by the Board, which will not be more than 50 days prior
to such payment date.  Dividends will be cumulative  from each dividend  payment
date,  whether  or not in any  dividend  period or  periods  there are assets of
Pro-Fac legally available for the payment of such dividends.


Accumulations of dividends on shares of Cumulative Preferred Stock will not bear
interest.  Dividends  payable on the Cumulative  Preferred  Stock for any period
greater or less than a full  dividend  period  will be  computed on the basis of
360-day year consisting of twelve 30-day months.

Dividends on the  Non-Cumulative  Preferred Stock are not in a fixed amount, but
instead are at such rate (not less than 6% per annum) as the Board of  Directors
may  determine  (as and when  declared by the Board of Directors  out of legally
available  funds).  Although  the Board of  directors  has in the past  declared
dividends based on Pro-Fac's cost of funds,  the dividend for fiscal 1995 was at
an  annual  rate  of 6%,  and  Pro-Fac  expects  that  future  dividends  on the
Non-Cumulative Preferred Stock will not exceed the minimum rate of 6%. Dividends
on the  Non-Cumulative  Preferred  Stock are not  cumulative,  which  means that
holders of  Non-Cumulative  Preferred Stock do not have any dividend  preference
with respect to undeclared dividends for prior periods. .

No full dividend and no distribution may be declared by the Board or paid or set
apart for payment by Pro-Fac on the  Cumulative  Preferred  Stock for any period
unless a pro rata portion of the annual  dividend  anticipated to be paid on the
Non-Cumulative Preferred Stock for the applicable period (in any event, not less
than 6% per annum) has been or is contemporaneously  declared.  In addition,  no
full  dividend and no  distribution  may be declared by the Board or paid or set
apart for payment by Pro-Fac on the  Non-Cumulative  Preferred  Stock,  Series 1
Preferred  Stock,  Class A or B Series  Preferred Stock or other Parity Dividend
Securities unless full cumulative dividends have been or  contemporaneously  are
declared  and a sum set apart  sufficient  for such  payment  on the  Cumulative
Preferred Stock for all dividend periods  terminating on or prior to the date of
payment of such full dividends on the Non-Cumulative  Preferred Stock,  Series 1
Preferred  Stock,  Class A or B Series  Preferred Stock or other Parity Dividend
Securities.  If any  dividends  are not  paid in full  upon  the  shares  of the
Cumulative  Preferred  Stock, the  Non-Cumulative  Preferred Stock, the Series 1
Preferred  Stock,  the Class A or B Series  Preferred  Stock  and  other  Parity
Dividend  Securities,  all dividends  declared for any period upon shares of the
Cumulative  Preferred  Stock, the  Non-Cumulative  Preferred Stock, the Series 1
Preferred  Stock,  the Class A and B Series  Preferred  Stock,  and other Parity
Dividend Securities shall be declared ratably in proportion to accrued dividends
on the Cumulative  Preferred  Stock,  the Series 1 Preferred  Stock, the Class A
Series  Preferred  Stock and other Parity  Dividend  Securities  and the current
period dividend accrual on the Non-Cumulative Preferred Stock.

Pro-Fac may not declare,  pay or set apart for payment any dividend  (other than
certain stock  dividends) on any of the Junior  Dividend  Securities or make any
distribution  in  respect  thereof  unless  full  cumulative  dividends  on  the
Cumulative  Preferred  Stock,  the Series 1 Preferred  Stock,  and Class A and B
Series  Preferred  Stock  have been or are  contemporaneously  declared  and the
corresponding  portion of the  current  annual  dividend  on the  Non-Cumulative
Preferred Stock is declared as described in the preceding paragraph.




                                       24

<PAGE>




Dividends  will be paid  only to the  extent  earnings  from  Curtice  Burns are
available for payment. Pro-Fac is also subject to certain limitations on payment
of dividends under the terms of its financing agreements.

Preemptive  Rights:  The  holders  of  the  Cumulative  Preferred Stock and Non-
Cumulative Preferred Stock will not have any preemptive rights.

Redemption:  Pro-Fac has the right, at any time and from time to time, to redeem
the Cumulative  Preferred Stock, in whole or in part, at the redemption price of
$25.00 per share,  plus, in each case,  all dividends  accrued and unpaid on the
Cumulative  Preferred  Stock up to the date fixed for  redemption,  upon  giving
notice  at  least  30 but not  more  than 60 days  before  the  date  fixed  for
redemption.  If fewer than all of the outstanding shares of Cumulative Preferred
Stock are to be redeemed, the shares to be so redeemed will be selected pro rata
or by lot,  except that  Pro-Fac  reserves  the right to first redeem all of the
shares held by any holder of a number not to exceed 100.

From and after the redemption date (except to the extent Pro-Fac defaults in the
payment of the  redemption  price),  all  dividends on the shares of  Cumulative
Preferred Stock  designated for redemption will cease to accrue,  and all rights
of the holders thereof as  stockholders of Pro-Fac,  except the right to receive
the redemption price thereof, will cease and terminate.

The Cumulative  Preferred Stock will not be subject to any sinking fund or other
binding  obligation  of  Pro-Fac to redeem or retire  the  Cumulative  Preferred
Stock.  Unless  redeemed by Pro-Fac,  the Cumulative  Preferred  Stock will have
perpetual maturity.

Pro-Fac  has the  right,  at any time  and from  time to  time,  to  redeem  the
Non-Cumulative Preferred Stock, in whole or in part, upon payment to the holders
thereof of the par value of $25.00 per share,  plus all  dividends  accrued  and
unpaid at the date of retirement.  Any such retirement may be made on such other
terms and conditions as are  established by the Board of Directors,  provided no
retirement of any Non-Cumulative  Preferred Stock may be effected except upon 90
days written notice to the holders thereof.

During a  limited  period  between  1984 and  1993,  Pro-Fac  repurchased  small
portions  of  the  Non-Cumulative  Preferred  Stock  at  its  par  value.  Those
repurchases  were at the sole discretion of Pro-Fac.  Pro-Fac has not offered to
repurchase any  Non-Cumulative  Preferred Stock since its fiscal year ended 1993
and has no intention to do so in the near future.  Pro-Fac also is restricted in
its ability to redeem  shares of its capital  stock under the various  financing
obligations entered into to finance the Acquisition.

Restriction on Certain Stock Acquisitions:  Pro-Fac may not purchase,  redeem or
otherwise acquire for consideration  (other than in a repurchase of Common Stock
of  a   departing   member   pursuant   to   Pro-Fac's   Bylaws  or  in  certain
recapitalizations,  exchanges or refinancings)  any Cumulative  Preferred Stock,
Parity Dividend  Securities  (including the Non-Cumulative  Preferred Stock, the
Series 1 Preferred  Stock,  and Class A and B Series  Preferred  Stock),  Parity
Liquidation  Securities,   Junior  Dividend  Securities  or  Junior  Liquidation
Securities unless full cumulative  dividends on the Cumulative  Preferred Stock,
the Series 1 Preferred  Stock, and the Class A and B Series Preferred Stock have
been or are  contemporaneously  declared  and the  corresponding  portion of the
current annual  dividend on the  Non-Cumulative  Preferred  Stock is declared as
described above.

Liquidation:  After payment to holders of all outstanding  retains, in the event
of any  voluntary  or  involuntary  liquidation,  dissolution  or  winding up of
Pro-Fac:  the  holders of the  Cumulative  Preferred  Stock will be  entitled to
receive $25.00 per share plus an amount equal to all dividends


                                       25

<PAGE>



(whether or not earned or  declared)  accrued and unpaid  thereon to the date of
final distribution to such holders; and the holders of Non-Cumulative  Preferred
Stock will be entitled to receive  $25.00 per share plus an amount equal to such
dividends as may have been declared but remain unpaid.  Until the holders of the
Cumulative  Preferred  Stock and  Non-Cumulative  Preferred Stock have been paid
such liquidation  preference in full, no payment or other  distribution  will be
made on any Junior Liquidation  Securities upon the liquidation,  dissolution or
winding up of Pro-Fac.  If amounts available after the payment to holders of all
outstanding  retains are insufficient to pay, in full, the liquidation  value of
the Cumulative  Preferred Stock, the liquidation value of the Series 1 Preferred
Stock,  the  liquidation  value of the  Non-Cumulative  Preferred  Stock and the
liquidation  value  (including  accumulated  dividends)  of any other  shares of
Parity Liquidation Securities issued and outstanding, payments to holders of the
Cumulative  Preferred  Stock,  the Series 1 Preferred  Stock,  the Class A and B
Series  Preferred  Stock,  the  Non-Cumulative  Preferred  Stock and such Parity
Liquidation Securities will be made pro-rata.  Neither a consolidation or merger
of  Pro-Fac  nor a  sale,  lease  or  transfer  of all or  substantially  all of
Pro-Fac's  assets will be considered a  liquidation,  dissolution or winding up,
voluntary or involuntary, of Pro-Fac.


Voting:  Except as required by law,  holders of Cumulative  Preferred  Stock and
Non-Cumulative  Preferred  Stock will not have any voting rights with respect to
their shares of preferred stock.

Transferability;  Trading  Market:  Shares  of  Cumulative  Preferred  Stock and
Non-Cumulative Preferred Stock are freely transferable. The Cumulative Preferred
Stock has been  approved for  inclusion in the NASDAQ  National  Market  System.
There is no  active  trading  market  for the  Non-Cumulative  Preferred  Stock.
Although there can be no assurance that an active trading market will develop or
be sustained,  Pro-Fac  believes that the Cumulative  Preferred  Stock may, upon
inclusion in the NASDAQ  National  Market System,  trade in a more active market
and possess a readily  ascertainable  market  price.  Although the  liquidity of
trading in the Non-Cumulative Preferred Stock is already limited, such liquidity
and the  trading  prices of the  Non-Cumulative  Preferred  Stock will likely be
further  adversely  affected by the  Exchange  Offer.  There may not be a liquid
market for the  Non-Cumulative  Preferred Stock or, if there is a market for the
Non-Cumulative  Preferred Stock,  such stock may trade at a price lower than the
price of the Cumulative Preferred Stock.

According to NASDAQ's published guidelines, the Cumulative Preferred Stock would
not meet the criteria for  continued  inclusion  in the NASDAQ  National  Market
System if, among other things,  the number of publicly held shares of Cumulative
Preferred  Stock  (excluding  Cumulative  Preferred  Stock held by  officers  or
directors or their immediate  family and excluding  concentrated  holdings of 10
percent  or more) was less  than  200,000,  the  aggregate  market  value of the
publicly held Cumulative  Preferred Stock was less than $2 million or there were
fewer  than two market  makers  for the  Cumulative  Preferred  Stock.  If these
standards  were  not met,  quotations  might  continue  to be  published  in the
over-the-counter  'additional  list' or one of the 'local lists' unless,  as set
forth in NASDAQ's published  guidelines,  the number of publicly-held  shares of
Cumulative  Preferred  Stock  (excluding  shares held by officers,  directors or
their immediate  family and  concentrated  holdings of 10 percent or more of the
Shares) were less than 100,000,  there were fewer than 300 holders in total,  or
there were not at least one market maker for the Cumulative  Preferred Stock. If
the  shares of  Cumulative  Preferred  Stock are no longer  eligible  for NASDAQ
quotation, quotations might still be available from other sources.

Because it is  included  in the NASDAQ  National  Market  System,  shares of the
Cumulative Preferred Stock constitute 'margin securities' under the


                                       26

<PAGE>



regulations  of the  Board of  Governors  of the  Federal  Reserve  System  (the
'Federal Reserve Board'),  which has the effect, among other things, of allowing
brokers to extend credit on the collateral of the Cumulative Preferred Stock. If
no longer included or reported in market  quotations,  the Cumulative  Preferred
Stock would no longer  constitute  'margin  securities'  for the purposes of the
Federal Reserve Board's margin  regulations and,  therefore,  could no longer be
used as collateral for loans made by brokers.


Transfer Agent:  The transfer agent, dividend agent and redemption agent for
the shares of Cumulative Preferred Stock will be Harris Trust Company.


                                    RETAINS

Annual  Allocation:  Retains must be allocated to the accounts of members within
8-1/2 months of the close of the fiscal year. The fiscal year of Pro-Fac ends on
the last Saturday of June; it has been and continues to be the policy of Pro-Fac
to make the  allocation  of the retains on or about  September  15 of each year.
Each  member  is  typically   advised  of  the   allocation   of  qualified  and
non-qualified  retains to his account by means of an investment summary which is
mailed to him each year about September 15.


Qualified  Retains  Mature  into  Preferred  Stock:  Qualified  retains  bear no
interest,  but five years after  issuance they  generally  mature into preferred
stock at the par value of $25 per share.  One share of preferred  stock for each
$25 of qualified retains is ordinarily issued to holders of qualified retains on
or about December 31 following the completion of the fifth year after allocation
of the qualified retains.  Qualified retains are now created in multiples of $25
to avoid  the  necessity  of paying  fractional  amounts  in cash.  In the past,
qualified retains have been converted into  Non-Cumulative  Preferred Stock upon
maturity. It is the intention of the Board of Directors that retains maturing in
the future,  commencing with the retains expected to mature in fiscal 1996, will
be converted into Cumulative  Preferred Stock. With respect to qualified retains
issued  prior to September  1995,  however,  it is expected  that the Board will
permit  holders of such  retains to elect to  receive  Non-Cumulative  Preferred
Stock rather than Cumulative Preferred Stock.

Redemption of Non-Qualified Retains: It is the present intention of the Board of
Directors that non-qualified  retains will be redeemed,  through partial payment
in cash and the issuance of Cumulative Preferred Stock, approximately five years
after their issuance in the same fashion as qualified retains.


Methods of Allocation of Retains: The bylaws of Pro-Fac provide that the written
notice of  allocation  of retains may contain such terms and  conditions  as the
Board  of  Directors  may  deem  appropriate.  Pro-Fac  does  not  issue  actual
certificates  to  represent  retains,  but  rather  issues  periodic  investment
summaries showing the allocation of qualified and non-qualified  retains to each
member.

Adjustment  of  Amount  of  Non-Qualified  Retains:  It  is  possible  that  the
allocation of proceeds made immediately following the close of a fiscal year may
not be final and may  require  modification  because of some event  which  could
occur  after  the  close of the  fiscal  year.  Should  such an event  require a
reduction in the proceeds paid or allocated to members in a previous  year,  the
Board of Directors may in its discretion  reduce the amount of the non-qualified
retains allocated to the accounts of those members for the year in question.

Transferability  of Retains;  Absence of Market:  Non-qualified  retains are not
transferable,  except to the heirs or personal representative of a member in the
event of the member's death. Qualified retains are freely transferable. Although
there were, for several years preceding the

                                       27

<PAGE>



Acquisition, two broker-dealers making a market in Pro-Fac qualified retains, no
such market currently exists, and there can be no assurance that any such market
will be  reestablished.  Historically,  sales of qualified  retains have been at
prices  substantially  less than the face  amount.  If a market for  Pro-Fac and
Curtice Burns  qualified  retains is  reestablished,  the increased  leverage of
Pro-Fac as a result of the Acquisition,  and the limits on Pro-Fac's  ability to
repurchase  preferred  stock  resulting  from the New Credit  Agreement  and the
Indenture,  are likely to decrease the prices at which Pro-Fac qualified retains
are traded.

Liquidation  Rights:  All  retains  are junior and  subordinate  to all debts of
Pro-Fac.  The  liquidation  rights of the holders of retains are described under
'Common Stock - Liquidation Rights' above.


               RESTRICTIONS ON DIVIDENDS AND OTHER DISTRIBUTIONS
                            TO MEMBERS AND INVESTORS


The Pro-Fac Bank Guarantee  places aggregate dollar limits on the amount Pro-Fac
may pay as dividends, stock repurchases or similar distributions to shareholders
each fiscal year. The Pro-Fac Bank Guarantee also includes  financial  covenants
with respect to working capital,  minimum tangible net worth,  long term debt to
equity ratio,  total net worth,  and cash flow coverage that may limit Pro-Fac's
ability to pay dividends on its common and  preferred  stock.  Further,  because
Curtice-Burns  is the principal source of cash used by Pro-Fac to pay dividends,
the restrictions on payments from Curtice-Burns to Pro-Fac described above under
'Relationship   with   Curtice-Burns   -   Restrictions   Under  New   Financing
Arrangements'  may also limit  Pro-Fac's  ability to pay dividends on its common
and preferred stock.

                          CERTIFICATES FOR SECURITIES


Except with respect to its Cumulative  Preferred Stock,  Pro-Fac ordinarily does
not issue  certificates  representing  shares of either its common or  preferred
stock or its members'  interests in retains,  except upon specific  request.  In
lieu of  certificates,  Pro-Fac  distributes  to its members and its  non-member
security holders  periodic  computerized  statements  referred to as 'investment
summaries.'  The  investment  summaries  detail the investment of each member or
security holder in the securities of Pro-Fac (common stock,  preferred stock and
retains) by type of  security,  number of shares (or dollar  amount) and date of
issue.  In the case of qualified  retains,  the summaries also indicate the date
upon which they are anticipated to be replaced by corresponding par value dollar
amounts of preferred stock.  Additionally,  the investment summaries detail each
member's crop commitments to the Cooperative.


                 SELECTED HISTORICAL FINANCIAL DATA OF PRO-FAC

The following table sets forth selected historical financial data of Pro-Fac for
the periods  indicated.  The information  should be read in conjunction with the
Pro-Fac  Financial  Statements  and related  notes thereto  appearing  elsewhere
herein and  'Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations of Pro-Fac.'


The  selected  historical  financial  data for each of the years  ended June 26,
1993,  June 25, 1994, and June 24, 1995 and as of and June 26, 1994 and June 24,
1995 have been derived from  Pro-Fac's  audited  financial  statements  included
elsewhere herein. The selected historical financial  information for each of the
years  ended June 28,  1991 and June 25,  1992 as of June 28,  1991 and June 26,
1992,  and June 26, 1993 have been  derived  from  Pro-Fac's  audited  financial
statements not included herein.




                                       28

<PAGE>


<TABLE>
<CAPTION>

(Dollars in Millions)

                                                                    Fiscal Years Ended
                                                ----------------------------------------------------------
                                                June 28,     June 26,    June 26,     June 25,    June 24,
                                                  1991         1992        1993         1994        1995
                                                --------     --------    --------     --------    ------
<S>                                              <C>          <C>         <C>          <C>          <C>   

Net sales                                        $ 62.2       $ 63.4      $ 59.7       $ 58.2       $522.4
Cost of sales                                      62.2         63.4        59.7         58.2        384.8
                                                 ------       ------      ------       ------       ------
Gross profit                                         --           --          --           --        137.6
Share of Curtice-Burns earnings/(loss)
   prior to acquisition                             5.9          9.5       (21.8)        18.6          5.1
Interest income from Curtice-Burns prior to
   acquisition                                     22.7         19.9        17.1         15.6          6.1
Interest income, other                               --           --          --           --          4.4
Cost relating to fire claim                          --           --          --           --         (2.3)
Other selling, general, and administrative
   (expenses)/income                                 --          0.5         1.0          1.1        (99.3)
                                                 ------       ------      ------       ------       ------ 
Operating income/(loss)                            28.6         29.9        (3.7)        35.3         51.6
Interest expense                                  (20.3)       (17.2)      (13.8)       (11.6)       (29.0)
                                                 ------       ------     -------       ------       ------ 
Income/(loss) before taxes, dividends and
   allocation of net proceeds                       8.3         12.7       (17.5)        23.7         22.6
Tax benefit/(provision)                            (3.0)         1.2          --          0.8          7.0
                                                 ------       ------      ------       ------       ------
Net income/(loss)                                $  5.3       $ 13.9      $(17.5)      $ 24.5       $ 29.6
                                                 ======       ======      ======       ======       ======

Balance Sheet Data:
   Investment in direct financing leases         $193.3       $187.3      $173.5       $141.3       $   --

   Total assets                                  $385.6       $361.4      $324.9       $296.1       $689.7

   Total debt                                    $178.0       $164.0      $168.0       $127.1       $343.7

   Shareholders' investment and members'
     capitalization                              $114.6       $120.0      $ 96.4       $113.5       $135.8

</TABLE>

             PRO FORMA FINANCIAL DATA OF PRO-FAC AND CURTICE-BURNS

The following  unaudited pro forma condensed  combined  financial data (the 'Pro
Forma Combined  Financial  Data') of Pro-Fac and  Curtice-Burns  is based on the
historical  Financial  Statements  of Pro-Fac  and the  historical  Consolidated
Financial Statements of Curtice-Burns included elsewhere
herein, adjusted to give effect to the Acquisition.


The  Unaudited  Pro Forma  Combined  Statements  of  Operations  of Pro-Fac  and
Curtice-Burns  for the year ended June 24, 1995 of Curtice-Burns  give effect to
the  Acquisition  as if they had  occurred  as of June 26,  1994.  The pro forma
combined financial data do not purport to represent what the combined results of
operations or financial  position of Pro-Fac and  Curtice-Burns  would  actually
have been had the  Acquisition  in fact occurred on such dates or to project the
combined   results  of   operations   or  financial   position  of  Pro-Fac  and
Curtice-Burns  for any future period or date. The pro forma combined data do not
give effect to any  transactions  other than the Acquisition as discussed in the
notes to the pro forma financial data set forth below.

The acquisition  was accounted for using the purchase  method of accounting.  In
conjunction  with the  change in  ownership  all other  identifiable  assets and
liabilities   were  adjusted  to  reflect  their  fair  value  at  the  date  of
acquisition.  In recording the  transaction,  approximately  $121.5  million was
recorded to adjust  property,  plant,  and  equipment to fair market  value.  In
addition  lives  were  adjusted  for  assets  acquired.   The  resulting  annual
depreciation  will  approximate  $23.3  million  on all  existing  assets at the
appraised  values.  In addition,  approximately  $104.0  million of goodwill and
other  intangible  assets were  recorded as the excess of purchase cost over net
tangible  assets  acquired.  Included  in this  amount was  approximately  $43.8
million for  deferred  tax  adjustments  to properly  reflect the effects of the
acquisition in accordance with the SFAS No. 109,  'Accounting for Income Taxes.'
The resulting annual amortization of goodwill and other


                                       29

<PAGE>



intangible   assets  will  approximate  $3.0  million  for  goodwill  and  other
intangible  assets using lives  ranging from 5 to 35-years.  There were no other
significant changes to accounting policies as a result of the acquisition.

The Pro Forma  adjustments  are based on available  information and upon certain
assumptions that management of  Curtice-Burns  believes are reasonable under the
circumstances.   The  Pro  Forma   Combined   Financial   Data  of  Pro-Fac  and
Curtice-Burns  and  accompanying  notes should be read in  conjunction  with the
historical  Consolidated  Financial  Statements of Curtice-Burns,  including the
notes  thereto,  and other  financial  information  pertaining to  Curtice-Burns
included elsewhere herein.

            Pro-Fac Cooperative, Inc. and Curtice-Burns Foods, Inc.
                                  (Unaudited)
                   Pro Forma Combined Statement of Operations
                        For the Year Ended June 24, 1995

<TABLE>
<CAPTION>

                                                 Pro-Fac         Curtice-     Acquisition
                                               Cooperative        Burns        and Note
                                                   Inc.         Foods, Inc.    Offering         Pro Forma
                                               (Historical)    (Predecessor)  Adjustments       Combined
                                               ------------    -------------  -----------       --------
<S>                                               <C>             <C>        <C>                 <C>   

Net sales and revenues                            $522.4          $276.6     $(50.5)(a)          $748.5
Cost of sales                                      384.8           195.8      (50.8)(a)(b)        529.8
                                                  ------          ------     ------              ------
   Gross profit                                    137.6            80.8        0.3               218.7
Selling, administrative and
   general                                          99.3            60.6       (0.6)(a)(c)        159.3
Interest income from Curtice-Burns prior
   to Acquisition                                   (6.1)             --        6.1 (a)              --
Interest income, other                              (4.4)             --         --                (4.4)
Restructuring including net loss from
   division disposals                                 --             8.4       (8.4)(g)              --
Change in control expenses                            --             2.2       (2.2)(d)              --
Gain on assets net of additional costs
   incurred as a result of fire claim                2.3            (6.5)        --                (4.2)
Pro-Fac share of earnings                           (5.1)            4.1        1.0 (a)              --
                                                  ------          ------     ------              ------
  Operating income                                  51.6            12.0        4.4                68.0
Total interest expenses                             29.0             7.6        2.9 (e)            39.5
                                                  ------          ------     ------              ------
   Pretax earnings (loss)                           22.6             4.4        1.5                28.5
(Benefit)/provision for taxes                       (7.0)            2.7       (1.3)(f)            (5.6)(h)
                                                  ------          ------     ------              ------    
     Net income/(loss)                            $ 29.6          $  1.7     $  2.8              $ 34.1
                                                  ======          ======     ======              ======

</TABLE>

See accompanying notes to the pro forma combined financial data.


                 NOTES TO THE PRO FORMA COMBINED FINANCIAL DATA

NOTE 1. BASIS OF PRESENTATION

The unaudited  Pro Forma  Combined  Statements of Operations  for the year ended
June 24, 1995 have been presented assuming the Acquisition was consummated as of
June 26, 1994. The unaudited pro forma financial  information  should be read in
conjunction  with the  financial  historical  statements  and notes  thereto  of
Curtice-Burns and Pro-Fac included elsewhere in this document.

NOTE 2.     UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR YEAR ENDED
            JUNE 24, 1995 ADJUSTMENTS FOR PREDECESSOR ENTITY


   (a)   To reflect the elimination of the earnings split and other transactions
         between Curtice-Burns and Pro-Fac.

   (b)   Primarily  to  reflect  the  adjustment  to  depreciation   expense  in
         connection  with recording  fixed asset values at appraised fair market
         value and to adjust the asset lives to lives deemed appropriate for the
         assets acquired.




                                       30

<PAGE>



   (c)   To adjust amortization of goodwill and other intangibles  assuming life
         of 35  years  and to  eliminate  previously  recorded  amortization  of
         Curtice Burns.

   (d)   To reflect the  elimination of change in control  expenses  incurred by
         Curtice-Burns during the period.

   (e)   To reflect the net adjustment to interest expense for the
         Predecessor entity calculated as follows:

<TABLE>
<CAPTION>

                                                                                  (Dollars in
                                                                                   Millions)
                                                                                   ----------
           <S>                                                                 <C>   
              Notes at rate of 12.25%                                               $  7.1
              Borrowings under New Credit Agreement:
                $80.0 million Term Loan at assumed rate of 8.3%                        2.4
                $97.5 million Term Loan Facility at assumed rate of 7.8%               2.8
              Amortization of debt issuance costs (10-year period)                     0.3
              Less historical interest expense net adjustment                         (9.7)
                                                                                    ------
                  Net adjustment to interest expense                                $  2.9
                                                                                    ======
</TABLE>


   (f)   To  reflect  the  income  tax  effect  of  the  pro  forma  adjustments
         (exclusive of  non-deductible  expenses)  based on an assumed  marginal
         income tax rate of 40 percent.

   (g)   To reflect the elimination of restructuring activities relating
         to divisions disposed of by the Company.

   (h)   The benefit for taxes  includes the  recognition  of an operating  loss
         carryforward recorded by Pro-Fac in the second quarter of fiscal 1995.

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

The purpose of this review is to highlight the more  significant  changes in the
major items of  Pro-Fac's  statement  of net  proceeds  from fiscal 1993 through
1995.

                        PRO-FAC'S RESULTS OF OPERATIONS

As a result of the Acquisition on November 3, 1994, the consolidated  results of
operations of Pro-Fac after that date include gross profit,  operating expenses,
and other  results of operations  of  Curtice-Burns.  Prior to November 3, 1994,
Pro-Fac's  results  of  operations  included  only  amounts  paid or  payable by
Curtice-Burns to Pro-Fac under the Integrated Agreement.

Changes From Fiscal 1994 to Fiscal 1995:  For the year ended June 24, 1995,  the
change  in net  proceeds  compared  to the  prior  year is  summarized  below in
millions of dollars:

<TABLE>
<S>                                                                               <C>    
              Curtice-Burns gross profit                                          $ 137.6
              Decreased share of Curtice-Burns earnings                             (13.5)
              Decreased interest income received from Curtice-Burns                  (9.5)
              Interest income, other                                                  4.4
              Cost relating to fire claim                                            (2.3)
              Increased selling, general and administrative expenses               (100.4)
              Increased interest expense                                            (17.5)
                                                                                  ------- 
              Change in income before taxes, dividends, and allocations
                of net proceeds                                                      (1.2)
              Change in tax benefit                                                   6.2
                                                                                  -------
              Change in net income                                                $   5.0
                                                                                  =======
</TABLE>

The  gross  profit  change  represents  Curtice-Burns  gross  profit  after  the
acquisition. The increased selling, general and administrative expenses were due
to the inclusion of Curtice-Burns costs since the acquisition. The

                                       31

<PAGE>



increased   interest  expense  was  primarily   attributable  to  the  increased
borrowings related to the acquisition of Curtice-Burns by Pro-Fac. The change in
the tax  benefit  is the net  result  of the  inclusion  of  Curtice-Burns'  tax
provision  after the  acquisition  and a tax benefit,  primarily  related to the
recording of the tax benefits  relating to a net operating loss carryforward and
a tax settlement  regarding the Cooperative's  exempt status (see NOTE 7 -'Taxes
on Income').

Changes From Fiscal 1993 to Fiscal  1994:  The 1994  commercial  market value of
crops  delivered  during the production  season  decreased to $59.2 million from
$59.8 million in fiscal 1993. This 1.0 percent  decrease was the net result of a
2.5 percent  tonnage  increase  offset by the effect of price and mix variations
from the commodities.

For the year ended June 24, 1995,  the change in net proceeds and the allocation
to  members  compared  to the prior  year is  summarized  below in  millions  of
dollars:

<TABLE>
<S>                                                                             <C>   
                 Increased proceeds from Curtice Burns                          $ 40.4
                 Increased net interest income                                     0.7
                 Change in bank dividend                                           0.1
                 Change in excess of revenues before taxes,
                   dividends, and allocation of net proceeds                      41.2
                 Benefit for taxes                                                 0.8
                 Change in dividends                                               0.2
                                                                                ------
                 Change in net proceeds                                           42.2
                 Less increase in allocation to earned surplus                   (30.8)
                                                                                ------ 
                 Increase in net proceeds available to members                  $ 11.4
                                                                                ======
</TABLE>

The $40.4  million  positive  change in proceeds from Curtice Burns is caused by
the 1993 restructuring charge which resulted in a negative amount of proceeds of
$21.8 million for that year.  The fiscal 1994 amount of $18.6  million  reflects
improved  earnings at Curtice Burns and a share of the gain in sale of assets of
$3.9 million during 1994.

Prior to the acquisition most of the proceeds of Pro-Fac had always been derived
from the sale to  Curtice-Burns  of the crops of its members and hence  depended
primarily  upon the volume and  commercial  market  value of these crops  (which
accrued to Pro-Fac at the time of delivery). In addition, proceeds depended upon
the  profitability  of the finished  products  made from  Pro-Fac  crops and raw
materials from other sources which were then processed and sold by Curtice-Burns
during the course of the  fiscal  year.  Under the  Agreements  between  the two
companies previously and presently in effect, the total purchase price for crops
and the financing charge were both based in part on the results of operations of
Curtice-Burns.

Because  of  the  profit  split   provisions   within  the  Agreements   between
Curtice-Burns   and   Pro-Fac,   business   conditions   and  trends   affecting
Curtice-Burns'  profitability  also affected the profitability of Pro-Fac,  even
before the  acquisition.  For these  reasons,  management  believes  discussions
relating to the financial  condition and results of operations of Pro-Fac should
primarily focus on the operations of Curtice-Burns.

The following  comparisons of Curtice-Burns'  results to its prior-year  periods
present  the  results  of  Curtice-Burns  for  both  the  period  prior  to  its
acquisition  by  Pro-Fac as well as the period  subsequent  to the  acquisition.
Therefore,  comparisons to the prior-year  periods are not comparable in certain
respects  due to  differences  between the cost bases of the assets prior to the
acquisition  compared  to those after the  acquisition  as well as the effect on
Curtice-Burns'  operations for  adjustments to  depreciation,  amortization  and
interest expense.

Curtice  Burns'  Results of  Operations:  The following  tables  illustrate  the
Company's  results of operations by business for the fiscal years ended June 24,
1995,  June 25,  1994,  and June 26,  1993,  and the  Company's  total assets by
business as at June 24, 1995 and June 25, 1994.

                                       32

<PAGE>


<TABLE>
<CAPTION>
Net Sales

(Dollars in Millions)

                                                                  Fiscal Years Ended
                                                ----------------------------------------------------------
                                                  6/24/95                6/25/94               6/26/93
                                                -----------------  -------------------  ------------------
                                                        % of                    % of                  % of
                                                $       Total         $         Total        $        Total
                                              -----     -----       -----       -----      -----      -----
<S>                                           <C>        <C>        <C>          <C>       <C>         <C> 
Comstock Michigan Fruit ('CMF')               332.1      44.4       333.4        40.2      317.8       36.1
Nalley's Fine Foods                           181.2      24.2       171.8        20.7      164.5       18.7
Southern Frozen Foods                          96.6      12.9        94.3        11.4       93.4       10.7
Snack Foods Group                              60.5       8.1        61.2         7.4       65.4        7.4
Brooks Foods                                   30.2       4.0        30.0         3.6       30.7        3.5
Finger Lakes Packaging                         49.7       6.6        49.9         6.0       47.1        5.4
Intercompany eliminations(1)                  (34.3)     (4.5)      (34.4)       (4.1)     (32.9)      (3.7)
                                              -----     -----       -----       -----      -----      ----- 
   Subtotal ongoing operations                716.0      95.7       706.2        85.2      686.0       78.1
Businesses sold or to be sold(2)               32.5       4.3       122.9        14.8      192.6       21.9
                                              -----     -----       -----       -----      -----      -----
   Total                                      748.5     100.0       829.1       100.0      878.6      100.0
                                              =====     =====       =====       =====      =====      =====
</TABLE>

(1) Intercompany sales by Finger Lakes

(2) The Company sold the oats portion of the National Oats business,  the Hiland
    potato chips business, the meat snacks business, and the Nalley's U.S. Chips
    and Snacks  business,  and subsequent to 1995 fiscal year end, sold Nalley's
    Canada Ltd. See NOTE 4 - 'Disposals.'

