PRO FAC COOPERATIVE INC
S-1, 1995-06-15
GROCERIES & RELATED PRODUCTS
Previous: G T GLOBAL GROWTH SERIES, 497, 1995-06-15
Next: ITT CORP, PRES14A, 1995-06-15




<PAGE>
                   As filed with the Securities and Exchange
                        Commission on            , 1995
                                Registration No.

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1
                             REGISTRATION STATEMENT
                                     Under
                           The Securities Act of 1933


                           PRO-FAC COOPERATIVE, INC.
             (Exact name of registrant as specified in its charter)

                                    NEW YORK
         (State or other jurisdiction of incorporation or organization)

                                   16-6036816
                      (I.R.S. Employer Identification No.)

                                90 LINDEN PLACE
                           ROCHESTER, NEW YORK 14625
                                 (716) 383-1850
              (Address, including zip code, and telephone number,
                 including area code, of registrant's principal
                               executive offices)

                       STEPHEN R. WRIGHT, GENERAL MANAGER
                           Pro-Fac Cooperative, Inc.
                                90 Linden Place
                           Rochester, New York 14625
                                 (716) 383-1850
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                    Copy to:
                            THOMAS M. HAMPSON, ESQ.
                           Harris Beach & Wilcox, LLP
                              130 East Main Street
                           Rochester, New York 14604



<PAGE>



      Approximate  date of commencement of proposed sale to the public:  as soon
as practicable after the effective date of this Registration Statement.

      If any of the securities  being  registered on this Form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933 check the following box. [x]


                        Calculation of Registration Fee

<TABLE>
<CAPTION>
                                    Proposed     Proposed
 Title of each                      Maximum      Maximum
   Class of              Amount     Offering     Aggregate      Amount of
 Securities to            to be      Price       Offering      Registration
 be Registered         Registered   per Unit      Price            Fee
- --------------         ----------   --------     ---------     ------------
<S>                    <C>           <C>         <C>           <C>       
Common Stock               100,000   $ 5.00      $   500,000   $   172.42

Retains                $10,000,000      100%     $10,000,000   $ 3,448.28
                                                               ----------

Preferred Stock(1)

Total                                                          $ 3,620.70
                                                               ==========

</TABLE>

(1)   Representing Preferred Stock issuable at maturity of Retains.

      The Registrant hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.




<PAGE>



                           Pro-Fac Cooperative, Inc.
            Cross-Reference Sheet Furnished Pursuant to Item 501(b)
                               of Regulation S-K

<TABLE>
<CAPTION>
                                                                      Location or
     Item of Form S-1                                            Caption in Prospectus
- -----------------------------------                              ----------------------------
<S>   <C>                                                        <C>
1.    Forepart of Registration                                   Outside Front Cover Page
      Statement and Outside Front
      Cover Page of Prospectus

2.    Inside Front and Outside and                               Available Information;
      Back Cover Pages of Prospectus                             Summary of Prospectus;
      Table of Contents

3.    Summary Information,                                       Summary of Prospectus;
      Risk Factors and Ratio                                     Special Factors to Be
      of Earnings to Fixed                                       Considered; Ratio of
      Charges                                                    Earnings to Fixed Charges and
                                                                 Preferred Dividends

4.    Use of Proceeds                                            Use of Proceeds

5.    Determination of Offering                                  Business of Pro-Fac
      Price

6.    Dilution                                                   Not Applicable

7.    Selling Security Holders                                   Not Applicable

8.    Plan of Distribution                                       Outside Front Cover Page;
                                                                 Description of Pro-Fac
                                                                 Securities

9.    Description of Securities                                  Description of Pro Fac
      to Be Registered                                           Securities

10.   Interests of Named Experts                                 Not Applicable
      and Counsel

11.   Information with Respect                                   Business of Pro-Fac;
      to the Registrant                                          Description of Properties,
                                                                 Financial Statements, Selected
                                                                 Historical Financial Data of
                                                                 Pro-Fac; Management's
                                                                 Discussion and Analysis of
                                                                 Financial Condition and
                                                                 Results of Operations;
                                                                 Management and Directors;
                                                                 Executive Compensation;
                                                                 Security Ownership of Certain
                                                                 Beneficial Owners and
                                                                 Management; Certain
                                                                 Transactions

12.   Disclosure of Commission                                   Not Applicable
      Position on Indemnification
      for Securities Act Liabilities


<PAGE>




                   SUBJECT TO COMPLETION DATED JUNE 12, 1995

                           PRO-FAC COOPERATIVE, INC.

                         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  "SPECIAL  FACTORS  TO BE
CONSIDERED" 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.



      INFORMATION  CONTAINED  HEREIN IS SUBJECT TO COMPLETION  OR  AMENDMENT.  A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.




<PAGE>



</TABLE>
<TABLE>
<CAPTION>

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

<S>              <C>                        <C>                <C>     
Common Stock        Per Share  $ 5.00             --              $500,000
                    Total:     $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 $46,000.

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

              The date of this Prospectus is           , 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
      Special Factors To Be Considered                                                                            8
      Use of Proceeds............................................................................                 8
      Ratio of Earnings to Fixed Charges and
           Preferred Dividends...................................................................                11
      Business of Pro-Fac........................................................................                12
      Relationship with Curtice-Burns............................................................                19
      Description of Pro-Fac Securities..........................................................                21
      Selected Historical Financial Data of Pro-Fac..............................................                27
      Pro Forma Financial Data of Pro-Fac and Curtice Burns......................................                29
      Management's Discussion and Analysis of Financial
           Condition and Results of Operations...................................................                33
      Business of Curtice Burns..................................................................                54
      Description of Properties..................................................................                64
      Management and Directors...................................................................                66
      Executive Compensation.....................................................................                70
      Certain Transactions.......................................................................                74
      Security Ownership of Certain Beneficial Owners and
           Management............................................................................                77
      Legal Opinion..............................................................................                79
      Experts....................................................................................                79
      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.


TO INDIANA INVESTORS:

      UNDER THE NEW YORK COOPERATIVE  CORPORATIONS LAW, EACH MEMBER AND DIRECTOR
OF A COOPERATIVE  CORPORATION MAY BE HELD PERSONALLY  LIABLE FOR CERTAIN AMOUNTS
DUE EMPLOYEES OF THE COOPERATIVE FOR SERVICES RENDERED TO THE COOPERATIVE. AS IS
DESCRIBED IN THIS PROSPECTUS, PRO-FAC COOPERATIVE HAS NO EMPLOYEES.


                                       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

                                       5

<PAGE>



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
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.  See  "Description  of
Pro-Fac Securities." 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. See "Description of Pro-Fac Securities."

      Preferred  Stock.  Preferred stock is issued at its $25 par value upon the
maturing of qualified  retains or the redemption of  non-qualified  retains,  as
described  above.  The  holders  of  preferred  stock are  entitled  to  receive
dividends  when,  as, and if declared by the Board of  Directors  out of legally
available funds.  Currently,  the maximum lawful dividend rate for the preferred
stock is 12  percent of par value.  The July 1994 and 1993  dividends  were 6.75
percent  and  6.25  percent,   respectively.   Such   dividends,   if  any,  are
non-cumulative. While shares of preferred stock are freely transferable, Pro-Fac
is aware that some sales have been made during the past several  years at prices
less than the par value of such stock.  Although  there were,  for several years
preceding  the  Acquisition,  two  broker-dealers  making  a market  in  Pro-Fac
preferred stock, no such market

                                       6

<PAGE>



currently  exists,  and there can be no  assurance  that any such market will be
reestablished. 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 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

<PAGE>



      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 1994,  1993, and 1992 fiscal years, 80 percent,  80 percent and
             75 percent,  respectively of such proceeds, excluding non-qualified
             retains, was so retained by Pro-Fac. 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 by paid  less than CMV for his  crops.
             See "Special  Factors To Be Considered - Member's Share of Proceeds
             Could be Less than CMV" and "Business of Pro-Fac."

                        SPECIAL FACTORS TO BE CONSIDERED

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

                                       8

<PAGE>



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.

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  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.  Qualified retains do not
bear interest. See "Description of Pro-Fac Securities."



                                       9

<PAGE>



Amortization of Loss:

      The Board of Directors has determined  that a loss incurred in fiscal 1993
is to be  allocated  to members  over a ten-year  period,  so that net  proceeds
otherwise  available  for  allocation  as  patronage  income are  expected to be
reduced by  $2,915,000  per year  through  fiscal  2002.  The Board of Directors
retains  the power to alter the  utilization  and  allocation  of the 1993 loss,
should  circumstances  make such a change  desirable and prudent in the Board of
Directors' discretion.

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 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

                                       10

<PAGE>



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>

                                                                                                                      Nine
                                                                   Fiscal Year Ended                                 Months
                                           -------------------------------------------------------------------       Ended
                                           June 29,       June 28,      June 26,       June 26,      June 25,       March 25,
                                             1990           1991          1992           1993          1994           1995
                                           --------       --------      --------       --------      --------       ------
<S>                                    <C>           <C>            <C>                <C>             <C>           <C>
Ratio of earnings
   to fixed charges and
      preferred dividends                     1.5           1.2            1.4            (A)           2.2             1.4

Pro forma ratio of
   earnings to fixed charges
      and preferred dividends                 1.2           (B)            1.2            (B)           1.7             1.1
</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 $27,628,000 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, and (4)
dividends on common and preferred stock.  Fixed charges represent total interest
expense. 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

                                       11

<PAGE>



periods and the maximum dividend permitted by law of 12 percent of par value was
declared and paid thereon, except that for the nine-month period ended March 25,
1995 the assumed  increase in pretax basis  preferred  dividends is pro-rated to
reflect such dividends ratably over the fiscal year.

                              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 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.


                                       12

<PAGE>



      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>                                                   <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, Nebraska and Minnesota                                   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 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.


                                       13

<PAGE>



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,

                                       14

<PAGE>



the common stock holdings of all Pro-Fac  members  delivering  that crop will be
proportionately  reduced;  see  "Special  Factors  To  Be  Considered  -Possible
Discontinuance of Crop."

      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.



                                       15

<PAGE>



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 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
                                                    ----------------------------------------------------
                                                     1990       1991        1992        1993        1994
                                                    ------     ------      ------      ------      -----
<S>                                                 <C>        <C>         <C>         <C>         <C>
Paid in cash                                        101.2%     100.1%      103.5%      101.8%      105.3%
Allocated as qualified retains                        3.5%       0.4%       10.5%        7.0%       21.0%
Allocated as non-qualified retains                    1.0%       0.5%        0.5%        1.0%        2.9%
                                                    -----      -----       -----       -----       ----- 
    Total                                           105.7%     101.0%      114.5%      109.8%      129.2%
                                                    =====      =====       =====       =====       ===== 

</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%            .4%                 .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%                 .5%          107.2%
                                                                      =====            ===                  ==           ===== 
</TABLE>


                                       16

<PAGE>




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 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

                                       17

<PAGE>



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 Pro-Fac was 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 status was retroactive to fiscal year
1986.  In  conjunction  with this ruling,  Pro-Fac has filed for tax refunds for
fiscal  years  1986 to 1990 in the  amount of  approximately  $5.8  million  and
interest payments of approximately  $3.4 million.  In addition,  the Cooperative
has filed for a tax refund for fiscal year 1991 and will soon be filing a refund
claim for fiscal 1992 for  approximately  $3.1 million and interest  payments of
approximately  $.5 million.  No such refund  amounts have been  reflected in the
Cooperative's  financial statements as of March 25, 1995. It is anticipated that
the refund amounts will be recognized upon receipt.

      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  due  to the  acquisition  of  Curtice-Burns,
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

                                       18

<PAGE>



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  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 $64.2 million,  $59.8
million  and $59.2  million as CMV for crops  purchased  from  Pro-Fac in fiscal
years 1992, 1993 and 1994,  respectively.  The crops purchased by  Curtice-Burns
from Pro-Fac represented  approximately 65 percent, 60 percent and 65 percent of
all raw  agricultural  crops purchased by Curtice-Burns in fiscal 1992, 1993 and
1994, 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

                                       19

<PAGE>



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 $9.5 million and $16.9 million in
fiscal 1992 and 1994 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. Curtice-Burns' management believes that
it will continue to be able to pay  Additional  Patronage  Income to Pro-Fac and
deduct such  payments for federal  income tax purposes as ordinary and necessary
business  expenses.  There can be no assurance that all of such payments will be
able to be deducted in the future.  The Board of Directors of Curtice-Burns  has
adopted  amendments  to the  Company's  bylaws  that  are  designed  to  qualify
Curtice-Burns  as  a  cooperative  for  federal  income  tax  purposes,   to  be
implemented  only upon receipt of a favorable  ruling from the Internal  Revenue
Service on the  consequences  of such  election.  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.

      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. See "Executive Compensation -- Pro-Fac."


                                       20

<PAGE>



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 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 full  non-cumulative  dividends at the rate then  determined  by the
Board of  Directors  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.

                                       21

<PAGE>



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 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.

      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

                                       22

<PAGE>



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. As described elsewhere herein, Pro-Fac currently has no employees.

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 no 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, Par Value $25

Dividend Rights:

      The  holders  of Pro-Fac  preferred  stock are  entitled  to  receive,  in
preference to dividends on common stock,  dividends at a rate of not less than 6
percent  of par value per  annum,  when,  as,  and if  declared  by the board of
directors  out of legally  available  funds.  A dividend  rate of 12 percent per
annum is the maximum rate presently  permitted by law. Such  dividends,  if any,
are noncumulative.

Voting Rights:

      Holders  of  preferred  stock  are not  entitled  to vote as such.  Common
stockholders  have all the voting power of the Cooperative.  Under New York law,
however,  the holders of  preferred  stock and common stock would be entitled to
vote as separate  classes upon certain matters which would affect or subordinate
the rights of a class.

Liquidation Rights:

      The rights of holders of  preferred  stock upon the  dissolution  or other
termination  of Pro-Fac or its  business are  described  under  "Common  Stock -
Liquidation Rights", above.

Preemptive Rights:

      Holders of preferred stock have no preemptive rights.

Conversion Rights:

      Preferred stock is not convertible into any other security of Pro-Fac.

Redemption Provisions:

      Pro-Fac  is  entitled  from time to time to  redeem  or retire  all or any
portion of its outstanding preferred stock upon payment to the holder of the

                                       23

<PAGE>



par  value  of the  stock  plus  any  accrued  dividends  unpaid  at the date of
retirement.  No such payments for the retirement of preferred  stock may be made
under  circumstance which would produce any impairment of the capital or capital
stock of the Cooperative.  Any retirement of preferred stock may be made on such
other  terms  and  conditions  as are  established  by the  board of  directors,
provided that no retirement of any preferred  stock may be effected  except upon
90 days written notice to the holders thereof.  The ability of Pro-Fac to redeem
its preferred shares is subject to significant restrictions imposed as a part of
the  Acquisition,  and it is unlikely that any preferred  stock will be redeemed
during the next five years.

Liability to Further Assessment:

      Shares of  Pro-Fac  preferred  stock are  subject  to no  further  call or
assessment.

<TABLE>
<CAPTION>

     Fiscal Year                  Annual                    Number of Shares
         of                       Series                     Outstanding in
       Issue                   Designation                      Series
     ----------                -----------                   ---------------
<S>                         <C>                           <C>  
   1968 and 1969                      B                           2,777
        1970                          C                           1,377
        1971                          D                           1,669
        1972                          E                           4,976
        1973                          F                           6,899
        1974                          G                          11,388
        1977                          H                           3,783
        1978                          I                           3,542
        1979                          J                           5,777
        1980                          K                          83,333
        1981                          L                         138,827
        1982                          M                         120,054
        1983                          N                          87,444
        1984                          O                         110,717
        1985                          P                         164,435
        1986                          Q                         124,724
        1987                          R                         133,866
        1988                          S                         157,634
        1989                          T                         205,177
        1990                          U                         253,018
   1991 and 1992                      V                         339,033
        1992                          W                         180,992
        1993                          X                         237,365
        1994                          Y                         244,797
        1995                          Z                         419,721

</TABLE>

      During the 1975 and 1976  fiscal  years,  there were no  preferred  shares
issued because there were no retains created in fiscal years 1969 and 1970 which
would have converted into preferred shares in 1975 and 1975, respectively.

Transferability; Absence of Market:

      Shares of preferred  stock are freely  transferable.  Although there were,
for several years preceding the Acquisition,  two broker-dealers making a market
in Pro-Fac preferred stock, no such market currently exists, and there can be no
assurance  that any such market will be  reestablished.  Historically,  sales of
preferred  stock have been at prices  substantially  less than par  value.  If a
market for Pro-Fac preferred stock 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

                                       24

<PAGE>



stock resulting from the New Credit  Agreement and the Indenture,  are likely to
decrease the prices at which Pro-Fac preferred stock is traded.

Authorization of Additional Classes

      At the Pro-Fac annual meeting on January 28, 1995, the members approved an
amendment to the certificate of incorporation authorizing the board of directors
to issue five additional  classes of preferred  shares of 10 million shares each
and to fix the rights, specifications, limitations and restrictions on each such
series without any further rate or return by the members. No such shares have as
yet been issued.

                                    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.

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
preferred stock, approximately five years after their issuance.

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 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

                                       25

<PAGE>



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.

            Dividends and Other Distributions to Members and Investors

      Each year the Pro-Fac Board of Directors determines the dividend levels on
common and preferred stock as well as the percentage of current patronage income
to be paid in cash.  The Board of  Directors  sets  priorities  based on several
factors:

            The cash portion of the patronage  distribution goes to
            active  members  as  opposed  to  retired   members  or
            investors.

            The dividend on common stock goes to active members.

            Members  purchase  common  stock  primarily to obtain a
            market  for  their  crops,  and  therefore  should  not
            require a dividend  return as high as  investors in the
            preferred stock.

            The  dividend on the  preferred  stock  determines  the
            market value of the preferred stock.

            All members'  patronage  income  retained by Pro-Fac as
            qualified   allocations  will  eventually   convert  to
            preferred stock.

            The  amount,   if  any,  of   preferred   stock  to  be
            repurchased and canceled.

      In recent  years the  Pro-Fac  Board of  Directors  has placed the highest
priority  on  preferred  stock  dividends  because  of the  dividend's  role  in
determining the value of the preferred  stock.  The market value is important to
the members  whether the preferred stock is used for collateral or eventually is
sold.  Although only  required to  distribute  20 percent in cash,  the Board of
Directors  has placed a high  priority  on  keeping  the  percentage  of current
patronage  income  in excess  of CMV paid in cash  within  the range of 25 to 30
percent,  when business  conditions permit, to allow for payment of the members'
taxes due on the total patronage income. The dividends on common stock have been
held to a lower  dividend  rate than the  preferred  stock because the member is
deriving a benefit beyond the investment itself.

      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.



                                       26

<PAGE>



                          Certificates for Securities

      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,  1992,  June 26, 1993 and June 25, 1994 and as of June 26, 1993 and June 26,
1994 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 29, 1990 and June 28,  1991 and as of June 29,  1990,  June 28,
1991 and June 26,  1992 have  been  derived  from  Pro-Fac's  audited  financial
statements not included  herein.  The financial data for nine months ended March
26, 1994 and March 25, 1995 and, as of March 25, 1995, are unaudited, but in the
opinion of management, reflect all adjustments necessary for a fair presentation
of such  data.  The  data for the  nine  months  ended  March  25,  1995 are not
necessarily indicative of results of operations for fiscal 1995.

(Dollars in Millions)
<TABLE>
<CAPTION>
                                                                                   Fiscal Years Ended
                                                           ----------------------------------------------------------------------
                                                            June 29,       June 28,        June 26,        June 26,        June 25,
                                                             1990           1991            1992            1993            1994
                                                           --------       --------        --------        --------        --------
<S>                                                        <C>            <C>           <C>             <C>             <C>   
Statement Of Operations Data:
Raw product deliveries at Commercial
   Market Value                                              $ 54.9         $ 61.2        $ 64.2          $ 59.8          $ 59.2
Adjust to fiscal year basis                                     5.9            1.0          (0.7)           (0.1)           (1.0)
Additional proceeds (loss) from Curtice-
   Burns under the Integrated Agreement                        11.5            5.9           9.5           (21.8)           18.6
Interest income                                                22.6           22.7          19.8            17.1            15.6
Other income                                                    1.1            0.9           1.4             1.9             1.9
                                                             ------         ------        ------          ------          ------

   Total revenues                                              96.0           91.7          94.2            56.9            94.3
                                                             ------         ------        ------          ------          ------

Total interest and other expenses                              20.4           21.2          18.0            14.7            12.4
CMV paid or accrued                                            60.8           62.2          63.4            59.7            58.2
                                                             ------         ------        ------          ------          ------

   Total costs and expenses                                    81.2           83.4          81.4            74.4            70.6
Excess/(deficiency) of revenues before
   taxes, dividends and allocation of net
   proceeds                                                    14.8            8.3          12.8           (17.5)           23.7
Tax (provision)/benefit for taxes on
   income                                                      (4.4)          (3.0)          1.1              --             0.8
                                                             ------         ------        ------          ------          ------
   Net income/(loss) (proceeds before
      dividends)                                             $ 10.4         $  5.3        $ 13.9          $(17.5)         $ 24.5
                                                             ======         ======        ======          ======          ======
</TABLE>


                                       27

<PAGE>

<TABLE>
<CAPTION>
                                                               (Continued)
                                                               June 29,       June 28,        June 26,        June 26,    June 25,
                                                                 1990           1991            1992            1993        1994
                                                               --------       --------        --------        --------    -------
<S>                                                           <C>            <C>           <C>             <C>             <C>   
Balance Sheet Data:
   Investment in direct financing leases                         $146.6         $193.3        $187.3          $173.5        $141.3

   Total assets                                                  $385.1         $385.6        $361.4          $324.9        $296.1

   Total debt                                                    $192.4         $178.0        $164.0          $168.0        $127.1

   Shareholders' investment and members'
      capitalization                                             $113.6         $114.6        $120.0          $ 96.4        $113.5
</TABLE>


(Dollars in Millions)
<TABLE>
<CAPTION>
                                                                              Nine Months Ended
                                                                        ---------------------------------
                                                                        March 26,               March 25,
                                                                          1994                    1995  *
                                                                        ---------               ---------
<S>                                                                       <C>                    <C>   
Statement Of Operations Data:
   Net sales                                                              $   --                 $347.1
   Raw product deliveries at Commercial
      Market Value                                                          58.4
   Additional proceeds from Curtice-Burns prior
      to the acquisition                                                    15.0                    5.1
   Interest income from Curtice-Burns
      prior to the acquisition                                              12.0                    6.1
   Other income                                                              0.6                     --
                                                                          ------                 ------

      Total revenues                                                        86.0                  358.3
                                                                          ------                 ------

   Cost of sales                                                              --                  257.5
   Selling, administrative and general                                        --                   66.6
   Total interest and other expenses                                         9.0                   20.6
   CMV paid or accrued                                                      58.4                     --
                                                                          ------                 ------

      Total costs and expenses                                              67.4                  344.7
                                                                          ------                 ------

   Excess of revenues before taxes, dividends and
      allocation of net proceeds                                            18.6                   13.6
   Tax (provision)/benefit for taxes on income                              (0.1)                   4.3
                                                                          ------                 ------

      Net income (proceeds before dividends)                              $ 18.5                 $ 17.9
                                                                          ======                 ======


Balance Sheet Data:
   Investment in direct financing leases                                  $139.9                 $   --

   Total assets                                                           $305.8                 $702.7

   Total debt                                                             $147.0                 $333.4

   Shareholders' investment and members'
      capitalization                                                      $108.3                 $125.1
</TABLE>

* Reflects the acquisition of Curtice Burns as of November 3, 1994.



                                       28

<PAGE>



             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 25,  1994 and for the nine  months  ended
March 25, 1995 of  Curtice-Burns  give effect to the  Acquisition as if they had
occurred  as of June 27,  1993 and June 26,  1994,  respectively.  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 recording the  Acquisition,  approximately  $121.6 million was added to fixed
asset values to reflect  appraised  fair market value,  and the asset lives were
adjusted to lives deemed  appropriate  for the assets  acquired.  The  resulting
annual depreciation will approximate $23.3 million on all existing assets at the
appraised values. In addition, approximately $94.8 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  $45.1 million for deferred
tax adjustments to properly reflect the effects of the Acquisition in accordance
with  the  Statement  of  Financial   Accounting  Standards  ("SFAS")  No.  109,
"Accounting for Income Taxes." The resulting annual amortization of goodwill and
other  intangible  assets will  approximate  $2.7 million for goodwill and other
intangible assets using a 35-year amortization period. For purposes of preparing
these  financial  statements a preliminary  allocation of the purchase price has
been made.  Future  adjustments  will be made to this allocation  based upon the
final asset appraisals and analyses.

      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.



                                       29

<PAGE>



            Pro-Fac Cooperative, Inc. and Curtice-Burns Foods, Inc.
              Unaudited Pro Forma Combined Statement of Operations
                        For the Year Ended June 25, 1994

(Dollars in Millions)

<TABLE>
<CAPTION>
                                             Pro-Fac           Curtice-           Acquisition
                                           Cooperative          Burns               and Note
                                               Inc.           Foods, Inc.           Offering           Pro Forma
                                           (Historical)       (Historical)        Adjustments          Combined
                                           ------------       ------------        -----------          ---------
<S>                                            <C>                <C>            <C>                   <C>   
Net sales and revenues                         $ 94.3             $829.1         $(94.3)(a)(c)         $829.1
Cost of sales                                    58.2              592.6          (54.1)(a)(b)          596.7
                                               ------             ------         ------                ------
   Gross profit                                  36.1              236.5          (40.2)                232.4
Selling, administrative and
   general                                        0.8              186.9           (2.6)(a)(c)          185.1
Restructuring including net
   (gain)/loss from
      division disposals                           --               (7.8)           7.8 (g)                --
Change in control expenses                         --                3.5           (3.5)(d)                --
Pro-Fac share of earnings                          --               16.9          (16.9)(a)                --
                                               ------             ------         ------                ------
   Operating income                              35.3               37.0          (25.0)                 47.3
Total interest expense                           11.6               18.2            7.4 (e)              37.2
                                               ------             ------         ------                ------
   Pre-tax earnings/(loss)                       23.7               18.8          (32.4)                 10.1
(Benefit)/provision for
   taxes                                         (0.8)               8.7           (3.9)(f)               4.0
                                               ------             ------         ------                ------
      Net income/(loss)                        $ 24.5             $ 10.1         $(28.5)               $  6.1
                                               ======             ======         ======                ======
</TABLE>


            Pro-Fac Cooperative, Inc. and Curtice-Burns Foods, Inc.
                                  (Unaudited)
                   Pro Forma Combined Statement of Operations
                    For the Nine Months Ended March 25, 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                         $347.1             $276.6          $(50.5)(a)              $573.2
Cost of sales                                   257.5              195.8           (50.8)(a)(b)            402.5
                                               ------             ------          ------                  ------
   Gross profit                                  89.6               80.8             0.3                   170.7
Selling, administrative and
   general                                       66.6               60.6            (0.6)(a)(c)            126.6
Interest income from Curtice-
   Burns prior to Acquisition                    (6.1)                --             6.1 (a)                  --
Restructuring including net
   loss from division
      disposals                                    --                8.4            (8.4)(g)                  --
Change in control expenses                         --                2.2            (2.2)(d)                  --
Gain on assets resulting from
   fire claim                                      --               (6.5)             --                    (6.5)
Pro-Fac share of earnings                        (5.2)               4.1             1.1 (a)                  --
                                               ------             ------          ------                  ------
  Operating income                               34.3               12.0             4.3                    50.6
Total interest expenses                          20.6                7.6             2.9 (e)                31.1
                                               ------             ------          ------                  ------
   Pretax earnings (loss)                        13.7                4.4             1.4                    19.5
(Benefit)/provision for taxes                    (4.2)               2.7            (1.3)(f)                 (.2)(h)
                                               ------             ------          ------                  ------    
      Net income/(loss)                        $ 17.9             $  1.7          $  0.1                  $ 19.7
                                               ======             ======          ======                  ======
</TABLE>

See accompanying notes to the pro forma combined financial data.



                                       30

<PAGE>



                 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 25, 1994 and the nine months ended March 25, 1995 have been presented
assuming the  Acquisition was consummated as of June 27, 1993. 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 THE YEAR
            ENDED JUNE 25, 1994 ADJUSTMENTS

            (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.

            (c)   To  reflect  $2.7  million  of   amortization  of
                  goodwill  and other  intangible  assets  assuming
                  life  of  35  years  and  to  reduce   previously
                  recorded   amortization  of  goodwill  and  other
                  intangibles  by $3.4  million.  Additionally,  to
                  reflect  the  reclassification  of the  patronage
                  dividend received from the Bank ($1.9 million).

            (d)   To reflect the  elimination  of change in control
                  expenses incurred during fiscal 1994.

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

<TABLE>
<CAPTION>
                                                                                             (Dollars in
                                                                                              Millions)
                                                                                              ----------
<S>                                                                                          <C>
Notes at rate of 12.25%                                                                         $ 19.6
Borrowings under New Credit Agreement:
   $80.0 million Term Loan at assumed rate of 8.3%                                                 6.7
   $97.5 million Term Loan Facility at assumed rate of 7.8%                                        7.6
Amortization of debt issuance costs (10-year period)                                               0.8
Less historical interest expense net adjustment                                                  (27.0)
Less amortization of debt issue costs related to debt repaid                                      (0.3)
                                                                                                ------ 
      Net adjustment to interest expense                                                        $  7.4
                                                                                                ======
</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.




                                31

<PAGE>



NOTE 3.     UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE NINE
            MONTHS ENDED MARCH 25, 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.

            (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   restructing
                  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.



                                32

<PAGE>



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

                        Pro-Fac's Results of Operations

          Nine Month Changes From the Corresponding Prior Year Period

      The commercial  market value of crops delivered by members during the nine
months ended March 25, 1995  decreased  0.3 percent to $58.2  million from $58.4
million in the comparable fiscal 1994 period.

      For the nine  months  ended  March 25,  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                                              $ 89.6
Decreased share of Curtice-Burns earnings                                 (9.8)
Decreased interest income received from Curtice-Burns                     (5.9)
Increased selling, general and administrative expenses                   (67.3)
Increased interest expense                                               (11.6)
                                                                         ------
Change in income before taxes, dividends, and allocations
      of net proceeds                                                     (5.0)
Change in tax benefit/(provision)                                          4.4
                                                                         ------
Change in net proceeds                                                  $ (0.6)
                                                                         ======
</TABLE>

      The gross profit change  represents  Curtice-Burns  gross profit after the
Acquisition.  The changes in the Curtice-Burns  profit split and interest income
from Curtice-Burns also relates to the Acquisition,  since with the Acquisition,
these items ceased. The increased selling,  general and administrative  expenses
were due to the  inclusion of  Curtice-Burns  costs since the  Acquisition.  The
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/(provision) is the net result of the inclusion of Curtice-Burns'
tax  provision  after the  Acquisition  and the  recognition  of a tax  benefit,
primarily  related to Pro-Fac's net  operating  loss  carryforward  from fiscal
1993.

                    Changes From Fiscal 1993 to Fiscal 1994

      The 1994 CMV of crops delivered during this 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 25,  1994,  the  change in net  proceeds  and the
allocation to members compared to the prior year is summarized below:


<TABLE>
<CAPTION>
                                                                  (Dollars in
                                                                    Millions)
                                                                   ----------
<S>                                                                 <C>   
Increased proceeds from the Company                                 $ 40.4
Increased net interest income                                          0.7
All other                                                              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>



                                       33

<PAGE>



                    Changes From Fiscal 1992 to Fiscal 1993

      The 1993 CMV of crops delivered during the production  season decreased to
$59.8  million from $64.2  million in fiscal 1992.  This decrease of 6.9 percent
was the net result of a 12.0 percent  tonnage  increase  offset by the effect of
price and mix variations for the commodities.  Significant  supplies of cherries
in 1992 drove CMV for that crop down so that even though the volume delivered to
Pro-Fac  increased  64  percent  from the prior  year the  dollar  amount of CMV
decreased by 39 percent.

      For the year  ended June 26,  1993,  the  change in net  proceeds  and the
allocation to members compared to the prior year is summarized below:

<TABLE>
<CAPTION>
                                                                     Dollars in
                                                                      Millions)
                                                                     ----------
<S>                                                                   <C>    
Decreased proceeds from the Company                                   $(31.3)
Increase net interest income                                             0.6
Change in bank dividend                                                  0.4
Change in excess of revenues before taxes,
   dividends and allocation of net proceeds                            (30.3)
Decrease in the benefit for taxes                                       (1.1)
Increase in dividends                                                   (0.1)
                                                                       ------
Change in net proceeds                                                 (31.5)
Decrease in allocation to earned surplus                                28.0
                                                                       ------
Decrease in net proceeds available to members
   from current operations                                              (3.5)
Additional distribution of 1991 net proceeds from
   earned surplus in fiscal 1992                                        (3.7)
                                                                       ------
Decrease in net proceeds available to members                         $ (7.2)
                                                                       ======
</TABLE>


                     Results of Operations of Curtice Burns

      Prior to the  Acquisition,  most of the  proceeds  of  Pro-Fac  have  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.
Comparisons to the prior-year  periods are imperfect 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 of adjustments to depreciation, amortization and interest expense.



                                       34

<PAGE>



          Nine Month Changes From the Corresponding Prior Year Period

      The following  tables  illustrate  the Company's  results of operations by
business  for the first nine  months of fiscal  1994  compared to the first nine
months of fiscal 1995.

Net Sales

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                                     Nine Months Ended
                                                              ---------------------------------
                                                                3/25/95             3/26/94
                                                              ------------         ------------
                                                                       % of                % of
                                                              $        Total       $       Total
                                                            -----      -----     -----     -----
<S>                                                       <C>         <C>      <C>        <C> 
Comstock Michigan Fruit ("CMF")                             253.8       44.3     259.7      40.4
Nalley's Fine Foods                                         131.5       22.9     124.7      19.4
Southern Frozen Foods                                        73.3       12.8      70.9      11.0
Snack Foods Group                                            44.8        7.8      45.3       7.1
Brooks Foods                                                 26.0        4.5      26.6       4.1
Finger Lakes Packaging                                       36.5        6.4      35.5       5.5
Intercompany eliminations(1)                                (25.1)      (4.4)    (24.6)     (3.8)
                                                            -----      -----     -----     ----- 
   Subtotal ongoing operations                              540.8       94.3     538.1      83.7
Businesses sold and to be sold(2)                            32.4        5.7     104.7      16.3
                                                            -----      -----     -----     -----
   Total                                                    573.2      100.0     642.8     100.0
                                                            =====      =====     =====     =====
</TABLE>

                                                               ----------
(1) Intercompany sales by Finger Lakes

(2) The Company has 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 recently announced the potential sale of
    Nalley's Canada Ltd.



                                       35

<PAGE>



Cost of Sales

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                          Nine Months Ended
                                                  -------------------------------------
                                                    3/25/95              3/26/94
                                                  ---------------      ----------------
                                                            % of                 % of
                                                    $       Total        $       Total
                                                  -----     -----      -----     -----
<S>                                               <C>        <C>       <C>        <C> 
CMF                                               188.2      46.7      195.1      42.7
Nalley's Fine Foods                                79.3      20.0       76.3      16.7
Southern Frozen Foods                              57.1      14.2       55.6      12.2
Snack Foods Group                                  28.8       7.2       28.9       6.3
Brooks Foods                                       16.5       4.1       17.3       3.8
Finger Lakes Packaging                             33.2       8.2       32.0       7.0
Intercompany eliminations and
   corporate overhead                             (25.4)     (6.6)     (23.0)     (5.0)
                                                  -----     -----      -----     ----- 
      Subtotal ongoing operations                 377.7      93.8      382.2      83.7
Businesses sold and to be sold(1)                  25.1       6.2       74.4      16.3
                                                  -----     -----      -----     -----
      Total                                       402.8     100.0      456.6     100.0
                                                  =====     =====      =====     =====
</TABLE>

(1)  The Company has 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 recently  announced the potential sale
     of Nalley's Canada Ltd.

Gross Profit

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                         Nine Months Ended
                                                   ----------------------------------
                                                      3/25/95            3/26/94
                                                   -------------       --------------
                                                           % of                 % of
                                                    $      Total       $        Total
                                                   ----    -----      ----      -----
<S>                                                <C>      <C>       <C>        <C> 
CMF                                                65.6     38.5      64.6       34.7
Nalley's Fine Foods                                52.2     30.6      48.4       26.0
Southern Frozen Foods                              16.2      9.5      15.3        8.2
Snack Foods Group                                  16.0      9.4      16.4        8.8
Brooks Foods                                        9.5      5.6       9.3        5.0
Finger Lakes Packaging                              3.3      1.9       3.5        1.9
Intercompany eliminations and
   corporate overhead                               0.3      0.2      (1.6)      (0.9)
                                                  -----    -----     -----      ----- 
      Subtotal ongoing operations                 163.1     95.7     155.9       83.7
Businesses sold and to be sold(1)                   7.3      4.3      30.3       16.3
                                                  -----    -----     -----      -----
   Total                                          170.4    100.0     186.2      100.0
                                                  =====    =====     =====      =====
</TABLE>

(1)  The Company has 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 recently  announced the potential sale
     of Nalley's Canada Ltd.



                                       36

<PAGE>



Operating Income Before Dividing with Pro-Fac1

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                          Nine Months Ended
                                                  -----------------------------------
                                                     3/25/95              3/26/94
                                                  -------------          ------------
                                                            % of                % of
                                                    $       Total        $      Total
                                                  ----      -----       ----    -----
<S>                                               <C>        <C>        <C>      <C> 
CMF                                               24.3       56.3       21.6     57.6
Nalley's Fine Foods                               12.6       29.2       11.5     30.7
Southern Frozen Foods                              7.8       16.2        7.4     19.7
Snack Foods Group                                  2.2        5.1        2.2      5.9
Brooks Foods                                       3.3        7.6        3.2      8.5
Finger Lakes Packaging                             2.3        5.3        2.5      6.7
Intercompany eliminations and
   corporate overhead(1)                          (8.9)     (18.8)     (10.1)   (27.0)
                                                  ----      -----      -----    ----- 
Subtotal ongoing operations                       43.6      100.9       38.3    102.1
Businesses sold and to be sold(2)                 (0.4)      (0.9)      (0.8)    (2.1)
                                                  ----      -----      -----    ----- 
      Total                                       43.2      100.0       37.5    100.0
                                                  ====      =====      =====    =====
</TABLE>

(1)  Table excludes restructuring  (loss)/gain from division disposals of fiscal
     1995 and 1994,  change-in-control  expense, and an insurance gain on assets
     resulting  from a fire claim  recorded  in the first nine  months of fiscal
     1995.

(2)  The Company has 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 recently announced the potential sale of
     Nalley's Canada Ltd.

Depreciation and Amortization

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                         Nine Months Ended
                                                 ----------------------------------
                                                   3/25/95             3/26/94
                                                 --------------       --------------
                                                         % of                 % of
                                                   $     Total       $        Total
                                                ----     -----       ----     -----
<S>                                              <C>      <C>         <C>      <C> 
CMF                                              7.8      42.9        8.3      44.9
Nalley's Fine Foods                              2.3      12.6        2.3      12.4
Southern Frozen Foods                            1.9      10.4        1.7       9.2
Snack Foods Group                                1.6       8.8        1.6       8.7
Brooks Foods                                     0.5       2.8        0.5       2.7
Finger Lakes Packaging                           0.9       5.0        1.0       5.4
Corporate(1)                                     2.2      12.0        0.2       1.0
                                               -----     -----      -----     -----
      Subtotal ongoing operations               17.2      94.5       15.6      84.3
Businesses sold and to be sold(2)                1.0       5.5        2.9      15.7
                                               -----     -----      -----     -----
      Total                                     18.2     100.0       18.5     100.0
                                               =====     =====      =====     =====
</TABLE>

(1)  Includes  adjustment for  amortization  of excess of purchase cost over net
     assets acquired.

(2)  The Company has 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 recently announced the potential sale of
     Nalley's Canada Ltd.



                                       37

<PAGE>



Total Assets

(Dollars in Millions)

<TABLE>
<CAPTION>
                                              3/25/95               3/26/94
                                         ----------------      -----------------
                                                    % of                  % of
                                           $        Total       $         Total
                                         -----      -----      -----      -----
<S>                                      <C>        <C>        <C>        <C> 
CMF                                      215.9       30.8      198.7       43.0
Nalley's Fine Foods                       87.5       12.5       82.7       17.8
Southern Frozen Foods                     62.5        8.9       45.9        9.9
Snack Foods Group                         23.4        3.3       23.0        5.0
Brooks Foods                              11.5        1.6       11.2        2.4
Finger Lakes Packaging                    32.3        4.6       30.8        6.6
Corporate(1)                             256.1       36.6       48.4       10.3
                                         -----      -----      -----      -----
   Subtotal ongoing operations           689.2       98.3      440.7       95.0
Businesses sold to be sold(2)             11.7        1.7       22.9        5.0
                                         -----      -----      -----      -----
   Total                                 700.9      100.0      463.6      100.0
                                         =====      =====      =====      =====
</TABLE>

(1)  Includes  excess of purchase cost over net assets  acquired.  These amounts
     are allocable to division operations  following further analysis which will
     be completed in the fourth quarter of fiscal 1995.

(2)  The Company has 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 recently announced the potential sale of
     Nalley's Canada Ltd.

      The following table  illustrates the Company's  income  statement data and
the percentage of net sales represented by these items for the nine months ended
March 25, 1995 and March 26, 1994.

Consolidated Statement of Operations

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                              Nine Months Ended
                                                     --------------------------------------
                                                         3/25/95               3/26/94
                                                     ----------------      ----------------
                                                                % of                   % of
                                                     $          Sales      $           Sales
                                                     -----------------      -----      -----
<S>                                                <C>         <C>        <C>         <C>
Net sales                                            573.2       100.0      642.8      100.0
Cost of sales                                        402.8        70.3      456.6       71.0
                                                    ------       -----     ------      -----
Gross profit                                         170.4        29.7      186.2       29.0
Restructuring expenses, including
   net (loss)/gain from division
      disposals                                       (8.4)       (1.5)       8.1        1.2
Change-in-control expenses                            (2.2)       (0.4)        --         --
Gain on assets resulting from
   fire claim                                          6.5         1.2         --         --
Other selling, administrative
   and general expenses                             (127.2)      (22.2)    (148.7)     (23.1)
                                                    ------       -----     ------      ----- 
Operating income before dividing
   with Pro-Fac                                       39.1         6.8       45.6        7.1
Interest expense                                     (24.0)       (4.2)     (14.3)      (2.2)
                                                    ------       -----     ------      ----- 
Pretax earnings before dividing
   with Pro-Fac                                       15.1         2.6       31.3        4.9
Pro-Fac share of earnings                             (7.3)       (1.3)     (15.0)      (2.3)
                                                    ------       -----     ------      ----- 
Income before taxes                                    7.8         1.3       16.3        2.6
Provision for taxes                                   (4.7)       (0.8)      (6.7)      (1.1)
                                                    ------       -----     ------      ----- 
Net Income                                             3.1         0.5        9.6        1.5
                                                    ======       =====     ======      =====
</TABLE>



                                      38

<PAGE>



                                   Net Sales

      The  Company's net sales in the first nine months of fiscal 1995 of $573.2
million decreased $69.6 million or 10.8 percent from $642.8 million in the first
nine months of fiscal 1994. The net sales, attributable to businesses sold or to
be sold in connection with the Company's restructuring program discussed in Note
3 at page F-9,  were $32.4  million in the first nine  months of fiscal 1995 and
$104.7  million in the first nine months of fiscal 1994. The Company's net sales
from ongoing  operations,  excluding  businesses sold or to be sold, were $540.8
million in the first nine months of fiscal 1995,  an increase of $2.7 million or
0.5 percent from $538.1  million in the first nine months of fiscal  1994.  This
net sales  variance of $2.7  million  for ongoing  operations  is  comprised  of
increases and decreases as follows:
<TABLE>
<CAPTION>

                                        Net Sales
                                        Variance
                                        ---------
<S>                                       <C>    
      CMF                                  $(5.9)
      Nalley's Fine Foods                    6.8
      Southern Frozen Foods                  2.4
      All Other                             (0.6)
                                           ----- 
                                           $ 2.7
                                           ----- 
                                           ----- 
</TABLE>

      The  decreased  sales at the CMF  Division  were  primarily  the result of
decreased  sales of popcorn ($3.4 million) and fruit fillings and toppings ($2.6
million). The increased sales at the Nalley's Fine Foods Division were primarily
the result of increased  sales of pickles and  relishes  ($2.2  million),  salad
dressings ($1.3 million), and canned entrees and soups ($1.6 million).  Southern
Frozen  Foods'  increased  sales were  primarily  the  result of a $3.0  million
increase in frozen  vegetables,  partially  offset by a decrease in frozen fruit
sales.