<TABLE>
<CAPTION>
Operating Income Before Dividing with Pro-Fac(1)

(Dollars in Millions)

                                                                   Fiscal Years Ended
                                              -------------------------------------------------------------
                                                  6/24/95                6/25/94               6/26/93
                                              -------------------  ------------------  --------------------
                                                        % of                    % of                  % of
                                                $       Total         $         Total        $        Total
                                              ------    -----       ------      -----      -----      -----
<S>                                            <C>       <C>         <C>         <C>        <C>        <C> 
CMF                                            31.9      54.5        29.6        59.7       23.0       59.1
Nalley's Fine Foods                            18.7      32.0        16.5        33.3       19.1       49.1
Southern Frozen Foods                           9.2      15.7        10.2        20.5        7.6       19.5
Snack Foods Group                               3.6       6.1         2.7         5.4        4.1       10.6
Brooks Foods                                    2.8       4.8         3.1         6.3        2.7        6.9
Finger Lakes Packaging                          3.5       6.0         3.9         7.9        2.9        7.5
Intercompany eliminations and
   corporate overhead(1)                      (10.0)    (17.1)      (15.1)      (30.5)     (14.4)     (37.0)
                                              -----     -----       -----       -----      -----      ----- 
     Subtotal ongoing operations               59.7     102.0        50.9       102.6       45.0      115.7
Businesses sold or to be sold(2)               (1.2)     (2.0)       (1.3)       (2.6)      (6.1)     (15.7)
                                              -----     -----       -----       -----      -----      ----- 
     Total                                     58.5     100.0        49.6       100.0       38.9      100.0
                                              =====     =====       =====       =====      =====      =====
</TABLE>

(1) Table excludes  restructuring  (loss)/gain from division disposals of fiscal
    1995,  1994, and 1993 change in control expense in fiscal 1995 and 1994, and
    gain on assets net of additional  costs incurred as a result of a fire claim
    recorded in fiscal 1995.

(2) The Company sold the oats portion of the National Oats business,  the Hiland
    potato chips business, the meat snacks business, and the Nalley's U.S. Chips
    and Snack  business  and,  subsequent to 1995 fiscal year end, sold Nalley's
    Canada Ltd. See NOTE 4 - 'Disposals.'

<TABLE>
<CAPTION>
Depreciation and Amortization

(Dollars in Millions)

                                                                   Fiscal Years Ended
                                              -------------------------------------------------------------
                                                  6/24/95                6/25/94               6/26/93
                                              ---------------       -----------------      ----------------
                                                        % of                    % of                  % of
                                                $       Total         $         Total        $        Total
                                              -----     -----       ------      -----      -----      -----

<S>                                           <C>        <C>         <C>         <C>        <C>        <C> 
CMF                                           10.3       43.3        11.5        44.8       11.6       38.0
Nalley's Fine Foods                            4.2       17.6         3.0        11.7        3.0        9.8
Southern Frozen Foods                          3.9       16.4         2.5         9.7        2.1        6.9
Snack Foods Group                              1.8        7.6         2.0         7.8        2.0        6.5
Brooks Foods                                   0.7        2.9         0.6         2.3        0.6        2.0
Finger Lakes Packaging                         1.6        6.7         1.2         4.7        1.4        4.6
Corporate                                      0.5        2.1         1.7         6.5        2.7        8.9
                                              ----      -----       -----       -----      -----      -----
   Subtotal ongoing operations                23.0       96.6        22.5        87.5       23.4       76.7
Businesses sold or to be sold(1)               0.8        3.4         3.2        12.5        7.1       23.3
                                              ----      -----       -----       -----      -----      -----
   Total                                      23.8      100.0        25.7       100.0       30.5      100.0
                                              ====      =====       =====       =====      =====      =====
</TABLE>

(1) The Company sold the oats portion of the National Oats  business, the Hiland
    potato chips business, the meat snacks business, and the Nalley's U.S. Chips
    and Snack business  and,  subsequent  to 1995 fiscal year end, sold Nalley's
    Canada Ltd. See NOTE 4 - 'Disposals.'



                                       33

<PAGE>



<TABLE>
<CAPTION>
Total Assets

(Dollars in Millions)

                                                           6/24/95            6/25/94
                                                       ----------------------------------
                                                       % of                         % of
                                                         $       Total      $       Total
                                                       ----      -----    ----      -----
<S>                                                    <C>        <C>     <C>        <C> 
                 CMF                                   267.9      39.9    218.5      48.9
                 Nalley's Fine Foods                   158.9      23.6     73.8      16.5
                 Southern Frozen Foods                  97.9      14.6     48.2      10.8
                 Snack Foods Group                      28.4       4.2     24.5       5.4
                 Brooks Foods                           20.9       3.1     11.0       2.5
                 Finger Lakes Packaging                 46.1       6.9     39.3       8.8
                 Corporate                              38.4       5.7      5.8       1.3
                                                       -----     -----    -----     -----
                   Subtotal ongoing operations         658.5      98.0    421.1      94.2
                 Businesses sold or to be sold(1)       13.8       2.0     25.8       5.8
                                                       -----     -----    -----     -----
                   Total                               672.3     100.0    446.9     100.0
                                                       =====     =====    =====     =====
</TABLE>

(1) The Company sold the oats portion of the National Oats business,  the Hiland
    potato chips business, the meat snacks business, and the Nalley's U.S. Chips
    and Snack  business  and,  subsequent to 1995 fiscal year end, sold Nalley's
    Canada Ltd. See NOTE 4 - 'Disposals.'

The following  table  illustrates  the Company's  income  statement data and the
percentage  of net sales  represented  by these items for the fiscal years ended
June 24, 1995, June 25, 1994, and June 26, 1993.

<TABLE>
<CAPTION>
Consolidated Statement of Operations

(Dollars in Millions)

                                                                    Fiscal Years Ended
                                              -------------------------------------------------------------
                                                  6/24/95                6/25/94               6/26/93
                                              ----------------      -----------------     ------------------
                                                        % of                    % of                  % of
                                                 $      Sales         $         Sales        $        Sales
                                              -------   -----       ------      -----      -----      -----
<S>                                            <C>      <C>          <C>        <C>         <C>       <C>  
Net sales                                      748.5    100.0        829.1      100.0       878.6     100.0
Cost of sales                                  530.1     70.8        592.6       71.5       632.6      72.0
                                              ------    -----       ------      -----      ------     -----
Gross profit                                   218.4     29.2        236.5       28.5       246.0      28.0
Restructuring expenses, including
   net (loss)/gain from division
     disposals                                  (8.4)    (1.1)         7.8        0.9       (61.0)     (6.9)
Change in control expenses                      (2.2)    (0.3)        (3.5)      (0.4)         --        --
Gain on assets net of additional costs
   incurred as result of a fire claim            4.1      0.5           --         --          --        --
Other selling, administrative and
   general expenses                           (159.9)   (21.3)      (186.9)     (22.5)     (207.1)    (23.6)
                                              ------    -----       ------      -----      ------     ----- 
Operating income/(loss) before
   dividing with Pro-Fac                        52.0      6.9         53.9        6.5       (22.1)     (2.5)
Interest expense                               (32.4)    (4.3)       (18.2)      (2.2)      (19.6)     (2.2)
                                              ------    -----       ------      -----      ------     ----- 
Pretax earnings/(loss) before dividing
   with Pro-Fac                                 19.6      2.6         35.7        4.3       (41.7)     (4.7)
Pro-Fac share of (earnings)/loss                (9.6)    (1.3)       (16.9)      (2.0)       21.8       2.5
                                              ------    -----       ------      -----      ------     -----
Income/(loss) before taxes                      10.0      1.3         18.8        2.3       (19.9)     (2.2)
Provision for taxes                             (6.0)    (0.8)        (8.7)      (1.1)       (3.9)     (0.5)
                                              ------    -----       ------      -----      ------     ----- 
Net income/(loss)                                4.0      0.5         10.1        1.2       (23.8)     (2.7)
                                              ======    =====       ======      =====      ======     ===== 
</TABLE>

                    CHANGES FROM FISCAL 1994 TO FISCAL 1995

General:  Net sales  declined  9.7 percent in the year,  to $748.5  million from
$829.1 million the previous year due primarily to divested businesses. Operating
earnings for fiscal 1995 reflect changes in many product lines.

The chips and snacks  segment  posted gains,  while the popcorn  earnings at CMF
declined.  Vegetable prices decreased during the year because there was an ample
national  supply in the fall of 1994,  but vegetable  earnings for the year were
still ahead of fiscal 1994.  Net income of $4.0 million for fiscal 1995 compared
to $10.1  million a year ago.  The  decrease in net income is  primarily  due to
increased  interest  expense  caused by the  revised  capital  structure  of the
Company  and the gain on the sale of National  Oats  included in the fiscal 1994
results.



                                       34

<PAGE>



Net Sales:  The Company's net sales in fiscal 1995 of $748.5  million  decreased
$80.6 million or 9.7 percent from $829.1  million in fiscal 1994.  The net sales
attributable  to businesses  sold or to be sold in connection with the Company's
restructuring  program discussed in NOTE 4 were $32.5 million in fiscal 1995 and
$122.9 million in fiscal 1994. The Company's net sales from ongoing  operations,
excluding  businesses sold or to be sold, were $716.0 million in fiscal 1995, an
increase of $9.8 million or 1.4 percent from $706.2 million in fiscal 1994. This
net sales variance of $9.8 million for ongoing operations is primarily comprised
of a $9.4 million increase at Nalley's with minor variations at other divisions.
An increase of $5.4  million in sales of pickles and relishes and an increase of
$2.7 million in dressing sales were the primary reasons for Nalley's increase.

Gross  Profit:  Gross profit of $218.4  million in fiscal 1995  decreased  $18.1
million or 7.7 percent from $236.5 million in fiscal 1994. Of this net decrease,
a $23.9 million reduction was attributable to businesses sold or to be sold, and
an increase of $5.8 million was  attributable  to increased  gross profit at the
Company's  ongoing  operations.  This increase of $5.8 million was the result of
variations in volume,  selling prices,  costs,  and product mix. The increase in
gross profit for ongoing  operations  is comprised of increases and decreases as
follow:

<TABLE>
<CAPTION>

                                                              Gross
                                                              Profit
                                                             Variance
                                                            ----------
                            <S>                         <C>   
                                CMF                           $(0.8)
                                Nalley's Fine Foods             5.1
                                Southern Frozen Foods          (0.9)
                                Snack Foods Group               0.5
                                All Other                       1.9
                                                              -----
                                                              $ 5.8
                                                              =====
</TABLE>

Nalley's Fine Foods increased gross profit primarily relates to improved margins
on canned  entrees and soups ($3.4  million) and  improved  margins on dressings
($1.2 million).

Restructuring  Expenses  Including  Net  (Loss)/Gain  From  Division  Disposals:
Restructuring  expenses,  including net  (loss)/gain  from  division  disposals,
resulted in a charge in fiscal 1995 of $8.4 million to reflect the impact of the
sale of certain  assets of the Nalley's U.S.  Chips and Snack business and other
expenses relating to the disposal of this operation. Included in fiscal 1994 was
an $7.8 million net gain from restructuring, including division disposals, for a
net increase in this expense  from year to year of $16.2  million,  all of which
was incurred by the Predecessor entity. See NOTE 4 -- 'Disposals.'

Change in Control  Expenses:  Change in control expenses recorded in fiscal 1995
and fiscal  1994,  amounting  to $2.2  million and $3.5  million,  respectively,
reflect  non-deductible  expenses  relating to the sale of the Company  covering
legal, accounting, investment banking, and other expenses relative to the change
in control issue.  All of these expenses were incurred prior to the acquisition.
See NOTE 3 - 'Change in Control of Curtice Burns.'

Gain on Assets Net of  Additional  Costs  Incurred  as a Result of Fire Claim at
Southern Frozen Foods:  The gain on assets net of additional costs incurred as a
result of a fire claim recorded in fiscal 1995 amounted to $4.2 million.

Other   Selling,   Administrative,   and  General   Expenses:   Other   selling,
administrative,  and general expenses in fiscal 1995 of $159.9 million decreased
$27.0  million or 14.4  percent  from $186.9  million in fiscal  1994.  This net
decrease of $27.0 million includes primarily:



                                       35

<PAGE>


<TABLE>
<CAPTION>

(In Millions)
                                                                   Businesses
                                                       ----------------------------------
                                                       Sold or to be Sold       Ongoing       Total
                                                       ------------------       -------       -----
<S>                                                    <C>                     <C>          <C>      
        Change in trade promotions                           $ (8.1)             $(2.8)      $(10.9)
        Change in advertising and selling costs               (13.8)               2.0        (11.8)
        All other                                              (5.6)               1.3         (4.3)
                                                             ------              -----       ------ 
        Change in selling, administrative,
          and general expenses                               $(27.5)             $ 0.5       $(27.0)
                                                             ======              =====       ====== 
</TABLE>

The  $2.8  million  decrease  in  trade  promotions  at  the  Company's  ongoing
operations  is primarily  comprised of a decrease at CMF of $4.0 million  (which
primarily relates to reduced spending on the fruit filling and topping category,
with minor  increases in other  categories)  and increased  trade  promotions at
Nalley's Fine Foods of $0.8 million  (primarily related to increased spending on
canned entrees and soups and salad dressings,  offsetting  decreased spending on
other product lines).

The $2.0 million  increase in  advertising  and selling  costs at the  Company's
ongoing operations represents increased costs at CMF ($1.5 million) and Nalley's
Fine Foods ($1.6 million), with minor offsetting variations at other operations.
The increase at CMF primarily relates to fruit fillings and toppings, with minor
variations in other product lines. The increase at Nalley's Fine Foods primarily
relates to costs  associated with canned entrees and soups and salad  dressings,
with minor variations in other product lines.

The $1.3 million increase in other administrative  expenses primarily relates to
increased  amortization of intangibles  resulting from the acquisition and other
minor offsetting variances.

Operating  Income Before Dividing with Pro-Fac:  The Company's  operating income
(before  dividing with Pro-Fac) for fiscal 1995 of $52.0 million  decreased $1.8
million or 3.3 percent from $53.8  million in fiscal 1994.  Included in the 1995
operating  income:  the  restructuring  charges,  including a loss from division
disposals of $8.4 million;  change in control expenses of $2.2 million; net gain
on assets  resulting  from fire  claim of $4.2  million;  and  operating  losses
attributable to businesses  sold or to be sold of $1.2 million.  Included in the
1994 operating income:  the restructuring  gain from division  disposals of $7.8
million;  change in control  expenses  of $3.5  million;  and  operating  losses
attributable  to businesses  sold or to be sold of $4.8  million.  Excluding the
restructuring loss/gain from division disposals, change in control expense, gain
on assets net of additional  costs incurred  resulting from the fire claim,  and
operating  losses  attributable  to businesses sold or to be sold, the Company's
operating  income  (before  dividing with Pro-Fac) from ongoing  operations  for
fiscal 1995 of $59.7  million  increased  $5.3 million or 9.7 percent from $54.4
million in fiscal 1994.

Interest  Expense:  Interest  expense in fiscal 1995 of $32.4 million  increased
$14.2 million or 78.0 percent from $18.2  million in fiscal 1994.  This increase
was primarily  attributable  to the increased  borrowing and increased  interest
rates related to the acquisition of the Company by Pro-Fac.

Pro-Fac Share of Earnings:  Pro-Fac's share of the Company's  earnings in fiscal
1995 of $9.6 million  decreased  $7.3 million or 43.1 percent from $16.9 million
in fiscal 1994. The restructuring expenses,  change in control expense, and fire
claim discussed  above accounted for $5.4 million of this decrease.  The Pro-Fac
share of  earnings  in fiscal  1995 and fiscal  1994 was 49.0  percent  and 47.3
percent,  respectively,  of the Company's  pretax  earnings before dividing with
Pro-Fac.

Income Before Taxes:  The Company's income before taxes in fiscal 1995 of
$10.0 million decreased $8.8 million or 46.8 percent from $18.8 million in
fiscal 1994.  The restructuring expenses, change in control expense, and

                                       36

<PAGE>



fire claim  discussed  above  accounted  for $5.4 million or 61.4 percent of the
decrease.

Provision  for Taxes:  The  provision  for taxes in fiscal 1995 of $6.0  million
decreased  $2.7 million or 31.0  percent  from $8.7 million in fiscal 1994.  The
effective  tax rate in fiscal 1995 was 60.0 percent  compared to 46.2 percent in
fiscal 1994. The  non-deductibility  of the amortization of excess purchase cost
over  net  assets  acquired  was  primarily  responsible  for the  significantly
increased  rate.

Net Income:  The Company's net income for fiscal 1995 of $4.0 million  decreased
$6.1 million or 60.4  percent  from $10.1  million in fiscal 1994.

The primary  reasons for the Company's  $6.1 million  decrease in net income are
the after-tax effect of the increased expenses relating to restructuring, change
in control,  and interest,  partially offset by the net gains resulting from the
Southern  Frozen  Foods' fire claim and  improvements  in  divisions'  operating
results  as  well as the  change  in the  Company's  effective  tax  rate -- all
discussed above.

                    CHANGES FROM FISCAL 1993 TO FISCAL 1994

Net Sales:  The Company's net sales in fiscal 1994 of $829.1  million  decreased
$49.5 million, or 5.6 percent, from $878.6 million in fiscal 1993. The net sales
attributable  to businesses  sold or to be sold in connection with the Company's
restructuring  program were $122.9  million in fiscal 1994 and $192.6 million in
fiscal  1993.  The  Company's  net  sales  from  ongoing  operations   excluding
businesses sold or to be sold in fiscal 1994 were $706.2 million, an increase of
$20.2 million, or 2.9 percent,  from $686.0 million in fiscal 1993. The increase
in net sales from ongoing  operations is  attributable in part to CMF. Net sales
at CMF in fiscal 1994 of $333.4 million increased $15.6 million, or 4.9 percent,
from $317.8  million in fiscal 1993. The increase in net sales at CMF was due to
an increase in net sales at CMF's New York  vegetables  business  resulting from
increased  prices and volumes  associated with a national  shortage in supply in
the vegetable market  attributable to floods in the Midwest and a drought in the
South in the 1993 growing  season.  This  increase in sales at CMF was offset in
part by reduced  raw  material  costs at the  Company,  that were  reflected  in
reduced  selling  prices of the  Company's  products.  Net sales at  Nalley's in
fiscal 1994 of $171.8  million  increased  $7.3  million,  or 4.4 percent,  from
$164.5  million  in fiscal  1993.  The  increase  in net sales at  Nalley's  was
primarily  attributable to an $8.5 million  increase in the salad dressing and a
$1.0 million  decrease in pickles and relishes  related to reduced  volume.  Net
sales at Southern  in fiscal 1994 of $94.3  million  remained  essentially  flat
compared to $93.4 million in fiscal 1993.  Net sales at the Snack Foods Group in
fiscal 1994 of $61.2 million decreased $4.2 million, or 6.4 percent,  from $65.4
million in fiscal  1993.  The  decrease  was caused by  reduced  volume  related
principally to the  competitive  pressures of the salty snacks  business and the
decline in  consumption  for the potato  chip  category.  Net sales at Brooks in
fiscal 1994 of $30.0 million decreased $0.7 million, or 2.3 percent,  from $30.7
million in fiscal  1993.  This net  decrease is  comprised of a decrease of $2.8
million of tomato products almost  completely  offset by increased sales of bean
products. The decrease in tomato products sold was the result of the decision to
exit the private label ketchup  business.  The increase in bean products was due
to a 21.0  percent  increase in units sold.  Net sales at Finger Lakes in fiscal
1994 of $49.9 million increased $2.8 million, or 5.9 percent, from $47.1 million
(before  elimination of  intercompany  sales) in fiscal 1993. This was primarily
the result of a 10.2 percent increase in volume.

Gross  Profit:  Gross  profit of $236.5  million in fiscal 1994  decreased  $9.5
million,  or 3.9  percent,  from  $246.0  million  in fiscal  1993.  Of this net
decrease, a $23.6 million reduction was attributable to businesses sold or to be
sold and an increase of $14.1 million was attributable to increased gross profit
at the  Company's  ongoing  operations.  Gross  profit  for CMF  increased  $8.5
million, Nalley's increased $4.8 million, Southern increased

                                       37

<PAGE>



$2.5 million,  and the Snack Foods Group  decreased $2.8 million.  These changes
were the result of variations in volume, selling prices, costs and product mix.

Restructuring Including Net (Gain)/Loss From Division Disposals: Included in the
fiscal 1994  results was a net gain of $7.8  million  comprised of a gain on the
sale of the oats  operations of National Oats of $10.9 million,  net of a charge
of $3.1 million to adjust previous estimates regarding  activities  initiated in
fiscal  1993.  Consummation  of the  sale of  Nalley's  U.S.  Chips  and  Snacks
completed  the  Company's  dispositions  pursuant to the  restructuring  program
initiated in 1993. The Company incurred  restructuring charges in fiscal 1993 of
$61.0 million,  which included the loss incurred on the sale of the Lucca frozen
entree  business,  anticipated  losses on the sale of the meat snacks and Hiland
potato chips  businesses,  and other costs  anticipated in conjunction  with the
restructuring program.

Change in Control  Expenses:  During  fiscal  1994,  the Company  expensed  $3.5
million of legal, accounting,  investment banking and other expenses relative to
the change in control issue. In recognizing this expense,  the Company allocated
half of this amount to Pro-Fac as a deduction to the profit split.

Selling,  Administrative  and  General  Expenses:  Selling,  administrative  and
general  expenses of $186.9 million in fiscal 1994 decreased  $20.2 million,  or
9.8 percent,  from $207.1 million in fiscal 1993. Cost reductions  include (i) a
$0.7 million  decrease in trade  promotions,  (ii) a $13.1  million  decrease in
advertising   and  selling   costs  and  (iii)  a  $5.1   million   decrease  in
administrative  costs. Of the net decrease in trade promotions,  an $8.8 million
decrease was  attributable  to businesses  sold or to be sold and an increase of
$8.1 million was  attributable  to increased  trade  promotions at the Company's
ongoing  operations.  Of  this  increase,  $2.6  million  was  due to  increased
promotions on a reformulated fruit filling and topping product of CMF and to the
expansion of the pumpkin pie filling category and $4.3 million was primarily due
to new product  promotions  for Nalley's  salad  dressings  and canned meats and
entrees  introduced in fiscal 1993 and 1994. Of the net decrease in  advertising
and selling costs,  $13.2 million was  attributable  to businesses sold or to be
sold.  The remaining  increase of $0.1 million was primarily  attributable  to a
$2.1 million  decrease in  advertising  and selling  costs net of an increase in
such costs of $1.8 million at Nalley's.  The increase at Nalley's was  primarily
related to canned meats and entrees and salad dressings.

Operating Income Before Dividing Profits With Pro-Fac:  The Company's  operating
income in fiscal 1994 of $53.8 million increased $76.0 million from an operating
loss of $22.2 million in fiscal 1993. Excluding restructuring charges and change
in control  expenses,  the Company's  operating  income in fiscal 1994 was $49.6
million, a $10.7 million increase,  or 27.5 percent, from an operating income of
$38.9 million in fiscal 1993.  Operating losses  attributable to businesses sold
or to be sold in connection with the Company's  restructuring  program were $4.8
million in fiscal  1994 and $6.1  million in fiscal  1993.  Excluding  operating
losses from businesses sold or to be sold, the Company's  operating  income from
continuing  operations  in fiscal  1994 was $54.4  million,  an increase of $9.4
million,  or 20.9 percent,  from $45.0 million in fiscal 1993. Of this increase,
CMF contributed $6.6 million, Southern contributed $2.6 million and Finger Lakes
contributed  $1.0  million.  These  increases  were offset in part by  decreased
operating  income at  Nalley's of $2.6  million  and $1.4  million for the Snack
Foods Group.  The increases for CMF's New York vegetables  business and Southern
were  attributable to increased  selling prices as a result of the short crop of
vegetables  nationally due to poor weather  conditions in the Midwest during the
1993  growing  season.   Finger  Lakes   benefitted  from  improved   production
efficiencies and procedures as a result of capital improvements. The decrease at
Nalley's  pertained to both a sales volume  decline and an increase in costs for
the peanut butter and pickles and relishes categories,  and trade promotions and
selling costs on the canned meat and entree category.  In addition,  CMF's fruit
fillings and

                                       38

<PAGE>



toppings business  experienced  increased trade promotions and advertising costs
related to reformulated fruit fillings and toppings and expansion of the pumpkin
pie filling markets.  The decrease in the Snack Foods Group is the result of the
sales decline as previously  mentioned.  An increase of $1.2 million  related to
the management incentive plan also reduced operating income.

Interest  Expense:  Interest  expense in fiscal 1994 of $18.2 million  decreased
$1.4 million,  or 7.1 percent,  from $19.6 million in fiscal 1993. The reduction
in  interest  expense  is due to  lower  interest  rates  off-set  in part by an
increase in loan volume.

Pro-Fac  Share of  Earnings/(Loss):  Pro-Fac  share of earnings in 1994 of $16.9
million  increased $38.7 million from a share of loss of $21.8 million in fiscal
1993. The increase is attributable to the factors  described  above. The Pro-Fac
share of  earnings/(loss)  in fiscal 1994 and fiscal  1993 was 47.3  percent and
52.2 percent,  respectively,  of the Company's  pre-tax  earnings/(loss)  before
dividing with Pro-Fac.  The change in percentage is the result of changes in the
dividend paid by the Bank that Pro-Fac shares with the Company.

Income/(Loss)  Before Taxes:  Income/(loss) before taxes in fiscal 1994 of $18.8
million  increased  $38.7  million from a loss of $19.9  million in fiscal 1993.
Excluding  restructuring  charges and change in control expenses,  the Company's
income before taxes in fiscal 1994 was $16.6 million,  a $6.0 million  increase,
or 56.6 percent,  from income before taxes of $10.6 million in fiscal 1993.  The
increase is attributable to the factors described above.

Provision  for  Taxes:  Provision  for  taxes  in  fiscal  1994 of $8.7  million
increased $4.8 million from a provision of $3.9 million in fiscal 1993. Included
in the fiscal 1994  results  was a charge  against  earnings of $0.5  million to
adjust  deferred  taxes to the higher  rate as  legislated  by  Congress  and as
required under  Financial  Accounting and Standards Board No. 109. The Company's
effective   tax  rate  was   significantly   impacted   during  fiscal  1994  by
non-deductible  legal and advisory  expenses  incurred in  conjunction  with the
change in control, the increase in the federal statutory income tax rate enacted
on August  10,  1993 and the  adjustment  of a  valuation  allowance  previously
recorded.

Net  Income/(Loss):  The  Company's  fiscal 1994 net earnings were $10.1 million
compared to a loss of $23.8 million in fiscal 1993.  Also included in the fiscal
1994 results was a net gain of $7.8  million  comprised of a gain on the sale of
the oats  operations of National Oats of $10.9 million,  net of a charge of $3.1
million to adjust previous estimates regarding activities initiated in 1993, and
a charge of $3.5 million of legal,  accounting and investment  banking and other
expenses relating to the potential change of control of the Company. Included in
fiscal 1993 results ere  restructuring  charges of $61.0 million.  Net earnings,
excluding these items, were  approximately  $9.1 million in fiscal 1994 and $5.8
million in fiscal 1993, an increase of 56.9 percent.

                        LIQUIDITY AND CAPITAL RESOURCES

In fiscal 1995,  net cash  provided by operating  activities  of $111.5  million
reflects net income of $29.5 million.  Depreciation  and  amortization of assets
amounted to $16.4 million.  Accounts receivable and inventories  decreased $12.1
million and $67.0 million, respectively. Changes in other assets and liabilities
used cash of $7.3 million.

Cash flows from investing activities include the acquisition of property, plant,
and equipment,  and other assets held for or used in the production  goods,  and
the amounts received from Curtice-Burns prior to the acquisition for payments on
capital leases. Net cash used in investing activities of $17.3 million in fiscal
1995 was comprised of $28.7 million paid for

                                       39

<PAGE>



property, plant, and equipment and $11.4 million received for capital leases.

Net cash used in financing  activities of $90.0 million is primarily  related to
the  acquisition of Curtice Burns in fiscal 1995.  Proceeds from the issuance of
long-term debt (net of repayments) amounted to $107 million. The amounts paid to
the former  shareholders of  Curtice-Burns  totaled $167.8 million,  and the net
assets acquired amounted to $81.3 million.

Because of the additional  debt as a result of the acquisition of the Company by
Pro-Fac,  the cash flow of the Company is the single,  most important measure of
performance.  Net cash provided from  operations is expected to be sufficient to
cover scheduled payments on long-term debt and planned capital expenditures.

New Borrowings: Under the New Credit Agreement,  Curtice-Burns is able to borrow
up to $86.0 million for seasonal  working  capital  purposes  under the Seasonal
Facility, subject to a borrowing base limitation, and obtain up to $11.0 million
in  aggregate  face  amount of letters of credit  pursuant to a Letter of Credit
Facility.  The borrowing  base is defined as the lesser of (i) $86.0 million and
(ii) the sum of 60 percent of eligible  accounts  receivable  plus 50 percent of
eligible inventory.

As of June 24, 1995, (i) cash borrowings outstanding under the Seasonal Facility
were zero and (ii) availability under the Seasonal  Facility,  after taking into
account the amount of the borrowing base, was $20.0 million.  In addition to its
seasonal financing,  as of June 24, 1995, Pro-Fac had $1.0 million available for
long-term  borrowings  under the Term Loan Facility.  Pro-Fac  believes that the
cash flow  generated  by its  operations  and the  amounts  available  under the
Seasonal  Facility should be sufficient to fund its working capital needs,  fund
its capital expenditures and service its debt for the foreseeable future.

As a result of the acquisition of Curtice-Burns by Pro-Fac, Pro-Fac's total debt
and  interest  expense  have  increased  because the Notes have a  substantially
higher  interest  rate than the debt that was repaid with the proceeds  from the
Note Offering.  The New Credit Agreement requires that Pro-Fac and Curtice Burns
meet  certain   financial  tests  and  ratios  and  comply  with  certain  other
restrictions and limitations. As of June 24, 1995, Pro-Fac is in compliance with
or has obtained waivers for all such restrictions and limitations.

Short- and  Long-Term  Trends:  The  vegetable  portion of the  business  can be
positively  or  negatively  affected by weather  conditions  nationally  and the
resulting impact on crop yields.  Favorable weather  conditions can produce high
crop yields and an  oversupply  situation.  This  results in  depressed  selling
prices and reduced  profitability  on the  inventory  produced  from that year's
crops.  Excessive  rain or drought  conditions can produce low crop yields and a
shortage  situation.  This  typically  results  in  higher  selling  prices  and
increased  profitability.  While the  national  supply  situation  controls  the
pricing,  the supply can differ regionally because of variations in weather. For
example,  the 1993 floods in the  Midwest and the drought in the South  produced
lower crop yields in those areas and increased prices nationally even though the
crops in the Company's growing areas were at normal levels.

As a result of the  shortage  situation  of the  national  supply due to the low
yields from the 1993 crop year, many vegetable producers intentionally increased
planned  production for the 1994 crop year  attempting to return the supplies to
ample levels.  Favorable weather conditions in the 1994 growing season, however,
produced high crop yields in addition to the increased planned production.  This
resulted  in somewhat  depressed  selling  prices,  increased  inventory  levels
throughout  fiscal  1995,  and left a higher  carryover  inventory at the end of
fiscal 1995 than at the end of fiscal 1994 for the Company. As of June 24, 1995,
the Company's total inventories were

                                       40

<PAGE>



$160.2  million,  an increase of $4.9 million or 3.2 percent from $155.3 million
in the prior year. This excess will be gradually  reduced by the end of the 1996
fiscal year due to a decrease in the planned  production for the 1995 crop year.
There are variations  among the specific  commodities  and the effect on pricing
and  profitability  in fiscal 1995 has depended upon individual  company pricing
practices  and the  effect of recent  industry  plant  closings  and  production
realignments.  Decreased  vegetable  prices are expected to depress earnings for
the first  quarter  of fiscal  1996 as are  increased  slotting  allowances  for
certain new items.

The  impact  of the 1993  growing  season  principally  affected  the  Company's
operating  results in fiscal  1994,  and the impact of the 1994  growing  season
principally  affected the Company's operating results in fiscal 1995. The impact
of the 1995 growing  season on the Company's  operating  results for fiscal 1996
cannot be  determined  until  late fall of 1995 when  national  supplies  can be
determined.

In addition to the excess inventory  discussed above,  another element affecting
cash flow in fiscal 1995 was the timing of reimbursement  for cash  expenditures
relative  to  the  facility  repairs  and  other  activities  of  the  Company's
Montezuma,  Georgia  plant which was  destroyed by fire in July 1994.  See 'Fire
Claim'  in NOTE 6. As of June 24,  1995,  approximately  $10.0  million  of such
expenditures  were receivable from insurance  companies.  Final settlements with
insurance  carriers  regarding  claims for business  interruption  are currently
being negotiated.

Primarily  due to  higher  inventory  levels  and the  timing  of the  insurance
proceeds of the fire claim, the average seasonal loan balance in fiscal 1995 was
$66.5 million, an increase of $15.0 million or 29.1 percent over the fiscal 1994
average of $51.5 million.

Capital expenditures  (excluding the expenditures relating to the fire for which
reimbursement  was  received)  amounted  to $19.8  million in fiscal  1995.  The
largest, single capital project in process during fiscal 1995 was renovation and
updates to the Nalley's salad dressing plant in Tacoma, Washington. This capital
project  amounts to  approximately  $10.0  million  and will  provide  increased
production and efficiencies for the salad dressing line.

Required  scheduled  payments on long-term debt will approximate $8.0 million in
the coming year.  Cash  proceeds  from the sale of Nalley's  Canada  Ltd.,  sold
subsequent to fiscal year end of  approximately  $3.8  million,  were applied to
long-term debt in accordance with the terms of the New Credit Agreement.

Supplemental  Information  on Inflation:  The changes in costs and prices within
the Company's  business due to inflation were not  significantly  different from
inflation in the United States economy as a whole. Levels of capital investment,
pricing and inventory  investment  were not materially  affected by the moderate
inflation.

Sale of Nalley's  Canada Ltd.:  On March 20, 1995  Curtice-Burns  announced  its
intention  to sell its Canadian  subsidiary,  Nalley's  Canada Ltd.,  located in
Vancouver,   British  Columbia,  to  a  management  group  within  the  Canadian
subsidiary. This sale was finalized subsequent to year end (as of June 26, 1995)
and was contemplated by Pro-Fac in conjunction  with the  acquisition.  Nalley's
U.S. will have an ongoing supply agreement with Nalley's Canada Ltd. as a result
of the sale. See further discussion at 'Certain Transactions.'

Subsequent  Event:  On July 21, 1995, the Company  completed the  acquisition of
Packer Foods, a privately owned,  Michigan-based food processor.  The total cost
of  acquisition  was  approximately  $5.4  million in notes plus  interest at 10
percent to be paid until the notes mature in the year 2000. The transaction will
be accounted for as a purchase. For its latest fiscal

                                       41

<PAGE>



year ended December 31, 1994, Packer had net sales of approximately $13 million,
operating  income of  approximately  $300,000,  and income before  extraordinary
items of approximately $100,000.  Packer Foods is in the process of being merged
into the Company's CMF operations.

Favorable Tax Ruling and  Developments:  In August of 1993, the Internal Revenue
Service issued a  determination  letter which  concluded that the Cooperative is
exempt  from  federal  income tax to the extent  provided  by Section 521 of the
Internal Revenue Code,  'Exemption of Farmers'  Cooperatives from Tax.' Unlike a
non-exempt  cooperative,  a  tax-exempt  cooperative  is entitled to deduct cash
dividends it pays on its capital  stock in  computing  its taxable  income.  The
exempt status is  retroactive to fiscal year 1986 and is anticipated to apply to
future years as long as there is no  significant  change in the way in which the
Cooperative operates. In conjunction with this ruling, the Cooperative has filed
for tax  refunds  for fiscal  years 1986 to 1991 in the amount of  approximately
$7.2 million and interest payments of approximately  $4.9 million.  In addition,
it is anticipated that the Cooperative will file for tax refunds for fiscal 1992
in  the  amount  of  approximately   $1.6  million  and  interest   payments  of
approximately $.3 million.  Based upon the status of the government's  review of
the refunds for fiscal years 1986 to 1990 the legal  counsel to the  Cooperative
has issued an opinion that such refunds constitute a legally enforceable account
receivable from the government. Accordingly, refund amounts of $10.1 million for
tax and interest have been  reflected in the financial  statements of Pro-Fac as
of June 24, 1995.  It is  anticipated  that such amounts will be received in the
first  half of  fiscal  1996.  The Board of  Directors  of the  Cooperative  has
committed that  substantially  all of such refunds and interest  payments,  when
received, will be invested in its subsidiary, Curtice-Burns Foods, Inc.

As a result of the acquisition, the Cooperative's exempt status has ceased.


                   BUSINESS OF CURTICE-BURNS ('THE COMPANY')

General:  The Company is a producer  and  marketer of  processed  food  products
including  canned  and  frozen  fruits  and  vegetables,   canned  desserts  and
condiments,  fruit  fillings  and  toppings,  canned  chilies  and stews,  salad
dressings,  pickles,  peanut  butter and snack foods.  In addition,  the Company
manufactures  cans  which are both  utilized  by the  Company  and sold to third
parties.

The  Company  sells  products  in  three  principal  categories:  (i)  'branded'
products,  which are sold under the Company's  trademarks,  (ii) 'private label'
products,  which are sold to grocers  that in turn use their own brand  names on
the products and (iii) 'food service'  products,  which are sold to food service
institutions  such as  restaurants,  caterers and  bakeries  and to schools.  In
fiscal 1995,  approximately one-half of the Company's net sales were branded and
the remainder were split between  private label and food service.  The Company's
branded products include 'Comstock,' 'Thank You' and 'Wilderness' fruit fillings
and toppings,  'Nalley'  chilies and stews,  'Bernstein's'  salad  dressings and
'Adams'  peanut  butter.  The  Company's  private label  products  include salad
dressings,  salsa,  fruit fillings and toppings,  canned puddings and canned and
frozen  vegetables,  which are sold to customers such as A&P,  Kroger,  Safeway,
Topco,  Wegman's and  Winn-Dixie.  The Company's food service  products  include
salad  dressings,  pickles,  fruit  fillings  and  toppings,  canned  and frozen
vegetables,  canned puddings,  cheese sauces and canned and frozen fruit,  which
are sold to  customers  such as Carvel,  Disney,  Foodservice  of America,  KFC,
McDonald's and Sysco.

Comstock Michigan Fruit:  CMF, the Company's largest division,  headquartered in
Rochester, New York, produces products in three principal categories:  (i) fruit
fillings and toppings,  (ii) aseptically  produced products and (iii) canned and
frozen fruits and vegetables.  In fiscal 1995,  approximately one-third of CMF's
net sales represented branded products,

                                       42

<PAGE>



approximately  one-third  represented  private label products and  approximately
one-third  represented food service  products.  CMF markets its branded products
under the 'Thank You,' 'Comstock,'  'Wilderness,'  'Greenwood,'  'Silver Floss,'
'Blue Boy,' 'Super Pop,' 'Pop-Eye,' and 'Pops-Rite'  labels. The following table
sets forth the net sales and division  operating  income for CMF for the periods
shown:

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                        Fiscal Year Ended
                                               ------------------------------------
                                               June 24,        June 25,      June 26,
                                                 1995           1994           1993
                                               --------       --------       ------

<S>                                              <C>            <C>           <C>   
                      Net sales                  $332.1         $333.4        $317.8
                      Operating income             31.9           29.6          23.0
</TABLE>

CMF  estimates  the  national   fruit   fillings  and  toppings   market  to  be
approximately  $225.0  million.  CMF's fruit  fillings and toppings are marketed
under the 'Comstock', 'Thank You' and 'Wilderness' brands, which held a national
market share of  approximately 52 percent in the fruit filling segment in fiscal
1995.  CMF's fruit  fillings and  toppings are sold both through  grocers to the
public  and to food  service  institutions  such as  restaurants,  caterers  and
bakeries  and to  schools.  In fiscal  1994,  the Company  introduced  the 'More
Fruit/More  Flavor'  program at CMF,  which  involved  the  production  of fruit
fillings  and  toppings  with more fruit  content,  which CMF sells at a premium
price. The Company believes this program has increased CMF's market share in the
fruit fillings and toppings category.

CMF's aseptic  operations  produce puddings,  cheese sauces and dips for sale by
CMF and diet drinks for sale by a third party  under a  co-packing  arrangement.
The aseptic production process involves  preparation of the product in a sterile
environment  beginning with batch formulation and continuing  through packaging.
As a result, once packaged, the product requires no further cooking. The Company
believes its aseptic  production  facility is  state-of-the-art.  In 1994, CMF's
aseptically  processed  puddings  accounted for  approximately 66 percent of the
national food service market and aseptically  processed  cheese sauces accounted
for approximately one-quarter of the national food service market.

CMF's fruit and vegetable  processing business includes both branded and private
label production. It also includes value added products such as canned specialty
fruits and frozen vegetable mixes. Success in the fruit and vegetable processing
business is driven by,  among other  things,  an ability to control  costs.  The
Company  has  aggressively  sought  to reduce  costs in the fruit and  vegetable
processing  business  by  closing  plants,  making  capital  investments  in the
modernization  of  processing  equipment,  changing its product mix and refining
advertising  strategies.  For  example,  in fiscal 1993,  the Company  initiated
production  consolidation efforts involving the closing of CMF plants located in
Michigan  and New  York.  Programs  aimed  at  further  reducing  costs  include
continued  capital  investment  in cost savings  projects and further  vegetable
plant production efficiencies. Subsequent to the end of fiscal 1995, on July 21,
1995, the Company acquired Packer Foods, Inc (see further  discussion in NOTE 11
of the Consolidated Financial Statements).  Packer's operation is in the process
of being merged into the CMF operations.

Nalley's Fine Foods: Nalley's is headquartered in Tacoma, Washington. It markets
canned meat products such as chilies and stews, pickles, salad dressings, peanut
butter and syrup,  which are sold  throughout  the Northwest and Western  United
States  under  the  'Nalley'  brand  and  other  premium  brand  names,  such as
'Bernstein's'  salad dressing and 'Adams'  natural peanut butter.  Approximately
three-quarters of Nalley's products are branded; however, private label accounts
for a growing  percentage of Nalley's  business.  The following table sets forth
the net sales and division operating income for Nalley's for the periods shown:


                                       43

<PAGE>


<TABLE>
<CAPTION>

(Dollars in Millions)
                                                       Fiscal Year Ended
                                            ----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------
<S>                                           <C>             <C>             <C>   
               Net sales                      $181.2          $171.8          $164.5
               Operating income                 18.7           16.5             19.1
</TABLE>

The Nalley's  products  have been a vehicle for growth  through both  geographic
expansion and line extension.  Several of Nalley's  products have leading market
shares in the  Pacific  Northwest,  such as Nalley's  chili,  which had a market
share of approximately 55 percent,  and 'Nalley' and 'Farman's'  pickles,  which
together had a market share of approximately 48 percent,  for the 52-week period
ended  June  1995.  In  the  Pacific  Northwest,   the  Company's  'Nalley'  and
'Bernstein's'  brands  of  salad  dressings  had  a  combined  market  share  of
approximately  18 percent for the same period.  Nalley's has taken an aggressive
position  in growing  its market  share in the salad  dressing  category.  It is
believed by  management  that over the last three  years,  Nalley's has been the
only  major  salad  dressing  company  on the  West  Coast  to  grow  its  share
consistently.  It has  done  this by  pursuing  unique  line  extensions  (e.g.,
Bernstein's 'Wine Country Italian'),  entering fast-growing market segments with
superior-quality  products  (e.g.,  Bernstein's  fat-free  dressings),   and  by
entering  new  markets,  such  as  refrigerated  dressings  (e.g.,   Bernstein's
refrigerated dressings).

In line  with  the  growing  trend  toward  private  label,  Nalley's  has  been
aggressively pursuing this profitable business segment.  Specifically,  Nalley's
has been executing its  three-tiered  store label strategy on specialty  Mexican
products,  such as chili and  salsa,  salad  dressings  and  canned  soups.  The
three-tiered strategy allows the Company to offer to its private label customers
products in a 'good,' 'better,' 'best' format. For example,  if the grocer seeks
a premium salsa brand,  Nalley's can offer its top-tier brand of salsa. By using
the three-tiered  approach,  the Company has successfully  extended the reach of
its available products. The private label customer base continues to expand on a
national basis and includes Winn-Dixie in the Southeast, Wegman's in Upstate New
York, Topco in the Midwest, and Ralph's and Western Family on the West Coast.

Southern  Frozen  Foods:  Southern  Frozen  Foods,  headquartered  in Montezuma,
Georgia, freezes and sells a full line of southern vegetables such as black-eyed
peas, okra and leafy greens as well as a line of traditional  vegetables such as
corn,  peas,  squash and green beans.  Southern  also  produces  specialty  side
dishes,  breaded vegetables and onion rings, and a small amount of frozen fruit.
The following table sets forth the net sales and division  operating  income for
Southern for the periods shown:

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                       Fiscal Year Ended
                                            -----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------

<S>                                           <C>             <C>             <C>  
               Net sales                      $96.6           $94.3           $93.4
               Operating income                 9.2            10.2             7.6
</TABLE>

Southern's  products are marketed under the following brand names:  McKenzie's',
'Southern  Farms',  'Gold King',  'Chill-Ripe' and 'Tropic Isle.'  Approximately
one-half of Southern's  products are sold under brand labels,  with 'McKenzie's'
and 'Southern  Farms'  accounting for  approximately  27 percent of the southern
vegetable market in the Southeastern  United States for the 52-week period ended
February 5, 1995.  Approximately  15 percent of Southern's  products are sold to
private label  customers with major  accounts  including  Winn-Dixie,  Federated
Foods,  SuperValu and  Marketing  Management.  Distribution  is primarily in the
Southeast and South Central portions of the United States.



                                       44

<PAGE>



On July 7, 1994, a fire destroyed Southern's breading and packaging  operations.
In the interim the Division outsourced these functions. On July 7, 1995, the new
plant and all  production  lines were back in operation.  The new facility is 35
percent  larger  and  houses  state of the art  packaging,  breading  and  fryer
equipment.

Snack Foods Group:  The Snack Foods Group consists of three separate  divisions:
(i) Snyder,  (ii) Tim's and (iii) Husman. The following table sets forth the net
sales and  division  operating  income for the Snack Foods Group for the periods
shown:

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                       Fiscal Year Ended
                                            -----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------

<S>                                           <C>             <C>             <C>  
               Net sales                      $60.5           $61.2           $65.4
               Operating income                 3.6             2.7             4.1
</TABLE>

      Snyder of Berlin: Snyder of Berlin, headquartered in Berlin, Pennsylvania,
      produces and markets  several  varieties  of potato  chips in  distinctive
      silver-colored  bags,  as well as several  varieties of  corn-based  snack
      products in conventional packaging, primarily under the 'Snyder of Berlin'
      brand. Snyder products are recognized for their unique taste and freshness
      among users in Western Pennsylvania,  Ohio and West Virginia,  some of the
      country's highest per capita snack consumption markets.

      Tim's Cascade Chips: Tim's Cascade Chips,  located in Auburn,  Washington,
      produces  kettle-fried  potato chips for  distribution  in the Washington,
      Northern Idaho,  and Western Oregon area.  Kettle frying produces a potato
      chip that is thicker and crisper than other potato chips.

      Husman's Snack Foods:  Husman's Snack Foods, located in Cincinnati,  Ohio,
      manufactures  and markets  potato  chips,  popcorn,  and cheese  curls and
      distributes other snack items in Cincinnati and Dayton,  Ohio and areas of
      northern  Kentucky.  Husman's  targets  unique  products and  packaging to
      maintain a strong  potato chip market  share.  Multi-packs  and  licensing
      agreements  with local  restaurants  are two ways  Husman's  creates their
      value added proposition.

Brooks Foods:  Brooks Foods located in Mt. Summit,  Indiana markets canned beans
and tomato  products  under  their  'Brooks'  brand and  private  label or store
brands. The majority of sales, over 75 percent,  are sold under the Brooks brand
and consist of value  added  items such as Chili Hot Beans and stewed  tomatoes.
The following table sets forth the net sales and division  operating  income for
Brooks for the periods shown:

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                       Fiscal Year Ended
                                            -----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------
<S>                                           <C>             <C>             <C>  
               Net sales                      $30.2           $30.0           $30.7
               Operating income                 2.8             3.1             2.7
</TABLE>

Brooks chili beans are the  dominant  leader with an average  category  share of
more than 65 percent.  Brooks  value-added canned tomatoes with chili seasonings
continue  to grow share  under the 'Just for Chili'  brand name after only a few
short years from introduction.  Brooks brand 'Rich & Tangy Ketchup' continues to
hold a very visible position in all stores in Brooks markets;  in fact, has been
experiencing some unit growth in recent months.


                                       45

<PAGE>



Brooks growth in store-brand  canned bean sales has continued,  attributable  in
large part to efficiency  improvements and cost controls.  Brooks has made great
strides in becoming a low-cost  producer  for these items and should see further
strides in this direction over the next two years. In the large-volume category,
opportunity continues to further decrease costs.

Brooks also  co-packs for other  companies and further  opportunities  are being
explored in this area.

Finger Lakes Packaging Company: Finger Lakes,  headquartered in Lyons, New York,
manufactures  various  sizes of  three-piece  sanitary food cans for sale to the
Company and third parties.  In fiscal 1994,  approximately  two-thirds of Finger
Lakes sales were to other  divisions of the Company and one-third  were to other
customers.  The following table sets forth the net sales and division  operating
income  (before  elimination  of  intercompany  sales) for Finger  Lakes for the
periods shown:

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                       Fiscal Year Ended
                                            -----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------
<S>                                           <C>             <C>             <C>  
               Net sales                      $49.7           $49.9           $47.1
               Operating income                 3.5             3.9             2.9
</TABLE>

Finger  Lakes'  three-part,  metal  sanitary  cans are used in the retail,  food
service  and  institutional  markets.  These  cans are  recyclable  and  provide
economical  containers  for the  Company's  products  based  on  volume  run and
customer base.

                 FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

The business of Pro-Fac is principally  conducted in one industry  segment,  the
processing  and sale of various food  products.  The table set forth below shows
certain  financial  information  relating to that  industry  segment for each of
Pro-Fac's last five fiscal years. The financial  statements for the fiscal years
ended June 24,  1995,  June 25, 1994,  and June 26, 1993,  which are included in
this report, reflect the information set forth in the table.

<TABLE>
<CAPTION>
                                                                   Fiscal Years
                                        -------------------------------------------------------------------
Dollars in Millions                     June 24,       June 25,      June 26,       June 26,       June 28,
                                          1995           1994          1993           1992           1991
                                        -------        --------      --------       --------       --------
<S>                                      <C>            <C>            <C>           <C>            <C>   
Net sales                                $522.4         $ 58.2         $ 59.7        $ 63.4         $ 62.2

Sales to unaffiliated customers          $522.4         $ 58.2         $ 59.7        $ 63.4         $ 62.2

Net income/(loss)                        $ 29.5         $ 24.5         $(17.5)       $ 13.9         $  5.3

Total assets                             $689.7         $296.1         $324.9        $361.4         $385.6
</TABLE>

                           PACKAGING AND DISTRIBUTION

The food products  produced by the Company are  distributed to various  consumer
markets in all 50 states as well as in Canada.  Branded  lines of CMF,  Southern
and Brooks  divisions  are sold  through food  brokers  which sell  primarily to
supermarket chains and various institutional feeders. Nalley's has its own sales
personnel  responsible  for sales  within the  Pacific  Northwest  and uses food
brokers  for  sales in other  marketing  areas.  Snyder's,  Tim's  and  Husman's
products are marketed through distributors, some of which are owned and operated
by the Company, who sell directly to retail outlets in Kentucky, Maryland, Ohio,
Pennsylvania,  Virginia, West Virginia,  Washington,  Northern Idaho and Western
Oregon.

Customer brand operations encompass the sale of products under private labels to
chain stores and under the controlled labels of buying groups.

                                       46

<PAGE>



For example, private label customers of CMF include such major food distributors
as A&P,  Kroger,  Safeway,  Topco,  Wegman's  and  Winn-Dixie.  The  Company has
developed  central storage and  distribution  facilities that permit  multi-item
single shipment to customers in key marketing areas.

Curtice-Burns Express ('CBX'), a subsidiary of the Company, is a licensed common
carrier  with  authority  in 48  states.  It is used by the  Company  to  obtain
backhaul volume on shipments via the Company's trucks or contract  haulers.  The
other divisions of the Company lease their equipment to CBX for these backhauls.

                                   TRADEMARKS

The major  brand  names  under  which  the  Company  markets  its  products  are
trademarks  of the Company.  Such brand names are  considered  to be of material
importance  to the  business  of the  Company  since  they  have the  effect  of
developing brand  identification  and maintaining  consumer loyalty.  All of the
Company's trademarks are of perpetual duration so long as periodically  renewed,
and it is currently  intended that the Company will maintain them in force.  The
major brand names utilized by the Company are as follows:

<TABLE> 
<CAPTION>

         Product                                       Brand Name
- ---------------------------                -------------------------------------------
<S>                                        <C>
Chilies, stews and soups                   Brooks, Mariners Cove, Nalley

Fruits and vegetables                      Blue Boy, Brooks, Chill-Ripe, Gold King,
                                           Gracias, Greenwood, Hoosier Sweets, Just for
                                           Chili, McKenzie's, Naturally Good, Ritter,
                                           Southern Farms, Southland, Thank You, Tropic
                                           Isle

Fruit fillings and toppings                Comstock, Globe, Gracias, Thank You,
                                           Wilderness

Peanut butter                              Adams

Pickles                                    Farman's, Nalley

Popcorn                                    Pop-Eye, Pops-Rite, Super Pop

Puddings                                   Gracias, Thank You

Salad dressings                            Bernstein's, Bernstein's Light Fantastic,
                                           Nalley

Sauerkraut                                 Silver Floss

Snack food                                 Cheese Pleezers, Husman, La Restaurante,
                                           Snyder of Berlin, Thunder Crunch, Tim's
                                           Cascade Chips

Syrup                                       Lumberjack
</TABLE>

                              RAW MATERIAL SOURCES

It is  currently  anticipated  that the  Company  will  continue  to  acquire  a
substantial part of its raw agricultural  products from Pro-Fac. In fiscal 1995,
approximately  73 percent of the crops processed by the Company were supplied by
Pro-Fac.  The  Company  also will  purchase on the open market some crops of the
same type and  condition  as those  purchased  from  Pro-Fac.  Such open  market
purchases  may occur at prices  higher or lower than  those paid to Pro-Fac  for
similar products.



                                       47

<PAGE>



The  canned and  frozen  vegetable  portion  of the  Company's  business  can be
positively  or  negatively  affected by weather  conditions  nationally  and the
resulting impact on crop yields.  Favorable weather  conditions can produce high
crop  yields  and an  oversupply  situation  in a given  year.  This  oversupply
typically will result in depressed  selling prices and reduced  profitability to
the Company on the inventory produced from that year's crops.  Excessive rain or
drought  conditions can produce low crop yields and a shortage  situation.  This
shortage   typically   will  result  in  higher  selling  prices  and  increased
profitability to the Company.  While the national supply situation  controls the
pricing,  the supply can differ regionally because of variations in weather. For
example,  the 1993 floods in the  Midwest and the drought in the South  produced
lower crop yields in those areas and increased prices,  even though the crops in
the Company's growing areas were at normal levels.  Favorable weather conditions
in the 1994  growing  season  produced  high crop yields  resulting  in somewhat
depressed selling prices,  increased inventory levels throughout the year, and a
higher  carryover  inventory  at the end of the  year.  The  impact  of the 1993
growing season  principally  affected the Company's  operating results in fiscal
1994,  and the  impact  of the 1994  growing  season  principally  affected  the
Company's  operating  results in fiscal  1995.  The  impact of the 1995  growing
season on the Company's  operating  results for fiscal 1996 cannot be determined
until late fall of 1995 when national supplies are known.

Except for cans  manufactured by Finger Lakes, the Company  purchases all of its
requirements for nonagricultural  products,  including  containers,  on the open
market.  Although the Company has not  experienced  any  difficulty in obtaining
adequate supplies of such items,  occasional  periods of short supply of certain
raw materials may occur.

                             ENVIRONMENTAL MATTERS

The disposal of solid and liquid waste material  resulting from the  preparation
and  processing  of foods and the  emission of wastes and odors  inherent in the
heating of foods during  preparation are subject to various federal,  state, and
local environmental laws and regulations.  Such laws and regulations have had an
important  effect  on  the  food  processing  industry  as  a  whole,  requiring
substantially  all firms in the  industry  to incur  material  expenditures  for
modification of existing processing facilities and for construction of new waste
treatment  facilities.  The  Company  is also  subject to  standards  imposed by
regulatory  agencies  pertaining  to the  occupational  health and safety of its
employees.  Management believes that continued measures to comply with such laws
and  regulations  will not have a material  adverse effect upon its  competitive
position.

Among the various programs for the protection of the environment which have been
adopted to date,  the most  important for the  operations of the Company are the
waste  water  discharge  permit  programs   administered  by  the  environmental
protection  agencies in those states in which the Company  does  business and by
the federal Environmental  Protection Agency. Under these programs,  permits are
required for processing  facilities which discharge  certain wastes into streams
and other bodies of water, and the Company is required to meet certain discharge
standards in accordance with compliance schedules  established by such agencies.
The Company has to date received  permits for all  facilities  for which permits
are required, and each year submits applications for renewal permits for some of
the  facilities.  Such renewal permits are currently  being  processed,  and the
Company expects that they will be issued by the agencies in due course.

While the Company  cannot  predict with  certainty the effect of any proposed or
future  environmental  legislation or regulations on its processing  operations,
management of the Company believes that the waste disposal systems which are now
in operation or which are being constructed or designed are sufficient to comply
with all currently applicable laws and regulations.


                                       48

<PAGE>



A facility  owned by the  Company in  Brockport,  New York,  known as the Former
3M/Dynacolor  Plant  Site (DEC Site No.  828066)  and used by prior  owners as a
manufacturing  facility,  was in May 1995  classified as a hazardous  waste site
presenting a significant threat to the environment.  DEC is currently  assessing
any impact on groundwater  from soil  contamination.  Until the results of DEC's
assessment are available, it is not possible to determine what, if any, response
actions will be required at the facility.

The Company has been identified as a potentially responsible party ('PRP') under
the  Comprehensive  Environmental  Response,  Compensation  and Liability Act of
1980, as amended,  ('CERCLA')  along with over 100 other entities,  at the Ellis
Road Site in Jacksonville,  Florida. To date, the Company has paid approximately
$45,000 toward the completion of various  removal actions and soil clean up. EPA
is evaluating  the need for  groundwater  remediation  which,  if required,  the
Company does not believe will have a material  impact on its earnings  given its
relatively  small  contribution of material to the site and the  availability of
other viable PRPs.

The Company has been  identified  by EPA as a PRP under  CERCLA at the  Spectron
Inc. Site located in Elkton, Maryland. The investigation of the site is still in
the preliminary stages, and it is not yet possible to estimate the scope or cost
of whatever remedial action may be required.  However, based upon its very small
contribution  of material to the site and the large number of other viable PRPs,
the  Company  does not believe  this  matter will have a material  impact on its
earnings.

The Company is cooperating with  environmental  authorities in remedying various
leaks and spills at several of its plants, primarily associated with underground
storage tanks. Such actions are being conducted pursuant to procedures  approved
by the appropriate  environmental authorities at a cost that is not significant,
except for one project at the Company's  Nalley's  plant in Tacoma,  Washington,
where the cost of remediation is expected to be approximately $1,250,000,  which
amount has been properly accrued in the financial statements.

Expenditures related to environmental  programs and facilities have not had, and
are not expected to have, a material effect on the earnings of the Company.

In fiscal 1995, total capital expenditures of Pro-Fac and the Company were $32.6
million  (including  $12.8  million  relating  to a  fire  claim  reimbursed  by
insurance  proceeds),  of which  approximately  $1.6  million was devoted to the
construction of environmental facilities. The Company estimates that the capital
expenditures  for  environmental  control  facilities,  principally  waste water
treatment  facilities,  for the 1996  fiscal  year  will be  approximately  $3.3
million.  However,  there  can be no  assurance  that  expenditures  will not be
higher.

                            SEASONALITY OF BUSINESS

From the point of view of sales,  the  business  of the  Company  is not  highly
seasonal,  since the demand for its products is fairly  constant  throughout the
year.  Exceptions  to this general rule include some  products  that have higher
sales volume in the cool weather  months (such as canned fruits and  vegetables,
chili,  and fruit  fillings  and  toppings),  and others that have higher  sales
volume in the warm weather months (such as potato chips, and condiments).  Since
many of the raw  materials  processed  by the  Company are  agricultural  crops,
production of these products is  predominantly  seasonal,  occurring  during and
immediately following the harvest seasons of such crops.

                      PRACTICES CONCERNING WORKING CAPITAL

The Company must maintain substantial inventories throughout the year of

                                       49

<PAGE>



those finished products produced from seasonal raw materials;  these inventories
are generally financed through seasonal borrowings.

A short-term  line of credit is extended to the Company  under  agreements  with
CoBank, ACB. This line of credit is used primarily for seasonal  borrowing,  the
amount of which  fluctuates  during  the year.  The line of credit is subject to
annual renewal.

Both the  maintenance  of substantial  inventories  and the practice of seasonal
borrowing are common to the food processing industry.

                             SIGNIFICANT CUSTOMERS

The Company's one principal  industry segment is not dependent upon the business
of a single customer or a few customers. The Company does not have any customers
to which  sales are made in an amount  which  equals 10  percent  or more of the
Company's  net sales.  The loss of even its  biggest  customer  would not have a
materially adverse effect on the Company.

                               BACKLOG OF ORDERS

Backlog of orders has not  historically  been significant in the business of the
Company.  Orders are filled  shortly after receipt from  inventories of packaged
and processed foods.

                   BUSINESS SUBJECT TO GOVERNMENTAL CONTRACTS

No material  portion of the business of the Company is subject to  renegotiation
of profits with, or termination by, any governmental agency.

                             COMPETITIVE CONDITIONS

All products of the Company,  particularly branded products,  compete with those
of  national  and  major  regional  food  processors  under  highly  competitive
conditions.  Many  of the  national  manufacturers  have  substantially  greater
resources  than the Company.  The principal  methods of  competition in the food
industry are ready  availability of a broad line of products,  product  quality,
price, and advertising and sales promotion.

In recent years, and  particularly  when various food items are in short supply,
the  constant  availability  of a full  line of food  items and the  ability  to
deliver the required  items  rapidly and  economically  have been among the most
important competitive factors in the markets in which the Company operates.  The
Company  believes that it is competitive with national brands in this area since
distribution  of many of its  regional  brands  and  custom-pack  food items are
limited to areas which can easily be served from its production and distribution
facilities.  In this way, the problems  inherent in attempting to supply markets
remote from its principal  areas of operation are  minimized,  and the marketing
area is commensurate with the production and storage facilities.

The  expansion of the  operations of the Company over the years has also allowed
it to offer more complete and diverse  lines of products.  In the early years of
its existence, the Company marketed principally commodity canned vegetables. The
Company now also markets a broad range of snack foods, desserts,  condiments and
other specialty food items, canned and other frozen entrees, salad dressings and
branded frozen vegetables.  While all of these products are not offered in every
marketing  area, in many areas the Company can offer a diverse line of products,
and the original commodity  vegetable items now account for only 18.0 percent of
Company sales.

Quality of product  and  uniformity  of quality  are also  important  methods of
competition.  The  Company's  relationship  with Pro-Fac gives the Company local
sources of supply,  thus  allowing  the  Company to  exercise  control  over the
quality and uniformity of much of the raw product which it purchases.

                                       50

<PAGE>



The members of Pro-Fac generally operate  relatively large production units with
emphasis on mechanical growing and harvesting techniques. This factor is also an
advantage in producing uniform, high-quality food products.

The  Company's  pricing  is  generally  competitive  with  that  of  other  food
processors  for  products of  comparable  quality.  The branded  products of the
Company are  marketed  under  regional  brands and its  marketing  programs  are
focused on local tastes and preferences as a means of developing  consumer brand
loyalty.  The Company's  advertising  program  utilizes local media,  and strong
emphasis is placed on in-store promotions.

Although  the  relative  importance  of the above  factors  may vary as  between
particular products or customers,  the above description is generally applicable
to all of the  products of the Company in the various  markets in which they are
distributed.

Profit  margins  for canned and frozen  fruits  and  vegetables  are  subject to
industry  supply and  demand  fluctuations,  attributable  to changes in growing
conditions, acreage planted, inventory carryover, and other factors. The Company
has  endeavored  to  protect  against   changing  growing   conditions   through
geographical  expansion  of its  sources of supply.  The  Company has also taken
steps to lessen the impact of such cycles on its earnings by  diversifying  into
food product lines which are not affected as severely by  fluctuation  in profit
margins.  The Company has  emphasized  the  merchandising  of its own brands and
expanded  service and product  development for its high volume private label and
food  service  customers.  The  percentage  of sales under brand names owned and
promoted by the Company  (including  franchise brands) increased from 35 percent
in fiscal 1972 to a current level of  approximately  52.2 percent;  sales to the
food service industry  (restaurants  and  institutional  customers),  which were
insignificant in 1972, now represent  approximately 23.5 percent;  private label
sales,  which  were  more  than  half the  Company's  sales  in 1972,  currently
represent  approximately  20.6  percent;  and sales to other  manufacturers  are
approximately 3.7 percent of total sales.