                                 Cost of Sales

      The  Company's  cost of sales in the first nine  months of fiscal  1995 of
$402.8  million  decreased  $53.8 million or 11.8 percent from $456.6 million in
the first nine  months of fiscal  1994.  Of this  decrease,  $49.3  million  was
attributable to businesses sold or to be sold, and a $4.5 million  reduction was
attributable to the Company's ongoing operations.  This decrease of $4.5 million
was the result of variations in volume, selling prices, and product mix.

                                  Gross Profit

      Gross  profit of $170.4  million in the first nine  months of fiscal  1995
decreased  $15.8  million or 8.5 percent  from $186.2  million in the first nine
months of fiscal 1994.  Of this net  decrease,  a $23.0  million  reduction  was
attributable  to businesses  sold or to be sold, and an increase of $7.2 million
was attributable to increased gross profit at the Company's ongoing  operations.
This increase of $7.2 million was the result of  variations  in volume,  selling
prices,  costs,  and product mix. The $7.2 million  increase in gross profit for
ongoing operations is comprised of increases as follows:



                                       39

<PAGE>


<TABLE>
<CAPTION>

                                                                         Gross
                                                                         Profit
                                                                        Variance
                                                                        --------
<S>                                                                      <C>  
                 CMF                                                     $ 1.0
                 Nalley's Fine Foods                                       3.8
                 Southern Frozen Foods                                     0.9
                 Snack Foods Group                                        (0.4)
                 Intercompany profit elimination                           1.5
                 All Other                                                 0.4
                                                                        ------
                                                                         $ 7.2
                                                                        ======
</TABLE>

      The increased gross profit at CMF is primarily comprised of a gross profit
increase in the canned and frozen vegetable  category ($3.9 million),  partially
offset by decreased gross profit on the fruit filling and topping category ($1.9
million, and the popcorn category ($1.1 million).  Nalley's Fine Foods increased
gross profit  primarily  relates to improved margins on canned entrees and soups
($4.0 million) and improved  margins on peanut butter ($0.3 million),  partially
offset by reduced  margins on pickles  and  relishes  ($0.7  million).  Southern
Frozen Foods'  increased gross profit  primarily  relates to improved margins on
its increased sales of frozen vegetables.


                Restructuring Expenses Including Net (Loss)/Gain
                            From Division Disposals

      Restructuring expenses, including net (loss)/gain from division disposals,
resulted in a charge in the first nine months of 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 the first nine  months of fiscal  1994 was an $8.1  million net gain
from  restructuring,  including division  disposals,  for a net increase in this
expense  from year to year of $16.5  million,  all of which was  incurred by the
Predecessor Entity. See Note 4 at page F-34.

                           Change-in-Control Expenses

      Change-in-control  expenses  recorded  in the first nine  months of fiscal
1995, amounting to $2.2 million, 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 by the Predecessor  Entity.  In recognizing  this expense,  the Company
allocated one-half of this amount to Pro-Fac as a deduction to the profit split.
See Note 3 at page F-32.

                    Gain on Assets Resulting From Fire Claim

      The gain on assets  resulting  from the fire claim  recorded  in the first
nine months of fiscal 1995 amounted to $6.5 million  representing  the insurance
proceeds for the replacement  value in excess of the  depreciated  book value of
the  building  and  equipment  destroyed by fire on July 7, 1994 at the Southern
Frozen Foods Division. This gain was recorded by the Predecessor Entity.

              Other Selling, Administrative, and General Expenses

      Other  selling,  administrative,  and  general  expenses in the first nine
months of fiscal 1995 of $127.2 million  decreased $21.5 million or 14.5 percent
from $148.7  million in the first nine months of fiscal 1994.  This net decrease
of $21.5 million includes primarily:

                                       40

<PAGE>

<TABLE>
<CAPTION>


(In Millions)
                                                                              Businesses
                                                            ----------------------------------------------
                                                            Sold or to be Sold          Ongoing     Total
                                                            ------------------          -------     ------ 
<S>                                                               <C>                    <C>         <C>    
Change in trade promotions                                        $ (6.6)                $(1.2)      $ (7.8)
Change in advertising and selling costs                            (11.7)                  3.8         (7.9)
All other                                                           (2.3)                 (3.5)        (5.8)
                                                                  ------                 -----       ------ 
Change in selling, administrative,
   and general expenses                                           $(20.6)                $(0.9)      $(21.5)
                                                                  ======                 ======      ====== 
</TABLE>

      The $1.2 million  decrease in trade  promotions at the  Company's  ongoing
operations  is primarily  comprised of a decrease at CMF of $2.5 million  (which
primarily  relates to reduced spending on the fruit filling and topping category
of $3.6 million,  with minor increases in other  categories) and increased trade
promotions  at  Nalley's  Fine  Foods  of $0.9  million  (primarily  related  to
increased  spending  on  canned  entrees  and  soups of $0.7  million  and salad
dressings  of $0.6  million,  offsetting  decreased  spending of $0.4 million on
other product lines).

      The  $3.8  million  increase  in  advertising  and  selling  costs  at the
Company's ongoing  operations  represents  increased costs at CMF ($2.0 million)
and Nalley's  Fine Foods ($1.9  million),  with minor  offsetting  variations at
other  operations.  The increase at CMF primarily  relates to fruit fillings and
toppings  ($2.2  million),  with minor  variations in other product  lines.  The
increase at  Nalley's  Fine Foods  primarily  relates to costs  associated  with
canned entrees and soups ($0.8 million) and salad dressings ($0.7 million), with
minor variations in other product lines.

      The $3.5 million decrease in other administrative  costs,  attributable to
the  Company's  ongoing  operations,  primarily  relates  to CMF  and  Corporate
Headquarters,  with minor variations at other operations.  The improved costs at
CMF amount to $0.3  million.  Administrative  expense  reductions  at  Corporate
Headquarters  amount to $1.0 million.  There is a $0.3 million  reduction in the
Company's  management bonus accrual and a $0.4 million reduction in the currency
exchange loss. In addition, dividend income relating to the Company's investment
in the Bank amounted to $0.6 million.

                                Operating Income
                          Before Dividing with Pro-Fac

      The Company's operating income (before dividing with Pro-Fac) for the nine
months  ended March 25, 1995 of $39.1  million  decreased  $6.5  million or 14.3
percent from $45.6 million in the nine months ended March 26, 1994.  Included in
the March 1995 operating  income:  the restructuring  charges,  including a loss
from  division  disposals  of $8.4  million;  change-in-control  expense of $2.2
million; gain on assets resulting from fire claim of $6.5 million; and operating
losses  attributable to businesses sold or to be sold of $0.2 million.  Included
in the March  1994  operating  income:  the  restructuring  gain  from  division
disposals of $8.1 million and operating  losses  attributable to businesses sold
or to be  sold of $2.4  million.  Excluding  the  restructuring  loss/gain  from
division  disposals,  change-in-  control expense,  and gain on assets resulting
from 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 the nine months ended March 25, 1995 of $43.6 million  increased
$5.3 million or 13.8  percent from $38.3  million in the nine months ended March
26, 1994.

                                Interest Expense

      Interest  expense in the first nine months of fiscal 1995 of $24.0 million
increased  $9.7  million or 67.8  percent  from $14.3  million in the first nine
months of fiscal 1994. This increase was primarily attributable

                                       41

<PAGE>



to the increased borrowing 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 the first nine  months of
fiscal 1995 of $7.3  million  decreased  $7.7 million or 51.3 percent from $15.0
million in the first nine months of fiscal  1994.  The  restructuring  expenses,
change-in-control  expense,  and fire claim  discussed  above accounted for $6.1
million of this decrease. The Pro-Fac share of earnings in the first nine months
of fiscal 1995 and fiscal 1994 was 48.3 percent and 47.9 percent,  respectively,
of the Company's pretax earnings before dividing with Pro-Fac.

                              Income Before Taxes

      The Company's  income before taxes in the first nine months of fiscal 1995
of $7.8 million decreased $8.5 million or 52.1 percent from $16.3 million in the
first nine months of fiscal 1994. The restructuring expenses,  change-in-control
expense,  and fire claim  discussed  above  accounted  for $6.1  million or 71.8
percent of the decrease.

                              Provision for Taxes

      The  provision  for taxes in the first nine  months of fiscal 1995 of $4.7
million  decreased  $2.0  million or 29.9 percent from $6.7 million in the first
nine months of fiscal  1994.  The  effective  tax rate in the nine months  ended
March 25,  1995 was 60.3  percent  compared  to 41.1  percent in the nine months
ended  March 26,  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 the first nine months of fiscal 1995 of $3.1
million  decreased  $6.5  million or 67.7 percent from $9.6 million in the first
nine months of fiscal 1994.

      The primary reasons for the Company's $6.5 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 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.



                                       42

<PAGE>



                  Changes From Fiscal Years 1992 Through 1994

      The following  tables  illustrate  the Company's  results of operations by
business for fiscal years 1992, 1993 and 1994.

NET SALES
(Dollars in millions)


<TABLE>
<CAPTION>


                                                    FISCAL YEAR ENDED
                                   -----------------------------------------------------
                                    JUNE 26, 1992     JUNE 26, 1993       JUNE 25, 1994
                                   --------------    ---------------    ----------------
                                    NET     % OF       NET     % OF       NET     % OF
                                   SALES    TOTAL     SALES    TOTAL     SALES    TOTAL
                                   ------   -----     ------   -----     ------   -----


<S>                                <C>       <C>      <C>       <C>      <C>       <C>  
Comstock Michigan Fruit........... $318.8    35.6%    $317.8    36.1%    $333.4    40.2%
Nalley's Fine Foods...............  211.9    23.6      211.1    24.0      214.8    26.0
Southern Frozen Foods.............   91.7    10.2       93.4    10.7       94.3    11.4
Snack Foods Group.................   65.3     7.3       65.4     7.4       61.2     7.4
Brooks Foods......................   30.0     3.3       30.7     3.5       30.0     3.6
Finger Lakes......................   46.9     5.2       47.1     5.4       49.9     6.0
Intercompany eliminations(1)......  (30.6)   (3.4)     (32.9)   (3.7)     (34.4)   (4.2)
                                   ------   -----     ------   -----     ------   -----
     Sub-total -- Ongoing
       operations.................  734.0    81.8      732.6    83.4      749.2    90.4
Businesses sold(2)................  162.9    18.2      146.0    16.6       79.9     9.6
                                   ------   -----     ------   -----     ------   -----
          Total net sales......... $896.9   100.0%    $878.6   100.0%    $829.1   100.0%
                                   ======   =====     ======   =====     ======   ===== 
</TABLE>

- ------------
      (1)   Principally intercompany sales by Finger Lakes.
      (2)   The Company has sold the private label beverage business, the Lucca
            Frozen  Foods  business,  the  oats  portion  of the  National  Oats
            business, the Hiland potato chips business, the meats snack business
            and the  Nalley's  U.S.  Chips  and  Snacks  business.  The  Company
            recently  announced  the  potential  sale of  Nalley's  Canada  Ltd.
            Nalley's  Canada Ltd. had net sales of $43.0  million in fiscal year
            1994,  $46.6  million in fiscal  1993,  and $46.0  million in fiscal
            1992. Such amounts are included as sales of Nalley's Fine Foods, and
            not of a business sold.




                                                     43

<PAGE>



OPERATING INCOME(1)
<TABLE>
<CAPTION>

                                              FISCAL YEAR ENDED
                           --------------------------------------------------------
                            JUNE 26, 1992       JUNE 26, 1993       JUNE 25, 1994
                           ----------------    ----------------    ----------------
                           OPERATING  % OF     OPERATING  % OF     OPERATING  % OF
                            INCOME    TOTAL     INCOME    TOTAL     INCOME    TOTAL
                           ---------  -----    ---------  -----    ---------  -----


<S>                          <C>       <C>       <C>       <C>       <C>       <C>  
Comstock Michigan Fruit...   $20.4     47.2%     $23.0     59.1%     $29.6     59.7%
Nalley's Fine Foods.......    19.5     45.1       21.4     55.0       17.6     35.5
Southern Frozen Foods.....     8.1     18.7        7.6     19.5       10.2     20.5
Snack Foods Group.........     5.1     11.8        4.1     10.6        2.7      5.4
Brooks Foods..............     2.7      6.3        2.7      6.9        3.1      6.3
Finger Lakes Packaging....    (0.9)    (2.0)       2.9      7.5        3.9      7.9
Intercompany eliminations
  and corporate
  overhead................   (11.2)   (25.9)     (14.4)   (37.0)     (15.1)   (30.4)
                             -----    -----      -----    -----      -----    ----- 

     Sub-total -- Ongoing
       operations.........    43.7    101.2       47.3    121.6       52.0    104.9
                             -----    -----       ----    -----       ----    -----

Businesses sold(2)........    (0.5)    (1.2)      (8.4)   (21.6)      (2.4)    (4.9)
                              ----     ----       ----    -----       ----     ---- 

          Total operating
            income........   $43.2    100.0%     $38.9    100.0%     $49.6    100.0%
                             =====    ======     =====    ======     =====    ======
</TABLE>



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

      (1)   Table excludes restructuring loss from division disposals of $8.4
            million, change in control expense of $1.8 million, and an
            insurance gain on assets resulting from a fire claim of $6.5
            million in the first quarter of fiscal 1995.  Table also excludes
            restructuring loss on division disposals for fiscal 1993 of $61.0
            million and restructuring gain from division disposals in fiscal
            1994 of $7.8 million and change of control expense in fiscal 1994
            of $3.5 million.

      (2)   The Company has sold the private label beverage business, the Lucca
            Frozen Foods business, the oats portion of the National Oats
            business, the Hiland potato chips business, the meats snack
            business and the Nalley's U.S. Chips and Snacks business.  The
            Company recently announced the potential sale of Nalley's Canada
            Ltd.  Nalley's Canada Ltd. had operating income of $1.2 million in
            fiscal year 1994, $2.4 million in fiscal 1993, and $2.6 million in
            fiscal 1992.  Such amounts are included as operating income of
            Nalley's Fine Foods, and not of a business sold.



                                                     44

<PAGE>



DEPRECIATION AND AMORTIZATION
(Dollars in millions)

<TABLE>
<CAPTION>
                                                                                FISCAL YEAR ENDED
                                                --------------------------------------------------------------------------------
                                                  JUNE 26, 1992                  JUNE 26, 1993                  JUNE 25, 1994
                                               ------------------             -------------------          ---------------------
                                               DEPRE.  &   %   OF             DEPRE.   &    %  OF           DEPRE.   &     %  OF
                                               Amort.        Total            Amort.         Total           Amort.         Total
                                               ------        ------           ------         -----           ------         -----

<S>                                            <C>            <C>             <C>            <C>             <C>            <C>  
Comstock Michigan
    Fruit .............................        $12.0          40.1%           $11.6          38.0%           $11.5          44.8%
Nalley's Fine Foods ...................          3.7          12.4              3.7          12.1              3.6          14.0
Southern Frozen Foods .................          2.1           7.0              2.1           6.9              2.5           9.7
Snack Foods Group .....................          1.9           6.4              2.0           6.5              2.0           7.8
Brooks Foods ..........................          0.7           2.3              0.6           2.0              0.6           2.3
Finger Lakes Packaging ................          1.1           3.7              1.4           4.6              1.2           4.7
Intercompany eliminations
             and
  corporate overhead ..................          0.9           3.0              2.7           8.9              1.7           6.6
                                                -----         -----            -----         -----            -----         -----

     Sub-total -- Ongoing
       operations .....................         22.4          74.9             24.1          79.0             23.1          89.9
                                                -----         -----            -----         -----            -----         -----

Businesses sold(1) ....................          7.5          25.1              6.4          21.0              2.6          10.1
                                                -----         -----            -----         -----            -----         -----
   Total depreciation and
     amortization .....................        $29.9         100.0%           $30.5         100.0%           $25.7         100.0%
                                                =====         =====            =====         =====            =====         =====
</TABLE>

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

      (1)   The Company has sold the private label beverage business, the Lucca
            Frozen Foods business, the oats portion of the National Oats
            business, the Hiland potato chips business, the meats snack
            business and the Nalley's U.S. Chips and Snacks business.  The
            Company recently announced the potential sale of Nalley's Canada
            Ltd.  Nalley's Canada Ltd. had depreciation and amortization of
            $0.6 million each year in fiscal year 1994, fiscal 1993, and fiscal
            1992.  Such amounts are included as depreciation and amortization
            of Nalley's Fine Foods, and not of a business sold.




                                       45

<PAGE>



TOTAL ASSETS
(Dollars in millions)

<TABLE>
<CAPTION>

                                              FISCAL YEAR ENDED
                               -----------------------------------------------

                               JUNE 26, 1992    JUNE 26, 1993    JUNE 25, 1994
                               -------------    -------------    -------------

                               TOTAL   % OF     TOTAL   % OF     TOTAL   % OF
                               ASSETS  TOTAL    ASSETS  TOTAL    ASSETS  TOTAL
                               ------  -----    ------  -----    ------  -----


<S>                            <C>      <C>     <C>      <C>     <C>      <C>  
Comstock Michigan Fruit....... $223.4   42.2%   $238.3   48.3%   $218.5   48.9%
Nalley's Fine Foods...........   81.0   15.3      83.9   17.0      83.5   18.6
Southern Frozen Foods.........   47.6    9.0      45.4    9.1      48.2   10.8
Snack Foods Group.............   26.6    5.0      27.6    5.6      24.5    5.5
Brooks Foods..................   14.9    2.8      12.6    2.6      11.0    2.5

Finger Lakes Packaging........   42.2    8.0      42.2    8.5      39.3    8.8
Intercompany eliminations and
  corporate overhead..........  (31.2)  (5.9)    (11.5)  (2.3)      5.8    1.3
                                -----   ----     -----   ----      ----    ---

     Sub-total -- Ongoing
       operations.............  404.5   76.4     438.5   88.8     430.8   96.4
                                -----   ----     -----   ----     -----   ----

Businesses sold(1)............  125.2   23.6      55.2   11.2      16.1    3.6
                                -----   ----     -----   ----     -----   ----

     Total Assets............. $529.7  100.0%   $493.7  100.0%   $446.9  100.0%
                               ======  =====    ======  =====    ======  ===== 

</TABLE>


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

      (1)   The Company has sold the private label beverage business, the Lucca
            Frozen Foods business, the oats portion of the National Oats
            business, the Hiland potato chips business, the meats snack
            business and the Nalley's U.S. Chips and Snacks business.  The
            Company recently announced the potential sale of Nalley's Canada
            Ltd.  Nalley's Canada Ltd. had total assets of $9.6 million as of
            June 25, 1994, $9.2 million as of June 26, 1993, and $8.5 million
            as of June 26, 1992.  Such amounts are included as assets of
            Nalley's Fine Foods, and not of a business sold.



                                       46

<PAGE>



CONSOLIDATED STATEMENT OF OPERATIONS

      The following table  illustrates the Company's  income  statement data and
the  percentage  of net  sales  represented  by  these  items  for  the  periods
indicated.

(Dollars in millions)
<TABLE>
<CAPTION>
                                                 FISCAL YEAR ENDED
                               -------------------------------------------------------
                                JUNE 26, 1992       JUNE 26, 1993       JUNE 25, 1994
                                -------------       -------------       --------------
                                         % OF                 % OF               % OF
                               DOLLARS   SALES     DOLLARS    SALES    DOLLARS   SALES
                               -------   -----     -------    -----    -------   -----

<S>                           <C>        <C>       <C>        <C>     <C>        <C>   
Net sales..............       $ 896.9    100.0%    $ 878.6    100.0%  $ 829.1    100.0%
Cost of sales..........         652.3     72.7       632.6     72.0     592.6     71.5
                                -----    -----       -----    -----     -----     ----

    Gross profit.......         244.6     27.3       246.0     28.0     236.5     28.5
Operating expense:
     Selling,
       administrative and
       general............      201.4     22.5       207.1     23.6     186.9     22.5
     Restructuring,
       including net loss
       (gain) on division
       disposals..........       --        --         61.0      6.9      (7.8)    (0.9)
     (Gain) on assets
       resulting from fire
       claim..............       --        --         --        --        --        --
     Change in control
       expenses...........       --        --         --        --        3.5      0.4
                                -----     ----       -----     ----     -----      ----

         Total operating
            expenses......      201.4     22.5       268.1     30.5     182.6     22.0
                                -----     ----       -----     ----     -----     -----

     Operating income
       (loss).............       43.2      4.8       (22.1)    (2.5)    53.9       6.5
Total interest expense....       22.8      2.5        19.6      2.2     18.2       2.2
                                 ----      ---       -----     ----     ----       ---

     Income (loss) before
       split with Pro-Fac
       and before tax.....       20.4      2.3       (41.7)    (4.7)    35.7       4.3
Pro-Fac share of
  (earnings) loss.........       (9.5)    (1.1)       21.8      2.5    (16.9)     (2.0)
                                 -----    -----       ----      ---    ------     -----

     Pre-tax income
       (loss).............       10.9      1.2       (19.9)    (2.2)    18.8       2.3
Provision for taxes.......        4.8      0.5         3.9      0.4      8.7       1.1
                                 ----     ----        ----     ----     ----      ----

     Net income (loss)....      $ 6.1      0.7%     $(23.8)    (2.6)% $ 10.1       1.2%
                                =====     ====      =======    ====== ======       ====
</TABLE>



                                       47

<PAGE>




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%,  from $878.6 million in fiscal 1993. The net
sales   attributable  to  businesses  sold  in  connection  with  the  Company's
restructuring  program were $79.9  million in fiscal 1994 and $146.0  million in
fiscal  1993.  The  Company's  net  sales  from  ongoing  operations   excluding
businesses  sold in fiscal  1994  were  $749.2  million,  an  increase  of $16.6
million,  or 2.3%, from $732.6 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%,  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 $214.8  million  increased  $3.7  million,  or 1.8%,  from $211.1
million in fiscal 1993.  The increase in net sales at Nalley's was primarily net
of increases and decreases as follows: (i) an $8.6 million increase in the salad
dressing operation that was primarily due to an increase in volume,  (ii) a $1.7
million decrease in pickles and relishes related to reduced volume,  and (iii) a
$3.0 million reduction in the Canadian chips and snacks operation due to reduced
pricing.  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%,  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%, 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% increase in units sold. Net sales at Finger Lakes in
fiscal 1994 of $49.9 million increased $2.8 million, or 5.9%, from $47.1 million
(before  elimination of  intercompany  sales) in fiscal 1993. This was primarily
the result of a 10.2% increase in volume.