An estimate of the number of competitors in the markets served by the Company is
very  difficult.  Nearly  all  products  sold by the  Company  compete  with the
nationally  advertised brands of the leading food processors,  including Borden,
DelMonte,  Green Giant, Heinz, Frito-Lay,  Kraft, Vlasic,  Birdseye, and similar
major brands, as well as with the branded and private label products of a number
of regional processors,  many of which operate only in portions of the marketing
area  served by the  Company.  While the major  brands are  dominant  in branded
products on a national  level,  the Company  believes  that it is a  significant
factor in many of the  marketing  areas  served  by one or more of its  regional
brands.

                   NEW PRODUCTS AND RESEARCH AND DEVELOPMENT

The amount expensed during the last three fiscal years on Company-sponsored  and
customer-sponsored  research  activities  relating  to  the  development  of new
products or the  improvement  of existing  products  was not  material,  and the
number of employees  engaged  full-time in such research  activities is also not
material. While several divisions of the Company operate test kitchens and pilot
plants for the development of new products,  the emphasis  generally has been on
the development of related products or  modifications  of existing  products for
the Company's brands and customized products for the Company's private label and
food service  businesses.  No new products  which  required the  investment of a
material amount of assets have been publicly announced.

                                   EMPLOYEES

As of June 24, 1995, the Company had 3,802  full-time  employees,  of whom 2,720
were  engaged  in  production   and  the  balance  in   management,   sales  and
administration. As of that date, the Company also employed approximately

                                       51

<PAGE>



950 seasonal and other part-time  employees,  almost all of whom were engaged in
production.  Most of the  production  employees  are  members of  various  labor
unions. The Company believes its relationship with its employees is good.

                           DESCRIPTION OF PROPERTIES

Historically,  Pro-Fac has held title to, and leased to the Company, most of the
processing  facilities,  warehouses  and other plants and  equipment  (including
equipment  located in properties not owned by Pro-Fac) utilized in the Company's
business.

In connection with the Acquisition,  Pro-Fac transferred to Curtice-Burns all of
the plants,  other real property,  and equipment  previously owned by ProFac and
leased to Curtice-Burns.  As a result, all plants, warehouses,  office space and
other  facilities used by  Curtice-Burns in its business are now either owned by
Curtice-Burns or one of its  subsidiaries or leased from third parties.  Most of
the properties owned by  Curtice-Burns  are subject to mortgages in favor of the
Bank. In general, each division occupies a large facility in which its executive
offices, a processing plant and warehouse space are located. Some divisions have
additional  processing plants located in rural areas that are convenient for the
delivery of crops from Pro-Fac  members and/or  additional  warehouse  locations
dispersed to facilitate the  distribution  of finished  products.  Curtice-Burns
believes  that  its  facilities  are in  good  condition  and  suitable  for the
operations of the Company.

Eight of the  properties  are held for sale.  These  properties  are  located in
Denver,  Colorado;  Wall Lake, Iowa; Clifton, New Jersey; Alton, New York; South
Dayton, New York; Rushville,  New York; Albany,  Oregon; and Vancouver,  British
Columbia, Canada.

In July 1994, a plant operated by Southern,  located in Montezuma,  Georgia, was
damaged by fire. All material costs associated with repairs to the facility have
been covered under the  Company's  insurance  policies.  Costs  associated  with
business  interruption  are  currently  under  negotiation  with  the  insurance
carriers.

The  following  table  describes all  facilities  leased or owned by the Company
(other than the eight  properties  held for sale and certain  public  warehouses
leased by the Company from third parties from time to time). Except as otherwise
noted, each facility set forth below is owned by the Company.

                       FACILITIES UTILIZED BY THE COMPANY
<TABLE>
<CAPTION>

                  Type of Property                                                                        Square
                      (By Division)                                            Location                    Feet
- --------------------------------------------------                       -------------------           --------------
<S>                                                                      <C>                          <C>
COMSTOCK MICHIGAN FRUIT:

Office building, manufacturing plant and warehouse*                       Benton Harbor, MI               239,252
Distribution center                                                       Coloma, MI                      400,000
Manufacturing plant and warehouse                                         Fennville, MI                   370,600
Warehouse                                                                 Sodus, MI                       243,138
Warehouse and office; public storage facility (1)                         Vineland, NJ                    198,000
Warehouse                                                                 Alton, NY                        60,060
Freezing plant; warehouse; office and dry storage                         Barker, NY                      150,100
Freezing plant                                                            Bergen, NY                      122,009
Cold storage and repack facility and public storage warehouse             Brockport, NY                   429,052
Cutting, curing and packaging plant                                       Gorham, NY                       55,534
Canning plant and warehouse; freezing plant                               Leicester, NY                   205,599
Distribution center and warehouse                                         LeRoy, NY                       137,300
Canning plant and warehouse; freezing plant                               Oakfield, NY                    203,403
Canning plant and warehouse                                               Red Creek, NY                   137,264
Cutting, curing and canning plant                                         Shortsville, NY                 103,686
Cutting and curing plant                                                  Waterport, NY                    21,626
Manufacturing plant                                                       Ridgway, IL                      50,000
Distribution and warehouse                                                North Bend, NE                   50,000
</TABLE>

                                       52

<PAGE>



                       FACILITIES UTILIZED BY THE COMPANY
                                  (Continued)
<TABLE>
<CAPTION>

                  Type of Property                                                                        Square
                      (By Division)                                            Location                    Feet
- -------------------------------------------                              --------------------            --------
<S>                                                                      <C>                             <C>
NALLEY'S FINE FOODS:

Office building, warehouse and tank farm                                  Enumclaw, WA                     87,313
Office building, manufacturing plant and warehouse                        Tacoma, WA                      438,000
Parking lot and yards (1)                                                 Tacoma, WA                      162,570
Warehouses (1)                                                            Tacoma, WA                      254,000
Receiving and grading station (1)                                         Cornelius, OR                    11,700
Receiving and grading station (1)                                         Mount Vernon, WA                 30,206

SOUTHERN FROZEN FOODS:

Office, freezing plant, cold storage and repackaging facility             Montezuma, GA                   563,442
Office, freezing plant and cold storage                                   Alamo, TX                       110,000

SNACK FOODS GROUP:

Office, plant and warehouse                                               Berlin, PA                      190,225
Administrative, plant, warehouse and distribution center (1)              Auburn, WA                       37,600
Office, plant and warehouse                                               Cincinnati, OH                  113,576
Distribution Center                                                       Elwood City, PA                   8,000
Distribution Center                                                       Monessen, PA                     10,000

BROOKS FOODS:

Office building, canning plant and warehouse                              Mt. Summit, IN                  200,000

FINGER LAKES PACKAGING:
Can manufacturing plant                                                   Lyons, NY                       147,376

CORPORATE HEADQUARTERS:

Headquarters office (1) (Includes office space for CMF
  as well as Corporate Conference Center)                                 Rochester, NY                    62,500

</TABLE>
(1) Leased from third parties,  although  certain related  equipment is owned by
the Company.

 * Also includes can manufacturing equipment operated by Finger Lakes Packaging.

                               LEGAL PROCEEDINGS

There are no material pending legal  proceedings  other than routine  litigation
incidental  to the business to which either the Company or Pro-Fac is a party or
to which any of their  property is subject.  Further,  no such  proceedings  are
known to be contemplated by governmental authorities.

                        DIRECTORS AND EXECUTIVE OFFICERS

Directors and Executive  Officers of the  Registrant and  Subsidiary:  Set forth
below is certain  information  concerning the individuals who serve as directors
and executive officers of Pro-Fac.

<TABLE>
<CAPTION>

                                      Date
         Name                       of Birth                                  Positions
- ----------------------             ---------                -------------------------------------------
<S>                                <C>                      <C>
Bruce R. Fox                          1947                   President and Director
Albert P. Fazio                       1936                   Vice President and Director
Steven D. Koinzan                     1948                   Treasurer and Director
Tommy R. Croner                       1942                   Secretary and Director
Stephen R. Wright                     1947                   General Manager
William D. Rice                       1934                   Assistant Treasurer
Thomas R. Kalchik                     1947                   Vice President Administration and Planning
Kevin M. Murphy                       1953                   Vice President of Member Relations
Dale W. Burmeister                    1940                   Director
Robert V. Call, Jr.                   1926                   Director
Glen Lee Chase                        1937                   Director
</TABLE>

                                       53

<PAGE>


<TABLE>
<CAPTION>

                                      Date
         Name                       of Birth                                  Positions
- ---------------------              ----------               ------------------------------------
<S>                                <C>                      <C>
Kenneth A. Mattingly                  1948                   Director
Allan D. Mitchell                     1927                   Director
Allan W. Overhiser                    1960                   Director
Paul E. Roe                           1939                   Director
Edward L. Whitaker                    1926                   Director
</TABLE>

Bruce R.  Fox has  been a  Director  of  Pro-Fac  since  1974.  For  information
regarding Mr. Fox, see 'Management -- The Company -- Directors and Officers.'

Albert P. Fazio has been a Director of Pro-Fac since 1976. He was Vice President
of Pro-Fac  between  March 1993 and acted as President  from January 28, 1995 to
March 27, 1995.  He has been a member of Pro-Fac since 1975. He was Secretary of
Pro-Fac from 1991 to 1993. Mr. Fazio is a vegetable,  grain and livestock farmer
(New Columbia Garden Co., Inc.; Vancouver,  Washington). Mr. Fazio also operates
a sand and gravel business (Fazio Bros. Sand Co.; Vancouver, Washington).

Steven D.  Koinzan has been a Director of Pro-Fac  since 1983.  For  information
regarding  Mr.  Koinzan,  see  'Management  --  The  Company  --  Directors  and
Officers.'

Tommy R.  Croner  has been a  Director  of  Pro-Fac  since  1985 and a member of
Pro-Fac since 1973. He was elected  Secretary on March 27, 1995. Mr. Croner is a
dairy and potato farmer (T-Rich Inc.; Berlin, Pennsylvania).

William  D.  Rice has been  Assistant  Treasurer  of  Pro-Fac  since  1970.  For
information  regarding Mr. Rice, see 'Management -- The Company -- Directors and
Officers.'

Stephen R. Wright has been General  Manager of Pro-Fac since March 1995,  having
previously  served  as  Assistant  General  Manager  since  November  1994.  For
information  regarding Mr. Wright,  see  'Management -- The Company -- Directors
and Officers.'

Thomas R. Kalchik has served as Vice  President of  Administration  and Planning
since June 1995 and had been Vice President of Member  Relations of Pro-Fac from
June 1990 to June 1995 and  Assistant  Secretary  of  Pro-Fac  since  1983.  Mr.
Kalchik was  Director of Member  Relations  of Pro-Fac  from August 1983 to June
1990.

Kevin M. Murphy has been Vice  President of Member  Relations  of Pro-Fac  since
June  1995.  Mr.  Murphy  was  Director  of  Pro-Fac  Communications  and Member
Relations from August 1990 to June 1995.

Dale W.  Burmeister  has been a Director  of Pro-Fac  since 1992 and a member of
Pro-Fac since 1974. Mr.  Burmeister is a fruit and vegetable  grower  (Lakeshore
Farms, Inc.; Shelby, Michigan).

Robert V. Call, Jr. has been a Director of Pro-Fac since 1962.  For  information
regarding Mr. Call, see 'Management -- The Company -- Directors and Officers.'

Glen Lee Chase has been a Director of Pro-Fac since 1989 and a member of Pro-Fac
since 1984. Mr. Chase is a peanut,  poultry,  grain and vegetable  farmer (Chase
Farms Inc.; Oglethorpe, Georgia).

Kenneth A.  Mattingly  has been a Director of Pro-Fac since 1993 and a member of
Pro-Fac  since 1978.  Mr.  Mattingly is a vegetable  and grain farmer (M-B Farms
Inc.; LeRoy, New York).



                                       54

<PAGE>



Allan D.  Mitchell  has been a Director  of  Pro-Fac  since 1975 and a member of
Pro-Fac since 1961. He was Secretary of Pro-Fac from 1985 to 1990. Mr.  Mitchell
is a fruit grower (North Rose, New York).

Allan W.  Overhiser has been a Director of Pro-Fac since March 1994 and a member
of Pro-Fac since 1984. Mr. Overhiser is a fruit farmer (A.W. Overhiser Orchards;
South Haven, Michigan).

Paul E. Roe has been a Director  of  Pro-Fac  since 1986 and a member of Pro-Fac
since 1961. Mr. Roe is a vegetable,  grain and dry bean farmer (Roe Acres, Inc.;
Bellona, New York).

Edward L.  Whitaker  has been a Director  of Pro-Fac  since 1992 and a member of
Pro-Fac  since  1988.  Mr.  Whitaker  is a farm land owner and a popcorn  grower
(Forest City, Illinois).

Term of Office:  Directors of Pro-Fac are elected for three-year terms. Officers
of Pro-Fac are elected for one-year terms.

                   MANAGEMENT AND DIRECTORS OF CURTICE BURNS

Effective upon consummation of the Acquisition, Pro-Fac established a management
structure for the Company,  providing for a Board of Directors consisting of one
management director,  Pro-Fac Directors and Disinterested  Directors. The number
of Pro-Fac  Directors  is equal to the number of  Disinterested  Directors.  The
Chairman  of the  Board  is a  Pro-Fac  Director.  The  initial  management  and
directors  are listed  below.  The Company may in the future expand the Board of
Directors,  but Pro-Fac has  undertaken to cause the Company to maintain a Board
on which  the  number  of  Pro-Fac  Directors  does not  exceed  the  number  of
Disinterested Directors. Both the New Credit Agreement and the Indenture provide
that there will be a Change of Control if, for a period of 120 consecutive days,
the number of  Disinterested  Directors on the Board of Directors of the Company
is less than the  greater  of (i) two and (ii) the  number of  directors  of the
Company who are Pro-Fac Directors.

Set forth below is certain  information  concerning the individuals who serve as
directors  and  executive  officers  of the  Company as well as other  corporate
officers  and the  individuals  who  serve as  presidents  and  chief  executive
officers of certain of the Company's divisions.

<TABLE>
<CAPTION>

                                    Year of
          Name                       Birth                               Positions
- -----------------------            ---------     --------------------------------------------------
<S>                               <C>            <C>
Roy A. Myers(1)                      1931        President and Chief Executive Officer and Director

William D. Rice                      1934        Senior Vice President, Chief Financial Officer, Secretary
                                                     and Treasurer

Stephen R. Wright                    1947        Senior Vice President -- Procurement

Patrick D. Lindenbach                1955        Executive Vice President of the Company and President
                                                    and Chief Executive Officer of Nalley's

Diana T. Bartalo                     1946        Assistant Treasurer and Director of Financial Reporting

Robert E. McMahon                    1941        Vice President Information Systems

Blaine B. Petersen                   1928        Vice President Operations

Earl L. Powers                       1944        Vice President and Controller

Beatrice B. Slizewski                1943        Vice President Corporate Communications
</TABLE>


                                       55

<PAGE>


<TABLE>
<CAPTION>

          Name                       Birth                              Positions
- -----------------------            --------      -----------------------------------------------
<S>                                  <C>         <C>
Lois J. Warlick-Jarvie               1958        Vice President Human Resources

Dennis M. Mullen                     1953        President and Chief Executive Officer of CMF

Thomas A. Collins                    1938        President and Chief Executive Officer of Southern

Eugene W. Hermenet                   1936        President and Chief Executive Officer of Brooks

Ronald R. Fithen                     1946        President and Chief Executive Officer of Finger Lakes

Robert V. Call, Jr.(2)               1926        Director and Chairman of the Board

Bruce R. Fox(2)                      1947        Director

Cornelius D. Harrington, Jr.(3)      1927        Director

Steven D. Koinzan(2)                 1948        Director

William B. McKnight, Jr.(3)          1945        Director

Frank M. Stotz(3)                    1930        Director
</TABLE>

(1) Management Director.

(2) Pro-Fac Director.

(3) Disinterested Director.

Roy A. Myers has been the Chief Executive  Officer and a Director of the Company
since the  completion  of the  Acquisition.  Mr.  Myers served as a Director and
Executive  Vice  President  of the Company  from 1987 to the  completion  of the
Acquisition  (at which time he was appointed the Chief  Executive  Officer).  He
served as Vice President-Operations of the Company from 1985 to 1987 and as Vice
President  of the  Company  from 1983 to 1985.  He has been an  employee  of the
Company or a predecessor  to the Company since 1955 in various other  capacities
including Industrial Relations Manager,  Operations Manager and President of the
Corporate Services  Division.  He was General Manager of Pro-Fac from 1987 until
the completion of the  Acquisition,  having served as Assistant  General Manager
from 1983 to 1987.

William D. Rice has been Senior Vice President Finance and Administration of the
Company  since 1991,  Secretary of the Company  since 1989 and  Treasurer of the
Company  since 1975. He was Vice  President-Finance  of the Company from 1969 to
1991. He has been Assistant Treasurer of Pro-Fac since 1970.

Stephen R. Wright has been Senior Vice  President --  Procurement of the Company
since the  completion of the  Acquisition.  He was Vice President -- Procurement
for the  Company  from 1990 to  November,  1994,  having  served as  Director of
Commodities  and  Administration  Services for the Company from 1988 to 1990. He
became General Manager of Pro-Fac in March 1995.

Patrick D.  Lindenbach has been an Executive Vice President of the Company since
March 1993 and Division  President and Chief Executive Officer of Nalley's since
June 1990.  He was Division  President and Chief  Executive  Officer of Nalley's
Canada Ltd. from 1988 to 1990. Prior to working at the Company,  he held various
positions  at Kellogg  Salada  Canada  Inc.,  Warner  Lambert  Canada,  Inc. and
Standard Brands Canada Ltd.

Diana T. Bartalo has been Director of Financial Reporting since 1992;  Assistant
Treasurer since 1988; Corporate  Accounting Manager 1976-1992;  and held several
administrative staff positions 1970-1976.



                                       56

<PAGE>



Robert E. McMahon has been Vice  President  Information  Systems since  November
1993; prior to that he was Vice President,  Information Systems for the Comstock
Michigan Fruit Division 1992-1993 and Director of Corporate  Information Systems
since December  1991. He joined the Comstock  Michigan Fruit Division as Systems
Integration  Manager in 1989 and became Director of Information Systems for that
Division in 1990.  Prior to employment with Curtice Burns,  he held  management,
executive and technical  positions with such organizations as Abbott Labs, BASF,
IBM, MTech, and Price Waterhouse.

Blaine B. Petersen has been Vice President  Operations since 1991; prior to that
he was Director of Operations  since 1990.  Before joining Curtice Burns, he was
Vice President Plant Operations, Grace Culinary Systems Division of W.R. Grace &
Co. 1988-1990,  Vice President  Operations,  Fishery Products,  Inc.  1983-1988.
Various executive management positions 1969-1983.

Earl L. Powers has been Vice President and Controller since March 1993, and Vice
President Finance and Management  Information  Systems,  Comstock Michigan Fruit
Division of the Company 1991 to March 1993. Prior to joining the Company, he was
Controller of various Pillsbury  Company  divisions  1987-1990 and various other
executive management positions at the Pillsbury Company 1976-1987.

Beatrice B.  Slizewski has been Vice President of Corporate  Communications  for
Curtice-Burns  and Pro-Fac since March 1995.  She joined the Company as Director
of Corporate Communications in 1991. Prior to joining Curtice Burns (1988-1991),
she worked as a marketing and public relations consultant for J.P. Associates, a
small business consulting agency in Rochester,  New York. Previous food industry
experience includes 14 years with the R.T. French Company (1974 - 1988) -- eight
years in public relations and seven years in various accounting functions.

Lois J.  Warlick-Jarvie  has been Vice President  Human  Resources since January
1993;  Corporate  Director Human  Resources  July 1991 to January 1993;  Manager
Compensation,  Benefits and Risk Management  January 1989 to July 1991;  various
administrative staff positions within the Company 1982 to 1989.

Dennis M. Mullen has been  President  and Chief  Executive  Officer of CMF since
March 1993. He was Senior Vice  President and Business Unit Manager Food Service
of CMF from  1991 to 1993,  and  Senior  Vice  President-Custom  Pack  Sales for
Nalley's  from  1990 to 1991.  Prior to  employment  with  the  Company,  he was
President and Chief Executive Officer of Globe Products Company.

Thomas A. Collins has been  President  and Chief  Executive  Officer of Southern
since 1990. He was Executive Vice President of Southern from 1989 to 1990,  Vice
President-Sales  and  Marketing of Southern from 1985 to 1989,  Vice  President,
Marketing  for Retail and  Foodservice  of  Southern  from 1981 to 1985 and Vice
President, Foodservice Sales of Southern from 1975 to 1981.

Ronald R. Fithen has been President and Chief Executive  Officer of Finger Lakes
since  1991.  Prior to joining  the  Company in 1991,  he was Plant  Manager for
Continental Can's largest manufacturing operation in St. Louis.

Eugene W.  Hermenet has been  President  and Chief  Executive  Officer of Brooks
since 1978. He was Executive  Vice President of Brooks from 1975 to 1978. He was
President of Silver Floss from 1972 to 1975, Vice President of Silver Floss from
1971 to 1972 and Assistant to the President of Silver Floss from 1969 to 1971.

Robert V. Call,  Jr. has been a Director of the Company since the  completion of
the  Acquisition.  Mr. Call had been a Director of the Company  since 1986 until
completion of the Acquisition  (at which time he resigned and was  reappointed).
He has been a Director of Pro-Fac since 1962. He was

                                       57

<PAGE>



President  of Pro-Fac from 1986 to March 27,  1995,  having  served as Treasurer
from  1973 to  1984.  He has  been a  member  of  Pro-Fac  since  1961.  He is a
vegetable, fruit and grain farmer (My-T Acres, Inc., Batavia, NY).

Bruce R. Fox has been a Director  of the  Company  since the  completion  of the
Acquisition.  He has been a Director of Pro-Fac  since 1974. He was Treasurer of
Pro-Fac from 1984 until March 27, 1995,  when he was elected  President.  He has
been a member of Pro-Fac  since 1974.  Mr. Fox is a fruit and  vegetable  grower
(N.J. Fox & Sons, Inc., Shelby, MI).

Cornelius D. Harrington,  prior to his retirement,  was President of the Bank of
New  England-West  in  Springfield,  MA or a  predecessor  to  the  Bank  of New
England-West  from 1978 to December 1990. He was Chief Executive  Officer of the
Bank of New  England-West  from 1984 to December 1990.  Until 1987, he served as
Chairman of the Board of Directors of BayState  Medical  Center in  Springfield,
MA. He has been a Director of the Farm Credit Bank of Springfield  since January
1994.

Steven D. Koinzan has been a Director of the Company since the completion of the
Acquisition.  He has been a Director of Pro-Fac  since 1983. He was Secretary of
Pro-Fac from March 1993 until March 27, 1995, when he was elected Treasurer.  He
has been a member of Pro-Fac since 1979.  Mr.  Koinzan is a popcorn,  field corn
and soybean farmer (Koinzan Farms; Norden, Nebraska).

William B. McKnight, Jr. has been a Director of the Company since the completion
of the  Acquisition.  Mr. McKnight is President and Chief  Executive  Officer of
Wise Snack Foods.  He was Executive Vice President of the Nabisco Foods Group of
RJR Nabisco,  Inc. until 1993. He was President and Chief  Executive  Officer of
the  Nabisco  Foods  Company  from  1988 to 1992 and  President  of the  Biscuit
Division  of the  Nabisco  Foods  Group  from  1986 to 1988.  Mr.  McKnight  was
President of the Grocery  Division of the Nabisco Foods Group from 1984 to 1986,
President of the Grocery Products Division from 1982 to 1984 and Vice President,
Marketing of the Special Products Division from 1981 to 1982. From 1968 to 1981,
he held various  management  positions at General Mills,  Inc. Mr.  McKnight has
been a Director of  VideOcart,  Inc.  since 1989 and a Director  of  Ghirardelli
Chocolate  Company since 1991. He is a member of the Executive  Committee of the
Kenyon College Fund and St. Clare's Riverside Hospital.

Frank M. Stotz has been a Director of the Company  since the  completion  of the
Acquisition.  Mr.  Stotz  retired  in 1994  from his  position  as  Senior  Vice
President -- Finance of Bausch & Lomb Incorporated. Before joining Bausch & Lomb
in that  capacity in 1991,  Mr.  Stotz was a partner with Price  Waterhouse.  He
joined Price  Waterhouse in Chicago in 1954, was admitted to partnership in 1966
and retired from the firm in 1991 to join Bausch & Lomb.  From 1980 to 1991,  he
was partner in charge of the  Rochester  office of Price  Waterhouse.  Mr. Stotz
serves on the  Boards of  Trustees  of St.  John  Fisher  College,  The  Genesee
Hospital, The Rochester Center for Governmental Research and The Automobile Club
of  Rochester.  He is also a member  of the  Bishop's  Council  of the  Catholic
Diocese of Rochester.

Term of Office:  All  directors of the Company will hold office from the date of
election until the next annual meeting of shareholders or until their successors
are duly elected and qualified.  Each executive officer of the Company will hold
office from the date of election until his successor is elected or appointed.

There are no family  relationships  between any Director,  executive officer, or
any person  nominated or chosen by the Company to become a Director or executive
officer.  Officers  of the  Company  serve for a term of office from the date of
election to the next organization meeting of the Board of

                                       58

<PAGE>



Directors  and until their  respective  successors  are  elected and  qualified,
except in the case of death, resignation, or removal.

                             EXECUTIVE COMPENSATION

The following table shows the cash  compensation and certain other components of
the  compensation  of the chief  executive  officer  and the four (4) other most
highly  compensated  Executive  Officers of the Cooperative earned during fiscal
year ended June 24, 1995.

<TABLE>
<CAPTION>
Executive Compensation
Summary Compensation Table

                                                                
                                                        Annual                Long-Term
                                                      Compensation(1)        Compensation     Deferred
                                                   --------------------         Awards         Profit
 Name and Principal Position             Year      Salary        Bonus(2)      Options         Sharing
- -----------------------------           ------    --------       ------        --------        -------
<S>                                      <C>      <C>           <C>              <C>           <C>    
Roy A. Myers -                           1995     $258,375      $200,539         $     0       $10,609
   President, CEO of
   Curtice-Burns

William D. Rice -                        1995     $159,081      $116,143         $     0       $ 9,791
   Senior Vice President, CFO,
   Secretary and Treasurer of
   Curtice-Burns

Patrick D. Lindenbach -                  1995     $128,927      $ 71,504         $     0       $ 8,134
   Executive Vice President of
   Curtice-Burns

Dennis M. Mullen -                       1995     $112,772      $ 71,207         $     0       $ 7,265
   President, Comstock
   Michigan Fruit Division

Stephen R. Wright                        1995     $ 98,373      $ 51,628         $     0       $ 4,520
   General Manager and
   CEO of Pro-Fac
   Cooperative, Inc.
</TABLE>

(1)  No named Executive Officer has received personal benefits during the listed
     years in excess of the lesser of $50,000 or 10 percent of annual salary.

(2)  Pursuant to the Management  Incentive  Plan of the Company (the  'Incentive
     Plan'),  additional  compensation is paid if justified by the activities of
     the officers and employees  eligible  under the  Incentive  Plan and by the
     earnings of the Company and of Pro-Fac Cooperative, Inc. ('Pro-Fac').

Retirement  Plans: The Company's  Master Salaried  Retirement Plan (the 'Pension
Plan') provides  defined  retirement  benefits for its officers and all salaried
and clerical  personnel.  The  compensation  upon which the pension benefits are
determined is included in the salary column of the 'summary compensation table'.

For retirement  before age 65, the annual  benefits are reduced by an amount for
each year prior to age 65 at which such retirement  occurs so that if retirement
occurs at age 55, the benefits are 70 percent of those payable at age 65.

The  approximate  number  of years of Plan  participation  under  the  Company's
Pension  Plan as of June 24,  1995,  of the  Executive  Officers  listed  in the
compensation table are as follows: Patrick D. Lindenbach-6,  Dennis M. Mullen-5,
Roy A. Myers-33, William D. Rice-23, and Stephen R. Wright-22.

On January 28, 1992, the Company adopted an Excess Benefit Retirement Plan which
serves to provide  employees  with the same  retirement  benefit they would have
received from the Company's  Master  Salaried  Retirement  Plan under the career
average base pay formula, but for changes required under the 1986 Tax Reform Act
and the compensation limitation under Section 401(a)(17) of the Internal Revenue
Code,  which was  $150,000 on January 1, 1994,  having been  revised in the 1992
Omnibus Budget Reform Act.


                                       59

<PAGE>



The following table shows the estimated  pension  benefits  payable to a covered
participant,  at age 65,  at the  specified  final  average  pay,  and  years of
credited service levels under the Company's Master Salaried  Retirement Plan and
the Excess Benefit Retirement Plan.

<TABLE>
<CAPTION>
Pension Plan Table

                                                   Years of Plan Participation
   Final               -------------------------------------------------------------------------------------
Average Pay               15                20                 25                  30                 35
- -----------             -------          --------           --------            --------           ---------
<S>                     <C>              <C>                <C>                 <C>                <C>     
  $125,000              $22,586          $ 29,522           $ 36,435            $ 43,397           $ 50,540
   150,000               27,836            36,522             45,185              53,897             62,790
   175,000               33,086            43,522             53,935              64,397             75,040
   200,000               38,336            50,522             62,685              74,897             87,290
   225,000               43,586            57,522             71,435              85,397             99,540
   250,000               48,836            64,522             80,185              95,897            111,790
   275,000               54,086            71,522             88,935             106,397            124,040
   300,000               59,336            78,522             97,685             116,897            136,290
   325,000               64,586            85,522            106,435             127,397            148,540
   350,000               69,836            92,522            115,185             137,897            160,790
   375,000               75,086            99,522            123,935             148,397            173,040
   400,000               80,336           106,522            132,685             158,897            185,290

The benefits  listed on the Pension Plan Table are not subject to any  deduction
for Social Security.

Change of Control  Provisions of Severance and Other Benefit Plans:  The Company
has adopted a Change of Control Severance Plan concerning  certain key employees
and  Executive  Officers  (the  'Plan').  The Plan  provides  salary and benefit
continuation to designated  executives (including the named executives listed in
the  compensation  table) in the event their  employment is terminated  within a
specified  period  after a change of  control  of the  Company,  as such term is
defined in the Plan.

The Plan will remain in existence  until November 3, 1996. The Plan provides for
salary and benefit continuation upon termination other than for cause within the
two-year period following a change of control as follows: one year of salary and
benefit continuation for Messrs. Myers and Rice; two years of salary and benefit
continuation for the other designated  executives  including Messrs.  Lindenbach
and Mullen,  or until the executive obtains other employment at an annual salary
not less than 75 percent of his annual salary at termination,  whichever  occurs
first.

The Profit  Sharing Plan and the Incentive Plan also contain a change of control
provision pursuant to which, in the event of a change of control of the Company,
participants in such plan who are terminated within two years following a change
in control are  entitled to an  allocation  of benefits  under such plan for the
fiscal  year of their  termination  on a pro rata basis for the part of the year
they were employed.

Directors Compensation:  In fiscal 1995, directors of Pro-Fac received an annual
stipend of $6,000 per year,  plus $200 per day for attending  Board or Committee
meetings, except for the President, who received double those amounts.

In fiscal 1995,  non-employee  directors of Curtice-Burns who were designated by
Pro-Fac  received  an annual  stipend of $6,000 per year,  plus $200 per day for
attending  Board or  Committee  meetings.  In fiscal  1995,  all  other  outside
directors, Messrs. Harrington,  McKnight, and Stotz received $18,000 in addition
to $600 per day.  The  Chairman of the Board  receives a fixed amount in lieu of
the standard  attendance fees and annual stipend.  The Company accrued an annual
stipend of $24,700 for Mr. Call as Chairman of the Board. Mr. Myers was not paid
directors' fees.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth certain information,  as of August 21, 1995, with
respect to (i) each  person  known by Pro-Fac to own  beneficially  5 percent or
more of any class of Pro-Fac's voting securities, (ii) each

                                       60

<PAGE>



director and executive  officer of Pro-Fac and (iii) all directors and executive
officers of Pro-Fac as a group.

</TABLE>
<TABLE>
<CAPTION>

                                                 Title             Amount and Nature of              Percent of
             Name                               of Class          Beneficial Ownership(A)              Class(B)
- --------------------------------                --------         ------------------------            -----------
<S>                                             <C>              <C>                           <C>
Cherry Central Cooperative, Inc.                Common                   383,942                          20.43%
   P.O. Box 988                                 Preferred                 41,638                           1.37%
   Traverse City, MI 49685

Michigan Blueberry Growers Assoc.               Common                   116,400                           6.20%
  P.O. Drawer B                                 Preferred                 93,200                           3.06%
  Grand Junction, MI 49056

Dale E. Burmeister                              Common                     3,218(c)                        0.17%
                                                Preferred                    703(c)                        0.02%
                                                                           8,490                           0.28%

Robert V. Call, Jr.                             Common                    39,116(d)                        2.08%
                                                Preferred                 23,702(d)                        0.78%
                                                                          13,088(e)                        0.43%
                                                                           5,361(f)                        0.18%
                                                                           1,506                           0.05%

Glen Lee Chase                                  Common                     9,472(g)                        0.50%
                                                Preferred                  4,962(g)                        0.16%

Tommy R. Croner                                 Common                     7,026(h)                        0.37%
                                                Preferred                 10,076(i)                        0.33%

Albert P. Fazio                                 Common                     8,000(j)                        0.43%
                                                Preferred                  8,430(j)                        0.28%

Bruce R. Fox                                    Common                    20,597(k)                        1.10%
                                                Preferred                  8,572(k)                        0.28%
                                                                           3,902(l)                        0.13%
                                                                           1,589                           0.05%

Thomas R. Kalchik                               Preferred                    328(n)                        0.01%

Steven D. Koinzan                               Common                     7,140                           0.38%
                                                Preferred                  1,924                           0.06%

Kenneth A. Mattingly                            Common                     5,150(m)                        0.27%
                                                Preferred                  3,147(m)                        0.10%

Allan D. Mitchell                               Common                        78                           0.00%
                                                Preferred                  1,674(n)                        0.06%
                                                                           5,006                           0.16%

Kevin M. Murphy                                 Preferred                    300                           0.01%

Allan W. Overhiser                              Common                     1,379(o)                        0.07%
                                                Preferred                  1,512(o)                        0.05%

Paul E. Roe                                     Common                    12,851(p)                        0.68%
                                                Preferred                  3,160(p)                        0.10%

Edward L. Whitaker                              Common                       240                           0.01%
                                                Preferred                    117                           0.00%

Stephen R. Wright                               Preferred                    840                           0.03%

All directors and officers
   as a group                                   Common                   114,267                           6.08%
                                                Preferred                108,389                           3.56%

</TABLE>


                                       61

<PAGE>



(a)  Certain of the directors named above may have the  opportunity,  along with
     the  other  members  producing  a  specific  crop,  to  acquire  beneficial
     ownership  of  additional  shares of the common  stock of Pro-Fac  within a
     period of  approximately  60 days  commencing  February  1, 1995 if Pro-Fac
     determines  that a permanent  change is  required in the total  quantity of
     that particular crop.

(b)  In the above table,  each director who has direct  beneficial  ownership of
     common or  preferred  shares by  reason of being the  record  owner of such
     shares has sole voting and  investment  power with  respect to such shares,
     while  each  director  who has  direct  beneficial  ownership  of common or
     preferred  shares as a result of owning such  shares as a joint  tenant has
     shared voting and investment power regarding such shares. Each director who
     has indirect  beneficial  ownership of common or preferred shares resulting
     from  his  status  as a  shareholder  or a  partner  of  a  corporation  or
     partnership  which is the record  owner of such  shares has sole voting and
     investment  power if he controls such cor- poration or  partnership.  If he
     does not control such corporation or partnership,  he has shared voting and
     investment power. Pro-Fac does not believe that the percentage ownership of
     any such corporation or partnership by a director is material, since in the
     aggregate  no director  beneficially  owns in excess of 5 percent of either
     the common or preferred shares of Pro-Fac.

(c)  Record ownership by Lakeshore Farms, Inc.

(d)  Record ownership by My-T Acres, Inc.

(e)  Record ownership by My-T Acres, Inc. Employee Profit-Sharing Plan

(f)  Record ownership by Call Farms, Inc.

(g)  Record ownership by Chase Farms, Inc.

(h)  Record ownership by Richard Croner & Son

(i)  Record ownership by T-Rich, Inc.

(j)  Record ownership by New Columbia Garden Co., Inc.

(k)  Record ownership by N.J. Fox & Sons, Inc.

(l)  Record ownership by K. Fox

(m)  Record ownership by M-B Farms, Inc.

(n)  Record ownership jointly with spouse

(o)  Record ownership by A.W. Overhiser Orchards

(p)  Record ownership by Roe Acres, Inc.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Equity Ownership in CoBank: As part of its historical lending  arrangements with
the Bank, which is a cooperative,  Pro-Fac made investments in the Bank. Pro-Fac
made these  investments  through (i) a capital  purchase  obligation  equal to a
percentage, set annually based on the Bank's capital needs, of its interest paid
to the Bank and (ii) a patronage  rebate on interest paid by Pro-Fac to the Bank
based on the Bank's  earnings,  which is paid in cash and capital  certificates.
The  investments in the Bank are capital  certificates  that are redeemed by the
Bank,   currently   beginning  six  years  after   issuance  in  four  quarterly
installments.  As of June 24, 1995,  the amount of Pro-Fac's  investment  in the
Bank  was  approximately  $22.9  million.   Pursuant  to  its  capital  purchase
obligation,  Pro-Fac  increased  its  investment in the Bank by $1.3 million and
$2.6 million in fiscal 1995 and 1994,  respectively.  Amounts paid to Pro-Fac on
account of dividends and the  redemption of capital  certificates  in connection
with such investment were $2.3 million and $3.1 million in fiscal 1995 and 1994,
respectively.  In connection  with the  Transactions,  Pro-Fac  contributed  its
investment in the Bank to the capital of the Company.

Purchase  of Crops by  Pro-Fac:  Each of the  members of Pro-Fac  sells crops to
Pro-Fac pursuant to a general marketing agreement between such member and

                                       62

<PAGE>



Pro-Fac,  which  crops in turn are sold to the  Company  pursuant to the Pro-Fac
Marketing and Facilitation Agreement. Prior to the Acquisition, these crops were
sold to the Company  pursuant to the Integrated  Agreement.  During fiscal 1995,
the following  directors and executive  officers of Pro-Fac  directly or through
sole  proprietorships  or  corporations,  sold  crops to  Pro-Fac  and  provided
harvesting,  trucking  and  waste  removal  services  to  Curtice  Burns for the
following aggregate amounts:

<TABLE>
<CAPTION>

                                                    Relationship                     Aggregate Amount Paid
        Name                                         To Pro-Fac                         In Fiscal 1995
- -----------------------------------------------     -------------------------       ---------------------
                                                                                     (Dollars in Millions)
<S>                                                 <C>                              <C>
Dale E. Burmeister................................  Director                                     $ 0.1
Robert V. Call, Jr................................  Director                                       2.1
Glen Lee Chase....................................  Director                                       0.1
Tommy R. Croner...................................  Director and Secretary                         0.3
Albert P. Fazio...................................  Director and Vice President                    0.2
Bruce R. Fox......................................  Director and President                         1.1
Steven D. Koinzan.................................  Director and Treasurer                         0.2
Kenneth A. Mattingly..............................  Director                                       0.7
Paul E. Roe.......................................  Director                                       0.5
Allan D. Mitchell.................................  Director                                       0.2
</TABLE>

Stock Option Payments to Management:  In conjunction with the acquisition of the
Company,  $1.7 million  representing  the  aggregate  payments that were made in
connection  with the  cancellation  of certain  outstanding  options to purchase
shares of Curtice Burns stock which were exercisable at a price less than $19.00
per share.

Of the total stock option  payments made in  conjunction  with the  acquisition,
following were the payments to those listed in the summary compensation table:

<TABLE>
<CAPTION>

                                        Name                         Amount
                              ------------------------              ---------
                            <S>                                  <C>     
                               Roy A. Myers                         $148,348
                               William D. Rice                      $154,231
                               Patrick D. Lindenbach                $ 85,545
                               Dennis M. Mullen                     $ 17,850
                               Stephen R. Wright                    $ 27,746
</TABLE>


Sale of  Nalley's  Canada Ltd:  Subsequent  to the end of the fiscal  year,  the
Company sold its Nalley's Canada Ltd.  subsidiary to a group of investors led by
Mr.  Patrick  Lindenbach,  who is  Chief  Executive  Officer  for the  Company's
Nalley's  Fine Foods  Division.  The sale price was  approximately  $8  million,
one-half  in cash and  one-half  in notes.  The  effect on ongoing  earnings  is
negligible and appropriate incentives,  reporting relationships,  and management
reports have been  instituted  to avoid any problems or  appearance  of problems
with conflict of interest.

Directors and Officers Liability Insurance: As authorized by New York law and in
accordance  with the policy of that state,  the Company has  obtained  insurance
from Chubb Group Insurance insuring the Company against any obligation it incurs
as a result of its  indemnification of its officers and directors,  and insuring
such  officers  and  directors  for  liability  against  which  they  may not be
indemnified by the Cooperative. This insurance has a term expiring on August 15,
1996, at an annual cost of approximately  $85,000. As of this date, no sums have
been  paid  to  any  officers  or  directors  of  the  Cooperative   under  this
indemnification insurance contract.



                                       63

<PAGE>



                                 LEGAL OPINION

The validity of the  securities  offered hereby has been passed upon for Pro-Fac
by Harris Beach & Wilcox, LLP, 130 East Main Street, Rochester, New York 14604.

                                    EXPERTS

The  consolidated  financial  statements  and  financial  statement  schedule of
Pro-Fac Cooperative, Inc. at June 24, 1995 and June 25, 1994 and for each of the
three years in the period ended June 24, 1995, included in the Prospectus,  have
been so included in reliance on the reports of Price Waterhouse LLP, independent
accountants  given on the  authority  of said firm as  experts in  auditing  and
accounting.

The  consolidated  financial  statements  and  financial  statement  schedule of
Curtice-Burns  Foods,  Inc.  at June 24,  1995 and  June 25,  1994,  and for the
periods from June 26, 1994 to November 3, 1994, the period from November 4, 1994
to June 27,  1995,  and for each of the two years in the  period  ended June 25,
1994  included  in the  Prospectus,  have been so  included  in  reliance on the
reports of Price Waterhouse, LLP, independent accounts.


                                       64

<PAGE>



                         INDEX TO FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
     ITEM                                                                                            Page
- -----------------                                                                                    ----
<S>                                                                                                  <C>
Curtice-Burns Foods, Inc. and Consolidated Subsidiaries:
   Reports of Independent Accountants...............................................................  F-2
   Consolidated Financial Statements for the years ended
      June 24, 1995, June 25, 1994, and June 26, 1993:
      Consolidated Statement of Operations and
         Retained Earnings..........................................................................  F-4
      Consolidated Balance Sheet....................................................................  F-5
      Consolidated Statement of Cash Flows..........................................................  F-6
      Notes to Consolidated Financial Statements....................................................  F-7

Pro-Fac Cooperative, Inc.:
   Report of Independent Accountants................................................................ F-21
   Consolidated Financial Statements for the years ended
      June 24, 1995, June 25, 1994, and June 26, 1993:
      Consolidated Statement of Operations and Net Proceeds......................................... F-22
      Consolidated Balance Sheet.................................................................... F-23
      Consolidated Statement of Cash Flows.......................................................... F-24
      Consolidated Statement of Changes in Shareholders' and
         Members' Capitalization and Common Stock................................................... F-26
      Notes to Consolidated Financial Statements.................................................... F-27
</TABLE>



                                      F-1

<PAGE>



                       REPORT OF INDEPENDENT ACCOUNTANTS



August 16, 1995



To the Shareholder and
Board of Directors of
Curtice-Burns Foods, Inc.

In our opinion,  the  consolidated  balance  sheet and the related  consolidated
statements  of operations  and retained  earnings and of cash flows listed under
Item 8 of this Form 10-K present fairly, in all material respects, the financial
position of Curtice-Burns Foods, Inc. and its subsidiaries ('Successor Company')
at June 24, 1995,  and the results of their  operations and their cash flows for
the period  November 4, 1994 to June 24,  1995,  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Successor Company's  management;  our responsibility is to
express  an  opinion  on these  financial  statements  based on our  audits.  We
conducted our audits of these  statements in accordance with generally  accepted
auditing  standards  which  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,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

As discussed  in Notes 2 and 3 to the  financial  statements,  as of November 3,
1994,  the  Successor  Company  became  a wholly  owned  subsidiary  of  Pro-Fac
Cooperative,  Inc. In  conjunction  with this change in ownership,  identifiable
assets and liabilities were adjusted to reflect their fair values at the date of
acquisition.

Our audits of the  consolidated  financial  statements also included an audit of
the financial  statement schedule listed in the accompanying index and appearing
under  Item 14 of the  Form  10-K.  In our  opinion,  this  financial  statement
schedule  presents fairly, in all material  respects,  the information set forth
therein  for the  period  November  4,  1994  to  June  24,  1995  when  read in
conjunction with the consolidated financial statements.



/s/Price Waterhouse, LLP
- -------------------------
   Price Waterhouse, LLP
   Rochester, New York
   August 16, 1995


                                      F-2

<PAGE>


                       REPORT OF INDEPENDENT ACCOUNTANTS



August 16, 1995



To the Shareholder and
Board of Directors of
Curtice-Burns Foods, Inc.

In  our  opinion,  the  consolidated  balance  sheet  and  related  consolidated
statements  of operations  and retained  earnings and of cash flows listed under
Item 8 of this Form 10-K present fairly, in all material respects, the financial
position  of  Curtice-Burns  Foods,  Inc.  and  its  subsidiaries  ('Predecessor
Company')  at June 25, 1994 and the results of their  operations  and their cash
flows for the period  from June 26, 1994 to November 3, 1994 and for each of the
two fiscal years in the period ended June 25, 1994, in conformity with generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Predecessor Company's management; our responsibility is to
express  an  opinion  on these  financial  statements  based on our  audits.  We
conducted our audits of these  statements in accordance with generally  accepted
auditing  standards  which  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,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

Our audits of the  consolidated  financial  statements also included an audit of
the financial  statement schedule listed in the accompanying index and appearing
under  Item 14 of this Form  10-K.  In our  opinion,  this  financial  statement
schedule  presents fairly, in all material  respects,  the information set forth
therein  for the period  from June 26,  1994 to November 3, 1994 and for each of
the two fiscal years in the period ended June 25, 1994 when read in  conjunction
with the related consolidated financial statements.



/s/Price Waterhouse, LLP
- -------------------------
   Price Waterhouse, LLP
   Rochester, New York
   August 16, 1995



                                      F-3

<PAGE>



                              FINANCIAL STATEMENTS

The Company is a wholly-owned  subsidiary of Pro-Fac.  The financial  statements
contained  herein  present the results of the Company during the period prior to
its  acquisition  by Pro-Fac  (the  'Predecessor  entity') as well as the period
subsequent to its November 3, 1994  acquisition  (the 'Successor  entity').  The
financial  statements of the  Predecessor  entity and  Successor  entity are not
comparable in certain respects because of differences  between the cost bases of
the assets held by the  Predecessor  entity  compared  to that of the  Successor
entity  as  well  as  the  effect  on  the  Successor  entity's  operations  for
adjustments to depreciation, amortization, and interest expense.

Curtice-Burns Foods, Inc.
Consolidated Statement of Operations and Retained Earnings

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                       Fiscal 1995
                                                 ----------------------
                                                 11/4/94 -    6/26/94 -
                                                 6/24/95      11/3/94        Fiscal 1994     Fiscal 1993
                                                Successor     Predecessor    Predecessor     Predecessor
                                                ---------     -----------    -----------     -----------
<S>                                             <C>            <C>           <C>             <C>      
Net sales                                       $ 471,904      $276,621      $ 829,116       $ 878,627
Cost of sales                                     334,329       195,810        592,621         632,663
                                                ---------      --------      ---------       ---------
Gross profit                                      137,575        80,811        236,495         245,964
Restructuring expenses, including net
   (loss)/gain from division disposals                 --        (8,415)         7,768         (61,037)
Change in control expenses                             --        (2,150)        (3,500)             --
Gain on assets net of additional costs
   incurred as a result of the fire                (2,315)        6,469             --              --
Other selling, administrative, and
   general expenses                               (99,361)      (60,576)      (186,934)       (207,119)
                                                ---------      --------      ---------       --------- 
Operating income/(loss) before dividing
   with Pro-Fac                                    35,899        16,139         53,829         (22,192)
Interest expense                                  (24,790)       (7,624)       (18,205)        (19,550)
                                                ---------      --------      ---------       --------- 
Pretax earnings/(loss) before dividing
   with Pro-Fac                                    11,109         8,515         35,624         (41,742)
Pro-Fac share of (earnings)/loss                   (5,554)       (4,062)       (16,849)         21,800
                                                ---------      --------      ---------       ---------
Income/(loss) before taxes                          5,555         4,453         18,775         (19,942)
Provision for taxes                                (3,291)       (2,735)        (8,665)         (3,895)
                                                ---------      --------      ---------       --------- 
Net income/(loss)                                   2,264         1,718         10,110         (23,837)
Retained earnings at beginning of period               --        58,121         53,541          82,882
Less cash dividends declared                       (2,264)       (1,390)        (5,530)         (5,504)
                                                ---------      --------      ---------       --------- 
Retained earnings  at end of period             $      --      $ 58,449      $  58,121       $  53,541
                                                =========      ========      =========       =========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-4

<PAGE>



Curtice-Burns Foods, Inc.
Consolidated Balance Sheet

<TABLE>
<CAPTION>
(Dollars in Thousands)                                                               Successor  Predecessor
                                                                                      6/24/95     6/25/94
                                                                                     ---------  -----------
<S>                                                                                  <C>         <C>     
Assets
Current assets:
   Cash                                                                              $  4,158    $  2,928
   Accounts receivable trade, less allowances for bad
     debts of $673 and $1,066, respectively                                            47,341      57,640
   Accounts receivable, other                                                          19,812       8,460
   Income taxes refundable                                                              1,043         237
   Current deferred tax asset                                                           6,784      10,487
   Inventories -
     Finished goods                                                                   108,691     108,538
     Raw materials and supplies                                                        51,491      46,721
                                                                                     --------    --------
       Total inventories                                                              160,182     155,259
                                                                                     --------    --------
   Receivable from Pro-Fac                                                              1,001          --
   Prepaid manufacturing expense                                                        9,903       8,190
   Prepaid expenses and other current assets                                            2,306       4,305
                                                                                     --------    --------
       Total current assets                                                           252,530     247,506
Investment in Bank                                                                     22,907          --
Property, plant, and equipment, net                                                   272,192     167,516
Goodwill and other intangibles, less accumulated
   amortization of $2,539 and $10,335, respectively                                   101,494      24,909
Assets held for sale                                                                   13,863          --
Other assets                                                                            9,298       7,007
                                                                                     --------    --------
     Total Assets                                                                    $672,284    $446,938
                                                                                     ========    ========
Liabilities and shareholders' equity
Current liabilities:
   Accounts payable                                                                  $ 60,112    $ 62,335
   Due to Pro-Fac                                                                          --       9,447
   Accrued interest                                                                     9,171          93
   Accrued employee compensation                                                       11,644      11,482
   Other accrued expenses                                                              15,116      26,854
   Current portion of obligations under capital leases                                    764      18,430
   Current portion of long-term debt                                                   11,552      14,816
                                                                                     --------    --------
       Total current liabilities                                                      108,359     143,457
Long-term debt                                                                        183,665      79,061
Senior subordinated notes                                                             160,000          --
Obligations under capital leases                                                        1,620     124,973
Deferred income tax liabilities                                                        59,721      14,958
Other non-current liabilities                                                          17,836       3,591
                                                                                     --------    --------
     Total liabilities                                                                531,201     366,040
                                                                                     --------    --------
Commitments and Contingencies
Shareholders' Equity:
   Class A common - $.99 par value; -0- and
     10,125,000 shares authorized; -0- and
       6,628,430 outstanding, respectively                                                 --       6,562
   Class B common - $.99 par value; -0- and
     4,050,000 shares authorized; -0- and
       2,056,876 outstanding, respectively                                                 --       2,036
   Common stock, par value $.01; 10,000 shares
     outstanding, owned by Pro-Fac                                                         --          --

   Additional paid-in capital:                            6/24/95        6/25/94
     Shareholder paid-in capital                          151,083         14,224           --          --
     Less capital contribution receivable                 (10,000)            --           --          --
                                                         --------       --------                         
                                                          141,083         14,224      141,083      14,224
                                                         ========       ========                         
     Retained earnings                                                                     --      58,121
     Minimum pension liability                                                             --         (45)
                                                                                     --------    -------- 
       Total shareholders' equity                                                     141,083      80,898
                                                                                     --------    --------
       Total liabilities and shareholders' equity                                    $672,284    $446,938
                                                                                     ========    ========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-5

<PAGE>



Curtice-Burns Foods, Inc.
Consolidated Statement of Cash Flows

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                                                        Fiscal 1995
                                                                                   ----------------------
                                                                                    11/4/94 -  6/26/94 -
                                                                                    6/24/95    11/3/94     Fiscal 1994   Fiscal 1993
                                                                                   Successor  Predecessor  Predecessor   Predecessor
                                                                                   ---------  -----------  -----------   -----------
<S>                                                                                <C>         <C>         <C>           <C>      
Cash Flows From Operating Activities:
   Net income/(loss)                                                               $   2,264   $  1,718      $ 10,110      $(23,837)
   Adjustments to reconcile net income/(loss) to net cash provided by
      operating activities -
      Restructuring:
          Net loss/(gain) from division disposals                                         --      5,567        (7,768)       61,037
          Including net operating losses subsequent to decision to dispose                --      2,848            --            --
      Gain on assets resulting from fire claim                                            --     (6,469)           --            --
      Amortization of goodwill, other intangibles, and financing fees                  3,218        753         1,685         2,538
      Depreciation                                                                    13,864      6,228        22,322        25,432
      Provision for deferred taxes                                                     4,205     (4,705)        2,670       (10,642)
      Provision for losses on accounts receivable                                         91        292           709           346
      Equity in undistributed earnings of Bank                                        (1,288)        --            --            --
      Change in assets and liabilities:
          Accounts receivable                                                         11,540    (12,722)        5,704        (8,043)
          Inventories                                                                 67,022    (70,961)          250         4,738
          Income taxes refundable/payable                                             (1,043)     1,491        (9,283)       11,617
          Deferred taxes                                                                 517      3,481            --            --
          Accounts payable and accrued expenses                                      (13,140)    (5,662)       (7,313)        2,497
          Receivable from/payable to Pro-Fac                                         (20,098)     9,650           834        (1,654)
          Other assets and liabilities                                                15,012      8,733         2,055        (3,345)
                                                                                   ---------   --------      --------      -------- 
Net cash provided by/(used in) operating activities                                   82,164    (59,758)       21,975        60,684
                                                                                   ---------   --------      --------      --------
Cash Flows From Investing Activities:
   Goodwill and other intangible assets                                                   --         --        (1,637)      (26,898)
   Purchase of property, plant, and equipment                                        (26,891)    (5,689)       (9,543)       (8,360)
   Proceeds from disposals                                                                --         --        45,068         8,834
                                                                                   ---------   --------      --------      --------
Net cash (used in)/provided by investing activities                                  (26,891)    (5,689)       33,888       (26,424)
                                                                                   ---------   --------      --------      -------- 
Cash Flows From Financing Activities:
   Receivable from/payable to Pro-Fac                                                (42,000)    42,000          (500)      (16,000)
   Proceeds from issuance of short-term debt                                              --     30,000            --            --
   Proceeds from issuance of long-term debt                                          359,000     10,886        40,378        33,348
   Payments on short term debt                                                       (30,000)        --            --            --
   Payments on long-term debt including acquisition-related financing fees          (178,015)      (350)      (50,194)      (16,644)
   Payments on capital leases                                                         (1,259)   (11,344)      (44,293)      (29,570)
   Stock activity relating to Predecessor's equity                                        --         52           688           500
   Amounts paid to shareholders for acquisition                                     (167,800)        --            --            --
   Capital contribution by Pro-Fac                                                     3,888         --            --            --
   Cash dividends paid                                                                (2,264)    (1,390)       (5,530)       (5,504)
                                                                                   ---------   --------      --------      -------- 
Net cash (used in)/provided by financing activities                                  (58,450)    69,854       (59,451)      (33,870)
                                                                                   ---------   --------      --------      -------- 
Net change in cash                                                                    (3,177)     4,407        (3,588)          390
Cash at beginning of period                                                            7,335      2,928         6,516         6,126
                                                                                   ---------   --------      --------      --------
Cash at end of period                                                              $   4,158   $  7,335      $  2,928      $  6,516
                                                                                   =========   ========      ========      ========

Supplemental Disclosure of Cash Flow Information:
   Cash paid during the period for -
      Interest (net of amount capitalized)                                         $  17,531   $  6,967      $ 18,623      $ 19,757
                                                                                   =========   ========      ========      ========
      Income taxes, net                                                            $   5,567   $  1,417      $ 15,077      $  1,909
                                                                                   =========   ========      ========      ========

Supplemental Schedule of Non-Cash Investing and Financing Activities:
   In conjunction with the purchase of Curtice-Burns by Pro-Fac during fiscal
      1995, the following non-cash transactions occurred:
          Transfer of Investment in CoBank from Pro-Fac                            $  21,619   $     --      $     --      $     --
          Debt forgiven by Pro-Fac                                                   110,576         --            --            --
          Other assets contributed by Pro-Fac                                          5,000         --            --            --
                                                                                   ---------   --------      --------      --------
                                                                                   $ 137,195   $     --      $     --      $     --
                                                                                   =========   ========      ========      ========
      Capital lease obligations incurred                                           $   1,562   $     --      $ 10,723      $ 16,065
                                                                                   =========   ========      ========      ========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-6

<PAGE>



                           CURTICE-BURNS FOODS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.     SUMMARY OF ACCOUNTING POLICIES

The  accompanying  consolidated  financial  statements  have  been  prepared  in
accordance  with  generally  accepted  accounting   principles.   The  following
summarizes the significant accounting policies applied in the preparation of the
accompanying  financial  statements.  On  November  3, 1994,  Curtice-Burns  was
acquired  by Pro-Fac  Cooperative,  Inc.  ('Pro-Fac')  at which time the Company
became a wholly-owned  subsidiary of Pro-Fac.  The accounting  policies apply to
both the Predecessor  entity and Successor  entity  companies  unless  otherwise
noted.

Fiscal Year:  The financial  statements of the  Predecessor  entity  include the
period from June 26, 1994 through  November 3, 1994, the  acquisition  date. The
financial statements of the Successor entity include the period from November 3,
1994 through June 24, 1995, the fiscal year end (see NOTE 3). The fiscal year of
the Successor entity corresponds with that of its parent,  Pro-Fac,  and ends on
the last Saturday in June.

Consolidation: The consolidated financial statements include the Company and its
wholly-owned  subsidiaries  after  elimination of intercompany  transactions and
balances.

Reclassification:  Certain items for fiscal 1994 and 1993 have been reclassified
to conform with fiscal 1995 presentations.

Inventories:  Inventories  are  stated  at the  lower of cost or  market  on the
first-in,  first-out ('FIFO') method. Inventory reserves are recorded to reflect
the difference  between FIFO cost and the market applicable to canned and frozen
fruit and vegetable  inventories.  These reserves  amounted to $.1 million,  $.4
million, $1.2 million for fiscal 1995, 1994, and 1993, respectively.

Investment  in CoBank ('The  Bank'):  The  Company's  investment  in the Bank is
required as a condition of borrowing. These securities are not physically issued
by the Bank,  but the  Company  is  notified  as to their  monetary  value.  The
investment  is carried  at cost plus the  Company's  share of the  undistributed
earnings  of the  Bank  (that  portion  of  patronage  refunds  not  distributed
currently in cash) which approximates  market. The investment was contributed to
the Company by Pro-Fac in conjunction with the acquisition.

Manufacturing  Overhead:  Allocation of manufacturing overhead to finished goods
produced is on the basis of a  production  year;  thus at the end of each fiscal
year,  manufacturing  costs  incurred  by  seasonal  plants,  subsequent  to the
previous pack, are deferred and included in the accompanying balance sheet under
the caption 'Prepaid manufacturing expense.'

Property, Plant, and Equipment and Related Lease Arrangements:  Property, plant,
and equipment  are  depreciated  over the  estimated  useful lives of the assets
using the straight-line method, half-year convention, over 4 to 40 years.

Assets  held  for sale are  separately  classified  on the  balance  sheet.  The
recorded value represents an estimate of net realizable value.

Lease arrangements are capitalized when such leases convey  substantially all of
the risks and benefits  incidental  to ownership.  Capital  leases are amortized
over either the lease term or the life of the  related  assets,  depending  upon
available purchase options and lease renewal features.

                                      F-7

<PAGE>



Income  Taxes:  Income  taxes are  provided  on income for  financial  reporting
purposes.  Deferred  income taxes resulting from temporary  differences  between
financial  reporting  and tax  reporting  are  appropriately  classified  in the
balance sheet and properly  reflect the effects of the acquisition in accordance
with  the  Statement  of  Financial   Accounting  Standards  ('SFAS')  No.  109,
'Accounting for Income Taxes.' See NOTE 7 - 'Taxes on Income.'

Pension:  The  Company  and its  subsidiaries  have  several  pension  plans and
participate  in various  union  pension  plans  which on a combined  basis cover
substantially  all employees.  Charges to income with respect to plans sponsored
by the Company and its subsidiaries are based upon actuarially determined costs.
Pension  liabilities are funded by periodic payments to the various pension plan
trusts.

Employers' Accounting for Postemployment Benefits: On June 26, 1994, the Company
adopted the SFAS No. 112, 'Employers'  Accounting for Postemployment  Benefits,'
with no significant impact. This statement establishes  accounting standards for
employers who provide benefits to former or inactive  employees after employment
but  before  retirement.  Postemployment  benefits  are all  types  of  benefits
provided  to former or  inactive  employees,  their  beneficiaries,  and covered
dependents.

Goodwill and Other Intangibles: Goodwill and other intangible assets include the
cost in excess of the fair value of net  tangible  assets  acquired  in purchase
transactions and acquired  non-competition  agreements and trademarks.  Goodwill
and  other  intangible  assets,  stated  net of  accumulated  amortization,  are
amortized on a straight-line basis over 5 to 35 years. The Company  periodically
assesses whether there has been a permanent impairment in the value of goodwill.
This is accomplished by determining  whether the estimated,  undiscounted future
cash flows from operating activities exceed the carrying value of goodwill as of
the  assessment  date.  Should  aggregate  future  cash  flows be less  than the
carrying  value,  a writedown  would be  required,  measured  by the  difference
between the discounted future cash flows and the carrying value of goodwill.

In March 1995,  the Financial  Accounting  Standards  Board issued SFAS No. 121,
'Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of' (SFAS No. 121).  SFAS No. 121 establishes  accounting  standards
for the impairment of long-lived assets,  certain  identifiable  intangibles and
goodwill related to those assets to be held and used, and for long-lived  assets
and certain  identifiable  intangibles  to be disposed of.  Management  believes
current policies in effect,  such as that pertaining to goodwill and intangibles
(as stated previously in this NOTE 1), satisfy the requirements of SFAS No. 121,
and no  further  action  on the  part  of  the  Company  will  be  required  for
compliance.

Commodities  Options  Contracts:  In  connection  with the  purchase  of certain
commodities for anticipated manufacturing requirements, the Company occasionally
enters into  options  contracts  as deemed  appropriate  to reduce the effect of
price  fluctuations.  These  options  contracts are accounted for as hedges and,
accordingly,  gains and losses are deferred and  recognized  in cost of sales as
part of the product cost.

Casualty  Insurance:  The  Company  is  insured  for  workers  compensation  and
automobile  liability through a self-insurance  program. The Company accrues for
the estimated losses from both asserted and unasserted  claims.  The estimate of
the liability for unasserted  claims arising from unreported  incidents is based
on an analysis of historical claims data.

Earnings Per Share Data Omitted:  Earnings per share amounts are not  presented,
as subsequent to November 3, 1994, the Company is a  wholly-owned  subsidiary of
Pro-Fac.

                                      F-8

<PAGE>



Environmental  Expenditures:  Environmental expenditures that pertain to current
operations   are  expensed  or   capitalized   consistent   with  the  Company's
capitalization  policy.  Expenditures  that  result from the  remediation  of an
existing  condition  caused by past operations that do not contribute to current
or  future  revenues  are  expensed.  Liabilities  are  recorded  when  remedial
activities are probable, and the cost can be reasonably estimated.

Advertising:  Production  costs of commercials  and  programming  are charged to
operations in the year first aired. The costs of other advertising promotion and
marketing  programs  are  charged  in the  year  incurred.  Advertising  expense
incurred  in  fiscal  year  1995,   1994,  and  1993  amounted  to  $13,150,000,
$13,318,000, and $16,499,000, respectively.

NOTE 2.     AGREEMENTS WITH PRO-FAC

On November 3, 1994, Curtice-Burns was acquired by Pro-Fac. See NOTE 3 - 'Change
in Control of the Company.' Pro-Fac and the Company were established together in
the early 1960s and, before Pro-Fac's recent  acquisition of the Company,  had a
long-standing  contractual  relationship  under  the  Integrated  Agreement  and
similar Predecessor entity agreements.  The Integrated Agreement, which has been
superseded by the Pro-Fac  Marketing and  Facilitation  Agreement,  consisted of
four principal sections: Operations Financing,  Marketing, Facilities Financing,
and Management.

The  provisions of the  Integrated  Agreement  included the financing of certain
assets  utilized in the business of the Company and provided a sharing of income
and losses between  Curtice-Burns  and Pro-Fac.  Under the Pro-Fac Marketing and
Facilitation Agreement,  Pro-Fac and the Company will continue the Marketing and
Management  arrangements  of the Integrated  Agreement as well as the sharing of
income and  losses.  The  capital  contribution  of  Pro-Fac  to the  Company at
acquisition  primarily  included the  cancellation of  indebtedness  and capital
lease obligations.

Subsequent to the acquisition date,  Pro-Fac invested an additional $3.9 million
and  committed  to another  $10.0  million  investment  which is  reflected as a
capital contribution on the balance sheet.

Funds made available by the distribution of investment  certificates to members,
in lieu of cash by Pro-Fac,  have historically been reinvested by Pro-Fac in the
Company.  Under the Indentures related to the Notes, Pro-Fac will be required to
reinvest   at  least  70  percent  of  the   additional   Patronage   income  in
Curtice-Burns.