      Gross Profit. Gross profit of $236.5 million in fiscal 1994 decreased $9.5
million,  or 3.9%,  from $246.0 million in fiscal 1993. Of this net decrease,  a
$21.1 million  reduction was  attributable to businesses sold and an increase of
$11.6  million was  attributable  to  increased  gross  profit at the  Company's
ongoing  operations.  Gross  profit for CMF  increased  $8.5  million,  Nalley's
increased $2.1 million,  Southern  increased  $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

                                       48

<PAGE>



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%,  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 $8.4 million
decrease was attributable to businesses sold and an increase of $7.7 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,  $12.2
million was  attributable  to businesses  sold.  The remaining  decrease of $0.9
million was  attributable to a $2.1 million  decrease in advertising and selling
costs net of an increase in such costs of $1.2 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 $53.9 million increased $76.0 million from an
operating loss of $22.1 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%, from an operating income
of $38.9 million in fiscal 1993.  Operating  losses  attributable  to businesses
sold in connection with the Company's restructuring program were $2.4 million in
fiscal 1994 and $8.4 million in fiscal  1993.  Excluding  operating  losses from
businesses sold, the Company's  operating  income from continuing  operations in
fiscal 1994 was $52.0 million,  an increase of $4.7 million, or 9.9%, from $47.3
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 off-set in part by decreased operating income at Nalley's of $3.8
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 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%, from $19.6 million in fiscal 1993.  The

                                       49

<PAGE>



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% and
52.3%,  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%,  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 the  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 were 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%.

Changes from Fiscal 1992 to Fiscal 1993

      Net  Sales.  The  Company's  net  sales in fiscal  1993 of $878.6  million
decreased  $18.3 million,  or 2.0%,  from $896.9 million in fiscal 1992. The net
sales   attributable  to  businesses  sold  in  connection  with  the  Company's
restructuring  program were $146.0  million in fiscal 1993 and $162.9 million in
fiscal 1992.  The  Company's  net sales from  continuing  operations,  excluding
business sold, in fiscal 1993 were $732.6  million,  a decrease of $1.4 million,
or 0.2%, from $734.0 million in fiscal 1992.  There were no major  variations in
net sales by division in these two years.

      Gross Profit. Gross profit of $246.0 million in fiscal 1993 increased $1.4
million,  or 0.6%,  from $244.6 million in fiscal 1992. Of this net increase,  a
$10.1 million  reduction was  attributable to businesses sold and an increase of
$11.5  million was  attributable  to  increased  gross  profit at the  Company's
continuing  operations.  Gross profit for CMF increased  $4.3 million,  Nalley's
increased $4.9 million,  Southern  decreased  $0.7 million,  and the Snack Foods
Group  decreased  $0.1  million.  These changes were the result of variations in
volume, selling prices, costs and product mix.

                                       50

<PAGE>




      Restructuring  including  net  (gain)/loss  from  division  disposals.  To
reflect  completed and anticipated  effects of the  restructuring  program,  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.

      Selling,  administrative and general expenses. Selling, administrative and
general  expenses of $207.1 million in fiscal 1993  increased  $5.7 million,  or
2.8%,  from $201.4  million in fiscal 1992.  This net increase  includes an $8.6
million increase in trade promotions, a $1.9 million decrease in advertising and
selling costs, a one-time $3.3 million benefit due to operational changes in the
Company's  salaried  vacation  policy,  and a $2.3  million  increase  in  other
administrative  costs.  Of the  increase in trade  promotions,  $0.4 million was
attributable  to businesses  sold and $8.2 million was  attributable  to ongoing
businesses.  Of this $8.2 million increase in trade  promotions  attributable to
ongoing businesses,  $4.8 million related to CMF, primarily  attributable to pie
fillings and toppings,  New York  vegetables  business and the  introduction  of
salad  dressings  in the eastern  United  States.  Nalley's  had a $2.7  million
increase in trade promotions, primarily attributable to canned meats and entrees
and salad  dressings.  All of the decrease in advertising and selling costs were
attributable to ongoing operations, primarily CMF, which was mostly attributable
to reduced  advertising  and  selling  costs for the fruit  filling  and topping
category.  Of the $2.3  million  increase in other  administrative  costs,  $1.8
million relates to increases attributable to ongoing businesses and $0.5 million
was attributable to businesses sold.

      Operating  Income  before  dividing  profits with  Pro-Fac.  The Company's
operating  loss in fiscal 1993 of $22.1 million was a decrease of $65.3 million,
or 151.1%,  from an operating income of $43.2 million in fiscal 1992.  Excluding
the  restructuring  charge,  the Company's  operating  income in fiscal 1993 was
$38.9 million,  a $4.3 million decrease,  or 10.0%, from fiscal 1992.  Operating
losses  attributable  to  businesses  sold  in  connection  with  the  Company's
restructuring  program  were $8.4  million  in fiscal  1993 and $0.5  million in
fiscal 1992.  Excluding  operating  losses from  businesses  sold, the Company's
operating  income from ongoing  operations in fiscal 1993 was $47.3 million,  an
increase of $3.6 million,  or 8.2%, from $43.7 million in fiscal 1992. This $3.6
million increase was comprised of a $2.6 million increase at CMF, including $2.8
million attributable to fruit fillings and toppings and puddings, a $1.9 million
increase at Nalley's  primarily  comprised of a $1.6 million  increase in canned
meats and  entrees and a $0.3  million  decrease  in peanut  butter,  and a $3.8
million   increase  at  Finger  Lakes  primarily  due  to  improved   production
efficiencies. These increases were offset, in part, by reduced operating profits
for CMF's New York  vegetables  business of $0.9  million  and  Southern of $0.5
million as a result of the  over-supply  situation  in the  commodity  vegetable
business. The Snack Foods Group had a decreased operating income of $1.0 million
as a result of competitive  pressures that prevented the implementation of price
increases to cover  increased  costs. An increase of $1.3 million related to the
management incentive plan also reduced operating income.

      Interest  Expense.  Interest  expense  in  fiscal  1993 of  $19.6  million
decreased  $3.2  million,  or 14.0%,  from $22.8  million in fiscal  1992.  This
decrease was  attributable  to a reduction  in debt,  which  accounted  for $0.8
million of the decrease,  and lower  interest  rates,  which  accounted for $2.4
million of the decrease.

      Pro-Fac share of earnings/(loss). Pro-Fac's share of the Company's loss in
fiscal 1993 of $21.8 million decreased $31.3 million from a share of earnings in
fiscal 1992 of $9.5 million. Restructuring charges accounted

                                       51

<PAGE>



for $30.5  million of the  decrease.  The Pro-Fac  share of  earnings/(loss)  in
fiscal 1993 and fiscal 1992 was 52.3% and 46.6%, respectively,  of the Company's
pre-tax earnings/(loss) before dividing with Pro-Fac.

      Income/(loss) before taxes. The Company's loss before taxes in fiscal 1993
of $19.9 million  decreased $30.8 million from income of $10.9 million in fiscal
1992. This decrease in earnings was due primarily to the  restructuring  charges
discussed above.

      Provision  for taxes.  Provision  for taxes in fiscal 1993 of $3.9 million
decreased  $0.9 million  from a provision  of $4.8  million in fiscal 1992.  The
Company's  effective  tax rate was  significantly  impacted by the  writedown of
goodwill and other intangibles having a lower tax basis than book value.

      Net income/(loss). The Company's fiscal 1993 net loss of $23.8 million was
a decrease of $29.9 million compared to earnings of $6.1 million in fiscal 1992.
This  decrease  was almost  entirely  due to the  restructuring  charges  (after
allocating  to  Pro-Fac  its  share of the  loss)  and the  Company's  increased
effective tax rate, as discussed above.

                        LIQUIDITY AND CAPITAL RESOURCES

                  Historical Funding and Capital Expenditures

      The operations of  Curtice-Burns  historically  have been funded with cash
flows generated by operations, borrowings from Pro-Fac (which in turn borrowed a
portion  of these  funds  from the Bank)  and  borrowings  under  Curtice-Burns'
seasonal  facility  with a  syndicate  of  commercial  lenders  led by The Chase
Manhattan Bank, N.A. Pro-Fac and Curtice-Burns  had available  seasonal lines of
credit of $100.0 million through September 1993, $86.0 million through September
1994 and $96.0 million thereafter. The maximum borrowing on those seasonal lines
during  fiscal  1994 was $81.0  million,  while the average  amount  outstanding
during such year totaled approximately $51.5 million. The balance outstanding at
November 3, 1994 was $83.5 million.  These borrowings were repaid simultaneously
with the consummation of the Acquisition.

      In addition to  borrowings  by Pro-Fac,  which had been loaned to Curtice-
Burns,  substantially  all cash not  distributed  by Pro-Fac  to its  members or
security  holders had either been invested in assets leased to  Curtice-Burns or
loaned to Curtice-Burns to finance its operations.

      In the  first  nine  months  of  fiscal  1995,  the net cash  provided  by
operating  activities reflects net income of $17.9 million,  and amortization of
assets amounted to $10.8 million.  Inventories decreased $34.6 million, accounts
receivable  decreased $14.2 million,  and deferred taxes decreased $2.6 million.
Changes in other assets and liabilities amounted to $44.6 million.

      Cash  flows  from  investing   activities   include  the  acquisition  and
disposition of property,  plant, and equipment and other assets held for or used
in the  production  of goods,  and the amounts  relating to the  acquisition  of
Curtice-Burns.  Net cash provided by investing  activities of $130.0  million in
the first nine  months of fiscal 1995 was  comprised  of $9.4  million  paid for
fixed  assets  and  $1.2  million  received  for  disposals.  Cash  paid for the
acquisition of Curtice-Burns amounted to $136.3 million.

      Net cash used in financing  activities  in the first nine months of fiscal
1995 of $154.3 was primarily comprised of payments for short- and long-term debt
to liquidate  the existing  debt prior to the  acquisition.  The cash portion of
non-qualified  retain conversions  amounted to $0.8 million,  and dividends paid
amounted to $4.9 million.

                                       52

<PAGE>




                                 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 ($96.4 million at March 25, 1995).

      As of March 25, 1995, (i) cash borrowings  outstanding  under the Seasonal
Facility were $66.0 million and (ii) additional  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 March 25, 1995, Pro-Fac
had $23.8  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  will require that
Pro-Fac and Curtice  Burns meet  certain  financial  tests and ratios and comply
with certain other restrictions and limitations.  As of March 25, 1995, Pro- Fac
is in compliance with 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.  Indications for the 1994 crop year
are that national supplies  increased over the prior year due to the intentional
increase in planned production by vegetable processors and increased crop yields
thereby  returning  the current  national  supplies to ample  levels.  Yields in
Curtice-Burns'  growing  areas  increased  as well.  As of March 25,  1995,  the
Company's total inventories were $191.7 million, an increase of $23.5 million or
14.0  percent  from $168.1  million in the prior year.  This excess has affected
seasonal-loan  balances  and will be  gradually  reduced  by the end of the 1996
fiscal 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.

      In addition  to the excess  inventory  discussed  above,  another  element
impeding  the  reduction  of  short-term  debt in fiscal  1995 is the  timing of
reimbursement  for cash  expenditures  relative to the  facility  repairs of the
Company's Montezuma,  Georgia plant with was destroyed by fire in July 1994. See
"Fire Claim" in Note 6 at page F-36.  While all material costs  associated  with
the fire are anticipated to be covered under the Company's  insurance  policies,
as of March 25, 1995,  approximately  $13.0  million of such  expenditures  were
receivable from insurance companies.


                                       53

<PAGE>



      Capital  expenditures are expected to approximate  $21.0 million in fiscal
1995. The largest,  single capital  project in process is 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 current calendar year. Management expects that cash provided from
operations will be sufficient to cover the scheduled  payments on long-term debt
and planned capital expenditures.

                          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.  The Canadian  subsidiary was
responsible  for about 20% of the total net sales of Nalley's in fiscal 1994. It
is anticipated  that Nalley's U.S. will have an on-going  supply  agreement with
Nalley's Canada Ltd. following the sale.

                     Supplemental Information on Inflation

    The changes in costs and prices within  Pro-Fac'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.

                   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 1994,  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.



                                       54

<PAGE>



                               Business Strategy

Achieve Leading Market Shares of Branded Products:

      The Company  believes that having  branded  products with strong shares in
regional  markets  provides  it  with  distinct  advantages.   Specifically,  by
achieving a market presence within a geographic  region, the Company believes it
is better able to create  avenues for the sale of the  Company's  other  branded
products and to assess and meet local market and consumer needs.

Diversify Through Sales of Branded, Private Label and Food Service Products:

      Historically,  the Company has focused  primarily on its branded products,
many of which have leading  market  shares in the regions  they serve.  However,
with the growth of the private  label and food service  businesses,  the Company
has also begun to focus on profitable opportunities in these areas. For example,
Nalley's has been  working  with  grocers on programs  for private  label salsa,
soups and salad  dressings  with "good",  "better" and "best"  categories.  This
concept  offers the grocer a  three-tiered  product  selection  and provides the
Company  with a means  to  customize  products  and  programs  specifically  for
consumer  desires.  The Company is  currently  reviewing  the  expansion  of the
"good",  "better" and "best" program to many other products.  In addition,  with
the growth of the food  service  sector,  the Company has pursued  food  service
opportunities  for its fruit fillings and toppings,  puddings and cheese sauces.
Future  food  service  growth is  planned  for other  products  such as  breaded
vegetables and salad dressings.

Engage in Selective National Expansion Program:

      Certain of the Company's products have achieved  significant market shares
within  specific  geographic  regions,  and  the  Company  believes  substantial
opportunities  exist to  distribute  these  products  on a national  basis.  The
Company  recently  began  selling  its  "Bernstein's"   salad  dressing,   first
introduced  in  California,  in Arizona,  Colorado  and Upstate New York.  Other
products under  consideration  for national  expansion include Mexican specialty
items, such as chili and salsa, other salad dressings and canned soups.

Continuous Focus on Cost Reduction:

      Through a  corporate-wide  program  of  information  management,  selected
capital   expenditures  and  individual   division   initiatives,   the  Company
continuously seeks to reduce costs and improve  efficiency.  During fiscal 1993,
the Company initiated production  consolidation efforts involving the closing of
four plants located in Michigan, Colorado and New York.

      Further   consolidations   are  being   explored  to  reduce   operational
redundancies.  In the area of purchasing,  by maximizing market leverage through
collaborative  and  cooperative  purchasing  activities  throughout the Company,
significant  savings  have  been  achieved.  As a result of the  Company's  cost
reduction  activities,  the  Company's  operating  income  margin  from  ongoing
businesses  improved  from 6.0  percent to 6.5 percent to 6.9 percent in each of
fiscal 1992, 1993 and 1994, respectively.

                           Description of Businesses

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 1994, approximately one-third of CMF's net

                                       55

<PAGE>



sales represented branded products,  approximately one-third represented private
label products and  approximately  one-third  represented food service products.
CMF  markets  it's  branded   products   under  the  "Thank  You,"   "Comstock",
"Wilderness",  "Greenwood",  "Silver  Floss",  "Blue Boy",  "Victor",  "Cortland
Valley",  "Cerise", "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:

(Dollars in Millions)
<TABLE>
<CAPTION>

                                       Fiscal Year Ended                          Nine Months Ended
                            ----------------------------------------         --------------------------
                            June 26,        June 26,        June 25,         March 26,        March 25,
                              1992            1993            1994             1994             1995
                            --------        --------        --------         ---------        ------

<S>                         <C>               <C>             <C>             <C>               <C>   
Net sales                   $318.8            $317.8          $333.4          $259.7            $253.8
Operating income              20.4              23.0            29.6            21.6              24.3
</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 56 percent in the fruit filling segment in fiscal
1994.  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 25 percent 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.  In fiscal 1992,  CMF also
launched a pumpkin filling,  which represents  approximately  one-quarter of the
fruit fillings and toppings category.  CMF is capitalizing on its existing brand
franchise  in fruit  fillings  and  toppings to make  pumpkin a part of its full
line.

      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 1993, CMF's
aseptically  processed  puddings  accounted  for  approximately  one-half 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 consolidation.



                                       56

<PAGE>



Nalley's:

      Nalley's, which includes the Nalley's Fine Foods Division headquartered in
Tacoma,  Washington  and  Nalley's  Canada Ltd.  located in  Vancouver,  British
Columbia, 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 and Western  Canada under the  "Nalley"  brand and other
brands,  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:

(Dollars in Millions)
<TABLE>
<CAPTION>

                                      Fiscal Year Ended                            Nine Months Ended
                            ----------------------------------------         ---------------------------
                            June 26,        June 26,         June 25,        March 26,          March 25,
                              1992            1993             1994            1994               1995
                            --------        --------         --------        ---------          --------

<S>                         <C>               <C>             <C>             <C>               <C>   
Net sales                   $211.9            $211.1          $214.8(1)       $124.7            $131.5
Operating income              19.5              21.4            17.6            11.5              12.6
</TABLE>

(1)  Sales by Nalley's Canada Ltd. accounted for approximately 20 percent of
     Nalley's total net sales in fiscal 1994.  On March 30, 1995, the Company
     announced its intention to sell Nalley's Canada, Ltd. to a management
     group within its Canadian division.

      The Nalley's  branded products have been a vehicle for growth through both
geographic  expansion and line extension.  Several of Nalley's  branded products
have leading  market shares in the Pacific  Northwest,  such as Nalley's  chili,
which  had a  market  share  of  approximately  57  percent,  and  "Nalley"  and
"Farman's"  pickles,  which  together  had a market  share of  approximately  49
percent,  for the 52-week period ended August 7, 1994. In the Pacific Northwest,
the  Company's  "Nalley"  and  "Bernstein's"  brands  of salad  dressings  had a
combined  market  share of  approximately  17 percent for the same  period.  The
Company  recently began selling its  "Bernstein's"  salad  dressings in Arizona,
Colorado  and  Upstate  New  York.  Plans  are  under  consideration  to  expand
production  to an existing  facility  in the Midwest or East to service  Eastern
markets. In addition,  Nalley's has begun distribution of a refrigerated version
of the "Bernstein's"  dressings in the Pacific Northwest.  Nalley's is currently
exploring  opportunities with two national food companies in order to expand the
distribution of its products.

      Private label efforts include executing a new three-tiered  store labeling
strategy for specialty Mexican products such as chili and salsa, salad dressings
and canned  soups.  The  three-tiered  strategy  allows the Company to offer its
"Nalley" branded products to its private label customers in a "good",  "better",
"best"  product  format.  For example,  if a given grocer seeks a premium  salsa
brand, Nalley's can offer its top-tier brand of salsa. By using the three-tiered
product approach,  the Company believes it can effectively extend the reach of a
given product  line.  The private  label  customer  base includes  Kroger in the
Midwest,  Ralph's on the West Coast, Wegman's in Upstate New York and Winn-Dixie
in the Southeast.

Southern Frozen Foods:

      Southern, located 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

                                       57

<PAGE>



green beans.  Southern also produces specialty side dishes 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:

(Dollars in Millions)
<TABLE>
<CAPTION>

                                      Fiscal Year Ended                            Nine Months Ended
                            ----------------------------------------         ----------------------------
                            June 26,        June 26,        June 25,         March 26,          March 25,
                              1992            1993            1994             1994               1995
                            --------        --------        --------         ---------          ---------

<S>                         <C>               <C>             <C>               <C>              <C>  
Net sales                   $91.7             $93.4           $94.3             $70.9            $73.3
Operating income              8.1               7.6            10.2               7.4              7.8
</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 26 percent of the
southern  vegetable  market in the  Southeastern  United  States for the 52-week
period ended March 6, 1994.  Approximately 15 percent of Southern's products are
sold to private  label  customers  with  major  accounts  including  Winn-Dixie,
Federated Foods, SuperValue and Marketing Management.  Distribution is primarily
in the Southeast and South Central portions of the United States.

      On July 7,  1994,  a fire  extensively  damaged  Southern's  breading  and
packaging operations. By July 12, 1994, Southern had arranged for co-packing and
resumed shipments.  The Company has business interruption insurance and believes
that all losses  beyond its  $250,000  deductible  will be covered.  The Company
began  construction  of a new  breading and  packaging  facility in late October
1994. Completion is scheduled for June 1995.

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:

(Dollars in Millions)
<TABLE>
<CAPTION>

                                       Fiscal Year Ended                            Nine Months Ended
                            ----------------------------------------         ----------------------------
                            June 26,        June 26,        June 25,         March 26,           March 25,
                              1992            1993            1994             1994                1995
                            --------        --------        --------         ---------           --------

<S>                         <C>               <C>             <C>               <C>              <C>  
Net sales                   $65.3             $65.4           $61.2             $45.3            $44.8
Operating income              5.1               4.1             2.7               2.2              2.2
</TABLE>

      Snyder of Berlin,  located in Berlin,  Pennsylvania,  produces and markets
several varieties of potato chips in distinctive silver-colored bags, as well as
several  varieties  of corn chips and similar  snack  products  in  conventional
packaging,  primarily  under the "Snyder of Berlin" brand.  Snyder  products are
recognized  for their 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, located in Tacoma, Washington,  produces kettle-fried
potato chips for distribution in the  Seattle/Tacoma,  Washington  area.  Kettle
frying  produces a potato  chip that is thicker and  crisper  than other  potato
chips.

      Husman Snack Foods, located in Cincinnati, Ohio, markets potato chips
in Cincinnati and Dayton, Ohio.  Husman has maintained volume with marketing

                                       58

<PAGE>



concepts such as a licensing  agreement with a leading local restaurant chain to
use its recognizable Bar-B-Que flavor in potato chips and dip.

Brooks Foods:

      Brooks markets specialty chili beans, specialty tomato products,  barbecue
sauce and related products under the "Brooks" label.  Its principal  markets are
in the Midwest.  In fiscal  1994,  branded  sales  accounted  for  approximately
three-quarters of Brooks' total sales. However,  Brooks is seeking to expand its
private label business,  particularly for its specialty chili bean products. The
following  table  sets  forth the net sales and  division  operating  income for
Brooks for the periods shown:

(Dollars in Millions)
<TABLE>
<CAPTION>

                                       Fiscal Year Ended                           Nine Months Ended
                            ----------------------------------------         ----------------------------
                            June 26,        June 26,        June 25,         March 26,          March 25,
                              1992            1993            1994             1994               1995
                            --------        --------        --------         ---------          --------
<S>                         <C>               <C>             <C>               <C>              <C>  
Net sales                   $30.0             $30.7           $30.0             $26.6            $26.0
Operating income              2.7               2.7             3.1               3.2              3.3
</TABLE>

      Brooks  sells a line of  specialty  tomato  products  under  the "Just for
Chili"  brand  name,  a line of whole and  stewed  tomatoes  under the  "Hoosier
Sweets" brand name and a line of chili hot beans under the "Brooks"  brand name.
In fiscal 1994,  "Brooks" chili hot beans had a market share of approximately 68
percent in the major Midwestern cities it serves.

Finger Lakes Packaging Company:

      Finger Lakes 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 corporate  overhead) for
Finger Lakes for the periods shown:

(Dollars in Millions)
<TABLE>
<CAPTION>

                                      Fiscal Year Ended                             Nine Months Ended
                            ----------------------------------------         -----------------------------
                            June 26,        June 26,        June 25,         March 26,           March 25,
                              1992            1993            1994             1994                1995
                            --------        --------        --------         ---------           --------

<S>                         <C>               <C>             <C>               <C>              <C>  
Net sales                   $46.9             $47.1           $49.9             $35.5            $36.5
Operating income             (0.9)              2.9             3.9               2.5              2.3
</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.

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 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 and West Virginia.

                                       59

<PAGE>




      Customer  brand  operations  encompass the sale of products  under private
labels to chain stores and under the  controlled  labels of buying  groups.  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, Cerise, 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                                 Cortland Valley, Silver Floss, Victor

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

Syrup                                      Lumberjack
</TABLE>



                                       60

<PAGE>



Raw Materials:

      It is currently  anticipated  that the Company will  continue to acquire a
substantial part of its raw agricultural  products from Pro-Fac. In fiscal 1994,
approximately  65 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.  See "Relationship with Curtice-Burns - Purchase of Crops from
Pro-Fac."

      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. The
1993 floods in the Midwest and the drought in the South increased  prices,  even
though the crops in the Company's growing areas were at normal levels.

      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.

Competition:

      All products of the Company,  particularly branded products,  compete with
those of national and major regional food processors  under highly competi- tive
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, 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.

      Quality of product and uniformity of quality are also important methods of
competition.  The Company's  relationship  with Pro-Fac has provided the Company
with 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.  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  believes that its 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

                                       61

<PAGE>



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.

      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, Eagle, 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.

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.

      In 1991, the Company settled  criminal  charges arising out of its alleged
failure to file  accurate  monthly  discharge  reports  pursuant  to waste water
discharge permits at its Red Creek, New York and Rushville, New York facilities.
There was no claim of any harm to the  environment,  only that  certain  reports
were not  properly  filed as required by the  permits.  At the time the criminal
charges  were  settled  by  payment  of a fine of  $50,000,  the New York  State
Department of Environmental Conservation ("DEC"), which

                                       62

<PAGE>



issued the permits,  indicated  that it might seek a civil  penalty for the same
alleged violations on which the criminal charges were based.  During the ensuing
three years the DEC has not formally sought any such penalties, and in any event
the Company believes that it has valid defenses to any such claims.

      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 $800,000.  Approximately three-quarters of this amount has already
been expended by the Company.

      Historically,  expenditures  for  facilities  related to protection of the
environment  have been made from the regular  capital budget of Pro-Fac and such
facilities were then leased to the Company pursuant to the facilities  financing
section of the  Integrated  Agreement.  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 1994, total capital expenditures of Pro-Fac and the Company were
$19.5  million,   of  which  approximately  $2.1  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 1995  fiscal  year  will be  approximately  $2.7
million.  However,  there  can be no  assurance  that  expenditures  will not be
higher.

Employees:

      As of June 25, 1994, the Company had 4,325  full-time  employees,  of whom
2,750 were engaged in production and the balance in management, sales and

                                       63

<PAGE>



administration.  As of that date, the Company also employed  approximately 1,000
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.

Legal Proceedings:

      A grower has filed suit  against the Company  for damages  resulting  from
defective seed which was purchased from Southern.  The lawsuit  alleges that the
defective  seed  resulted  in the loss of crops and  acreage,  and the grower is
seeking $950,000 in damages. Management believes this claim is without merit and
intends to vigorously defend its position. In addition,  management  anticipates
that any material  costs of settlement,  if incurred,  will be covered under its
insurance policies.

      Other than this dispute,  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.

                           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.  Nalley's Canada Ltd. owns the facility used in its business
and the Company leases some facilities from third parties.

      In connection with the Acquisition,  Pro-Fac  transferred to Curtice-Burns
all of the  plants,  other real  property,  and  equipment  previously  owned by
Pro-Fac 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.

      Seven of the  properties  contributed  by  Pro-Fac  are not being used for
production by the Company and are held for resale.  These properties are located
in Denver,  Colorado;  Wall Lake, Iowa;  Clifton,  New Jersey;  Alton, New York;
South Dayton, New York; Rushville, New York; and Albany, Oregon.

      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
and business  interruption  are  anticipated  to be covered  under the Company's
insurance policies.

      The  following  table  describes  all  facilities  leased  or owned by the
Company  (other than the seven  properties  held for resale 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.



                                       64

<PAGE>

<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                                               So. Dayton, NY                  151,140
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
Manufacturing plant                                                       North Bend, NE                   50,000

NALLEY'S FINE FOODS:

Office building, warehouse and tank farm                                  Enumclaw, WA                     87,313
Office building, manufacturing plant and warehouse                        Tacoma, WA                      438,000
Sales offices and distribution warehouse (1)                              Spokane, WA                      16,300
Parking lot and yards (1)                                                 Tacoma, WA                      162,570
Warehouses (1)                                                            Tacoma, WA                      254,000
Receiving and grading station (1)                                         Cornelius, OR                    11,700
Sales offices and distribution warehouses (1)                             Portland, OR                     14,365
Receiving and grading station (1)                                         Mount Vernon, WA                 30,206
Warehouse (1)                                                             Sea-Tac, WA                      13,950
Office, manufacturing plant and distribution warehouse (1)                Annacis Island, BC              108,000
Main office (1)                                                           Burnaby, BC                       8,350
Office building and warehouse (1)                                         Kelowna, BC                      15,900
Office, manufacturing plant and warehouse                                 Vancouver, BC                    48,000
Warehouse (1)                                                             Calgary, AB                      13,800
Warehouse (1)                                                             Edmonton, AB                      8,000

SOUTHERN FROZEN FOODS:

Office, freezing plant, cold storage and repackaging facility             Montezuma, GA                   545,942
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
Warehouse (1)                                                             Elwood City, PA                   8,000

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.




                                       65

<PAGE>



                            MANAGEMENT AND DIRECTORS

      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.

     Upon  consummation  of the  Acquisition,  Roy A. Myers was elected as Chief
Executive  Officer.  The  Company  intends  to  commence  a  search  for a chief
executive  officer to succeed Mr. Myers.  Although the Company  believes that it
will be able to find a qualified  candidate to become chief  executive  officer,
there can be no  assurance  as to how long such search will take.  Mr. Myers has
agreed to remain as Chief  Executive  Officer until his successor is found.  The
Company

Directors and Officers:

      Set forth below is certain  information  concerning  the  individuals  who
serve as directors and executive officers of the Company 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        Chief Executive Officer and Director

William D. Rice                      1934        Senior Vice President, 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

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.
                                       66
<PAGE>

      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  Administra-
tion 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.

      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
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).


                                       67

<PAGE>



      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).

      Mr. 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 a management consultant.
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.



                                       68

<PAGE>



                                                  Pro-Fac

Directors and Executive Officers:

      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 of Member Relations
Dale W. Burmeister                      1940            Director
Robert V. Call, Jr.                     1926            Director
Glen Lee Chase                          1937            Director
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 Member Relations of
Pro-Fac since June 1990 and Assistant Secretary of Pro-Fac since 1983.  Mr.

                                       69

<PAGE>



Kalchik was  Director of Member  Relations  of Pro-Fac  from August 1983 to June
1990.

      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).

      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.

                             EXECUTIVE COMPENSATION

The Company:

      The  following  table  shows  the  cash  compensation  and  certain  other
components of the compensation of the chief executive officer and the four other
most highly  compensated  executive officers of the Company earned during fiscal
years ended June 25, 1994, June 26, 1993 and June 26, 1992.

                           Summary Compensation Table

<TABLE>
<CAPTION>
                                                            Annual                      Long-Term
                                                         Compensation(1)               Compensation         Deferred
                                                --------------------------------          Awards             Profit
Name and Principal Position                     Year      Salary        Bonus(2)        Options(3)         Sharing(4)
- ------------------------------                  ----     --------       --------       -------------       ----------
<S>                                             <C>      <C>            <C>            <C>                 <C>    
J. William Petty (5)                            1994     $406,369       $219,440               --           $13,323
  Chief Executive Officer and                   1993      322,498        148,739           66,800                 --
    Director                                    1992      283,134         73,803           11,785                 --
</TABLE>

                                       70

<PAGE>


<TABLE>
<S>                                             <C>      <C>            <C>                                 <C>    
Roy A. Myers                                    1994     $228,615       $101,231               --           $ 7,886
  Executive Vice President and                  1993      219,969         35,943           18,200                 --
    Director (6)                                1992      211,467             --            3,460                 --

Patrick D. Lindenbach                           1994     $189,083       $ 66,438               --           $ 6,403
  Executive Vice President and                  1993      166,779        102,152           12,700                 0
    President & Chief Executive                 1992      145,206         84,569            1,154                 0
      Officer, Nalley's

William D. Rice                                 1994     $230,912       $102,248               --           $ 7,933
  Senior Vice President,                        1993      222,700         36,389           19,500                --
    Secretary and Treasurer                     1992      215,494             --            3,403                --

Dennis M. Mullen                                1994     $170,128       $101,643               --           $ 5,761
  President and Chief Executive                 1993      151,880         98,531           10,200                --
    Officer, CMF                                1992      134,369         57,217               --                --
</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 Pro-Fac.

(3)    Fiscal 1992 options are net of cancelled options as follows:
<TABLE>
<CAPTION>
                                                        Granted                             Cancelled
                                               -------------------------            ------------------------
                                               Shares          Per Share            Shares         Per Share
                                               ------          ---------            ------         ---------
<S>                                            <C>               <C>                <C>             <C>    
            J. William Petty                   23,485            $10.25             11,700          $15.375
            Roy A. Myers                       12,460             10.25              9,000           15.375
            Patrick D. Lindenbach               6,554             10.25              5,400           15.375
            William D. Rice                    12,803             10.25              9,400           15.375
</TABLE>

(4)   The deferred  profit  sharing  program (the  "Profit  Sharing  Plan") is a
      defined  contribution  plan, which is dependent upon the financial success
      of the Company.

(5)   Mr. Petty  resigned  as a Director  and the Chief Executive Officer of the
      Company upon completion of the Acquisition.

(6)   Mr. Myers  has  been  a  Director  and  the Chief Executive Officer of the
      Company since completion of the Acquisition.

      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 for the named executive  officers of the Company is included in
      the salary column of the Summary Compensation Table.

           For retirement  before age 65, the annual  benefits are reduced by an
      amount,  depending  upon the  participant's  date of birth,  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
      for any participant  whose date of birth precedes  January 1, 1938, and 61
      percent for any  participant  whose of date of birth is January 1, 1938 or
      later.

           The number of years of  credited  participation  under the  Company's
      Pension Plan as of June 25, 1994, of the executive  officers listed in the
      Summary Compensation Table are as follows: J. William Petty, 10; Roy A.

                                       71

<PAGE>



      Myers,  32; Patrick D.  Lindenbach,  4; William D. Rice, 22; and Dennis M.
      Mullen, 4.

           The  Company's  Excess  Benefit  Retirement  Plan  serves to  provide
      employees with the same  retirement  benefit they would have received from
      the  Pension  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 Code,  which was $150,000 on
      January 1, 1994,  having been  revised in the 1992 Omnibus  Budget  Reform
      Act.

           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 Pension  Plan and the Excess
      Benefit Retirement Plan.

                               Pension Plan Table
<TABLE>
<CAPTION>
                                               Years of Service
        Final              ----------------------------------------------------------------------------------
     Average Pay             15                 20                 25                 30                35
     -----------           -------           --------           --------           --------          --------

<S>                   <C>               <C>                <C>                <C>               <C>     
       $125,000            $22,607           $ 29,558           $ 36,490           $ 43,446          $ 50,645
        150,000             27,857             36,558             45,240             53,946            62,895
        175,000             33,107             43,558             53,990             64,446            75,145
        200,000             38,357             50,558             62,740             74,946            87,395
        225,000             43,607             57,558             71,490             85,446            99,645
        250,000             48,857             64,558             80,240             94,946           111,895
        275,000             54,107             71,558             88,990            106,446           124,145
        300,000             59,357             78,558             97,740            116,946           136,395
        350,000             69,857             92,558            115,240            137,946           160,895
        400,000             80,357            106,558            132,740            158,946           185,395
</TABLE>

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

           The Company also maintains a Supplemental  Executive  Retirement Plan
      (the "SERP") to ensure that key executives affected by joining the Company
      at mid-career will receive levels of retirement income reasonably  related
      to their service and compensation and reflecting their contribution to the
      success of the Company.

      Change of Control Provisions of Severance and Other Benefit Plans:

           The Company has adopted the Key Executive  Severance Plan  concerning
      certain key  employees  and  executive  officers  (the  "KESP").  The KESP
      provides  salary  and  benefit   continuation  to  designated   executives
      (including the named executives listed in the Summary  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
      KESP.  The completion of the  Acquisition  constituted a change of control
      under the KESP as of November  3, 1994.  As part of the  Acquisition,  Mr.
      Petty has resigned.

           Because of the completion of the Acquisition, the term of the KESP is
      extended  through  November 3, 1996. The KESP cannot be terminated  during
      this   two-year   period.   The  KESP  provides  for  salary  and  benefit
      continuation  upon a designated  executive's  termination,  other than for
      cause, as follows: one year of salary and benefit continuation for Messrs.
      Petty,  Myers and Rice; two years of salary and benefit  continuation  for
      the other designated  executives including Messrs.  Lindenbach and Mullen,
      or until the executive  (other than Mr. Petty) obtains other employment at
      an  annual  salary  not less  than 75  percent  of his  annual  salary  at
      termination, whichever occurs first.


                                       72

<PAGE>



           Under the  terms of the KESP,  Mr.  Petty was  entitled  to a minimum
      supplemental  retirement  benefit  equal to 50 percent of his salary as of
      the Closing Date,  less all other sources of retirement  income  including
      his supplemental retirement benefit under the SERP. Messrs. Myers and Rice
      would  be  entitled  to a  supplemental  retirement  benefit  equal to the
      benefit they would receive from the Pension Plan if they continue  working
      until age 65 at their current salary level,  less their actual  retirement
      benefit from such Plan. In all cases, the supplemental retirement benefits
      begin at the end of the salary and benefit continuation period. Also, upon
      completion of the  Acquisition all stock options granted prior to February
      15, 1993 became  exercisable.  However,  with the exception of Mr. Petty's
      stock options,  the vesting of stock options was  accelerated  only to the
      extent that such acceleration  would not result in an excise tax under the
      Code.  Upon  completion  of the  Acquisitions  payments  were  made by the
      Company to the designated  executives in connection with the  cancellation
      of exercisable stock options.

           If any  excise tax is  imposed  on Mr.  Petty in respect to  payments
      under these agreements and the accelerated  vesting of stock options,  the
      Company  will pay to Mr. Petty an amount that will net him the same sum as
      he would have  retained  if the excise  tax did not  apply.  See  "Certain
      Transactions  --  Golden   Parachutes/Severance  in  Connection  With  the
      Acquisition."

           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  plans who are  terminated
      within two years  following a change in control  are  entitled to benefits
      earned under such plans for the fiscal year of their  termination on a pro
      rata basis for the part of the year they were employed.

      Executive Stock Options:

           The following table provides information on unexercised stock options
      held as of the end of the fiscal year by the named executive officers.  No
      options were exercised by the named  executive  officers during the fiscal
      year ended June 25, 1994. For certain  amounts paid to the named executive
      officers  on  account  of  cancelled   options  in  connection   with  the
      consummation  of the  Acquisition,  see  "Certain  Transactions  -  Golden
      Parachutes/Severance in Connection With the Acquisition."

                    Aggregated Fiscal Year End Option Values
<TABLE>
<CAPTION>
                                                                                       Value of Unexercised
                                         Number of Unexercised                             In-The-Money
                                     Options at Fiscal Year End(1)                 Options at Fiscal Year End(2)
                                 ------------------------------------         --------------------------------------
      Name                       Exercisable            Unexercisable         Exercisable              Unexercisable
      ----                       -----------            -------------         -----------              -------------
<S>                               <C>                      <C>                  <C>                       <C>     
J. William Petty                  $59,038                  $49,474              $175,674                  $140,047
Roy A. Myers                       26,836                   15,904                61,773                    53,613
Patrick D. Lindenbach              17,145                   10,242                35,227                    31,955
William D. Rice                    27,632                   16,821                64,573                    56,046
Dennis M. Mullen                    4,080                    6,120                 8,160                    12,240
</TABLE>

(1)    Fair market value  of the Company's Class A Common Stock on June 25, 1994
       was $16.625.

(2)    Value of  unexercised  options equals the fair market value of the shares
       underlying in-the-money options at June 25, 1994 ($16.625), less exercise
       price, times the number of options outstanding.

      Subject to certain limited exceptions, the Company will maintain in effect
for at least one year after the effective time of the Merger all

                                       73

<PAGE>



existing employee benefit plans (except  stock-related plans) and will honor all
deferred compensation  arrangements for current and former executive officers of
the Company.  Upon the effective time of the Merger, all stock option plans, and
the  provisions  of any other  benefit plan calling for the issuance of stock by
the Company, were terminated.

Directors Compensation:

      In fiscal  1994,  non-employee  directors  who were  designated  by either
Pro-Fac or Agway  received an annual  stipend of $6,000 per year,  plus $200 per
day for attending Board or Committee meetings. In fiscal 1994, all other outside
directors,  Messrs.  Blazin and  Tiedemann  and Ms.  Ford,  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. During fiscal 1994, Mr.
Pease received  $24,700 for the fiscal year as Chairman of the Board.  Directors
who are also  officers  of the Company or Agway were not paid  directors'  fees.
Directors of the Company will continue to be  compensated  according to the same
terms. Due to the  consummation of the Acquisition,  there will no longer be any
directors designated by Agway.

Pro-Fac:

      Pro-Fac does not compensate  its executive  officers.  However,  under the
Integrated  Agreement,  which  has  been  superseded  by the  Pro-Fac  Marketing
Agreement,  Pro-Fac had  reimbursed  the Company  annually  for the salaries and
expenses of the Company  employees who performed  Pro-Fac  membership  relations
functions.  Under the Pro-Fac Marketing Agreement,  the Company 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 the Company a quarterly fee of
$25,000 for these services.

      For fiscal 1994,  the salary  expense paid by Pro-Fac was $180,000 and the
employee  expense  (travel and telephone) was $68,000.  Each director of Pro-Fac
receives an annual fee of $6,000  (except the  President  who receives  $12,000)
plus an additional  fee of $200 per day (except the President who receives $400)
for attendance at board and other  designated  meetings.  Pro-Fac  directors are
also reimbursed for their out-of-pocket expenses.

      Pro-Fac has no pension or retirement plan under which retirement  benefits
are proposed to be paid to any of its officers or directors.

                              CERTAIN TRANSACTIONS

Borrowings by Pro-Fac:

      The Indenture governing the Notes permits the Company to make demand loans
to Pro-Fac for working  capital  purposes in amounts not exceeding $10.0 million
at any time outstanding,  each such loan to bear interest at a rate equal to the
rate in effect on the date of such loan under the  Seasonal  Facility.  The loan
balance  must be  reduced  to zero for a period of not less than 15  consecutive
days in each fiscal  year.  Except for the  foregoing  provision  and except for
Pro-Fac's  guarantee  of the  Notes  and the New  Credit  Agreement,  as long as
Pro-Fac  has the right to borrow  under the  Pro-Fac  Marketing  Agreement,  the
Indenture does not permit Pro-Fac to incur any other Indebtedness.



                                       74
<PAGE>



Equity Ownership in Springfield Bank For Cooperatives:

      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  certifi-  cates.  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  25,  1994,  the  amount  of  Pro-Fac's  investment  in  the  Bank  was
approximately  $20.9  million.  Pursuant  to its  capital  purchase  obligation,
Pro-Fac  increased its investment in the Bank by $2.5 million,  $2.6 million and
$2.6  million  in fiscal  1992,  1993 and 1994,  respectively.  Amounts  paid to
Pro-Fac on account of dividends and the  redemption of capital  certificates  in
connection with such investment were $2.2 million, $2.5 million and $3.1 million
in fiscal 1992, 1993 and 1994, respectively. In connection with the Acquisition,
Pro-Fac  contributed  its  investment in the Bank to the capital of the Company.
Robert V. Call, Jr., a director and executive  officer of Pro-Fac and a director
of the Company,  and was also a director of the Bank until the Bank consolidated
with the Farm Credit Bank of Springfield and CoBank effective January 1, 1995 to
form an Agricultural Credit Bank named CoBank ACB.

Golden Parachutes/Severance in Connection With the Acquisition:

      The  completion of the  Acquisition  constituted a change of control under
the KESP thereby  causing the KESP to remain in effect  until  November 3, 1996.
The KESP provides ten executive  officers of the Company with salary and benefit
continuation  in  the  event  of  their  termination  within  two  years  of the
Acquisition.  Under the KESP,  certain executives are provided with two years of
salary  and  benefit  continuation  and the other  executives  with up to twelve
months of salary and benefit  continuation  if they are  terminated  for reasons
other than "cause" or resign for "good  reason"  within the term of the KESP. In
addition,  the KESP permits Mr. Petty and Mr.  Lindenbach  to receive  severance
benefits if they  voluntarily  resign  from the  Company  during the term of the
KESP.

      Upon consummation of the Acquisition, Mr. Petty resigned from the Company.
Under the KESP,  Mr.  Petty will  receive  salary  continuation  for one year of
approximately $424,000, less earned income from other sources of employment,  an
annual supplemental retirement benefit for his life of approximately $58,000 and
benefits  continuation for one year with a value of approximately  $4,500. These
benefits to Mr. Petty are in addition to the projected  annual benefits  payable
under the SERP. See "Executive Compensation -- Retirement Plans."

      In the event Mr. Lindenbach exercises his right to resign voluntarily from
the Company  during the remaining  term of the KESP,  his benefits would include
salary continuation for two years with a present value of approximately $370,000
in the aggregate, and benefit continuation for two years with a present value of
approximately $11,000 in the aggregate.

      Messrs.  Myers,  Mullen and Rice also  participate in the KESP.  Under the
KESP,  none of  these  executives  will  be  entitled  to  benefits  unless  his
employment  with the Company is terminated  for reasons other than "cause" or he
resigns for "good reason" within two years of the Acquisition.