Amounts  received by Pro-Fac from  Curtice-Burns  under both  Agreements for the
fiscal years ended June 24,  1995,  June 25,  1994,  and June 26, 1993  include:
commercial  market value of crops  delivered,  $55.9 million,  $59.2 million and
$59.8 million,  respectively;  interest income, $6.1 million, $15.6 million, and
$17.1 million,  respectively; and additional proceeds from profit/(loss) sharing
provisions,  $9.6  million,  $16.8  million and $(21.8)  million,  respectively.
Payments  by the  Company  to  Pro-Fac  for  interest,  amortization,  and lease
financing payments ceased as of November 3, 1994.

NOTE 3.     CHANGE IN CONTROL OF THE COMPANY

In 1993, the Company's management and Board of Directors began exploring several
strategic  alternatives  for the Company,  including a possible  sale of all the
equity of the  Company.  Those  activities  ultimately  resulted  in the Company
entering  into an Agreement  and Plan of Merger with Pro-Fac and its  subsidiary
PFAC on  September  27, 1994 (the  'Merger  Agreement').  Pursuant to the Merger
Agreement,  on October 4, 1994,  Pro-Fac initiated a tender offer for all of the
Company's outstanding stock at $19.00 per share. At the expiration of the tender
offer on November 2, 1994, 6,229,442 shares

                                      F-9

<PAGE>



of Class A and  2,046,997  shares of Class B common stock (or  approximately  94
percent and 99 percent,  respectively, of the total number of outstanding shares
of Class A and Class B common stock of the  Company)  had been validly  tendered
and not withdrawn.  All such tendered  shares were accepted for payment by PFAC.
On  November  3, 1994,  PFAC  merged  into the  Company,  making  the  Company a
wholly-owned subsidiary of Pro-Fac.

Prior to  November  3,  1994,  the  Company  expensed  $2.2  million  of  legal,
accounting,  investment  banking,  and other expenses  relative to the change of
control issue.  In recognizing  these  expenses,  the Company  allocated half of
these  amounts to Pro-Fac as a deduction to the profit split.  Pro-Fac  disputed
these charges, but such dispute was resolved with the merger.

The acquisition  was accounted for using the purchase  method of accounting.  In
conjunction  with the  change in  ownership  all other  identifiable  assets and
liabilities  were  adjusted  to  reflect  their  fair  values  at  the  date  of
acquisition.  In recording the  transaction,  approximately  $121.5  million was
recorded to adjust property,  plant, and equipment to fair market value, and the
asset lives were adjusted for assets acquired. The resulting annual depreciation
will approximate  $23.3 million on all existing assets at the appraised  values.
In  addition,  approximately  $104.0  million of goodwill  and other  intangible
assets were  recorded as the excess of purchase  cost over net assets  acquired.
Included  in this  amount was  approximately  $43.8  million  for  deferred  tax
adjustments  to properly  reflect the effects of the  acquisition  in accordance
with the SFAS No.  109,  'Accounting  for Income  Taxes.' The  resulting  annual
amortization  of goodwill  and other  intangible  assets will  approximate  $3.0
million for goodwill and other  intangible  assets using lives ranging from 5 to
35-years.

There were no other  significant  changes to accounting  policies as a result of
the acquisition.

In connection  with the  acquisition,  PFAC sold $160.0 million of 12.25 percent
Senior  Subordinated  Notes (the  'Notes')  due 2005 and  entered  into a credit
agreement (the 'New Credit  Agreement') with the Bank, which provided for a term
loan, a term-loan  facility,  a seasonal-loan  facility,  and a letter-of-credit
facility.  All obligations of PFAC under the Notes and the New Credit  Agreement
have become obligations of the Company.

Following, in capsule form, is the consolidated, unaudited results of operations
of  Curtice-Burns  Foods for the fiscal  years  ended June 24, 1995 and June 25,
1994,  assuming the  acquisition  by Pro-Fac took place at the  beginning of the
1994 fiscal year.  The column headed  'Actual' for June 24, 1995 is the total of
Successor and Predecessor entities.

<TABLE>
<CAPTION>
(In Millions)

                                             Fiscal Year Ended
                                          (Pro Forma is Unaudited)

                                         June 24, 1995                     June 25, 1994
                                     ----------------------           -----------------------
                                     Actual       Pro Forma            Actual       Pro Forma
                                     ------       ---------            ------       ---------
<S>                                  <C>             <C>               <C>             <C>   
      Net sales                      $748.5          $748.5            $829.1          $829.1
      Income before taxes            $ 10.0          $  7.0            $ 18.8          $  9.1
      Net income                     $  4.0          $  2.9            $ 10.1          $  3.1
</TABLE>

NOTE 4.     DISPOSALS

National  Oats:  On November 19, 1993,  the Company sold the oats portion of the
National Oats business for $39.0 million and transferred the popcorn business to
CMF. The sale of the oats  business  resulted in an  approximate  $10.9  million
pretax gain in fiscal 1994.

                                      F-10

<PAGE>



Hiland Potato Chips:  On November 22, 1993,  the Company sold certain  assets of
the Hiland potato chips business for  approximately  $3.0 million.  There was no
material gain or loss on this  transaction  after taking into account the fiscal
1993 restructuring  charge.

Meat Snacks: On February 22, 1994, the Company sold the meat snacks business for
approximately  $5.0 million.  There  was  no  material  gain  or  loss  on  this
transaction  after  taking  into  account  a  restructuring charge  recorded  in
fiscal 1993.

Nalley's  U.S.  Chips and Snacks:  On December  19,  1994,  the Company sold the
Nalley's U.S. Chips and Snacks business for approximately  $2.0 million.  In the
first quarter of fiscal 1995, the Company  recognized a charge of  approximately
$8.4 million in connection with the  elimination of this line of business.  This
sale was contemplated by Pro-Fac in conjunction with the acquisition.

Nalley's  Canada Ltd.:  On March 30, 1995,  the Company  announced the potential
sale of Nalley's Canada Ltd., located in Vancouver, British Columbia, to a group
led by  management  within its  Canadian  subsidiary.  This sale was  finalized,
subsequent  to fiscal  year end (as of June 26,  1995) and was  contemplated  by
Pro-Fac in conjunction with the acquisition.  The assets of Nalley's Canada Ltd.
are classified as held for sale as of June 24, 1995.

The  Company's  Nalley's  U.S.  division  will provide to Nalley's  Canada Ltd.,
through a supply agreement, those products which would no longer be manufactured
in Canada.

The business  divestitures  resulted in the following charges to earnings of the
Predecessor company in fiscal 1993, 1994 and fiscal 1995:

Fiscal 1993 Restructuring  Charge: To reflect completed and anticipated  effects
of the  restructuring  program,  the Company incurred  restructuring  charges in
fiscal 1993 of $61.0 million. This charge included the loss incurred on the sale
of the Lucca Frozen Foods business, anticipated losses on the sale of the Hiland
potato  chips  and meat  snacks  businesses,  and  other  costs  anticipated  in
conjunction with the restructuring program.

Fiscal 1994 Restructuring  Gain:  Included in fiscal 1994 results was a net gain
of $7.8 million  comprised  of a gain on the sale of the oats  business of $10.9
million,  net of a charge of $3.1 million to adjust previous estimates regarding
activities initiated in fiscal 1993.

Fiscal  1995  Restructuring  Charge:  Included  in  fiscal  1995  results  was a
restructuring charge of $8.4 million to reflect the estimated impact of the sale
of certain  assets of the Nalley's  U.S.  Chips and Snacks  operation  and other
expenses relating to the disposal of this operation.

NOTE 5.     DEBT

New Credit  Agreement:  The Bank has provided the Company,  subject to the terms
and conditions set out in the New Credit Agreement, as amended, with loans of up
to $200 million to finance the  purchase of shares  pursuant to the tender offer
and the merger,  to refinance  certain existing  indebtedness of Pro-Fac and the
Company,  and to pay fees and expenses  related to the  purchase of shares.  The
outstanding  borrowings  under the New Credit  Agreement  were $195.0 million at
June 24, 1995.

The Bank also has provided the Company,  subject to the terms and conditions set
out in the New Credit Agreement,  as amended,  with seasonal  financing of up to
$86.0 million and a $11.0 million  Letter of Credit  Facility.  The  Acquisition
Facility,  the  Seasonal  Facility,  and  the  Letter  of  Credit  Facility  are
collectively referred to herein as the 'Bank Facility.'

                                      F-11

<PAGE>



      Guarantees  and  Security:  All  obligations  under the Bank  Facility are
      guaranteed  by Pro-Fac  and certain  subsidiaries  of  Curtice-Burns  (the
      'Subsidiary  Guarantors').   The  Company's  obligations  under  the  Bank
      Facility and Pro-Fac's and the Subsidiary  Guarantors'  obligations  under
      their  respective  guaranties  are  secured  by all of the  assets  of the
      Company and each  guarantor,  respectively,  including (i) all present and
      future accounts,  contracts rights, chattel paper,  instruments (excluding
      shares of capital stock), documents,  inventory,  general intangibles, and
      equipment;  (ii) all real property; and (iii) all products and proceeds of
      the foregoing.

      Interest: The Bank Facility provides for interest rates on the Acquisition
      Facility,  at the  Company's  option,  equal  to (i) the  relevant  London
      interbank  offered rate plus 2.60  percent,  (ii) the relevant  prime rate
      plus 0.50 percent, or (iii) the relevant U.S.
      Treasury Rate plus 3.00 percent.

      The Seasonal Facility  provides for interest rates on amounts  outstanding
      thereunder  at the  Company's  option  equal  to (i) the  relevant  London
      interbank  offered rate plus 1.75  percent,  (ii) the relevant  prime rate
      minus 0.25  percent,  or (iii) the relevant  U.S.  Treasury Rate plus 2.00
      percent.  The Bank has extended to a portion of the  Acquisition  Facility
      for a limited  period of time certain fixed rates that were in effect with
      respect  to  indebtedness  repaid to the Bank on  November  3,  1994.  The
      weighted-average  rate of interest applicable to the Acquisition  Facility
      was 8.7  percent per annum for the period  from  November 3, 1994  through
      June 24, 1995.

      Based  on an  estimated  borrowing  rate at  fiscal  year  end 1995 of 9.0
      percent for  long-term  debt with similar terms and  maturities,  the fair
      value of the Company's long-term debt outstanding is approximately  $193.8
      million at June 24, 1995.

      Based  on an  estimated  borrowing  rate at  fiscal  year  end 1994 of 8.0
      percent for  long-term  debt with similar terms and  maturities,  the fair
      value of the Company's  long-term debt outstanding was approximately $88.7
      million for Pro-Fac  related  debt and $1.8 million for other debt at June
      25, 1994.

      Borrowings  under the Seasonal  Facility are payable at the  expiration of
      that  portion  of the  facility,  which is May  1996;  except  that for 15
      consecutive  calendar days during each fiscal year, the  borrowings  under
      the  Seasonal  Facility  must be zero.  The  average  borrowing  under the
      Seasonal   Facility  was  $65.1  million   during  fiscal  1995,  and  the
      weighted-average  interest rate on such  borrowing was 7.2 percent.  There
      were no  borrowings  under this  Seasonal  Facility at June 24, 1995.  The
      Letter of Credit  Facility  provides for the issuance of letters of credit
      through May 1996.

      Certain  Covenants:  The Pro-Fac Bank  Guarantee  requires  Pro-Fac,  on a
      consolidated  basis, to maintain  specified  levels with regard to working
      capital,  tangible net worth, fixed charges,  the incurrence of additional
      debt, and limitations on dividends,  investments,  acquisitions, and asset
      sales. The Company is in compliance with, or has obtained waivers for, all
      restrictions and requirements under the terms of the borrowing agreement.

      Other Debt:  Other debt of $.2 million carries rates up to 11.0
      percent at June 24, 1995.


                                      F-12

<PAGE>



      Maturities:  Total long-term debt maturities  during each of the next five
      fiscal years are as follows:  1996, $11.5 million; 1997 through 1999, $8.0
      million  each;  and  2000,  $31.1  million.  Provisions  of the Term  Loan
      Facility require annual payments in the years 1996 through 2000 on October
      1 of each year in an amount equal to the 'annual  cash sweep'  (equivalent
      to  approximately  80 percent of net income  adjusted for certain cash and
      non-cash  items)  for  the  preceding   fiscal  year  as  defined  in  the
      Acquisition  Facility.  The  annual  sweep to be paid on  October  1, 1995
      (included  in the  fiscal  1996  amount  above)  relating  to fiscal  1995
      amounted  to $3.5  million.  Provisions  of the Term  Loan  Facility  also
      require that cash  proceeds  from the sale of businesses be applied to the
      Term Loan Facility.  The sale of Nalley's  Canada Ltd.  subsequent to 1995
      fiscal year end resulted in $3.8 million cash  proceeds  that were applied
      to this debt.

The Senior  Subordinated Notes ('Notes'):  The Notes represent general unsecured
obligations  of the Company,  subordinated  in right of payment to certain other
debt obligations of the Company  (including the Company's  obligations under the
New Credit Agreement).

The Notes are limited in aggregate  principal  amount to $160.0 million and will
mature on February 1, 2005.  Interest on the Notes  accrues at the rate of 12.25
percent  per annum and is payable  semi-annually  in  arrears on  February 1 and
August  1,  commencing  on  February  1,  1995,  to  holders  of  record  on the
immediately  preceding January 15 and July 15, respectively.  Except as provided
above, interest on the Notes accrues from the most recent date to which interest
has been  paid or,  if no  interest  has been  paid,  from the date of  original
issuance.  Interest is computed on the basis of a 360-day year,  comprised of 12
30-day months.

Each of the Pro-Fac and the Subsidiary Guarantors has unconditionally guaranteed
the payment of  Obligations  of the Company under the Notes.  Rights of holders,
pursuant to such guarantees, are subordinate to the rights of the holders of the
Senior Indebtedness of Pro-Fac and the Subsidiary  Guarantors to payment in full
in the same  manner as the  rights of holders  of the Notes are  subordinate  to
those of the holders of the Senior Indebtedness of the Company.


The Notes also provide that the Company will not declare or pay  any dividend or
make any  distribution to  its parent or  other holders of Curtice Burns debt or
equity, unless  at  the time of such payment: (a) no default or event of default
shall  have  occurred;  and (b)  the Company's  fixed charge coverage ratio  (as
defined in the Note Agreement) for the preceding  four quarters is at least 1.75
to  1.00. In addition, payments are  subject  to  an overall limit that is based
on the  Company's  net  income  and  the amount of additional equity invested in
the Company.


Based on an  estimated  borrowing  rate at fiscal  year end of 11.6  percent for
borrowings  with similar terms and  maturities,  the fair value of the Notes was
$149.8 million at June 24, 1995.

Short-Term Borrowings:  Short-term borrowings for the three years ended June
24, 1995 were as follows:

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                                   Fiscal       Fiscal        Fiscal
                                                                    1995         1994          1993
                                                                   ------       ------        ------
<S>                                                               <C>          <C>           <C>    
      Balance at end of period                                    $    --      $11,500       $12,000

      Rate at fiscal year end                                          --%         5.5%          4.3%

      Maximum outstanding during the period                       $94,000      $81,000       $96,000

      Average amount outstanding during the period                $66,541      $51,516       $70,949

      Weighted average interest rate during the period                7.3%         4.6%          4.6%

</TABLE>
The above amounts  include  borrowings  from  commercial  banks and from Pro-Fac
under existing and pre-existing loan agreements.


                                      F-13

<PAGE>



NOTE 6. PROPERTY, PLANT AND EQUIPMENT AND RELATED OBLIGATIONS

The  following  is a summary  of  property,  plant  and  equipment  and  related
obligations at June 24, 1995 and June 25, 1994.

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                             June 24, 1995                      June 25, 1994
                                     ----------------------------    ------------------------------------
                                                                                   Leased From
                                      Owned      Leased               Owned     ----------------
                                      Assets     Assets    Total      Assets    Pro-Fac   Others    Total
                                      ------     ------    -----      ------    -------   ------    -----
<S>                                  <C>         <C>      <C>        <C>        <C>       <C>     <C>     
Land                                 $  5,467    $   --   $  5,467   $      6   $  8,635  $   --  $  8,641
Land improvements                       1,540        --      1,540         85      3,467      --     3,552
Buildings                              92,215       795     93,010      1,150     86,903     720    88,773
Machinery and equipment               168,477     3,520    171,997      8,953    219,971   4,609   233,533
Construction in progress               18,719        --     18,719     21,085         --      --    21,085
Valuation allowance                        --        --         --         --     (3,970)     --    (3,970)
                                     --------    ------   --------   --------   --------  ------  -------- 
                                      286,418     4,315    290,733     31,279    315,006   5,329   351,614
Less accumulated depreciation          16,695     1,846     18,541      7,142    173,684   3,272   184,098
                                     --------    ------   --------   --------   --------  ------  --------
Net                                  $269,723    $2,469   $272,192   $ 24,137   $141,322  $2,057  $167,516
                                     ========    ======   ========   ========   ========  ======  ========
Obligations under capital leases(1)              $2,384   $  2,384              $141,322  $2,081  $143,403
Less current portion                                764        764                17,645     785    18,430
                                                 ------   --------              --------  ------  --------
Long-term portion                                $1,620   $  1,620              $123,677  $1,296  $124,973
                                                 ======   ========              ========  ======  ========
</TABLE>

(1)  Represents  the present value of net minimum lease  payments  calculated at
     the Company's  incremental  borrowing  rate at the inception of the leases,
     which ranged from 6 to 9 percent.

Interest capitalized in conjunction with construction amounted to $1,841,000 and
$79,000 in fiscal 1995 and 1994, respectively.

The following is a schedule of future minimum lease  payments  together with the
present value of the minimum lease payments related to capitalized  leases, both
as of June 24, 1995.

<TABLE>
<CAPTION>
(Dollars in Thousands)

            Fiscal Year Ending Last                       Capital     Operating     Total Future
               Saturday In June                           Leases       Leases        Commitment
            -----------------------                      ---------    ---------     ------------
              <S>                                         <C>          <C>            <C>    
                    1996                                  $1,225       $ 4,868        $ 6,093
                    1997                                     842         2,804          3,646
                    1998                                     637         2,028          2,665
                    1999                                     395         1,422          1,817
                    2000                                      75           366            441
                Later years                                  320           597            917
                                                          ------       -------        -------
            Net minimum lease payments                     3,494        12,085        $15,579
                                                                       =======        =======
            Less amount representing interest              1,110
                                                          ------
            Present value of minimum lease payments       $2,384
                                                          ======
</TABLE>

Total rent expense related to operating leases (including lease  arrangements of
less than one year which are not  included in the  previous  table)  amounted to
$10,297,000, $11,721,000, and $13,713,000 for fiscal years 1995, 1994, and 1993,
respectively.  The  fiscal  1995  amount  is  comprised  of  $4,280,000  for the
Predecessor entity and $6,017,000 for the Successor entity.



                                      F-14

<PAGE>



NOTE 7. TAXES ON INCOME

Taxes on income include the following:


<TABLE>
<CAPTION>
(Dollars in Thousands)

                                          Fiscal 1995
                                   --------------------------
                                    11/4/94 -       6/26/94 -
                                    6/24/95         11/3/94        Fiscal 1994      Fiscal 1993
                                   Successor       Predecessor     Predecessor      Predecessor
                                   ---------      ------------     -----------      -----------
<S>                                <C>              <C>             <C>              <C>    
        Federal -
           Current                 $(1,368)         $ 5,834         $4,047           $10,132
           Deferred                  3,810           (3,529)         1,831            (7,407)
                                   -------          -------         ------           ------- 
                                     2,442            2,305          5,878             2,725
                                   -------          -------         ------           -------
        State and foreign -
           Current                     (46)           1,106          1,948             4,405
           Deferred                    895             (676)           839            (3,235)
                                   -------          -------         ------           ------- 
                                       849              430          2,787             1,170
                                   -------          -------         ------           -------
                                   $ 3,291          $ 2,735         $8,665           $ 3,895
                                   =======          =======         ======           =======
</TABLE>

The deferred tax liabilities/assets consist of the following:

<TABLE>
<CAPTION>

                                                              1995           1994          1993
                                                           ---------       --------      ------
<S>                                                        <C>             <C>           <C>    
         Liabilities
           Depreciation                                    $ 66,736        $22,147       $19,854
           Non-compete agreements                             1,120            513           620
           Long-term receivables                                626          1,416           885
           Prepaid manufacturing                              3,827             --            --
           Other                                                 45            486           592
                                                           --------        -------       -------
                                                             72,354         24,562        21,951
                                                           --------        -------       -------
         Assets
           Inventory reserves                                 3,416            319           796
           Allowance for doubtful accounts                      382            514           364
           Reserve for restructuring                             --          3,526         6,459
           Capital loss carryforward                          3,738          3,979         3,979
           Accrued employee benefits                          3,711          2,180         1,817
           Insurance accruals                                 1,659          2,022         1,249
           Pension/OPEB accruals                              6,237          2,971         2,179
           Plant consolidation and closing expenses           2,572          3,639         2,321
           Alternative minimum income tax                        --             --           376
           Tax credits                                        3,628             --            --
           Other                                              1,440            941         1,460
                                                           --------        -------       -------
                                                             26,783         20,091        21,000
                                                           --------        -------       -------
           Net deferred liabilities                         (45,571)        (4,471)         (951)
           Valuation allowance                               (7,366)            --          (850)
                                                           --------        -------       ------- 
                                                           $(52,937)       $(4,471)      $(1,801)
                                                           ========        =======       ======= 
</TABLE>

In conjunction  with the acquisition,  a valuation  allowance was established in
fiscal 1995 for that  portion of the capital loss  carryforward  and tax credits
where it was more likely than not that a tax benefit would not be realized.



                                      F-15

<PAGE>



A reconciliation  of the Company's  effective tax rate to the amount computed by
applying  the  federal  income tax rates of 35 and 34  percent to income  before
taxes, is as follows:

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                        Fiscal 1995
                                                   ----------------------
                                                   11/4/94 -    6/26/94 -
                                                   6/24/95      11/3/94      Fiscal 1994    Fiscal 1993
                                                  Successor    Predecessor   Predecessor    Predecessor
                                                  ---------    -----------   -----------    -----------
<S>                                               <C>           <C>           <C>            <C>     
Income tax provision (benefit),
   at 35% in 1995 and 1994 and 34% in
     the previous year                            $1,942        $1,558        $6,571         $(6,797)
State income taxes, net of
   federal income tax effect                         552           294           900             189
Goodwill amortization                                637           167           480           9,248
Valuation allowance                                   --            --          (850)            850
Statutory rate change                                 --            --           480              --
Non-deductible legal and
   advisory expenses                                  --           753         1,058              --
Other, net                                           160           (37)           26             405
                                                  ------        ------        ------         -------
                                                  $3,291        $2,735        $8,665         $ 3,895
                                                  ======        ======        ======         =======
Effective Tax Rate                                  59.3%         61.4%         46.2%            N/M*
                                                  ======        ======        ======         ======= 
</TABLE>

     * The effective tax rate calculation for 1993 is not meaningful.

In January  1995,  the Boards of  Directors  of  Curtice-Burns  Foods,  Inc. and
Pro-Fac  Cooperative,  Inc.  approved  appropriate  amendments  to the Bylaws of
Curtice-Burns Foods, Inc. to allow the Company to qualify as a cooperative under
Subchapter T of the Internal  Revenue Code. A private letter ruling  agreeing to
this change was received from the Internal  Revenue  Service in August 1995. The
effective  date of the  change is June 25,  1995.  As a  cooperative,  patronage
income will be deductible to the extent distributed to its members. Accordingly,
taxation on patronage income is only imposed at the patron level.

On August 10,  1993,  President  Clinton  signed  into law a new income tax bill
which increased corporate income tax rates from 34 percent to 35 percent.  Under
the provisions of SFAS 109 the Company recorded the impact of this rate increase
during the first quarter of fiscal 1994. The impact of this rate increase on the
Company's deferred tax assets and liabilities  resulted in an increase to income
tax expense of approximately $480,000.

Although the Company  reported a pretax loss for fiscal 1993, a tax provision of
$3,895,000  was  recorded,  primarily  due to the  non-deductible  writedown  of
goodwill recorded in conjunction with the Company's overall restructuring plan.

NOTE 8.     PENSIONS, PROFIT SHARING, AND OTHER EMPLOYEE BENEFITS

Pensions:  The Company  has  primarily  noncontributory  defined  benefit  plans
covering  most  employees.  The benefits for these plans are based  primarily on
years of service and  employees'  pay near  retirement.  The  Company's  funding
policy  is  consistent  with  the  funding   requirements  of  Federal  law  and
regulations.  Plan assets consist principally of common stocks,  corporate bonds
and U.S. Government obligations.

The Company also participates in several union sponsored pension plans; however,
it is not possible to determine the Company's  relative share of the accumulated
benefit obligations or net assets for these plans.

Pension cost for fiscal years ended 1995,  1994, and 1993 includes the following
components:

                                      F-16

<PAGE>



<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                          Fiscal 1995
                                                   ------------------------
                                                    11/4/94 -     6/26/94 -
                                                    6/24/95       11/3/94        Fiscal 1994    Fiscal 1993
                                                   Successor     Predecessor     Predecessor    Predecessor
                                                   ---------     -----------     -----------    -----------
<S>                                                <C>            <C>             <C>            <C>    
Service cost -- benefits earned
   during the period                               $ 2,427        $ 1,270         $ 3,958        $ 3,927
Interest cost on projected benefit
   obligation                                        4,365          2,225           6,815          6,259
Return on assets
   Actual gain                                          --         (1,717)         (2,044)        (6,311)
   Deferred gain                                    (4,789)          (678)         (5,213)          (842)
                                                   -------        -------         -------        ------- 
     Total gain                                     (4,789)        (2,395)         (7,257)        (7,153)
Amortization of transition amount
   at June 29, 1985                                     --           (265)         (1,001)        (1,001)
Amortization of prior service cost                      --             61             426            130
Recognition of curtailment gain                         --             --            (874)            --
Amortization of gain                                    --             57               6             --
                                                   -------        -------         -------        -------
                                                     2,003            953           2,073          2,162
Union and other pension costs                          147          1,182             593            555
                                                   -------        -------         -------        -------
Net pension cost                                   $ 2,150        $ 2,135         $ 2,666        $ 2,717
                                                   =======        =======         =======        =======
</TABLE>

As a result  of the  change of  control  of the  Company,  the Plan  assets  and
obligations  were  remeasured on November 3, 1994, and the entire balance of the
transition  obligation,  unrecognized prior service costs, and outstanding gains
and losses totaling $5,167,266 were adjusted at the time of the acquisition.

As a result of  restructuring  activities,  the Plan assets and obligations were
remeasured  as of  November  22,  1993.  The  restructuring  and  the  resulting
curtailment caused the projected benefit obligation to decrease by approximately
$874,000 and caused  approximately  $311,000 of  previously  unrecognized  prior
service cost to be  recognized  immediately.  This resulted in a net decrease in
annual pension cost of $563,000.

The pension plans' funded status was as follows:

<TABLE>
<CAPTION>
(Dollars in Thousands)                                  June 24, 1995      June 25, 1994      June 26, 1993
                                                        -------------      -------------      -------------
                                                           Assets           Accumulated          Assets
                                                           Exceed            Benefits            Exceed
                                                         Accumulated          Exceed          Accumulated
                                                          Benefits             Assets           Benefits
                                                         -----------        -----------       ------------
<S>                                                      <C>                 <C>                <C>      
Actuarial present value of benefit obligations:
   Vested benefit obligation                             $(65,350)           $(71,302)          $(66,927)
                                                         ========            ========           ======== 
   Accumulated benefit obligation                        $(69,449)           $(76,649)          $(70,522)
                                                         ========            ========           ======== 

Projected benefit obligation                             $(78,809)           $(87,744)          $(85,277)
Plan assets at fair value                                  74,897              71,875             74,147
                                                         --------            --------           --------
Projected benefit obligation in excess of
   Plan assets                                             (3,912)            (15,869)           (11,130)
Unrecognized net (gain)/loss                               (8,787)             11,075              8,305
Unrecognized prior service cost                                --               1,088              1,693
Unrecognized net asset at year end                             --              (4,408)            (5,410)
Liability for unfunded accumulated
   benefit obligation                                          --              (1,401)                --
                                                         --------            --------           --------
                                                          (12,699)             (9,515)            (6,542)
Union and other pension plans                                (281)               (958)              (711)
                                                         --------            --------           -------- 

Pension liability at year end                            $(12,980)           $(10,473)          $ (7,253)
                                                         ========            ========           ======== 
</TABLE>

In 1995 the assumed  discount  rate,  assumed  long-term  of rate return on Plan
assets,  and the  assumed  long-term  rate of  compensation  increase  were 8.50
percent, 10.0 percent, and 4.50 percent, respectively.



                                      F-17

<PAGE>



In 1994 the assumed  discount  rate,  assumed  long-term  rate of return on Plan
assets  and the  assumed  long-term  rate of  compensation  increase  were  7.75
percent,  10.0  percent  and 4.50  percent,  respectively.  In 1993 the  assumed
discount rate,  assumed long-term rate of return on Plan assets, and the assumed
long-term rate of compensation  increase were 8.25 percent, 10.0 percent and 6.0
percent, respectively.

Provisions of the Financial  Accounting  Standards Board SFAS No. 87, 'Employers
Accounting  for  Pensions,'  require  the  Company  to record a minimum  pension
liability  relating  to  certain  unfunded  pension  obligations,  establish  an
intangible  asset thereto and reduce  stockholders  equity.  At June 25, 1994, a
minimum  pension  liability of $1,401,000 was recorded as required by SFAS 87. A
related intangible asset was recorded for $1,356,000 and stockholders equity was
reduced by $45,000.  The adjustment in the minimum pension liability at June 25,
1994  resulted  mainly  from a decrease  in the  discount  rate and the  general
performance of investment markets.

Profit  Sharing:  Under the Deferred  Profit Sharing Plan and the  Non-Qualified
Profit Sharing Plan, the Company  allocated to all salaried  exempt  employees a
percentage  of its  earnings in excess of 7.0 percent in 1994 and 5.0 percent in
1995 of the combined  long-term  debt and equity (as defined) of Pro-Fac and the
Company. In fiscal 1995 and 1994, $1,400,000 and $1,171,000,  respectively,  was
allocated to the Plans while no awards were allocated in fiscal 1993.

Postretirement Benefits Other Than Pensions: Generally, other than pensions, the
Company does not pay retirees' benefit costs.  Isolated  exceptions exist, which
have evolved from union negotiations,  early retirement  incentives and existing
retiree commitments from acquired companies.

In December 1990, the Financial  Accounting Standards Board issued SFAS No. 106,
'Employers'  Accounting for  Postretirement  Benefits Other Than Pensions.' SFAS
106,  effective for fiscal years  beginning  after  December 15, 1992,  requires
employers to accrue the cost of retiree health and other postretirement benefits
during the  working  careers  of active  employees  and  allows  the  transition
obligation to be recognized in net income either immediately or over 20 years.

The  Company  adopted  SFAS 106 during the first  quarter  of fiscal  1994.  The
Company has elected to amortize the unrecognized  transition  obligation over 20
years.  The  adoption of SFAS 106 is not  considered  material to the  financial
statements as a whole.

The  Company has not  prefunded  any of its  retiree  medical or life  insurance
liabilities. Consequently there are no Plan assets held in a trust, and there is
no expected  long-term rate of return assumption for purposes of determining the
annual expense.



                                      F-18

<PAGE>



The Plan's funded status was as follows:

<TABLE>
<CAPTION>
(Dollars In Thousands)
                                                                          June 24, 1995      June 25, 1994
                                                                          -------------      -------------
<S>                                                                          <C>                <C>    
Accumulated postretirement benefit obligation:
   Fully eligible active participants                                        $   113            $   202
   Other active participants                                                     244                288
   Retirees                                                                    2,386              2,474
                                                                             -------            -------
     Total                                                                     2,743              2,964
   Less Plan assets at fair value                                                 --                 --
                                                                             -------            -------
   Accumulated postretirement benefit obligation in excess of
     fair value of assets                                                     (2,743)            (2,964)
   Unrecognized transition obligation                                             --              2,622
   Unrecognized prior service cost                                                --                 --
   Unrecognized losses/(gains)                                                  (274)                 6
                                                                             -------            -------
   Accrued postretirement benefit cost                                       $(3,017)           $  (336)
                                                                             =======            ======= 
</TABLE>

Net periodic postretirement benefit cost included the following components:

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                          Fiscal 1995
                                                   --------------------------
                                                    11/4/94 -       6/26/94 -
                                                    6/24/95         11/3/94          Fiscal 1994
                                                   Successor       Predecessor       Predecessor
                                                   ----------      -----------       -----------
<S>                                                   <C>             <C>               <C>  
       Service cost                                   $ 15            $  8              $  38
       Interest cost                                   154              74                248
       Actual return on assets                          --              --                 --
       Net amortization and deferral                    --              46                155
                                                      ----            ----              -----
       Net periodic postretirement benefit cost       $169            $128              $ 441
                                                      ====            ====              =====
</TABLE>

As a result of the  change in  control,  the entire  balance  of the  transition
obligation and the outstanding gains and losses totaling $2,538,000 were charged
to goodwill at the time of the sale.

Restructuring  activities  during fiscal 1994  resulted in a  curtailment  which
caused the Accumulated  Postretirement  Obligation to decrease by  approximately
$878,000 and the Unrecognized Transition Obligation to decrease by approximately
$817,000. This resulted in a net decrease in the Net Postretirement Benefit Cost
of $92,000.