      Although not  technically  severance  plans,  the Profit  Sharing Plan and
Incentive  Plan  provide  that,  in a change of  control  situation,  a pro rata
portion of annual awards will be granted to terminated  executives  for the year
of termination.

                                       75

<PAGE>




      The payments made by the Company to the named executive officers set forth
in the Summary  Compensation Table in connection with the cancellation  pursuant
to the Merger Agreement of certain options granted to such officers  pursuant to
the Company's stock option plans,  which options were exercisable at prices less
than $19.00 per share,  were as follows:  J.  William  Petty,  $340,856;  Roy A.
Myers, $148,342; Patrick D. Lindenbach,  $85,545; William D. Rice, $154,231; and
Dennis M. Mullen, $17,850.

Sale of Crops To Pro-Fac:

      Each of the  members  of Pro-Fac  sells  crops to  Pro-Fac  pursuant  to a
general marketing agreement between such member and Pro-Fac, which crops in turn
are sold to the Company pursuant to the Pro-Fac  Marketing  Agreement.  Prior to
consummation of the  Acquisition,  these crops were sold to the Company pursuant
to the Integrated  Agreement.  During fiscal 1994,  the following  directors and
executive  officers of Pro-Fac and  beneficial  owners of more than 5 percent of
Pro-Fac's   common   stock,   directly  or  through  sole   proprietorships   or
corporations, sold crops to Pro-Fac for the following aggregate amounts:

(Dollars in Millions)
<TABLE>
<CAPTION>
                                                                                     Aggregate Amount
                                                 Relationship                        Paid in Fiscal
   Name                                            to Pro-Fac                              1994
- -----------                                      ------------                        ----------------
<S>                                          <C>                                 <C> 
Dale E. Burmeister(1)                            Director                                  $0.1
Robert V. Call, Jr.(2)                           Director                                   2.0
Glen Lee Chase(3)                                Director                                   0.1
Tommy R. Croner(4)                               Director and Secretary                     0.2
Albert P. Fazio(5)                               Director and Vice President                0.2
Bruce R. Fox(6)                                  Director and President                     0.4
Steven D. Koinzan                                Director and Treasurer                     0.1
Kenneth A. Mattingly(7)                          Director                                   0.4
Paul E. Roe(8)                                   Director                                   0.2
Cherry Central Cooperative, Inc.                 Stockholder                                2.1
Michigan Blueberry Growers Assoc                 Stockholder                                2.5
</TABLE>

(1)    Paid to Lakeshore Farms, Inc., which is 100 percent beneficially owned
       by Mr. Burmeister.

(2)    Paid to My-T Acres, Inc., which is 20 percent beneficially owned by Mr.
       Call.

(3)    Paid to Chase Farms, Inc., which is 96 percent beneficially owned by
       Mr. Chase.

(4)    Paid to T-Rich, Inc., which is 50 percent beneficially owned by Mr.
       Croner.

(5)    Paid to New Columbia Garden Co., Inc., which is 30 percent beneficially
       owned by Mr. Fazio.

(6)    Paid to N.J. Fox & Sons, which is 33 percent beneficially owned by Mr.
       Fox.

(7)    Paid to M-B Farms, Inc., which is 50 percent beneficially owned by Mr.
       Mattingly.

(8)    Paid to Roe Acres, Inc., which is 100 percent beneficially owned by Mr.
       Roe.



                                       76

<PAGE>



Other Transactions With Directors and Officers of Pro-Fac:

      In fiscal 1994,  CMF paid My-T Acres,  Inc.  $0.2  million for  commercial
harvesting  and hauling  services and $0.1 million for crops (not covered by the
Integrated Agreement). Robert V. Call, Jr. is a Director of Pro-Fac, Chairman of
the Board of the Company, and the President and a 20 percent beneficial owner of
My-T Acres, Inc.

      In fiscal 1994, the Company paid T-Rich, Inc. $0.1 million for solid waste
removal services provided to Snyder. Tommy R. Croner is a Director and Secretary
of Pro-Fac and is the  President  and a 50 percent  beneficial  owner of T-Rich,
Inc.

      In fiscal  1994,  Pro-Fac  paid N.J.  Fox & Sons,  Inc.  $0.4  million for
storage,  handling,  hydrocooling  and  trucking  services.  Bruce  R.  Fox is a
Director  and the  President  of  Pro-Fac,  a Director of the  Company,  and the
President and a 33 percent beneficial owner of N.J. Fox & Sons.

      In fiscal  1994,  CMF paid H&M  Harvesting  $0.2  million  for  harvesting
services.  M-B Farms Inc. is a 50 percent partner of H&M Harvesting.  Kenneth A.
Mattingly is a Director of Pro-Fac and the President and a 50 percent beneficial
owner of M-B Farms Inc.

      In fiscal  1994,  CMF paid Roe Acres,  Inc.  $0.2  million for  harvesting
services.  Paul E. Roe is a  Director  of  Pro-Fac  and the  President  and sole
stockholder of Roe Acres, Inc.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The following table sets forth certain information,  as of April 28, 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  director and
executive  officer of Pro-Fac and (iii) all directors and executive  officers of
Pro-Fac as a group.

<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                        20.71%
   P.O. Box 988                                      Preferred                     41,638                         1.37%
   Traverse City, MI 49685

Michigan Blueberry Growers Assoc.                    Common                       116,400                         6.28%
  P.O. Drawer B                                      Preferred                     93,200                         3.06%
  Grand Junction, MI 49056

Dale E. Burmeister                                   Common                         2,918(c)                      0.16%
                                                     Preferred                        703(c)                      0.02%
                                                                                    8,490                         0.28%

Robert V. Call, Jr.                                  Common                        36,800(d)                      1.99%
                                                     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)                      0.51%
                                                     Preferred                      4,962(g)                      0.16%

Tommy R. Croner                                      Common                         7,026(h)                      0.38%
                                                     Preferred                     10,076(i)                      0.33%
</TABLE>


                                       77

<PAGE>



                                  (Continued)
<TABLE>
<CAPTION>

             Name                                    of Class          Beneficial Ownership(A)                 Class(B)
- --------------------------------                     --------          -----------------------                 --------
<S>                                               <C>                <C>                                     <C>
Albert P. Fazio                                      Common                         8,000(j)                      0.43%
                                                     Preferred                      8,430(j)                      0.28%

Bruce R. Fox                                         Common                        20,222(k)                      1.09%
                                                     Preferred                      8,572(k)                      0.28%
                                                                                    3,902(l)                      0.13%
                                                                                    1,085                         0.04%

Thomas R. Kalchik                                    Preferred                        328(n)                      0.01%

Steven D. Koinzan                                    Common                         7,140                         0.39%
                                                     Preferred                      1,924                         0.06%

Kenneth A. Mattingly                                 Common                         4,645(m)                      0.25%
                                                     Preferred                      3,147(m)                      0.10%

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

Allan W. Overhiser                                   Common                         1,139(o)                      0.06%
                                                     Preferred                      1,512(o)                      0.05%

Paul E. Roe                                          Common                        12,851(p)                      0.69%
                                                     Preferred                      3,160(p)                      0.10%

Edward L. Whitaker                                   Common                           240                         0.01%
                                                     Preferred                        117                         0.00%
Stephen Wright                                       Preferred                        840                         0.03%

All directors and officers
   as a group                                        Common                       110,531                         5.96%
                                                     Preferred                    107,585                         3.54%
</TABLE>

(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  corporation 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.



                                       78

<PAGE>



(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.

                                 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 schedules of
Curtice-Burns  Foods, Inc. and the financial  statements and financial statement
schedules  of Pro-Fac  Cooperative,  Inc. at June 25, 1994 and June 26, 1993 and
for each of the three 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  accountants  (which reports contain an explanatory  paragraph
relative to disputes between  Curtice-Burns Foods, Inc. and Pro-Fac Cooperative,
Inc.),  given  on the  authority  of  said  firm  as  experts  in  auditing  and
accounting.


                                       79

<PAGE>



                         INDEX TO FINANCIAL STATEMENTS


    ITEM                                                                   Page
- -------------                                                              ----
Curtice-Burns Foods, Inc. and Consolidated Subsidiaries:
   Report of Independent Accountants                                        F-2
   Consolidated Financial Statements for the years ended
      June 25, 1994, June 26, 1993 and June 26, 1992:
      Consolidated Statement of Operations and
         Retained Earnings                                                  F-3
      Consolidated Balance Sheet                                            F-4
      Consolidated Statement of Cash Flows                                  F-5
      Notes to Consolidated Financial Statements                            F-6
   Consolidated Financial Statements (Unaudited)
      for the nine months ended March 25, 1995 and
         March 26, 1994:
      Consolidated Statement of Operations (Predecessor
        6/26/94 - 11/3/94; Successor 11/4/94 - 3/25/95)                     F-26
      Consolidated Balance Sheet                                            F-27
      Consolidated Statement of Cash Flows                                  F-28
      Notes to Consolidated Financial Statements                            F-29

Pro-Fac Cooperative, Inc.:
   Report of Independent Accountants                                        F-37
   Financial Statements for the years ended
      June 25, 1994, June 26, 1993 and June 26, 1992:
      Consolidated Statement of Net Proceeds                                F-38
      Consolidated Balance Sheet                                            F-39
      Consolidated Statement of Cash Flows                                  F-40
      Statement of Changes in Shareholders' and Members'
         Capitalization                                                     F-41
      Notes to Consolidated Financial Statements                            F-42
   Financial Statements (Unaudited)
      for the nine months ended March 25, 1995 and
         March 26, 1994:
      Consolidated Statement of Net Proceeds                                F-55
      Consolidated Balance Sheet                                            F-56
      Consolidated Statement of Cash Flows                                  F-58
      Notes to Consolidated Financial Statements                            F-60







                                      F-1

<PAGE>


                       REPORT OF INDEPENDENT ACCOUNTANTS



To the Shareholders and 
Board of Directors of 
CURTICE-BURNS FOODS, INC.

      In our  opinion,  the  accompanying  consolidated  balance  sheets and the
related  consolidated  statements of income and retained earnings and cash flows
present  fairly,   in  all  material   respects,   the  financial   position  of
Curtice-Burns  Foods,  Inc. and its  subsidiaries  at June 25, 1994 and June 26,
1993,  and the results of their  operations and their cash flows for each of the
three  fiscal  years in the  period  ended June 25,  1994,  in  conformity  with
generally accepted  accounting  principles.  These financial  statements are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits 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 4 to the  consolidated  financial  statements,
several  disputes  currently  exist between  Pro-Fac  Cooperative,  Inc. and the
Company.  The Company has  requested  arbitration  to resolve the disputes  with
Pro-Fac  Cooperative,  Inc.  Additionally,  two competing  offers to acquire the
outstanding common stock of the Company have been made.

PRICE WATERHOUSE LLP

Rochester, New York
August 10, 1994 (Except as to NOTE 3, which is as of September 22, 1994)


                                      F-2

<PAGE>



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


(Dollars in Thousands Except Share Data)

<TABLE>
<CAPTION>
                                                                              Fiscal Years Ended
                                                                     -------------------------------------------
                                                                       1994               1993              1992
                                                                     --------           --------          ------
<S>                                                                  <C>                <C>               <C>
Net sales                                                            $829,116           $878,627          $896,931
Costs and expenses:
   Cost of sales                                                      592,621            632,663           652,347
   Restructuring including net (gain)/loss
      from division disposals                                          (7,768)            61,037                --
   Change in control expenses                                           3,500                 --                --
   Other selling, administrative and
      general expenses                                                186,934            207,119           201,327
   Interest expense:
      Interest expense on Pro-Fac related
         borrowings                                                    15,617             16,515            19,869
      Interest expense on other debt                                    2,667              3,047             3,558
      Less capitalized interest                                           (79)               (12)             (592)
                                                                     --------           --------          -------- 
         Total interest expense                                        18,205             19,550            22,835
                                                                     --------           --------          --------
Total costs and expenses                                              793,492            920,369           876,509
                                                                     --------           --------          --------
Pretax earnings/(loss) before dividing
   with Pro-Fac                                                        35,624            (41,742)           20,422
Pro-Fac share of (earnings)/loss                                      (16,849)            21,800            (9,505)
                                                                     --------           --------          -------- 

Income/(loss) before taxes                                             18,775            (19,942)           10,917
Provision for taxes                                                    (8,665)            (3,895)           (4,769)
                                                                     --------           --------          -------- 

Net income/(loss)                                                      10,110            (23,837)            6,148
Retained earnings at beginning of period                               53,541             82,882            80,849
Less cash dividends declared ($.64, $.64, and
   $.48 per share, respectively)                                       (5,530)            (5,504)           (4,115)
                                                                     --------           --------          -------- 

Retained earnings at end of period                                   $ 58,121           $ 53,541          $ 82,882
                                                                     ========           ========          ========
Earnings per share                                                   $   1.17           $  (2.77)         $    .71
                                                                     ========           ========          ========
</TABLE>

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

                                      F-3

<PAGE>



                           Curtice-Burns Foods, Inc.
                           Consolidated Balance Sheet

(Dollars in Thousands Except Share Data)
<TABLE>
<CAPTION>
                                                                                             June 25,      June 26,
                                                                                               1994          1993
                                                                                             --------      --------
<S>                                                                                          <C>           <C>     
ASSETS
Current assets:
   Cash                                                                                      $  2,928      $  6,516
   Accounts receivable trade, less allowances for bad
       debts of $1,066 and $801, respectively                                                  57,640        63,160
   Accounts receivable, other                                                                   8,460         8,151
   Income taxes refundable                                                                        237            --
   Current deferred taxes receivable                                                           10,487         7,561
   Inventories --
       Finished goods                                                                         108,538       110,772
       Raw materials and supplies                                                              46,721        58,704
                                                                                             --------      --------
         Total inventories                                                                    155,259       169,476
                                                                                             --------      --------
   Prepaid manufacturing expense                                                                8,190         7,164
   Prepaid expenses and other current assets                                                    4,305         4,920
                                                                                             --------      --------
         Total current assets                                                                 247,506       266,948
Net property, plant, and equipment leased from Pro-Fac                                        141,322       173,513
Other property, plant, and equipment, net                                                      26,194        18,939
Goodwill and other intangibles, less amounts financed
   and accumulated amortization of $10,335 and $8,650,
       respectively                                                                            24,909        26,546
Other assets                                                                                    7,007         7,783
                                                                                             --------      --------
         Total assets                                                                        $446,938      $493,729
                                                                                             ========      ========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                                                          $ 62,335      $ 64,663
   Due to Pro-Fac                                                                               9,447         9,113
   Accrued employee compensation                                                               11,482        11,843
   Other accrued expenses                                                                      26,947        30,334
   Income taxes payable                                                                            --         9,046
   Current portion of obligations under Pro-Fac capital leases                                 17,645        21,184
   Current portion of obligations under other  capital leases                                     785         1,687
   Current portion of Pro-Fac long-term debt                                                   14,000        16,000
   Current portion of other long-term debt                                                        816         2,656
                                                                                             --------      --------
         Total current liabilities                                                            143,457       166,526
Long-term debt due Pro-Fac                                                                     78,040        78,648
Long-term debt due others                                                                       1,021         6,389
Obligations under Pro-Fac capital leases                                                      123,677       152,329
Obligations under other capital leases                                                          1,296         1,773
Deferred income taxes                                                                          14,958         9,362
Other non-current liabilities                                                                   3,591         3,027
                                                                                             --------      --------
         Total liabilities                                                                    366,040       418,054
                                                                                             --------      --------
Commitments and contingencies
Shareholders' equity:
   Class A Common -- $.99 par value; 10,125,000 shares authorized;
       6,628,430 and 6,568,518 outstanding, respectively                                        6,562         6,503
   Class B Common -- $.99 par value; 4,050,000 shares authorized;
       2,056,876 and 2,060,702 outstanding, respectively                                        2,036         2,040
   Additional paid-in capital                                                                  14,224        13,591
   Retained earnings                                                                           58,121        53,541
   Minimum pension liability adjustment                                                           (45)           --
                                                                                             --------      --------
         Total shareholders' equity                                                            80,898        75,675
                                                                                             --------      --------
         Total liabilities and shareholders' equity                                          $446,938      $493,729
                                                                                             ========      ========
</TABLE>

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


                                      F-4

<PAGE>



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

<TABLE>
<CAPTION>
(Dollars in Thousands)                                                                      Fiscal Years Ended
                                                                                   -----------------------------------------
                                                                                     1994             1993              1992
                                                                                   ---------        ---------         ------
<S>                                                                                <C>              <C>               <C>     
Cash flows from operating activities:
Net income/(loss)                                                                  $ 10,110         $(23,837)         $  6,148
    Adjustments to reconcile net income to net cash
       provided by operating activities:
          Restructuring charges, including net (gain)/loss
             from division disposals                                                 (7,768)          61,037                --
       Amortization of goodwill and other intangibles                                 1,685            2,538             2,742
       Depreciation and amortization of capital assets                               22,322           25,432            24,414
       Provision for losses on accounts receivable                                      709              346               827
       Deferred tax provision/(benefit)                                               2,670          (10,642)            1,009
    Change in assets and liabilities net of affects of disposals:
          Accounts receivable                                                         5,704           (8,043)            7,823
          Inventories                                                                   250            4,738             9,162
          Income taxes (refundable)/payable                                          (9,283)          11,617              (650)
       Accounts payable and accrued expenses                                         (7,313)           2,497             7,136
       Due to Pro-Fac                                                                   834           (1,654)             (443)
       Other assets and liabilities                                                   2,055           (3,345)           (5,491)
                                                                                   --------         --------          -------- 
          Net cash provided by operating activities                                  21,975           60,684            52,677
                                                                                   --------         --------          --------

Cash flows from investing activities:
    Proceeds from division disposals                                                 42,097               --                --
    Cash paid for intangibles                                                        (1,637)         (26,898)           (2,405)
    Purchase of property, plant, and equipment                                       (9,543)          (8,360)             (562)
    Disposal of assets                                                                1,900            3,817             6,176
    Disposal of Pro-Fac assets                                                          714            4,923             1,661
    Disposal of third party leases                                                      357               94               587
                                                                                   --------         --------          --------
       Net cash provided by/(used in)
          investing activities                                                       33,888          (26,424)            5,457
                                                                                   --------         --------          --------

Cash flows from financing activities:
    Due to Pro-Fac                                                                     (500)         (16,000)          (18,000)
    Proceeds from issuance of Pro-Fac long-term debt                                 40,378           33,348               201
    Payments on Pro-Fac long-term debt                                              (42,986)         (14,000)               --
    Payments on other long-term debt                                                 (7,208)          (2,644)           (3,108)
    Payments on Pro-Fac capital leases                                              (42,193)         (26,928)          (23,827)
    Payments on other capital leases                                                 (2,100)          (2,642)           (2,073)
    Proceeds from sale of stock under stock option plans                                688              517               213
    Stock repurchased                                                                    --              (17)           (5,000)
    Cash dividends paid                                                              (5,530)          (5,504)           (5,540)
                                                                                   --------         --------          -------- 
       Net cash used in financing activities                                        (59,451)         (33,870)          (57,134)
                                                                                   --------         --------          -------- 

Net change in cash                                                                   (3,588)             390             1,000
Cash at beginning of year                                                             6,516            6,126             5,126
                                                                                   --------         --------          --------
Cash at end of year                                                                $  2,928         $  6,516          $  6,126
                                                                                   ========         ========          ========

Supplemental disclosure of cash flow information:
Cash paid during the year for --
    Interest (net of amount capitalized)                                           $ 18,623         $ 19,757          $ 22,636
                                                                                   ========         ========          ========

    Income taxes, net                                                              $ 15,077         $  1,909          $  3,795
                                                                                   ========         ========          ========

Supplemental schedule of non-cash investing and financing activities:
    Capital lease obligations incurred                                             $ 10,723         $ 16,065          $ 19,897
                                                                                   ========         ========          ========
</TABLE>

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

                                      F-5

<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 including the following
major accounting policies:

Fiscal Year:

      Fiscal  1994 ended on June 25,  1994,  and  fiscal  1993 ended on June 26,
1993,  the last Saturday in June.  Prior years ended on the last Friday in June.
All future fiscal years will end on the last  Saturday in June.  The years ended
June 25, 1994, June 26, 1993, and June 26, 1992 each comprised 52 weeks.

Consolidation:

      The  consolidated   financial  statements  include  the  Company  and  its
wholly-owned  subsidiaries  after  elimination of intercompany  transactions and
balances.  Certain  items for  fiscal  1993 and 1992 have been  reclassified  to
conform with fiscal 1994 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 $379,000, $1,189,000
and $2,520,000 for fiscal 1994, 1993 and 1992, respectively.

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 3
to 40 years.

      Lease  arrangements are capitalized when such leases convey  substantially
all of the risks and benefits incidental to ownership. Such leases include those
assets title to which is held by Pro-Fac and  utilized by the Company  under the
terms of the Integrated Agreement (the "Agreement") described in NOTE 4. 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 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.



                                      F-6

<PAGE>



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.

Postretirement Benefits Other Than Pensions:

      In fiscal 1994,  the Company  adopted  Statement  of Financial  Accounting
Standards No. 106, "Employers Accounting for Postretirement  Benefits Other than
Pensions" which is further described in NOTE 9.

Employers' Accounting For Postemployment Benefits:

      In  November  1992,  the  Financial   Accounting  Standards  Board  issued
Statement of Accounting Standards ("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.

      This Statement is effective for fiscal years  beginning after December 15,
1993.  Management  believes that any change caused by this Statement will not be
material.

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 net of the portion of such intangibles
financed by Pro-Fac in those transactions. Goodwill and other intangible assets,
stated at net of  accumulated  amortization,  are  amortized on a  straight-line
basis  over  periods  ranging to 40 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
undiscounted future cash flows and the carrying value of goodwill.

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.