The  weighted-average,   assumed-discount  rate  used  to  measure  the  benefit
obligations was 7.75 percent at the beginning and 8.50 percent at the end of the
fiscal year.

The annual rate of increase in the per capita cost of health care  benefits  was
assumed to be 14 percent for 1994 and 12 percent for 1995.  The rate was assumed
to decrease  gradually  to 6.0 percent by the year 2005 and remain at that level
thereafter.

The health  care cost  trend rate  assumption  has a  significant  effect on the
amounts reported.  To illustrate,  increasing the assumed health care cost trend
rates by one  percentage  point in each  year  would  increase  the  accumulated
postretirement  benefit  obligation  (APBO) and the aggregate of the service and
interest  cost  components  of the net periodic  postretirement  benefit cost as
follows:

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                     Successor               Predecessor                Predecessor
                                 11/4/94 - 6/24/95        6/26/94 - 11/3/94             Fiscal 1994
                                --------------------     --------------------       --------------------
                                Current    1% Higher     Current     1% Higher      Current    1% Higher
                                 Trend       Trend        Trend        Trend         Trend       Trend
                                -------    ---------     -------     ---------      -------    ---------
<S>                             <C>         <C>          <C>          <C>           <C>         <C>   
APBO                            $2,743      $2,874       $2,948       $3,118        $2,964      $3,149
Service cost+interest cost      $  170      $  178       $   82       $   86           286         301
</TABLE>



                                      F-19

<PAGE>



               EMPLOYERS' ACCOUNTING FOR POSTEMPLOYMENT BENEFITS

In November 1992, the Financial  Accounting Standards Board issued SFAS No. 112,
'Employers' Accounting for Postemployment Benefits.'

This  Statement  establishes  accounting  standards  for  employers  who provide
benefits to former or inactive employees after employment but before retirement.
Postemployment benefits are all types of benefits provided to former or inactive
employees, their beneficiaries, and covered dependents.

The Company  adopted the  provisions of FAS No. 112 effective June 26, 1994. The
adoption did not have a significant impact on the operations or cash flow of the
Company.

NOTE 9.       OTHER MATTERS

Sale of Nalley's  Canada Ltd.:  On March 20, 1995  Curtice-Burns  announced  its
intention  to sell its Canadian  subsidiary,  Nalley's  Canada Ltd.,  located in
Vancouver,   British  Columbia,  to  a  management  group  within  the  Canadian
subsidiary. This sale was finalized subsequent to year end (as of June 26, 1995)
and was contemplated by Pro-Fac in conjunction  with the  acquisition.  Nalley's
U.S. will have an ongoing supply agreement with Nalley's Canada Ltd. as a result
of the sale.

Subsequent  Event:  On July 21, 1995, the Company  completed the  acquisition of
Packer Foods, a privately owned,  Michigan-based food processor.  The total cost
of  acquisition  was  approximately  $5.4  million in notes plus  interest at 10
percent to be paid until the notes mature in the year 2000. The transaction will
be accounted for as a purchase.  For its latest  fiscal year ended  December 31,
1994,  Packer had net sales of $13 million,  operating  income of $300,000,  and
income before extraordinary items of $100,000. Packer Foods is in the process of
being merged into the Company's Comstock Michigan Fruit operations.

Commitments:  The Company's  Southern  Frozen Foods  Division has  guaranteed an
approximate  $1.4  million  loan for the City of  Montezuma to renovate a sewage
treatment plant operated by Southern Frozen Foods on behalf of the City.

Southern  Frozen  Foods Fire:  In July 1994, a plant  operated by the  Company's
Southern Frozen Foods Division,  located in Montezuma,  Georgia,  was damaged by
fire.  All material  costs  associated  with the  facility  repairs and business
interruption  are  anticipated  to be  covered  under  the  Company's  insurance
policies. A gain on assets destroyed in the fire was recognized by Curtice-Burns
prior to the acquisition. Subsequent to the acquisition, additional costs in the
amount of $2.3 million were  incurred for which  negotiations  are  currently in
progress  with the  insurance  carriers.  As of June 24,  1995,  the Company has
received  $10.0  million in  proceeds  from the  insurance  claims for the fire.
Subsequent  to fiscal year end,  $2.5  million was received for a total of $12.5
million with $10.0 million receivable at August 30, 1995.

                                      F-20

<PAGE>










                       REPORT OF INDEPENDENT ACCOUNTANTS




To the Shareholders and
Board of Directors of
Pro-Fac Cooperative, Inc.


In our opinion,  the consolidated  financial  statements  listed under ITEM 8 of
this Form 10-K present fairly, in all material respects,  the financial position
of Pro-Fac  Cooperative,  Inc. and its  subsidiary at June 24, 1995 and June 25,
1994,  and the results of their  operations and their cash flows for each of the
three  fiscal  years in the  period  ended June 24,  1995,  in  conformity  with
generally accepted  accounting  principles.  These financial  statements are the
responsibility of the Cooperative's management; our responsibility is to express
an opinion on these financial  statements based on our audits.  We conducted our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which 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,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

Our audits of the  consolidated  financial  statements also included an audit of
the financial  statement schedule listed in the accompanying index and appearing
under  ITEM 14 of this Form  10-K.  In our  opinion,  this  financial  statement
schedule  presents fairly, in all material  respects,  the information set forth
therein  when  read in  conjunction  with  the  related  consolidated  financial
statements.



/s/Price Waterhouse, LLP
- -------------------------
   Price Waterhouse, LLP
   Rochester, New York
   August 16, 1995

                                      F-21

<PAGE>



                              FINANCIAL STATEMENTS


Pro-Fac Cooperative, Inc.
Consolidated Statement of Operations and Net Proceeds

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                                               Fiscal Years Ended
                                                                        ---------------------------------
                                                                        June 24,     June 25,    June 26,
                                                                          1995         1994        1993
                                                                        --------     --------    ------
<S>                                                                      <C>           <C>         <C>   
Net sales                                                               $522,413     $ 58,237    $ 59,735
Cost of sales                                                            384,838       58,237      59,735
                                                                        --------     --------    --------
Gross profit                                                             137,575           --          --
Share of Curtice-Burns earnings/(loss)
   prior to acquisition                                                    5,137       18,599     (21,800)
Interest income from Curtice-Burns prior to acquisition                    6,102       15,630      17,090
Interest income, other                                                     4,402           --          --
Additional costs incurred as a result of the fire                         (2,315)          --          --
Other selling, general, and administrative (expenses)/income             (99,341)       1,056         965
                                                                        --------     --------    --------
Operating income/(loss)                                                   51,560       35,285      (3,745)
Interest expense                                                         (29,035)     (11,587)    (13,753)
                                                                        --------     --------    -------- 
Income/(loss) before taxes, dividends and allocation
   of net proceeds                                                        22,525       23,698     (17,498)
Tax benefit                                                                7,028          844          --
                                                                        --------     --------    --------
Net income/(loss)                                                       $ 29,553     $ 24,542    $(17,498)
                                                                        ========     ========    ======== 

Allocation of Net Proceeds:
   Net income/(loss)                                                    $ 29,553     $ 24,542    $(17,498)
   Dividends on common and preferred stock                                (4,914)      (4,390)     (4,548)
                                                                        --------     --------    -------- 
   Net proceeds/(deficit)                                                 24,639       20,152     (22,046)
   Allocation (to)/from earned surplus                                   (16,964)      (2,856)     27,917
                                                                        --------     --------    --------
   Net proceeds available to members                                    $  7,675     $ 17,296    $  5,871
                                                                        ========     ========    ========

Allocation of net proceeds available to members:
   Payable to members currently (20% of qualified
     proceeds available to members)                                     $  1,475     $  3,109    $  1,052

Allocated to members but retained by the Cooperative:
   Qualified retains                                                       5,900       12,437       4,209
   Non-qualified retains                                                     300        1,750         610
                                                                        --------     --------    --------
   Net proceeds available to members                                    $  7,675     $ 17,296    $  5,871
                                                                        ========     ========    ========

</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-22

<PAGE>



Pro-Fac Cooperative, Inc.
Consolidated Balance Sheet

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                                                  June 24,      June 25,
ASSETS                                                                              1995          1994
                                                                                  --------      ------
<S>                                                 <C>            <C>            <C>     
Current assets:
   Cash                                                                           $  4,152       $     10
   Accounts receivable, trade, less allowance for doubtful
     accounts of $673                                                               47,341            --
   Accounts receivable, other                                                       19,840            68
   Receivable from Curtice-Burns Foods, Inc.                                            --        11,197
   Current portion of long-term loans receivable
     from Curtice-Burns Foods, Inc.                                                     --        14,000
   Current portion of investment in direct financing leases                             --        17,645
   Current portion of investment in Bank                                                --         1,324
   Current deferred tax assets                                                       6,784            --
   Income taxes refundable                                                          10,106            --
   Inventories -
     Finished goods                                                                108,691            --
     Materials and supplies                                                         51,491            --
                                                                                  --------      --------
       Total inventories                                                           160,182            --
                                                                                  --------      --------
   Prepaid manufacturing expense                                                     9,903            --
   Prepaid expenses and other current assets                                         2,306         2,464
                                                                                  --------      --------
       Total current assets                                                        260,614        46,708
Property, plant, and equipment, net                                                273,962            --
Goodwill and other intangible assets, less accumulated
   amortization of $ 2,539                                                         101,494            --
Long-term portion of investment in direct financing leases                              --       123,677
Long-term loans receivable from Curtice-Burns Foods, Inc.                               --        78,040
Investment in Bank                                                                  22,907        19,632
Deferred tax assets                                                                  7,466         2,623
Finance receivable related to intangibles                                               --        24,909
Assets held for sale                                                                13,838            --
Other assets                                                                         9,458           462
                                                                                  --------      --------
       Total assets                                                               $689,739      $296,051
                                                                                  ========      ========
LIABILITIES AND SHAREHOLDERS' AND MEMBERS' CAPITALIZATION
Current liabilities:
   Notes payable                                                                  $     --      $ 11,500
   Current portion of obligations under capital leases                                 764            --
   Accounts payable                                                                 60,074           617
   Accrued interest                                                                  9,171         2,530
   Accrued employee compensation                                                    11,644            --
   Other accrued expenses                                                           15,116             6
   Current portion of long-term debt                                                11,552        14,000
   Income taxes payable                                                                 --           668
   Amounts due members                                                              13,348        15,327
                                                                                  --------      --------
       Total current liabilities                                                   121,669        44,648
Obligations under capital leases                                                     1,620            --
Long-term debt                                                                     183,665       127,134
Senior subordinated notes                                                          160,000            --
Deferred tax liability                                                              59,721            --
Other non-current liabilities                                                       17,836           504
                                                                                  --------      --------
       Total liabilities                                                           544,511       172,286
                                                                                  --------      --------
Commitments and contingencies                                                           --            --
Common stock, par value $5, authorized -
   5,000,000 shares
                                                    June 24,       June 25,
                                                      1995           1994
                                                    --------       ---------

Shares issued                                       1,878,926      2,056,878
Shares subscribed                                      59,568          9,270
                                                    ---------      ---------
       Total subscribed and issued                  1,938,494      2,066,148
Less subscriptions receivable in
   installments                                       (59,568)        (9,270)
                                                    ---------      --------- 
                                                    1,878,926      2,056,878         9,395        10,284
                                                    =========      =========                            

Shareholders' and members' capitalization:
   Retained earnings allocated to members                                           34,250         36,924
   Non-qualified allocation to members                                               3,851          7,454
   Preferred stock, par value $25, authorized -
     5,000,000 shares; issued and outstanding -
       3,043,325 and 2,576,720, respectively                                        76,083        64,418

   Earned surplus                                                                   21,649         4,685
                                                                                  --------      --------
       Total shareholders' and members' capitalization                             135,833       113,481
                                                                                  --------      --------
       Total liabilities and capitalization                                       $689,739      $296,051
                                                                                  ========      ========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-23

<PAGE>



Pro-Fac Cooperative Inc.
Consolidated Statement of Cash Flows

<TABLE>
<CAPTION>
(Dollars in Thousands)
                                                                            Fiscal Years Ended
                                                                     ----------------------------------
                                                                     June 24,     June 25,      June 26,
                                                                       1995         1994          1993
                                                                    ----------   ----------    -------
<S>                                                                 <C>          <C>           <C>      
Cash flows from operating activities:
   Net income/(loss)                                                $  29,553    $ 24,542      $(17,498)
   Amount payable to members currently                                 (1,475)     (3,109)       (1,052)
   Adjustments to reconcile net income to net cash
      provided by operating activities:
        Amortization of goodwill, other intangibles, and
          financing fees                                                3,218         --             --
        Depreciation                                                   13,864         --             --
        Provision for losses on accounts receivable                        91         --             --
        Deferred tax (benefit)/provision                               (3,686)       (613)          207
        Equity in undistributed earnings of the Bank                   (1,288)     (1,541)       (1,486)
   Change in assets and liabilities:
      Accounts receivable                                              12,148         (43)          618
      Inventories                                                      67,022          --            --
      Accounts payable and accrued expenses                           (16,331)       (885)          309
      Amounts due to members                                             (729)        802        (2,277)
      Federal and state taxes refundable                               (9,520)        738        (1,180)
      Other assets and liabilities                                     18,639      (1,895)         (319)
                                                                    ---------    --------      -------- 
Net cash provided by/(used in) operating activities                   111,506      17,996       (22,678)
                                                                    ---------    --------      -------- 
Cash flows from investing activities:
   Due from Curtice-Burns, net                                             --         524        (1,694)
   Return from investment in direct financing leases                   11,344      32,191        13,785
   Investment in Bank                                                      --      (1,429)       (1,937)
   Finance receivable related to intangibles                               --       1,636        26,898
   Purchase of property, plant, and equipment                         (28,661)         --            --
                                                                    ---------    --------      --------
Net cash (used in)/provided by investing activities                   (17,317)     32,922        37,052
                                                                    ---------    --------      --------
Cash flows from financing activities:
   Proceeds from issuance of long-term debt                           359,000         120        20,000
   Payments on short-term debt                                             --        (500)      (16,000)
   Payments on long-term debt (including acquisition
      related financing fees)                                        (192,095)    (42,986)      (14,025)
   Payments on capital leases                                          (1,259)         --            --
   Amount paid to shareholders for acquisition                       (167,800)         --            --
   Net assets acquired from Curtice-Burns                             (81,278)
   Repurchase of common stock, net of issuances                          (889)     (3,171)          358
   Repurchase of preferred stock                                           --          --          (165)
   Cash portion of non-qualified conversion                              (802)         --            --
   Cash paid in lieu of fractional shares                                 (10)         --            --
   Cash dividends paid                                                 (4,914)     (4,390)       (4,548)
                                                                    ---------    --------      -------- 
Net cash used in financing activities                                 (90,047)    (50,927)      (14,380)
                                                                    ---------    --------      -------- 
Net change in cash                                                      4,142          (9)           (6)
Cash at beginning of period                                                10          19            25
                                                                    ---------    --------      --------
Cash at end of period                                               $   4,152    $     10      $     19
                                                                    =========    ========      ========
</TABLE>

   All amounts above exclude the effects of the acquisition
      as detailed in the Supplemental Disclosure of
        Cash Flow Information

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                      F-24

<PAGE>



Pro-Fac Cooperative Inc.
Consolidated Statement of Cash Flows (Continued)

<TABLE>
<CAPTION>
(Dollars in Thousands)
                                                                           Fiscal Years Ended
                                                                     ----------------------------------
                                                                     June 24,    June 25,      June 26,
                                                                       1995        1994           1993
                                                                    ----------   --------      -------

<S>                                                                 <C>          <C>           <C>    
 Supplemental  Disclosure of Cash Flow Information Cash  paid/(received)  during
   the year for:
      Interest                                                      $  24,498    $12,068       $14,050
                                                                    =========    =======       =======
      Income taxes, net                                             $   5,567    $  (970)      $   970
                                                                    =========    =======       =======
   Net assets acquired from Curtice-Burns:
      Accounts receivable                                           $  79,068    $    --       $    --
      Inventories                                                     226,220         --            --
      Other assets                                                     27,664         --            --
      Goodwill and other intangible assets                             24,156         --            --
      Fixed assets                                                    159,985         --            --
      Accounts payable and accrued expenses                          (100,594)        --            --
      Short-term debt                                                 (49,097)        --            --
      Long-term debt                                                 (276,391)        --            --
      Deferred tax liability                                           (3,247)        --            --
      Other liabilities                                                (6,486)        --            --
                                                                    ---------    -------       -------
                                                                    $  81,278    $    --       $    --
                                                                    =========    =======       =======

Supplemental Schedule of Non-Cash Investing and Financing
   Activities:
      Conversion of retains to preferred stock                      $  11,665    $ 4,948       $ 5,934
                                                                    =========    =======       =======
      Net proceeds allocated to members but retained by
        the Cooperative                                             $   6,200    $14,187       $ 4,819
                                                                    =========    =======       =======
      Capital lease obligations incurred                            $   1,562    $    --       $    --
                                                                    =========    =======       =======
      Receivables from Curtice-Burns Forgiven in the
        Acquisition:
          Due from Curtice-Burns for long-term debt                 $ 110,576    $    --       $    --
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                      F-25

<PAGE>



Pro-Fac Cooperative, Inc.
Consolidated  Statement of Changes in Shareholders' and Members'  Capitalization
and Common Stock

<TABLE>
<CAPTION>
(Dollars in Thousands)

Fiscal Years Ended                                                  June 24,     June 25,      June 26,
                                                                      1995         1994          1993
                                                                    --------    ---------      --------
<S>                                                                 <C>          <C>           <C>     
Retained earnings allocated to members:
Qualified retains:
   Balance at beginning of period                                   $ 36,924     $ 29,446      $ 29,950
   Net proceeds allocated to members                                   5,900       12,437         4,209
   Converted to preferred stock                                       (8,564)      (4,948)       (4,702)
   Cash paid in lieu of fractional shares                                (10)         (11)          (11)
                                                                    --------     --------      -------- 
Balance at end of period                                              34,250       36,924        29,446
                                                                    --------     --------      --------

Non-qualified retains:
   Balance at beginning of period                                      7,454        5,704         6,645
   Distribution of 1989, 1988, and 1987 non-
      qualified retains:
        Cash paid                                                       (802)          --          (319)
        Converted to preferred stock                                  (3,101)          --        (1,232)
   Net proceeds allocated to members                                     300        1,750           610
                                                                    --------     --------        ------
Balance at end of period                                               3,851        7,454         5,704
                                                                    --------     --------      --------

Total retains allocated to members
   at end of period                                                   38,101       44,378        35,150
                                                                    --------     --------      --------

Preferred stock:
   Balance at beginning of period                                     64,418       59,470        53,701
   Converted from earnings retained for
      preferred stock                                                  8,564        4,948         4,702
   Conversion of 1989, 1988 and 1987 non-
      qualified retains                                                3,101           --         1,232
   Repurchased and canceled                                               --           --          (165)
                                                                    --------     --------      -------- 

   Balance at end of period                                           76,083       64,418        59,470
                                                                    --------     --------      --------

Earned surplus (unallocated and apportioned):
   Balance at beginning of period                                      4,685        1,829        29,746
      Net proceeds arising from after tax
        undistributed income/(loss)                                   16,964        2,856       (27,917)
                                                                    --------     --------      -------- 

   Balance at end of period                                           21,649        4,685         1,829
                                                                    --------     --------      --------
Total shareholders' and members' capitalization                     $135,833     $113,481      $ 96,449
                                                                    ========     ========      ========

Common stock:
   Balance at beginning of period                                   $ 10,284     $ 13,455      $ 13,097
      Repurchased, net of issued                                        (889)      (3,171)          358
                                                                    --------     --------      --------

   Balance at end of period                                         $  9,395     $ 10,284      $ 13,455
                                                                    ========     ========      ========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.



                                      F-26

<PAGE>



                           PRO-FAC COOPERATIVE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.     SUMMARY OF ACCOUNTING POLICIES

The  accompanying  consolidated  financial  statements  have  been  prepared  in
accordance  with  generally  accepted  accounting   principles.   The  following
summarizes the significant accounting policies applied in the preparation of the
accompanying financial statements.

Fiscal Year:  Fiscal 1995,  fiscal 1994, and fiscal 1993 ended on June 24, 1995,
June 25, 1994, and June 26, 1993, respectively,  the last Saturday in June. Each
year comprised 52 weeks.

Consolidation: As of all dates after November 3, 1994, and for all periods after
such date, the consolidated financial statements include the Cooperative and its
wholly-owned  subsidiary,  Curtice-Burns  Foods, Inc.  ('Curtice-Burns'  or 'the
Company')  after  elimination of  intercompany  transactions  and balances.  The
acquisition  of Curtice  Burns was  completed  on November 3, 1994 (see NOTE 3 -
'Change in Control of Curtice-Burns').  Prior to November 3, 1994, Curtice-Burns
was not included in the financial statements.

Reclassification:  Certain items for fiscal 1994 and fiscal 1993 have been
reclassified to conform with fiscal 1995 presentations.

Inventories:  Inventories  are  stated  at the  lower of cost or  market  on the
first-in,  first-out ('FIFO') method. Inventory reserves are recorded to reflect
the difference  between FIFO cost and the market value  applicable to canned and
frozen fruit and vegetable  inventories.  These reserves amounted to $.1 million
for fiscal 1995.

Investment in CoBank ('The Bank'):  The  investment in the Bank is required as a
condition of borrowing.  These securities are not physically issued by the Bank,
but the  Company is notified  as to their  monetary  value.  The  investment  is
carried at cost plus the Company's  share of the  undistributed  earnings of the
Bank (that portion of patronage refunds not distributed currently in cash) which
approximates market.

Manufacturing  Overhead:  Allocation of manufacturing overhead to finished goods
produced is on the basis of a  production  year;  thus at the end of each fiscal
year,  manufacturing  costs  incurred  by  seasonal  plants,  subsequent  to the
previous pack, are deferred and included in the accompanying balance sheet under
the caption 'Prepaid manufacturing expense.'

Property, Plant, and Equipment and Related Lease Arrangements:  Property, plant,
and equipment  are  depreciated  over the  estimated  useful lives of the assets
using the straight-line method, half-year convention, over 4 to 40 years.

Assets  held  for sale are  separately  classified  on the  balance  sheet.  The
recorded value represents an estimate of net realizable value.

Lease arrangements are capitalized when such leases convey  substantially all of
the risks and benefits  incidental  to ownership.  Capital  leases are amortized
over either the lease term or the life of the  related  assets,  depending  upon
available purchase options and lease renewal features.

Income Taxes:  Income taxes are provided on  non-patronage  income for financial
reporting purposes.  Deferred income taxes resulting from temporary  differences
between  financial  reporting  and tax reporting as well as from the issuance of
non-qualified retains are appropriately classified

                                      F-27

<PAGE>



in the balance  sheet and  properly  reflect the effects of the  acquisition  in
accordance  with the Statement of Financial  Accounting  Standards  ('SFAS') No.
109, 'Accounting for Income Taxes.' See NOTE 7. - 'Taxes on Income.'

Pension:  The  Company  and its  subsidiaries  have  several  pension  plans and
participate  in various  union  pension  plans  which on a combined  basis cover
substantially  all employees.  Charges to income with respect to plans sponsored
by the Company and its subsidiaries are based upon actuarially determined costs.
Pension  liabilities are funded by periodic payments to the various pension plan
trusts.

Employers' Accounting for Postemployment Benefits: On June 26, 1994, the Company
adopted the SFAS No. 112, 'Employers'  Accounting for Postemployment  Benefits,'
with no significant impact. This statement establishes  accounting standards for
employers who provide benefits to former or inactive  employees after employment
but  before  retirement.  Postemployment  benefits  are all  types  of  benefits
provided  to former or  inactive  employees,  their  beneficiaries,  and covered
dependents.

Goodwill and Other Intangibles: Goodwill and other intangible assets include the
cost in excess of the fair value of net  tangible  assets  acquired and acquired
non-competition agreements and trademarks. Goodwill and other intangible assets,
stated net of accumulated  amortization,  are amortized on a straight-line basis
over approximately 35 years. The Company periodically assesses whether there has
been a permanent  impairment in the value of goodwill.  This is  accomplished by
determining whether the estimated, undiscounted future cash flows from operating
activities  exceed the  carrying  value of goodwill as of the  assessment  date.
Should  aggregate future cash flows be less than the carrying value, a writedown
would be required, measured by the difference between the discounted future cash
flows and the carrying value of goodwill.

In March 1995,  the Financial  Accounting  Standards  Board issued SFAS No. 121,
'Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of' (SFAS No. 121).  SFAS No. 121 establishes  accounting  standards
for the impairment of long-lived assets,  certain  identifiable  intangibles and
goodwill related to those assets to be held and used, and for long-lived  assets
and certain  identifiable  intangibles  to be disposed of.  Management  believes
current policies in effect, such as that pertaining to goodwill and intangibles,
satisfy the  requirements  of SFAS No. 121, and no further action on the part of
the Company will be required for compliance.

Commodities  Options  Contracts:  In  connection  with the  purchase  of certain
commodities for anticipated manufacturing requirements, the Company occasionally
enters into  options  contracts  as deemed  appropriate  to reduce the effect of
price  fluctuations.  These  options  contracts are accounted for as hedges and,
accordingly,  gains and losses are deferred and  recognized  in cost of sales as
part of the product cost.

Casualty  Insurance:  The  Company  is  insured  for  workers  compensation  and
automobile  liability through a self-insurance  program. The Company accrues for
the estimated losses from both asserted and unasserted  claims.  The estimate of
the liability for unasserted  claims arising from unreported  incidents is based
on an analysis of historical claims data.

Earnings  Per Share Data  Omitted:  Earnings are not  distributed  to members in
proportion  to their  common stock  holdings.  For  example,  patronage  related
earnings (representing those earnings derived from  patronage-sourced  business)
are distributed to members in proportion to the dollar value of deliveries under
Pro-Fac  contracts  rather  than based on the  number of shares of common  stock
held.

                                      F-28

<PAGE>



Environmental  Expenditures:  Environmental expenditures that pertain to current
operations   are  expensed  or   capitalized   consistent   with  the  Company's
capitalization  policy.  Expenditures  that  result from the  remediation  of an
existing  condition  caused by past operations that do not contribute to current
or  future  revenues  are  expensed.  Liabilities  are  recorded  when  remedial
activities are probable, and the cost can be reasonably estimated.

Advertising:  Production  costs of commercials  and  programming  are charged to
operations in the year first aired. The cost of other advertising  promotion and
marketing  programs  are  charged  in the  year  incurred.  Advertising  expense
incurred in fiscal 1995 amounted to $13,150,000.

NOTE 2.     AGREEMENTS WITH CURTICE-BURNS

On November 3, 1994,  Curtice Burns was acquired by Pro-Fac (see NOTE 3 -'Change
in Control of Curtice-Burns'). Pro-Fac and the Company were established together
in the early 1960s and, before Pro-Fac's recent acquisition of the Company,  had
a  long-standing  contractual  relationship  under the Integrated  Agreement and
similar Predecessor entity agreements.  The Integrated Agreement, which has been
superseded by the Pro-Fac  Marketing and  Facilitation  Agreement,  consisted of
four principal sections: Operations Financing,  Marketing, Facilities Financing,
and Management.

The  provisions of the  Integrated  Agreement  included the financing of certain
assets  utilized in the business of the Company and provided a sharing of income
and losses between  Curtice-Burns  and Pro-Fac.  Under the Pro-Fac Marketing and
Facilitation Agreement,  Pro-Fac and the Company will continue the Marketing and
Management  arrangements  of the Integrated  Agreement as well as the sharing of
income and  losses.  The  capital  contribution  of  Pro-Fac  to the  Company at
acquisition  primarily  included the  cancellation of  indebtedness  and capital
lease obligations.

Subsequent to the acquisition date,  Pro-Fac invested an additional $3.9 million
and  committed  to another  $10.0  million  investment  which is  reflected as a
capital contribution receivable on the Curtice-Burns balance sheet.

Funds made available by the distribution of investment  certificates to members,
in lieu of cash by Pro-Fac,  have historically been reinvested by Pro-Fac in the
Company.  Under the Indentures related to the Notes, Pro-Fac will be required to
reinvest   at  least  70  percent  of  the   additional   Patronage   income  in
Curtice-Burns.

Amounts  received by Pro-Fac from  Curtice-Burns  under both  Agreements for the
fiscal years ended June 24,  1995,  June 25,  1994,  and June 26, 1993  include:
commercial  market value of crops  delivered,  $55.9 million,  $59.2 million and
$59.8 million,  respectively;  interest income, $6.1 million, $15.6 million, and
$17.1 million,  respectively; and additional proceeds from profit/(loss) sharing
provisions,  $9.6  million,  $16.8  million and $(21.8)  million,  respectively.
Payments  by the  Company  to  Pro-Fac  for  interest,  amortization,  and lease
financing payments ceased as of November 3, 1994.

NOTE 3.     CHANGE IN CONTROL OF CURTICE-BURNS

In 1993, the Company's management and Board of Directors began exploring several
strategic  alternatives  for the Company,  including a possible  sale of all the
equity of the  Company.  Those  activities  ultimately  resulted  in the Company
entering  into an Agreement  and Plan of Merger with Pro-Fac and its  subsidiary
PFAC on  September  27, 1994 (the  'Merger  Agreement').  Pursuant to the Merger
Agreement,  on October 4, 1994,  Pro-Fac initiated a tender offer for all of the
Company's outstanding stock at $19.00 per share. At the expiration of the tender
offer on November 2, 1994,  6,229,442  shares of Class A and 2,046,997 shares of
Class B common stock (or approximately

                                      F-29

<PAGE>



94 percent  and 99 percent,  respectively,  of the total  number of  outstanding
shares  of Class A and Class B common  stock of the  Company)  had been  validly
tendered and not withdrawn.  All such tendered  shares were accepted for payment
by PFAC. On November 3, 1994, PFAC merged into the Company, making the Company a
wholly-owned subsidiary of Pro-Fac.

Prior to  November  3,  1994,  the  Company  expensed  $2.2  million  of  legal,
accounting,  investment  banking,  and other expenses  relative to the change of
control issue.  In recognizing  these  expenses,  the Company  allocated half of
these  amounts to Pro-Fac as a deduction to the profit split.  Pro-Fac  disputed
these charges, but such dispute was resolved with the merger.

The acquisition  was accounted for using the purchase  method of accounting.  In
conjunction  with the  change in  ownership  all other  identifiable  assets and
liabilities   were  adjusted  to  reflect  their  fair  value  at  the  date  of
acquisition.  In recording the  transaction,  approximately  $121.5  million was
recorded to adjust  property,  plant,  and  equipment to fair market  value.  In
addition  lives  were  adjusted  for  assets  acquired.   The  resulting  annual
depreciation  will  approximate  $23.3  million  on all  existing  assets at the
appraised  values.  In addition,  approximately  $104.0  million of goodwill and
other  intangible  assets were  recorded as the excess of purchase cost over net
tangible  assets  acquired.  Included  in this  amount was  approximately  $43.8
million for  deferred  tax  adjustments  to properly  reflect the effects of the
acquisition in accordance with the SFAS No. 109,  'Accounting for Income Taxes.'
The resulting annual  amortization of goodwill and other intangible  assets will
approximate  $3.0 million for goodwill and other  intangible  assets using lives
ranging  from  5 to  35-years.  There  were  no  other  significant  changes  to
accounting policies as a result of the acquisition.

In connection  with the  acquisition,  PFAC sold $160.0 million of 12.25 percent
Senior  Subordinated  Notes (the  'Notes')  due 2005 and  entered  into a credit
agreement (the 'New Credit  Agreement') with the Bank, which provided for a term
loan, a term loan  facility,  a seasonal loan  facility,  and a letter of credit
facility.  All obligations of PFAC under the Notes and the New Credit  Agreement
have become obligations of the Company.

Following, in capsule form, is the consolidated, unaudited results of operations
of Pro-Fac for the fiscal years ended June 24, 1995 and June 25, 1994,  assuming
the acquisition by Pro-Fac took place at the beginning of the 1994 fiscal year.

<TABLE>
<CAPTION>
(In Millions)

                                             Fiscal Year Ended
                                          (Pro Forma is unaudited)

                                               June 24, 1995                 June 25, 1994
                                           ---------------------         ----------------------
                                           Actual      Pro Forma         Actual       Pro Forma
                                           ------      ---------         ------       ---------
<S>                                        <C>          <C>              <C>            <C>   
        Net sales                          $522.4       $748.5           $58.2          $829.1
        Income before taxes                $ 22.5       $ 28.4           $23.7          $ 10.1
        Net income                         $ 29.5       $ 31.4           $24.5          $  6.1
</TABLE>

NOTE 4.       DISPOSALS

National  Oats:  On November 19, 1993,  the Company sold the oats portion of the
National Oats business for $39.0 million and transferred the popcorn business to
Comstock  Michigan  Fruit.  The  sale  of  the  oats  business  resulted  in  an
approximate $10.9 million pretax gain in fiscal 1994.

Hiland Potato Chips:  On November 22, 1993,  the Company sold certain  assets of
the Hiland potato chips business for approximately $3.0 million. There

                                      F-30

<PAGE>



was no material gain or loss on this  transaction  after taking into account the
fiscal 1993 restructuring charge.

Meat Snacks: On February 22, 1994, the Company sold the meat snacks business for
approximately  $5.0  million.  There  was no  material  gain  or  loss  on  this
transaction  after  taking into account this  restructuring  charge  recorded in
fiscal 1993.