NOTE 2.  POTENTIAL CHANGE OF CONTROL OF CURTICE-BURNS

      On March 23, 1993, the Company  announced  that Agway Inc.,  which owns 99
percent of Curtice-Burns' Class B shares and approximately 14 percent of Class A
shares,  was considering  the potential sale of its interest in the Company.  At
its meeting held on August 9 and 10, 1993, the Curtice-Burns  Board of Directors
authorized Curtice-Burns' management, with the advice of

                                      F-7

<PAGE>



its investment  bankers,  to pursue strategic  alternatives  for  Curtice-Burns.
These options  include  negotiations  with Pro-Fac  relative to Pro-Fac  gaining
control of the business; the possible sale of the entire equity of Curtice-Burns
to a third party; and the  implementation  of additional  restructuring  actions
that may include  recapitalizing  the  Company to buy out  Pro-Fac and  possibly
Agway.  Under  the  Agreement  with  Pro-Fac,  title  to  substantially  all  of
Curtice-Burns'  fixed assets is held by Pro-Fac,  and Pro-Fac provides the major
portion of the  financing of  Curtice-Burns'  operations.  Under the  Agreement,
Curtice-Burns  has an option to purchase these assets from Pro-Fac at their book
value.   However,   Curtice-Burns  and  Pro-Fac  are  currently  in  arbitration
proceedings  relating to, among other matters,  whether or not Curtice-Burns has
the right to terminate  the  Agreement,  the amount that would be due to Pro-Fac
upon such termination and when such termination would take effect. In connection
with any termination of the Agreement,  Curtice-Burns would be required to repay
all debt owed to Pro-Fac.

      The Company actively  explored these  alternatives  during fiscal 1994. On
June 8, 1994, the  Curtice-Burns  Board of Directors  voted to pursue a proposal
submitted by Dean Foods to acquire all the outstanding  shares of  Curtice-Burns
at  a  maximum  cash  price  of  $20.00  per  share,  subject  to  a  number  of
contingencies,  including an agreement with Pro-Fac  covering the termination of
the Integrated  Agreement,  an agreement with Hormel Foods  Corporation  for the
purchase of the Nalley's Fine Foods Division of Curtice-Burns,  clearance of the
transaction  by  appropriate  government  agencies,  negotiation  of  definitive
agreements and approval of any transaction by Curtice-Burns' shareholders.

      As a  result  of  Pro-Fac's  unwillingness  to enter  into  the  agreement
required by Dean Foods, on July 11, 1994,  Curtice-Burns commenced arbitra- tion
proceedings  against Pro-Fac under the Integrated  Agreement.  These arbitration
proceedings  are discussed in more detail under  "Arbitration  Proceedings  with
Pro-Fac" below.

Arbitration Proceedings With Pro-Fac:

      On July 11, 1994,  Curtice-Burns commenced arbitration proceedings against
Pro-Fac under the  Integrated  Agreement by serving a Demand for  Arbitration on
Pro-Fac.  In the arbitration,  Curtice-Burns  is seeking,  among other relief, a
declaration  confirming its right to terminate the  Integrated  Agreement and to
purchase the assets  owned by Pro-Fac but used by Curtice-  Burns in the conduct
of its business upon tender of the then current book value  thereof,  determined
in accordance  with  generally  accepted  accounting  principles,  a declaration
confirming  the  effect  of  termination  of  the  Integrated  Agreement  on the
obligations of  Curtice-Burns  under the Integrated  Agreement and a declaration
confirming that Curtice-Burns does not have any obligations under the Integrated
Agreement to purchase  crops except as set forth in the fiscal 1995 Profit Plan.
Curtice-Burns is also seeking an award of damages  sustained by Curtice-Burns in
an amount to be  determined  by the  arbitrators,  but in no event less than the
difference in value between the Dean Foods $20.00 per share offer and the market
price per share of Curtice-Burns' common stock following any public announcement
that the Dean Foods acquisition proposal has been withdrawn.

      On August 2, 1994,  Curtice-Burns filed a petition in the Supreme Court of
New York for an order compelling Pro-Fac to proceed with the arbitration.

      On August 4, 1994,  Pro-Fac served  Curtice-Burns  with Pro-Fac's Response
and  Counterdemand for Arbitration (the  "Response").  In the Response,  Pro-Fac
asserted (1) that Pro-Fac is entitled to a 50 percent  share of the profits from
the  consummation  of the pending  acquisition  proposal from Dean Foods,  which
share Pro-Fac calculated to be greater than $5.75 per share of

                                      F-8

<PAGE>



Curtice-Burns'  common  stock;  (2)  that  Curtice-Burns  cannot  terminate  the
Integrated Agreement at all or not before, at the earliest,  June 1996; (3) that
the book value of Pro-Fac's  assets for the purposes of calculating the price at
which Curtice-Burns may buy those assets and terminate the Integrated  Agreement
should not take into account  specified  writedowns  by  Curtice-Burns  of those
assets; (4) that Curtice-Burns is in default under the Integrated  Agreement for
improper  termination of crops;  and (5) that  Curtice-Burns is in default under
the Integrated Agreement for failing to manage the business of Pro-Fac.  Pro-Fac
also claimed damages that it estimated at more than $50 million.

      In the Response,  Pro-Fac also generally denied Curtice-Burns' allegations
in its Demand for Arbitration.

      On August 4, 1994, Pro-Fac submitted a proposal for acquisition of all the
outstanding  stock of  Curtice-Burns  for  $19.00  per  share in cash,  and upon
acceptance  of  the  offer,   Pro-Fac  would   relinquish   its  claims  against
Curtice-Burns.  The  contingencies  of the  Pro-Fac  offer  involve  shareholder
approval and financing.  This was the second proposal submitted by Pro-Fac.  The
first was for $16.87  per share,  in cash,  on June 8, 1994,  which the  Company
rejected at that time in favor of pursuing the Dean Foods offer.

      The Company has  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 ($1.8 million).  The allocation to Pro-Fac of
this charge is being disputed by Pro-Fac. See NOTES 4 and 5.

      The Company  believes  that  Pro-Fac's  allegations  are without merit and
intends to resist them vigorously.

NOTE 3.  RESTRUCTURING PROGRAM

The Conceptual Vision and Strategy:

      The  restructuring  program  first  initiated  in fiscal 1993 was based on
Curtice-Burns' new vision of a company smaller in sales but more profitable,  as
measured  by  return on sales and  equity,  and  possessing  the  financial  and
management  resources  sufficient to drive growth in carefully  selected product
line  markets in which the  Company can  prosper  for the long term.  Thus,  the
strategy was to focus on a more limited number of product lines which now have a
strong, competitive position.

      The  Plan  outlined  in  1993 is to  restructure  the  business  to a more
profitable  base. At the same time, the remaining  businesses were to be managed
to optimize  earnings  growth by  installing  corporate-wide  purchasing,  and a
corporate-wide focus of capital spending.

      The third leg of the strategy was to  accelerate  the  Company's  national
sales and distribution programs by executing new product programs in store-brand
retail dressings,  salsa and chunky soups, and the "More Fruit/More  Flavor" pie
filling program.

Execution of the Program:

      The first step of the restructuring  program was to divest businesses that
were unprofitable or declining for the Company but would fit strategically  with
other business portfolios. During fiscal 1993, the Company divested Lucca Frozen
Foods. A loss of  approximately  $2.7 million (before  dividing with Pro-Fac and
before taxes) was recognized on this transaction. At the end of fiscal 1993, the
Company  wrote down the assets and  provided  for the expenses to dispose of the
Hiland potato chips and meat

                                      F-9

<PAGE>



snacks businesses during fiscal 1994. On November 22, 1993,  Curtice-Burns  sold
certain  assets of the Hiland potato chips business for $2.0 million at closing,
plus  approximately  $1.0 million paid in  installments  over three  months.  On
February  22,  1994,  Curtice-Burns  sold the meat  snacks  business  located in
Denver,  Colorado  and  Albany,  Oregon  to  Oberto  Sausage  Company  of  Kent,
Washington. Under the agreement, Oberto has purchased certain assets and assumed
certain  liabilities of the meat snacks operation,  excluding plant,  equipment,
and  trademarks.  Curtice-Burns  will  lease its  Albany,  Oregon  manufacturing
facility and equipment and license its trademarks,  trade names,  etc. to Oberto
until February 1995, at which time Oberto is contractually obligated to purchase
these assets. The sale of the Hiland potato chips and meat snacks businesses did
not result in any significant gain or loss in fiscal 1994 after giving effect to
the  restructuring  charges  recorded in fiscal 1993;  however,  charges of $3.1
million were incurred in fiscal 1994 to adjust previous estimates. In the fiscal
year ended June 26, 1993,  Curtice-Burns  incurred  losses of $13.2 million from
the meat snacks and Hiland potato chips  businesses  before dividing such losses
with Pro-Fac and before taxes.

      On November  19,  1993,  the Company sold the oats portion of the National
Oats business for $39.0 million.  The oats business  contributed approxi- mately
$1.4 million of earnings in fiscal 1993 before  dividing with Pro-Fac and before
taxes.  The sale of the oats business  resulted in an approximate  $10.9 million
gain. The popcorn  portion of the National Oats Division was  transferred to the
Comstock Michigan Fruit Division.

      During  fiscal 1993 and 1994,  the Company also made staff  reductions  in
selected  locations  throughout the Company.  A $1.0 million accrual relating to
such costs was recorded as part of the fiscal 1993 restructuring charge.

      Thus, a major part of the  restructuring  plan was  successfully  executed
during fiscal 1994.

      As reported above,  Curtice-Burns incurred restructuring charges in fiscal
1993 of $61.0  million  (before  dividing  such  charges with Pro-Fac and before
taxes),  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
businesses,  and other costs  (primarily  severance and losses prior to sale) in
conjunction with the restructuring  program.  Virtually all of this charge was a
revaluation of assets, rather than cash expense.

      Having  completed the first phase of the  restructuring  program in fiscal
1993,  the second  phase was  approved by the  Company's  Board of  Directors in
August 1994.  In  connection  with the second  phase,  the company is evaluating
several  alternatives  regarding the Nalley's  snack food business in the United
States,  including its possible sale to a third party.  A charge,  not to exceed
$12.0 million before split with Pro-fac and before taxes,  for this phase of the
restructuring program will be recorded during the first quarter of fiscal 1995.

      With respect to the potential sale of the snack food business, the Company
has signed a letter of intent with Country Crisp Foods of Salt Lake City,  Utah.
The letter of intent is subject to a number of conditions,  including successful
financing  by  the  purchaser  and  the  negotiation  of a  definitive  purchase
agreement.  Country  Crisp,  a regional  snack  food  company  operating  in the
inter-mountain states of Colorado,  Utah, Wyoming, Idaho, Nevada and New Mexico,
will continue to market the Nalley's brand snacks under a licensing  arrangement
with the Company. If this sale is finalized,  it may result in a revision to the
aforementioned reserve.



                                      F-10

<PAGE>



NOTE 4.  AGREEMENT WITH PRO-FAC

      The Company has a contractual relationship with Pro-Fac under an Agreement
consisting  of  five  sections:  Operations  Financing,   Marketing,  Facilities
Financing,  Management, and Settlement,  which extends to 1997, and provides for
two successive five-year renewals at the option of the Company.

      The  provisions of the Agreement  include the financing of certain  assets
utilized  in the  business  of the  Company  and provide a sharing of income and
losses  between  Curtice-Burns  and Pro-Fac.  Should the Company  terminate  the
Agreement,  the Company has the option of  purchasing  those assets  financed by
Pro-Fac at their book value at that time.

      Revenues  received or paid by Pro-Fac from or to  Curtice-Burns  under the
Agreement  for the years ended June 25, 1994,  June 26, 1993,  and June 26, 1992
include:  CMV of crops  delivered,  $59,216,000,  $59,800,000,  and $64,152,000,
respectively;  interest  income,  $15,617,000,   $16,515,000,  and  $19,869,000,
respectively;  and additional  proceeds from profit and loss sharing  provisions
(amounts in parenthesis  indicate  deductions from amounts  otherwise payable by
Curtice-Burns   to   Pro-Fac  as  a  result  of  loss   sharing),   $16,849,000,
($21,800,000), and $9,505,000,  respectively. In addition, Pro-Fac received from
the Company amortization and financing payments of $43,830,000, $53,826,000, and
$26,232,000  for the years  ending June 25, 1994,  June 26,  1993,  and June 26,
1992, respectively.

      Should the resolution of the potential  change of control of Curtice-Burns
(see  NOTE 2) result in the  Company  exercising  its  option to  purchase  from
Pro-Fac the property and  equipment and certain other assets used by the Company
in its  business,  the  financing  required to accomplish  this  (including  the
repayment of debt) would be  $267,718,000  as measured at the book value on June
25, 1994. Of this amount,  $101,487,000  represents  short- and long-term  debt,
$24,909,000  relates to intangible  assets,  and  $141,322,000  relates to fixed
assets.  This $267,718,000 at June 25, 1994 compares to $303,820,000 at June 26,
1993,  which was  comprised  of  $103,761,000  of  short-  and  long-term  debt,
$26,546,000  relating to intangible  assets and $173,513,000  relating to leased
fixed assets. This change of $36,102,000 during the year is the net of increases
and  decreases  in the amounts  attributable  to short- and  long-term  debt and
leased assets. The decrease in leased assets during fiscal 1994 is the result of
certain  businesses  that  were sold  (see  NOTE 3) and  depreciation  exceeding
additions  for the period,  resulting  in a net decrease of  $32,191,000  in the
leased asset values for which Pro-Fac holds title.

      In fiscal 1993 the  Company  wrote down  assets  associated  with its Meat
Snacks and Hiland Potato Chip  businesses (see NOTE 3). The total amount of such
writedown was $58,300,000,  of which approximately  $29,150,000 was allocated to
reduce the value of assets leased from Pro-Fac.

      In the arbitration proceedings currently pending between Curtice-Burns and
Pro-Fac, Pro-Fac has asserted, among other matters, (1) that Pro-Fac is entitled
to a 50  percent  share of the  profits  from the  consummation  of the  pending
acquisition  proposal  from Dean Foods,  which share  Pro-Fac  calculates  to be
greater than $5.75 per share of  Curtice-Burns'  common stock;  and (2) that the
book value of Pro-Fac's  assets for the purposes of calculating the buyout price
under the Integrated Agreement should not take into account the writedown of the
assets  associated with the Meat Snacks and Hiland Potato Chip  businesses.  See
NOTE 2. The Company  and Pro-Fac  have agreed  that,  in such  arbitration,  the
effect of the fiscal 1993 writedown of assets associated with the Company's Meat
Snacks and Hiland Potato Chip  businesses  will be treated as if such businesses
had not been sold.  Also in dispute is  Curtice-Burns  allocation  to Pro-Fac of
one-half of the change in control

                                      F-11

<PAGE>



costs of $3.5  million,  one-half of which were  allocated  to Pro-Fac in fiscal
1994 pursuant to the provisions of the Agreement. See NOTE 2.

      In  March  1994,  the  Company  advised  Pro-Fac  that,  in  view  of  the
possibility that the Company might be acquired by a third party,  Pro-Fac should
not rely on  Curtice-Burns  to purchase any crops from Pro-Fac or its growers in
calendar  1995 and beyond.  In  addition,  the  Company  notified  Pro-Fac  that
Curtice-Burns  will not commit to  purchase a  substantial  portion of the crops
historically  purchased  from Pro-Fac in the 1995 growing  season.  As a result,
Pro-Fac  has  given  notice  to  its  affected  members  terminating   Pro-Fac's
obligation to purchase these crops  beginning  next year.  The affected  Pro-Fac
growers are principally Pro-Fac's New York fruit and vegetable growers, Illinois
and Nebraska  popcorn  growers,  and Northwest potato growers who represent more
than half of Pro-Fac's  membership  and have accounted for  approximately  $29.9
million or 50 percent of the total crops  delivered by Pro-Fac to  Curtice-Burns
in the past year.  In the  arbitration  proceedings  currently  pending  between
Curtice-Burns  and Pro-Fac,  Pro-Fac has  asserted,  among other  matters,  that
Curtice-Burns  is  in  default  under  the  Integrated  Agreement  for  improper
termination of crops and has claimed damages that Pro-Fac estimates at more than
$50.0  million (see NOTE 2). The Company  believes  that its only  obligation to
purchase  crops from Pro-Fac is as set forth in the Profit Plan as approved each
year by the Boards of Directors  of both  Pro-Fac and the  Company.  Because the
most recent approved Profit Plan was fiscal year 1995 (which Plan corresponds to
the 1994  calendar  year crops),  the Company  believes that it is not currently
obligated to purchase any crops from Pro-Fac for calendar year 1995 or later.

      On August 3, 1994,  Pro-Fac  responded to the claim and served the Company
with a counter claim demanding arbitration.

NOTE 5  DEBT

Short-Term Debt:

      Short-term  bank lines of credit  are  extended  individually  to both the
Company  and  Pro-Fac.  They  are  interrelated  so  that  both  companies  must
participate on a proportionate basis in the average borrowings under such lines.
At least 55 percent of such borrowing is attributable to Pro-Fac and advanced by
the Springfield  Bank for  Cooperatives  and up to 45 percent is attributable to
the Company and advanced by a commercial bank syndicate consisting of six banks.
The  combined  line of credit at June 25, 1994 was  $86,000,000.  The  revolving
lines of credit  under such  agreements  have been renewed  through  November of
1994.  Such lines expire  annually  unless  renewed.  Such  renewals  grant both
short-term  and  long-term  lenders  liens on  substantially  all  assets of the
Company and Pro-Fac as collateral for borrowings under such agreements and other
long-term debt.  Outstanding  borrowings at June 25, 1994 were $11,500,000.  The
maximum  amount  of  short-term  borrowings  outstanding  during  the year  were
$81,000,000.  The approximate  average short-term  borrowings during fiscal 1994
were  $51,516,000,  of which $30,464,000 was borrowed from Pro-Fac through funds
advanced to Pro-Fac from the Springfield  Bank for  Cooperatives and $21,052,000
was borrowed from  commercial  banks.  The  approximate  daily weighted  average
interest  rate on  borrowings  was 4.6 percent and the rate at June 25, 1994 was
5.5  percent.  The Company  pays a  one-fourth  of one percent fee on the unused
portion of the  commercial  bank lines of credit and a one-eighth of one percent
facility fee to commercial banks  participating in the credit  agreement.  There
are no compensating balance requirements.



                                      F-12

<PAGE>



Long-Term Debt:

      In addition to the long-term and the short-term borrowings included in the
balance sheet as due to Pro-Fac, the Company guaranteed Pro-Fac debt at June 25,
1994 of  $48,974,000  which  was used  primarily  for  financing  the  fixed and
intangible assets referred to in NOTE 4. The interest rate on Pro-Fac borrowings
was 6.7  percent  at June 25,  1994.  The other  debt of  $1,837,000,  primarily
Industrial  Revenue Bonds,  carries rates ranging up to 11.0 percent at June 25,
1994.

      Long-term debt maturities during each of the next five fiscal years are as
follows:    1995-$14,816,000;    1996-$14,343,000;    1997-$14,209,000;    1998-
$14,206,000,  and  1999-$14,182,000.  Provisions of the  Agreement do,  however,
allow Pro-Fac, with sufficient notice, to accelerate the repayment of debt.

      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  is  approximately  $88,709,000  for
Pro-Fac related debt and $1,835,000 for other debt.

Additional Information With Respect To Borrowing Arrangements:

      Because  Pro-Fac  guarantees  the  debt of the  Company  and  the  Company
guarantees  the debt of Pro-Fac  (substantially  all of which is advanced to the
Company),  management and lenders use combined pro forma financial statements to
assess the financial strength of the two companies.  Specifically,  the combined
statement of  operations,  balance sheet and statement of cash flows portray the
financial results, cash flows and equity of the Company and Pro-Fac.  Management
believes  that combined  financial  statements  are useful  because they provide
information   concerning  the  Company's  ability  to  continue  present  credit
arrangements and/or obtain additional borrowings in the future.

      Certain borrowing agreements require that the companies maintain specified
levels  with regard to working  capital,  current  ratio,  ratio of net worth to
assets,  ratio of long-term debt to net worth,  tangible net worth,  net income,
coverage of interest,  and fixed charges and the incurrence of additional  debt.
The companies are in compliance with, or have obtained waivers for, restrictions
and  requirements  under the terms of the  borrowing  agreements.  The revolving
lines of credit  under such  agreements  have been renewed  through  November of
1994.  Such renewals  grant to both  short-term  and long-term  lenders liens on
substantially all assets of the Company and Pro-Fac as collateral for borrowings
under such agreements.

      Such  combined  financial  statements  are  neither  necessary  for a fair
presentation of the financial position of the Company nor appropriate as primary
statements  for the  Company's  shareholders  or for  Pro-Fac  shareholders  and
members  because they combine  earnings,  assets and  liabilities and cash flows
which are  legally  attributable  to either  the  Company's  shareholders  or to
Pro-Fac  shareholders and members, but not to both.  Accordingly,  the condensed
pro forma financial statements presented below are special purpose in nature and
should be used only within the context described.


                                      F-13

<PAGE>



              Combined Pro Forma Condensed Statement of Operations
                                   Unaudited

(Dollars in Millions)
<TABLE>
<CAPTION>

                                                                                      Fiscal Year Ended
                                                          ----------------------------------------------------------------------
                                                                        June 25, 1994                              June 26, 1993
                                                          --------------------------------------                   -------------
                                                          Curtice-
                                                           Burns       Pro-Fac    Eliminations       Combined          Combined
                                                          --------     -------    ------------       --------          --------
<S>                                                        <C>         <C>           <C>               <C>              <C>   
Sales and revenues                                         $829.1      $ 94.4        $(94.4)           $829.1           $878.6
Cost of sales                                               592.6        58.2        (58.2)             592.6            632.7
Restructuring, including net (gain)/
  loss from division disposals                               (7.8)         --            --              (7.8)            61.0
Change in control costs                                       3.5          --            --               3.5               --
Other selling, administrative and
  general expenses                                          187.0          .9          (2.0)            185.9            205.5
Interest expense                                             18.2        11.6         (15.6)             14.2             16.8
Pro-Fac share of earnings                                    16.8          --         (16.8)               --               --
                                                           ------      ------        ------            ------           ------
Total cost and expenses                                     810.3        70.7         (92.6)            788.4            916.0
                                                           ------      ------        ------            ------           ------
Income/(loss) before taxes                                   18.8        23.7          (1.8)(A)          40.7            (37.4)
(Provision)/benefit for taxes                                (8.7)         .8            --              (7.9)            (3.9)
                                                           ------      ------        ------            ------           ------ 
Net income/(loss)                                          $ 10.1      $ 24.5        $ (1.8)(A)        $ 32.8           $(41.3)
                                                           ======      ======        ======            ======           ====== 
</TABLE>

Notes to combined pro forma condensed statement of operations:

(A)   Amounts represent the balance of the fiscal 1994 share of earnings between
      the Company and Pro-Fac which is currently  under dispute.  See discussion
      at NOTES 2 and 4.

Transactions between Curtice-Burns and Pro-Fac have been eliminated for purposes
of this combined statement of operations.