Nalley's  U.S.  Chips and Snacks:  On December  19,  1994,  the Company sold the
Nalley's U.S. Chips and Snacks business for approximately  $2.0 million.  In the
first quarter of fiscal 1995, the Company  recognized a charge of  approximately
$8.4 million in connection with the  elimination of this line of business.  This
sale was contemplated by Pro-Fac in conjunction with the acquisition.

Nalley's  Canada Ltd.:  On March 30, 1995,  the Company  announced the potential
sale of Nalley's Canada Ltd., located in Vancouver, British Columbia, to a group
led by  management  within its  Canadian  subsidiary.  This sale was  finalized,
subsequent  to fiscal  year end (as of June 26,  1995) and was  contemplated  by
Pro-Fac in conjunction with the acquisition.  The assets of Nalley's Canada Ltd.
are classified as held for sale as of June 24, 1995.

The  Company's  Nalley's  U.S.  division  will provide to Nalley's  Canada Ltd.,
through a supply agreement, those products which would no longer be manufactured
in Canada.

The business  divestitures  resulted in the following charges to earnings of the
Predecessor company in fiscal 1993, 1994 and fiscal 1995:

Fiscal 1993 Restructuring  Charge: To reflect completed and anticipated  effects
of the  restructuring  program,  the Company incurred  restructuring  charges in
fiscal 1993 of $61.0 million. This charge included the loss incurred on the sale
of the Lucca Frozen Foods business, anticipated losses on the sale of the Hiland
potato  chips  and meat  snacks  businesses,  and  other  costs  anticipated  in
conjunction with the restructuring program.

Fiscal 1994 Restructuring  Gain:  Included in fiscal 1994 results was a net gain
of $7.8 million  comprised  of a gain on the sale of the oats  business of $10.9
million,  net of a charge of $3.1 million to adjust previous estimates regarding
activities initiated in fiscal 1993.

Fiscal  1995  Restructuring  Charge:  Included  in  fiscal  1995  results  was a
restructuring charge of $8.4 million to reflect the estimated impact of the sale
of certain  assets of the Nalley's  U.S.  Chips and Snacks  operation  and other
expenses relating to the disposal of this operation.

NOTE 5.       DEBT

New Credit  Agreement:  The Bank has provided the Company,  subject to the terms
and conditions set out in the New Credit Agreement, as amended, with loans of up
to $200 million to finance the  purchase of shares  pursuant to the tender offer
and the merger,  to refinance  certain existing  indebtedness of Pro-Fac and the
Company,  and to pay fees and expenses  related to the  purchase of shares.  The
balance  outstanding  under the New Credit  Agreement was $195.0 million at June
24, 1995.

The Bank also has provided the Company,  subject to the terms and conditions set
out in the New Credit Agreement,  as amended,  with seasonal  financing of up to
$86.0 million and a $11.0 million  Letter of Credit  Facility.  The  Acquisition
Facility,  the  Seasonal  Facility,  and  the  Letter  of  Credit  Facility  are
collectively referred to herein as the 'Bank Facility.'


                                      F-31

<PAGE>



      Guarantees  and  Security:  All  obligations  under the Bank  Facility are
      guaranteed  by Pro-Fac  and certain  subsidiaries  of  Curtice-Burns  (the
      'Subsidiary  Guarantors').   The  Company's  obligations  under  the  Bank
      Facility and Pro-Fac's and the Subsidiary  Guarantors'  obligations  under
      their  respective  guaranties  are  secured  by all of the  assets  of the
      Company and each  guarantor,  respectively,  including (i) all present and
      future accounts,  contracts rights, chattel paper,  instruments (excluding
      shares of capital stock), documents,  inventory,  general intangibles, and
      equipment;  (ii) all real property; and (iii) all products and proceeds of
      the foregoing.

      Interest: The Bank Facility provides for interest rates on the Acquisition
      Facility,  at the  Company's  option,  equal  to (i) the  relevant  London
      interbank  offered rate plus 2.60  percent,  (ii) the relevant  prime rate
      plus 0.50 percent, or (iii) the relevant U.S.
      Treasury Rate plus 3.00 percent.

      The Seasonal Facility  provides for interest rates on amounts  outstanding
      thereunder  at the  Company's  option  equal  to (i) the  relevant  London
      interbank  offered rate plus 1.75  percent,  (ii) the relevant  prime rate
      minus 0.25  percent,  or (iii) the relevant  U.S.  Treasury Rate plus 2.00
      percent.  The Bank has extended to a portion of the  Acquisition  Facility
      for a limited  period of time certain fixed rates that were in effect with
      respect  to  indebtedness  repaid to the Bank on  November  3,  1994.  The
      weighted-average  rate of interest applicable to the Acquisition  Facility
      was 8.7  percent per annum for the period  from  November 3, 1994  through
      June 24, 1995.

      Based  on an  estimated  borrowing  rate at  fiscal  year  end 1995 of 9.0
      percent for  long-term  debt with similar terms and  maturities,  the fair
      value of the  Cooperative's  long-term debt  outstanding is  approximately
      $193.8 million at June 24, 1995.

      Based  on an  estimated  borrowing  rate at  fiscal  year  end 1994 of 8.0
      percent for  long-term  debt with similar terms and  maturities,  the fair
      value of the  Cooperative's  long-term debt outstanding was  approximately
      $136.8 million at June 24, 1995.

      Borrowings  under the Seasonal  Facility are payable at the  expiration of
      that  portion  of the  facility,  which is May  1996;  except  that for 15
      consecutive  calendar days during each fiscal year, the  borrowings  under
      the  Seasonal  Facility  must be zero.  The  average  borrowing  under the
      Seasonal   Facility  was  $65.1  million   during  fiscal  1995,  and  the
      weighted-average  interest rate on such  borrowing was 7.2 percent.  There
      were no  borrowings  under this  Seasonal  Facility at June 24, 1995.  The
      Letter of Credit  Facility  provides for the issuance of letters of credit
      through May 1996.

      Certain  Covenants:  The Pro-Fac Bank  Guarantee  requires  Pro-Fac,  on a
      consolidated  basis, to maintain  specified  levels with regard to working
      capital,  tangible net worth, fixed charges,  the incurrence of additional
      debt, and limitations on dividends,  investments,  acquisitions, and asset
      sales. The Company is in compliance with, or has obtained waivers for, all
      restrictions and requirements under the terms of the borrowing agreement.

Other Debt:  Other  debt  of  $.2  million  carries  rates up to 11.0 percent at
June 24, 1995.



                                      F-32

<PAGE>



Maturities:  Total long-term debt maturities during each of the next five fiscal
years are as follows: 1996, $11.5 million; 1997 through 1999, $8.0 million each;
and 2000,  $31.1  million.  Provisions of the Term Loan Facility  require annual
payments  in the years  1996  through  2000 in October of each year in an amount
equal to the 'annual cash sweep'  (equivalent to approximately 80 percent of net
income  adjusted for certain cash and non-cash  items) for the preceding  fiscal
year as  defined in the  Acquisition  Facility.  The annual  sweep to be paid on
October 1, 1995  (included in the fiscal 1996 amount  above)  relating to fiscal
1995 amounted to $3.5 million. Provisions of the Term Loan Facility also require
that cash  proceeds  from the sale of  businesses  be  applied  to the Term Loan
Facility.  The sale of Nalley's  Canada Ltd.  subsequent to 1995 fiscal year end
resulted in $3.8 million cash proceeds that were applied to this debt.

The Senior  Subordinated Notes ('Notes'):  The Notes represent general unsecured
obligations  of the Company,  subordinated  in right of payment to certain other
debt obligations of the Company  (including the Company's  obligations under the
New Credit Agreement).

The Notes are limited in aggregate  principal  amount to $160.0 million and will
mature on February 1, 2005.  Interest on the Notes  accrues at the rate of 12.25
percent  per annum and is payable  semi-annually  in  arrears on  February 1 and
August  1,  commencing  on  February  1,  1995,  to  holders  of  record  on the
immediately  preceding January 15 and July 15, respectively.  Except as provided
above, interest on the Notes accrues from the most recent date to which interest
has been  paid or,  if no  interest  has been  paid,  from the date of  original
issuance.  Interest is computed on the basis of a 360-day year,  comprised of 12
30-day months.

Each of the Pro-Fac and the Subsidiary Guarantors has unconditionally guaranteed
the payment of  Obligations  of the Company under the Notes.  Rights of holders,
pursuant to such guarantees, are subordinate to the rights of the holders of the
Senior Indebtedness of Pro-Fac and the Subsidiary  Guarantors to payment in full
in the same  manner as the  rights of holders  of the Notes are  subordinate  to
those of the holders of the Senior Indebtedness of the Company.

Based on an estimated borrowing rate at fiscal year end 1995 of 11.6 percent for
borrowings  with  similar  terms and  maturity,  the fair value of the Notes was
$149.8 million at June 24, 1995.

Short-Term Borrowings:  Short-term  borrowings  for  the  three years ended June
24, 1995 were as follows:

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                                  Fiscal          Fiscal         Fiscal
                                                                   1995            1994           1993
                                                                  ------          ------         ------
<S>                                                               <C>             <C>            <C>    
Balance at end of period                                          $    --         $11,500        $12,000
Rate at fiscal year end                                                --%            5.5%           4.3%
Maximum outstanding during the period                             $73,000         $46,000        $56,000
Average amount outstanding during the period                      $55,648         $30,464        $39,444

Weighted average interest rate during the period                      7.5%            4.8%           4.6%
</TABLE>

The above  amounts  include  borrowings  under  existing and  pre-existing  loan
agreements.


                                      F-33

<PAGE>



NOTE 6.     PROPERTY, PLANT AND EQUIPMENT AND RELATED OBLIGATIONS

The  following  is a summary  of  property,  plant  and  equipment  and  related
obligations at June 24, 1995.

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                                  June 24, 1995
                                                      ---------------------------------------
                                                      Owned          Leased
                                                      Assets         Assets            Total
                                                      ------         ------            -----
<S>                                                  <C>              <C>             <C>     
       Land                                          $  5,467         $   --          $  5,467
       Land improvements                                1,540             --             1,540
       Buildings                                       92,215            795            93,010
       Machinery and equipment                        168,477          3,520           171,997
       Construction in progress                        20,489             --            20,489
                                                     --------         ------          --------
                                                      288,188          4,315           292,503
       Less accumulated depreciation                   16,695          1,846            18,541
                                                     --------         ------          --------
       Net                                           $271,493         $2,469          $273,962
                                                     ========         ======          ========
       Obligations under capital leases(1)                            $2,384          $  2,384
       Less current portion                                              764               764
                                                                      ------          --------
       Long-term portion                                              $1,620          $  1,620
                                                                      ======          ========
</TABLE>

(1) Represents the present value of net minimum lease payments calculated at the
    Company's  incremental  borrowing rate at the inception of the leases, which
    ranged from 6 to 9 percent.

Interest capitalized in conjunction with construction amounted to $1,841,000 and
$79,000 in fiscal 1995 and 1994, respectively.

The following is a schedule of future minimum lease  payments  together with the
present value of the minimum lease payments related to capitalized  leases, both
as of June 24, 1995.

<TABLE>
<CAPTION>
(Dollars in Thousands)

            Fiscal Year Ending Last                       Capital     Operating     Total Future
               Saturday in June                           Leases       Leases        Commitment
            -----------------------                       -------     ---------     ------------
<S>                                                       <C>          <C>            <C>    
                    1996                                  $1,225       $ 4,868        $ 6,093
                    1997                                     842         2,804          3,646
                    1998                                     637         2,028          2,665
                    1999                                     395         1,422          1,817
                    2000                                      75           366            441
                Later years                                  320           597            917
                                                          ------       -------        -------
            Net minimum lease payments                     3,494        12,085        $15,579
                                                                       =======        =======
            Less amount representing interest              1,110
                                                          ------
            Present value of minimum lease payments       $2,384
                                                          ======

</TABLE>

Total rent expense related to operating leases (including lease  arrangements of
less than one year which are not  included in the  previous  table)  amounted to
$6,107,000 for fiscal year 1995.

NOTE 7.     TAXES ON INCOME

The consolidated  financial statements reflect the tax status of the Cooperative
and its  wholly-owned  subsidiary,  Curtice-Burns  Foods,  Inc. Pro-Fac has been
taxed as a cooperative since its inception.  Curtice-Burns has consistently been
taxed as a Subchapter C Corporation.


                                      F-34

<PAGE>



A  summary  of  the   Cooperative's   taxable   income/(loss)  and  the  related
(benefit)/provision for income taxes for fiscal 1995, 1994, and 1993 follows:

<TABLE>
<CAPTION>
Dollars in Thousands

Fiscal Years Ended                                       June 24,         June 25,         June 26,
                                                           1995             1994             1993
                                                         --------         --------         --------
<S>                                                      <C>              <C>              <C>      
Consolidated income/(loss) before taxes
   dividends and allocation of net proceeds              $ 22,525         $ 23,698         $(17,498)
Taxable (income)/loss of Curtice-Burns                     (5,555)              --               --
Dividend received from Curtice-Burns                        2,264               --               --
                                                         --------         --------         --------
Excess/(deficiency) of revenues before
   taxes, dividends and allocation of
     net proceeds                                          19,234           23,698          (17,498)
Less:
   Patronage income to be allocated to members
     for current period                                    (7,375)         (15,546)          (5,261)
   Cash dividends paid on capital stock                    (4,914)          (4,390)          (4,548)
   Dividend received deduction on Curtice-Burns
     dividend                                              (2,264)              --               --
   Utilization of net operating loss
     carryforwards                                         (4,665)          (3,857)              --
Difference between book and tax
   methodologies                                              (16)              95               52
                                                         --------         --------         --------

Taxable income/(loss) to the Cooperative                 $     --         $     --         $(27,255)
                                                         ========         ========         ======== 

(Benefit)/provision for income taxes:
   Federal -
     Current                                             $ (2,428)        $    267         $    207
     Deferred                                              (7,891)            (613)            (207)
                                                         --------         --------         -------- 
                                                          (10,319)            (346)              --
     State                                                     --             (498)              --
                                                         --------         --------         --------
                                                         $(10,319)        $   (844)        $     --
                                                         ========         ========         ========
</TABLE>

A summary of Curtice Burns taxes on income  include the following for the period
subsequent to acquisition:

<TABLE>
<CAPTION>
(Dollars in Thousands)
                                    <S>                        <C>
                                         Federal -
                                           Current                 $(1,368)
                                           Deferred                  3,810
                                                                   -------
                                                                     2,442
                                                                   -------
                                         State and foreign -
                                           Current                     (46)
                                           Deferred                    895
                                                                   -------
                                                                       849
                                                                   -------
                                                                   $ 3,291
                                                                   =======
</TABLE>



                                      F-35

<PAGE>



The  consolidated  deferred tax  liabilities/assets  consist of the following at
June 24, 1995:
<TABLE>
<S>                                                                        <C>
                   Liabilities
                      Depreciation                                          $(66,736)
                      Non-compete agreements                                  (1,120)
                      Long-term receivables                                     (626)
                      Prepaid manufacturing                                   (3,827)
                      Other                                                      (45)
                                                                            -------- 
                                                                             (72,354)
                                                                            -------- 
                   Assets
                      Non-qualified retains                                    1,181
                      Inventory reserves                                       3,416
                      Allowance for doubtful accounts                            382
                      Capital and operating loss carryforwards                 9,838
                      Accrued employee benefits                                3,711
                      Insurance accruals                                       1,659
                      Pension/OPEB accruals                                    6,237
                      Plant consolidation and closing expenses                 2,572
                      Tax credits                                              3,628
                      Other                                                    1,625
                                                                            --------
                                                                              34,249
                                                                            -------- 
                      Net deferred liabilities                               (38,105)
                      Valuation allowance                                     (7,366)
                                                                            -------- 
                                                                            $(45,471)
                                                                            ========
</TABLE>

A  benefit  for the  Cooperative  has been  recorded  for a net  operating  loss
carryforward  resulting  from 1993  operations.  As of June 24, 1995, the amount
available is $17.4 million ($6.1 million net of tax) which expires in 2008.

In  conjunction  with the  acquisition,  a valuation  allowance  was recorded in
fiscal 1995 for that portion of the Curtice Burns capital loss  carryforward and
tax credits  where it was more  likely than not that a tax benefit  would not be
realized.

A reconciliation  of the consolidated  effective tax rate to the amount computed
by applying the federal income tax rate to income before taxes, is as follows:

<TABLE>
Effective Tax Rate (Percent):

                                                                    June 24,        June 25,        June 26,
                                                                      1995            1994            1993
                                                                    --------        --------        ---------
<S>                                                                  <C>             <C>            <C>    
Federal                                                              35.0%           34.0%          (34.0)%
State income taxes, net of federal income tax effect                  2.5             0.4              --
Goodwill amortization                                                 2.8              --              --
Loss for which no benefit was recorded                                 --              --            34.0
Utilization of net operating loss carryforward                      (26.4)          (34.0)             --
Other (net)                                                          (0.3)           (4.0)             --
                                                                    -----           -----           -----
   Subtotal                                                          13.6            (3.6)             --
Tax benefit resulting from exempt status                            (44.8)             --              --
                                                                    -----           -----           -----
   Total                                                            (31.2)%          (3.6)%            --%
                                                                    =====           =====           ===== 
</TABLE>

In December 1991, the national  office of the Internal  Revenue Service issued a
technical advice memorandum  ('TAM')  concluding that virtually all of Pro-Fac's
income arises from patronage sources. As a result of the TAM, in January 1992 an
additional  distribution  of  patronage  proceeds  for  fiscal  1991 was made to
members  in  the  amount  of  $3,727,000.   Patronage   proceeds  available  for
distribution  are  determined by the Board of Directors each year, as stipulated
in the Bylaws.

In August of 1993, the Internal  Revenue Service issued a  determination  letter
which  concluded  that the  Cooperative is exempt from federal income tax to the
extent  provided by Section 521 of the  Internal  Revenue  Code,  'Exemption  of
Farmers' Cooperatives from Tax.' Unlike a non-exempt  cooperative,  a tax-exempt
cooperative is entitled to deduct cash dividends it pays on its capital stock in
computing its taxable income. This exempt

                                      F-36

<PAGE>



status is  retroactive to fiscal year 1986 and is anticipated to apply to future
years  as long as  there  is no  significant  change  in the  way in  which  the
Cooperative operates. In conjunction with this ruling, the Cooperative has filed
for tax  refunds  for fiscal  years 1986 to 1991 in the amount of  approximately
$7.2 million and interest payments of approximately  $4.9 million.  In addition,
it is anticipated that the Cooperative will file for tax refunds for fiscal 1992
in  the  amount  of  approximately   $1.6  million  and  interest   payments  of
approximately $.3 million.  Based upon the status of the government's  review of
the refunds for fiscal years 1986 to 1990, the legal counsel to the  Cooperative
has issued an opinion that such refunds constitute a legally enforceable account
receivable from the government. Accordingly, refund amounts of $10.1 million for
tax and interest have been  reflected in the financial  statements of Pro-Fac as
of June 24, 1995.  It is  anticipated  that such amounts will be received in the
first  half of  fiscal  1996.  The Board of  Directors  of the  Cooperative  has
committed that  substantially  all of such refunds and interest  payments,  when
received, will be invested in its subsidiary, Curtice-Burns Foods, Inc.

As a result of the acquisition, the Cooperative's exempt status has ceased.

In January  1995,  the Boards of  Directors  of  Curtice-Burns  Foods,  Inc. and
Pro-Fac  Cooperative,  Inc.  approved  appropriate  amendments  to the Bylaws of
Curtice-Burns Foods, Inc. to allow the Company to qualify as a cooperative under
Subchapter T of the Internal  Revenue Code. A private letter ruling  agreeing to
this change was received from the Internal  Revenue  Service in August 1995. The
effective  date of the  change is June 25,  1995.  As a  cooperative,  patronage
income will be deductible to the extent distributed to its members. Accordingly,
taxation on patronage income is only imposed at the patron level.

NOTE 8.     PENSIONS, PROFIT SHARING, AND OTHER EMPLOYEE BENEFITS

Pensions:  The Company  has  primarily  noncontributory  defined  benefit  plans
covering  most  employees.  The benefits for these plans are based  primarily on
years of service and  employees'  pay near  retirement.  The  Company's  funding
policy  is  consistent  with  the  funding   requirements  of  Federal  law  and
regulations.  Plan assets consist principally of common stocks,  corporate bonds
and U.S. Government obligations.

The Company also participates in several union sponsored pension plans; however,
it is not possible to determine the Company's  relative share of the accumulated
benefit obligations or net assets for these plans.

Pension cost for fiscal year ended 1995 includes the following components:

<TABLE>
<CAPTION>
(Dollars in Thousands)

<S>                                                                        <C>    
             Service cost -- benefits earned during the period             $ 2,427
             Interest cost on projected benefit obligation                   4,365
             Return on assets
               Deferred gain                                                (4,789)
                                                                           -------
                                                                             2,003
             Union and other pension costs                                     147
                                                                           -------
             Net pension cost                                              $ 2,150
                                                                           =======
</TABLE>



                                      F-37

<PAGE>



The pension plans' funded status was as follows at June 24, 1995:

<TABLE>
<CAPTION>
(Dollars in Thousands)

<S>                                                                         <C>      
             Actuarial present value of benefit obligations:
               Vested benefit obligation                                    $(65,350)
                                                                            ========
               Accumulated benefit obligation                               $(69,449)
                                                                            ========

             Projected benefit obligation                                   $(78,809)
             Plan assets at fair value                                        74,897
                                                                            --------
             Projected benefit obligation in excess of Plan assets            (3,912)
             Unrecognized net gain                                            (8,787)
                                                                            -------- 
                                                                             (12,699)
             Union and other pension plans                                      (281)
                                                                            --------

             Pension liability at year end                                  $(12,980)
                                                                            ========
</TABLE>
In 1995 the assumed  discount  rate,  assumed  long-term  rate of return on Plan
assets,  and the  assumed  long-term  rate of  compensation  increase  were 8.50
percent, 10.0 percent, and 4.50 percent, respectively.

Profit  Sharing:  Under the Deferred  Profit Sharing Plan and the  Non-Qualified
Profit Sharing Plan, the Company  allocated to all salaried  exempt  employees a
percentage  of its  earnings  in excess of 5.0  percent in 1995 of the  combined
long-term  debt and equity (as  defined) of Pro-Fac and the  Company.  In fiscal
1995, $1,400,000 was allocated to the Plans.

Postretirement Benefits Other Than Pensions: Generally, other than pensions, the
Company does not pay retirees' benefit costs.  Isolated  exceptions exist, which
have evolved from union negotiations,  early retirement  incentives and existing
retiree commitments from acquired companies.

In December 1990, the Financial  Accounting Standards Board issued SFAS No. 106,
'Employers'  Accounting for  Postretirement  Benefits Other Than Pensions.' SFAS
106,  effective for fiscal years  beginning  after  December 15, 1992,  requires
employers to accrue the cost of retiree health and other postretirement benefits
during the  working  careers  of active  employees  and  allows  the  transition
obligation to be recognized in net income either immediately or over 20 years.

The  Company  adopted  SFAS 106 during the first  quarter  of fiscal  1994.  The
Company has elected to amortize the unrecognized  transition  obligation over 20
years.  The  adoption of SFAS 106 is not  considered  material to the  financial
statements as a whole.

The  Company has not  prefunded  any of its  retiree  medical or life  insurance
liabilities. Consequently there are no Plan assets held in a trust, and there is
no expected  long-term rate of return assumption for purposes of determining the
annual expense.

The Plan's funded status was as follows at June 24, 1995:

<TABLE>
<CAPTION>
(Dollars In Thousands)

<S>                                                                             <C>    
             Accumulated postretirement benefit obligation:
               Fully eligible active participants                               $   113
               Other active participants                                            244
               Retirees                                                           2,386
                                                                                -------
                   Total                                                          2,743
               Less Plan assets at fair value                                        --
                                                                                -------
               Accumulated postretirement benefit obligation
                 in excess of fair value of assets                               (2,743)
               Unrecognized transition obligation                                    --
               Unrecognized prior service cost                                       --
               Unrecognized losses/(gains)                                         (274)
                                                                                ------- 
               Accrued postretirement benefit cost                              $(3,017)
                                                                                ======= 
</TABLE>


                                      F-38

<PAGE>



Net periodic  postretirement  benefit cost included the following  components in
fiscal 1995:

<TABLE>
<CAPTION>
(Dollars in Thousands)

          <S>                                                                 <C> 
             Service cost                                                       $ 15
             Interest cost                                                       154
             Actual return on assets                                              --
             Net amortization and deferral                                        --
                                                                                ----
             Net periodic postretirement benefit cost                           $169
                                                                                ====
</TABLE>

The  weighted-average,   assumed-discount  rate  used  to  measure  the  benefit
obligations was 7.75 percent at the beginning and 8.50 percent at the end of the
fiscal year.

The annual rate of increase in the per capita cost of health care  benefits  was
assumed to be 12 percent for 1995. The rate was assumed to decrease gradually to
6.0 percent by the year 2005 and remain at that level thereafter.

The health  care cost  trend rate  assumption  has a  significant  effect on the
amounts reported.  To illustrate,  increasing the assumed health care cost trend
rates by one  percentage  point would  increase the  accumulated  postretirement
benefit  obligation  (APBO) and the  aggregate of the service and interest  cost
components of the net periodic postretirement benefit cost as follows for fiscal
1995:

<TABLE>
<CAPTION>
(Dollars in Thousands)
                                                           Current      1% Higher
                                                            Trend         Trend
                                                           -------      ---------
<S>                                                        <C>           <C>   
                 APBO                                      $2,743        $2,874
                 Service cost+interest cost                $  170        $  178
</TABLE>

Employers'  Accounting  For  Postemployment  Benefits:  In  November  1992,  the
Financial Accounting Standards Board issued SFAS No. 112, 'Employers' Accounting
for Postemployment Benefits.'

This  Statement  establishes  accounting  standards  for  employers  who provide
benefits to former or inactive employees after employment but before retirement.
Postemployment benefits are all types of benefits provided to former or inactive
employees, their beneficiaries, and covered dependents.

The Company  adopted the  provisions of FAS No. 112 effective June 26, 1994. The
adoption did not have a significant impact on the operations or cash flow of the
Company.

NOTE 9.     COMMON STOCK AND CAPITALIZATION

Common Stock:  The common stock purchased by members is related to the crop
delivery of each member.  Regardless of the number of shares held, each
member has one vote.

Common  stock may be  transferred  to another  grower only with  approval of the
Pro-Fac Board of Directors.  If a member ceases to be a producer of agricultural
products which he markets through the Cooperative,  then he must sell his common
stock to another  grower  acceptable  to the  Cooperative.  If no such grower is
available to purchase the stock, then the member must provide one year's advance
written  notice of his intent to  withdraw,  after  which the  Cooperative  must
purchase his common stock at par value.  (See NOTE 10 for common stock  dividend
information.)

At June 24, 1995 and June 25, 1994, there were outstanding subscriptions, at par
value, for 59,568 and 9,270 shares of common stock,  respectively.  These shares
are issued as subscription payments are received.


                                      F-39

<PAGE>



Preferred Stock: The existing  preferred stock originated from the conversion at
par value of retains.  This stock is non-voting and non-cumulative,  except that
the holders of preferred  and common stock would be entitled to vote as separate
classes on certain  matters which would affect or subordinate  the rights of the
class.

At the Cooperative's  annual meeting in January 1995,  shareholders  approved an
amendment to the  certification  of  incorporation  to authorize the creation of
five additional classes of preferred stock.

On August 23, 1995, the Cooperative  commenced an offer to exchange one share of
its Class A cumulative  preferred stock  (liquidation  preference $25 per share)
for each of its existing non-cumulative  preferred stock (liquidation preference
$25 per share).  The  exchange  offer is scheduled to expire on October 10, 1995
unless  extended.  Pro-Fac  has  applied to include,  and  received  conditional
approval for inclusion of, the cumulative preferred stock on the National Market
System of the National  Association of Securities  Dealers  Automated  Quotation
System ('NASDAQ').

In June 1995, the Board  approved,  pursuant to its authority  under the Charter
Amendment the creation of a new series of preferred  stock, to be designated the
'Class B,  Series 1, 10%  cumulative  preferred  stock'  (the  'Class B Stock').
Pro-Fac  expects to issue up to  500,000  shares of the Class B Stock at $10 per
share (liquidation  value $10 per share) to employees of Curtice-Burns  pursuant
to an Employee  Stock  Purchase  Plan adopted by the  Curtice-Burns  and Pro-Fac
Boards of Directors in June 1995 and implemented in the fall of 1995.

The dividend rates for the preferred stock are as follows:

Non-Cumulative Preferred                    $1.50  per  share   paid annually at
                                            the  discretion  of the Board.

Cumulative Class A Preferred                $1.72  per share annually,  paid  in
                                            four quarterly  installments of $.43
                                            per share.

Cumulative Class B Preferred                $1.00 per share paid annually.

Retained Earnings Allocated to Members ('Retains'): Retains arise from patronage
income and are allocated to the accounts of members within 8.5 months of the end
of each fiscal year.

      Qualified Retains:  Qualified retains are freely transferable and normally
      mature  into  preferred   stock  in  December  of  the  fifth  year  after
      allocation. Qualified retains are taxable income to the member in the year
      the allocation is made.

      Non-Qualified Retains: Non-qualified retains may not be sold or purchased.
      The present  intention of the board of directors is that the non-qualified
      retains  allocation be redeemed in five years through  partial  payment in
      cash and issuance of preferred stock. The  non-qualified  retains will not
      be  taxable  to the  member  until the year of  conversion.  Non-qualified
      retains may be subject to later  adjustment if such is deemed necessary by
      the Board of Directors because of events which may occur after the retains
      were allocated.

      Beginning  with the  retains  issued in 1995,  the  maturity of all future
      retains will result in the issuance of Class A cumulative preferred stock.

Earned  Surplus  (Unallocated  and  Apportioned):  Earned  surplus  consists  of
accumulated   income  after  distribution  of  earnings  allocated  to  members,
dividends and after state and federal income taxes. Earned surplus is reinvested
in the business in the same fashion as retains. (See NOTE 7.)

                                      F-40

<PAGE>



Market for  Pro-Fac  Securities:  There is no  established  market  for  trading
Pro-Fac  common stock.  All trades have been arranged on a private basis between
buyers and sellers.

NOTE 10.       DIVIDENDS ON CAPITAL STOCK

Dividends on preferred  and common stock are declared at the  discretion  of the
board of  directors  and are  paid out of  legally  available  funds.  Effective
January 1995,  preferred  shareholders are entitled to dividends as disclosed in
the table in the previous NOTE.  Pursuant to New York State laws,  applicable to
agricultural  cooperatives,  dividends have been declared and paid subsequent to
the fiscal  year to which they  relate.  In fiscal 1995 and 1994,  dividends  on
preferred stock were paid at a rate of 6.75 and 6.25 percent,  respectively,  of
the par value and  dividends  on common stock were paid at a rate of 5.5 and 5.0
percent, respectively, of the par value.

Subsequent  to June 24, 1995,  the  Cooperative  declared a cash dividend of 6.0
percent of the par value of preferred  stock and 5.0 percent of the par value of
the  common  stock,  payable  on July 15,  1995.  These  dividends  amounted  to
$5,035,000.

NOTE 11.       OTHER MATTERS

                               SUBSEQUENT EVENTS

Sale of Nalley's  Canada Ltd.:  On March 20, 1995  Curtice-Burns  announced  its
intention  to sell its Canadian  subsidiary,  Nalley's  Canada Ltd.,  located in
Vancouver,   British  Columbia,  to  a  management  group  within  the  Canadian
subsidiary. This sale was finalized subsequent to year end (as of June 26, 1995)
and was contemplated by Pro-Fac is conjunction  with the  acquisition.  Nalley's
U.S. will have an ongoing supply agreement with Nalley's Canada Ltd. as a result
of the sale.

Purchase  of  Packer  Foods:  On  July  21,  1995,  the  Company  completed  the
acquisition of Packer Foods, a privately owned,  Michigan-based  food processor.
The total  cost of  acquisition  was  approximately  $5.4  million in notes plus
interest at 10 percent to be paid until the notes  mature in the year 2000.  The
transaction  will be  accounted  for as a purchase.  For its latest  fiscal year
ended December 31, 1994,  Packer had net sales of $13 million,  operating income
of $300,000, and income before extraordinary items of $100,000.  Packer Foods is
in the  process of being  merged  into the  Company's  Comstock  Michigan  Fruit
operations.

Commitments:  The Company's  Southern  Frozen Foods  Division has  guaranteed an
approximate  $1.4  million  loan for the City of  Montezuma to renovate a sewage
treatment plant operated by Southern Frozen Foods on behalf of the City.

In July 1994, a plant operated by the Company's  Southern Frozen Foods Division,
located  in  Montezuma,  Georgia,  was  damaged  by  fire.  All  material  costs
associated with the facility  repairs and business  interruption are anticipated
to be covered under the Company's insurance policies. A gain on assets destroyed
in the fire was recognized by the Company prior to the  acquisition.  Subsequent
to the acquisition, additional costs in the amount of $2.3 million were incurred
for which negotiations are currently in progress with the insurance carriers. As
of June 24, 1995,  the Company has received  $10.0  million in proceeds from the
insurance  claims for the fire.  Subsequent to fiscal year end, $2.5 million was
received for a total of $12.5  million with $10.0  million  receivable at August
30, 1995.


                                      F-41




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