                                      F-14

<PAGE>



                   Combined Pro Forma Condensed Balance Sheet
                                   Unaudited

(Dollars in Millions)
<TABLE>
<CAPTION>

                                                                                     Fiscal Year Ended
                                                          -----------------------------------------------------------------------
                                                                        June 25, 1994                               June 26, 1993
                                                          ---------------------------------------                   -------------
                                                          Curtice-
                                                           Burns       Pro-Fac    Eliminations         Combined         Combined
                                                          --------     -------    ------------         --------         --------
ASSETS
<S>                                                        <C>         <C>           <C>                <C>               <C>   
Current assets(A)(C)                                       $247.5      $ 46.7        $ (42.9)           $251.3            $268.9
Property, plant, and equipment,
   net(B)                                                  167.5           --            --              167.5             192.5
Investment in direct financing
   leases(C)                                                   --       123.7         (123.7)               --                --
Due from Curtice-Burns(D)                                      --        78.0          (78.0)               --                --
Goodwill and other intangibles                               24.9        24.9             --              49.8              53.1
   Other assets                                               7.0        22.7             --              29.7              26.9
                                                           ------      ------        -------            ------            ------
      Total assets                                         $446.9      $296.0        $(244.6)           $498.3            $541.4
                                                           ======      ======        =======            ======            ======

LIABILITIES AND NET WORTH
Current liabilities(A)(C)                                  $143.4      $ 44.6        $ (41.1)          $ 146.9            $166.8
Lease obligations(C)                                        125.0          --         (123.7)              1.3               1.8
Long-term debt
   Due Pro-Fac(D)                                            78.0          --          (78.0)               --                --
   Due others(E)                                              1.1       127.1             --             128.2             174.4
Other liabilities                                            18.5         0.5             --              19.0              12.8
                                                           ------      ------        -------            ------            ------
      Total liabilities                                     366.0       172.2         (242.8)            295.4             355.8
Shareholders' equity and members'
  capitalization(F)                                          80.9       123.8           (1.8)(G)         202.9             185.6
                                                           ------      ------        -------            ------            ------

      Total liabilities and net worth                      $446.9      $296.0        $(244.6)           $498.3            $541.4
                                                           ======      ======        =======            ======            ======
</TABLE>

Notes to combined balance sheet:

(A)   Current  assets  of  Pro-Fac  consist  principally  of  amounts  due  from
      Curtice-Burns  with  respect to the  Agreement  described  in NOTE 4. Such
      amounts are eliminated for purposes of this balance sheet.

(B)   Property, plant and equipment owned by Pro-Fac and leased to Curtice-Burns
      on a  financing  basis had a net book value of $141.3  million at June 25,
      1994.

(C)   The  majority of the lease  obligations  of  Curtice-Burns  are payable to
      Pro-Fac  and amount to $141.3  million at June 25,  1994,  of which  $17.6
      million is payable  currently.  The related  Curtice-Burns  liability  and
      Pro-Fac receivable are eliminated for purposes of this balance sheet.

(D)   Long-term borrowings by Curtice-Burns from Pro-Fac under the Agreement are
      eliminated for purposes of this balance sheet.

(E)   With respect to Pro-Fac,  long-term debt due others  represents term loans
      payable to the  Springfield  Bank for  Cooperatives  (interest rate of 6.7
      percent at June 25, 1994).

(F)   Shareholders'  and  members'  capitalization  of Pro-Fac at June 25,  1994
      consists of common stock,  $10.3 million;  retained earnings  allocated to
      members ("retains"),  $44.4 million;  preferred stock, $64.4 million which
      originates  from  conversion of "retains" -- normally  after five years --
      and which is  redeemable  at the option of  Pro-Fac;  and  earned  surplus
      (unallocated and apportioned), $4.7 million.

(G)   Amount represents the balance of the fiscal 1994 share of earnings between
      the Company and Pro-Fac which is currently  under dispute.  See discussion
      at NOTES 2 and 4.


                                      F-15

<PAGE>



              Combined Pro Forma Condensed Statement of Cash Flows
                                   Unaudited

(Dollars in Millions)
<TABLE>
<CAPTION>
                                                                                   Fiscal Year Ended
                                                          -----------------------------------------------------------------------
                                                                        June 25, 1994                               June 26, 1993
                                                          ---------------------------------------                   -------------
                                                          Curtice-
                                                           Burns       Pro-Fac    Eliminations         Combined      Combined
                                                          --------     -------    ------------         --------      --------
<S>                                                       <C>          <C>        <C>                  <C>           <C>
Net cash provided by/(used in)
   operating activities                                    $ 21.9      $ 18.0        $ (0.9)           $ 39.0          $ 42.2
Net cash provided by/(used in)
   investing activities                                      33.9        32.9         (44.4)(A)          22.4           (17.1)
Net cash (used in)/provided by
   financing activities                                     (59.4)      (50.9)         45.3             (65.0)          (24.7)
                                                           ------      ------        ------             -----           ------ 
Net change in cash                                           (3.6)         --            --              (3.6)            0.4
Cash at beginning of year                                     6.5          --            --               6.5             6.1
                                                           ------      ------        ------            ------           ------
Cash at end of year                                        $  2.9      $   --        $   --            $  2.9           $ 6.5
                                                           ======      ======        ======            ======           ======

Supplemental  disclosure  of cash flow  information 

Cash paid during the period for:
     Interest (net of amount
     capitalized)                                          $ 18.6      $ 12.1        $(15.6)           $ 15.1           $ 17.3
                                                           ======      ======        ======            ======           ======

     Income taxes, net                                     $ 15.0      $ (1.0)       $   --            $ 14.0           $  2.9
                                                           ======      ======        ======            ======           ======

Supplemental schedule of non-cash
   investing and financing activities:
   Capital lease obligations incurred                      $ 10.7      $   --        $(10.0)           $  0.7           $  3.0
                                                           ======      ======        ======            ======           =====

   Conversion of retains into
     preferred stock                                                   $  4.9                          $  4.9           $  5.9
                                                                       ======                          ======           ======

   Net proceeds allocated to members but
     retained by the Cooperative                                       $ 14.2                          $ 14.2           $  4.8
                                                                       ======                          ======           ======
</TABLE>

(A)      Amount  includes  the  balance  of the fiscal  1994  share of  earnings
         between the Company and Pro-Fac which is currently  under dispute.  See
         discussion at NOTES 2 and 4.


Transactions between Curtice-Burns and Pro-Fac have been eliminated for purposes
of this combined statement of cash flows.



                                      F-16

<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 25, 1994 and June 26, 1993.

<TABLE>
<CAPTION>
                                           June 25, 1994                                            June 26, 1993
                               -------------------------------------                   -------------------------------------------
                                                 Leased From                                            Leased From
                                Owned       ------------------------                    Owned       -------------------
                                Assets       Pro-Fac        Others        Total         Assets      Pro-Fac      Others      Total
                               --------     --------       --------     --------       -------      -------      ------    --------
<S>                            <C>          <C>            <C>          <C>            <C>          <C>          <C>       <C>     
Land                           $      6     $  8,635       $     --     $  8,641       $    41      $  9,673     $   --    $  9,714
Land improvements                    85        3,467             --        3,552            85         3,693         --       3,778
Buildings                         1,150       86,903            720       88,773         1,377        95,597        720      97,694
Machinery and
   equipment                      8,953      219,971          4,609      233,533         8,895       234,930      6,615     250,440
Construction in
   progress                      21,085           --             --       21,085        18,778            --         --      18,778
Valuation allowance                  --       (3,970)            --       (3,970)       (6,900)           --         --      (6,900)
                               --------     --------       --------     --------       -------      --------     ------    -------- 
                                 31,279      315,006          5,329      351,614        22,276       343,893      7,335     373,504
Less accumulated
   amortization                   7,142      173,684          3,272      184,098         6,628       170,380      4,044     181,052
                               --------     --------       --------     --------       -------      --------     ------    --------
Net                            $ 24,137     $141,322       $  2,057     $167,516       $15,648      $173,513     $3,291    $192,452
                               ========     ========       ========     ========       =======      ========     ======    ========
Obligations under
   capital leases(1)                        $141,322       $  2,081     $143,403                    $173,513     $3,460    $176,973
Less current portion                          17,645            785       18,430                      21,184      1,687      22,871
                                            --------       --------     --------                    --------     ------    --------
Long-term portion                           $123,677       $  1,296     $124,973                    $152,329     $1,773    $154,102
                                            ========       ========     ========                    ========     ======    ========
</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.

      As of June 25, 1994, the Company leases seven facilities from Pro-Fac that
      are not being  utilized and are currently for sale.  The net book value of
      these properties is $11,898,000 at June 25, 1994.

      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 25, 1994.

(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                    Capitalized Lease
Fiscal Year Ending Last                                    ------------------------------------      Operating        Total Future
   Saturday In June                                         Pro-Fac        Other        Total         Leases           Commitment
- ------------------------                                   --------        ------      --------      ---------         -----------
<S>                                                      <C>             <C>         <C>             <C>              <C>     
           1995                                            $ 17,645        $1,207      $ 18,852        $ 5,175          $ 24,027
           1996                                              15,829           765        16,594          2,591            19,185
           1997                                              14,590           503        15,093          1,655            16,748
           1998                                              13,276           308        13,584          1,234            14,818
           1999                                              11,963            98        12,061            932            12,993
     Later years                                             68,019           309        68,328            956            69,284
                                                           --------        ------      --------        -------          --------
Net minimum lease payments(1)                              $141,322        $3,190      $144,512        $12,543          $157,055
Less amount representing interest(1)                             --         1,109         1,109
                                                           --------        ------      --------
Present value of minimum lease payments                    $141,322        $2,081      $143,403
                                                           ========        ======      ========
</TABLE>

(1)    With respect to the Agreement  with Pro-Fac (see NOTE 4), the net minimum
       payments do not include  interest since  interest  amounts are determined
       and billed to Curtice-Burns based upon Pro-Fac's borrowing costs required
       to finance the leased assets. With respect to other leases,  interest has
       been  calculated  at the  Company's  incremental  borrowing  rate  at the
       inception of the respective leases.

       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 $11,721,000,  $13,713,000, and $13,659,000, for fiscal
       years 1994, 1993 and 1992, respectively.


                                      F-17

<PAGE>



NOTE 7.  INCOME TAXES

      Taxes on income include the following:

(Dollars in Thousands)
<TABLE>
<CAPTION>
                                                          Fiscal Years Ended
                                                   --------------------------------------
                                                     1994            1993            1992
                                                    ------          ------          ------
            <S>                                 <C>             <C>             <C>   
                Federal -
                   Current                          $4,047          $10,132         $1,933
                   Deferred                          1,831           (7,407)           911
                                                    ------          -------         ------
                                                     5,878            2,725          2,844
                                                    ------          -------         ------
                State and foreign -
                   Current                           1,948            4,405          1,827
                   Deferred                            839           (3,235)            98
                                                    ------          -------         ------
                                                     2,787            1,170          1,925
                                                    ------          -------         ------
                                                    $8,665          $ 3,895         $4,769
                                                    ======          =======         ======
</TABLE>

      The deferred tax liabilities/assets consist of the following:

<TABLE>
                                                                     1994          1993         1992
                                                                  ---------      --------     ------
<S>                                                               <C>            <C>          <C>     
Liabilities
   Depreciation                                                   $22,147        $19,854      $ 27,734
   Non-compete agreements                                             513            620         1,336
   Long-term receivables                                            1,416            885            --
   Insurance accruals                                                  --             --           317
   Other                                                              486            592         1,178
                                                                  -------        -------      --------
                                                                   24,562         21,951        30,565
                                                                  -------        -------      --------
Assets
   Inventory reserves                                                 319            796         3,124
   Allowance for doubtful accounts                                    514            364           520
   Reserve for restructuring                                        3,526          6,459            --
   Capital loss carryforward                                        3,979          3,979            --
   Accrued employee benefits                                        2,180          1,817         3,659
   Insurance accruals                                               2,022          1,249            --
   Pension accruals                                                 2,971          2,179         1,749
   Plant consolidation and closing expenses                         3,639          2,321         3,256
   Alternative minimum income tax                                      --            376         2,859
   Other                                                              941          1,460         2,955
                                                                  -------        -------      --------
                                                                   20,091         21,000        18,122
                                                                  -------        -------      --------
   Net deferred liabilities                                        (4,471)          (951)      (12,443)
   Valuation allowance                                                 --           (850)           --
                                                                  -------        -------      --------
                                                                  $(4,471)       $(1,801)     $(12,443)
                                                                  =======        =======      ======== 
</TABLE>

      Federal  income taxes have been  reduced by $213,000  for job  development
credits for fiscal 1992.  The fiscal 1994 and 1993  credits have no  significant
impact on federal income taxes. The Alternative Minimum Tax credit carryforwards
created in prior years have been fully utilized.

      A valuation  allowance was recorded in fiscal 1993 for that portion of the
capital loss carryforward where, it was more likely than not that, a tax benefit
would not be realized.  However,  based on activities  during fiscal 1994, which
include  the  anticipated  acquisition  of the  Company by a third party and the
disposal of certain  divisions,  management now believes that the utilization of
the complete capital loss carryforward is more likely than not. Accordingly, the
provision for the valuation allowance was reversed in fiscal 1994.

      The capital loss  carryforward can be used to reduce future capital gains.
The amount expires in fiscal 1999.

      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:

                                      F-18

<PAGE>



<TABLE>
<CAPTION>
                                                                       Fiscal Years Ended
                                                                 -----------------------------------
                                                                  1994          1993           1992
                                                                 ------        ------         ------
<S>                                                              <C>          <C>             <C>   
Income tax provision (benefit), at 35%
   in 1994 and 34% in previous years                             $6,571       $(6,797)        $3,712
State income taxes, net of federal
   income tax effect                                                900           189            597
Goodwill                                                            480         9,248            442
Valuation allowance                                                (850)          850             --
Tax credits                                                          --            --           (141)
Statutory rate change                                               480            --             --
Non-deductible legal and advisory expenses                        1,058            --             --
Other, net                                                           26           405            159
                                                                 ------       -------         ------
                                                                 $8,665       $ 3,895         $4,769
                                                                 ======       =======         ======
Effective Tax Rate                                                 46.2%          N/M*          43.7%
                                                                 ======       =======         ====== 
</TABLE>

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

      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.

      In February 1992, the Financial Accounting Standards Board issued SFAS No.
109,  "Accounting  for Income Taxes," and the Company  adopted the provisions of
this  standard  effective  as of June  29,  1991.  Under  the  liability  method
specified by SFAS 109, the  deferred  tax  liability is based on the  difference
between  the  financial  statement  and tax basis of assets and  liabilities  as
measured by the enacted  tax rates  which are  anticipated  to be in effect when
these differences  reverse.  The deferred tax provision is the result of changes
in the liability for deferred tax. There was no cumulative effect of this change
on prior  years and no effect on the 1992  provision  for income  taxes for this
accounting  change as the Company was previously  accounting for income taxes in
accordance with SFAS 96.

NOTE 8.  CAPITAL STOCK

      The  rights and  privileges  of the  holders of the two  classes of common
stock are identical except as follows:

      Class A shares are freely  transferable.  Holders of Class B shares cannot
transfer or sell such shares without first offering the shares to the Company.

      Dividends  may be paid on Class A shares  without  payment of dividends on
Class B shares; any dividends paid on Class B shares cannot exceed the per share
dividends on Class A shares.

      The Class A shareholders  vote for the election of 30 percent  (rounded to
the nearest whole number) and the Class B shareholders  vote for the election of
70 percent of the  directors  of the Company.  As of June 25,  1994,  Agway Inc.
owned  through  a  subsidiary  approximately  33.8  percent  of the  outstanding
securities of the Company,  consisting of 899,447  shares or 13.6 percent of the
Class A stock and  2,036,643  shares or 99.0  percent  of the Class B stock.  In
fiscal 1993, Agway informed the Company it was considering the potential sale of
its interest in the Company (see NOTE 2).


                                      F-19

<PAGE>



       The Company had reserved  523,125  shares of Class A Common Stock for its
1980  Non-Qualified  Stock Option Plan. During fiscal 1982, by shareholder vote,
this Plan and most of the  outstanding  options under the Plan were converted to
an Incentive  Stock Option Plan  complying  with the  regulations  issued by the
Internal  Revenue  Service under 1981 tax  legislation.  The Plan has expired so
that no new options can be granted from it but the remaining unexercised options
can be  exercised  until ten years from the day they were  granted.  The Company
reserved  500,000  shares of Class A Common Stock for its 1990  Incentive  Stock
Option Plan which was approved by shareholders on November 15, 1990. Under these
plans,  options have been granted to officers and key  employees at prices equal
to the fair  market  value at the date of grant and are  exercisable  over a ten
year period.  During the first five years, the options are exercisable at a rate
of 20 percent each year on a cumulative basis, except that those options granted
March 27, 1993,  were not  exercisable  until March 27,  1994,  at which time 40
percent were exercisable.

      The following  summarizes stock option  transactions for fiscal years 1992
through 1994:

<TABLE>
<CAPTION>
                                                  1980 Plan                            1990 Plan
                                           ---------------------------          --------------------------
                                           Number of        Price per           Number of        Price per
                                             Shares           Share               Shares            Share
                                           ---------       ------------         ---------       ----------
<S>                                       <C>            <C>                    <C>           <C>   
Outstanding at June 28, 1991                173,823        $ 7.11-24.63           97,700        $15.38
   Granted                                       --                  --          150,000         10.25
   Exercised                                     --                  --           (3,141)        10.25
   Canceled                                  (8,203)        20.58-22.67          (97,700)        15.38
                                            -------        ------------          -------        ------
Outstanding at June 26, 1992                165,620          7.11-24.63          146,859         10.25
   Granted                                       --                  --          268,000         14.25-14.63
   Exercised                                 31,185          7.11-12.17           (3,500)        10.25
   Canceled                                 (13,901)        11.00-23.83           (3,120)        10.25
                                            -------        ------------          -------        ------
Outstanding at June 26, 1993                120,534         11.00-24.63          408,239         10.25-14.63
   Granted                                       --                 --             1,400         12.63
   Exercised                                     --                 --            (5,650)        10.25
   Canceled                                 (19,747)        17.67-24.63          (26,066)        10.25-14.63
                                            -------        ------------          -------        ------------
Outstanding at June 25, 1994                100,787        $11.00-22.67          377,923        $10.25-14.63
                                            =======        ============          =======        ============
Exercisable at June 25, 1994                 98,965        $11.00-22.67          175,645        $10.25-14.63
                                            =======        ============          =======        ============
</TABLE>

      The  Company  had  reserved  409,688  shares  of Class A Common  Stock for
issuance under the 1980  Installment  Stock Purchase Plan,  which was amended by
stockholder  vote on November 12, 1981 to an Incentive Stock Option Plan.  Under
this plan, 401,593 shares were issued and the Plan expired as of June 28, 1991.

      The Company has also reserved  150,000  shares of Class A Common Stock for
issuance  under the 1990  Installment  Stock Purchase Plan which was approved by
shareholders on November 15, 1990.  Under this plan,  75,441 shares were issued,
and no shares had been subscribed as of June 25, 1994.

      Under this Stock  Purchase  Plan,  each  salaried  employee  and  eligible
hourly-paid  employee has been offered  options  equal in value to 10 percent of
the  employee's  annual  base  salary as of the date the option is  offered,  at
prices equal to the fair market value at the date of offer.  The employee has 45
days to  subscribe  and can  exercise at that time or up to one year later.  The
absence of stock subscriptions as of June 25, 1994, relates to a decision by the
Company  to freeze  this Plan until the  potential  change in  ownership  of the
Company is clarified or completed.

      None of the options has been  considered  in the  computation  of weighted
average shares outstanding inasmuch as their inclusion would be insignificant.



                                      F-20

<PAGE>



      The  following  summarizes  changes in common  stock,  additional  paid-in
capital and treasury stock for fiscal years 1992 through 1994:

<TABLE>
<CAPTION>
                                                        Additional
                                                      Class A Common                   Class B Common 
                                                  -----------------------          -----------------------          Paid-In
                                                  Shares            Amount         Shares           Amount          Capital
                                                  ------            ------         ------           ------          -------
(Dollars in Thousands)

<S>                                              <C>               <C>            <C>              <C>             <C>    
Balance at June 28, 1991                         6,846,029         $6,778         2,063,282        $2,043          $17,600
Exchange of Class B stock for
Class A stock                                        2,430              3            (2,430)           (3)              --
Issued under Stock Option and
Purchase Plans                                      15,292             14                --            --              199
Stock canceled in connection
   with acquisition                               (341,297)          (338)                --           --           (4,662)
                                                 ---------         ------         ----------       ------          ------- 

Balance at June 26, 1992                         6,522,454          6,457         2,060,852         2,040           13,137
Exchange of Class B stock for
   Class A stock                                       150            --               (150)           --               --
Issued under Stock Option and
   Purchase Plans                                   47,539             47               --             --              470
Repurchased and canceled under
   terms of Stock Option Plan                       (1,625)            (1)               --            --              (16)
                                                 ---------         ------         ---------        ------          ------- 

Balance at June 26, 1993                         6,568,518          6,503         2,060,702         2,040           13,591
Exchange of Class B stock for
   Class A stock                                     3,826              4            (3,826)           (4)              --
Issued under Stock Option and
   Purchase Plans                                   56,086             55                --            --              633
                                                 ---------         ------         ---------        ------          -------
Balance at June 25, 1994                         6,628,430         $6,562         2,056,876        $2,036          $14,224
                                                 =========         ======         =========        ======          =======
</TABLE>

NOTE 9.  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  1994,  1993 and 1992  includes  the
following components:



                                      F-21

<PAGE>

<TABLE>
<CAPTION>
(Dollars In Thousands)

                                                          1994               1993                1992
                                                        --------           --------           -------
<S>                                                     <C>                <C>                <C>    
Service cost -- benefits earned
during the period                                       $ 3,958            $ 3,927            $ 3,393
Interest cost on projected benefit
   obligation                                             6,815              6,259              5,951
Return on assets
Actual gain                                              (2,044)            (6,311)            (6,446)
Deferred gain                                            (5,213)              (842)              (493)
                                                        -------            -------            ------- 
      Total gain                                         (7,257)            (7,153)            (6,939)
Amortization of transition amount
   at June 29, 1985                                      (1,001)            (1,001)            (1,001)
Amortization of prior service cost                          426                130                134
Recognition of curtailment gain                            (874)                --                 --
Amortization of gain                                          6                 --                 --
                                                        -------            -------            -------
                                                          2,073              2,162              1,538
Union and other pension costs                               593                555                427
                                                        -------            -------            -------
Net pension cost                                        $ 2,666            $ 2,717            $ 1,965
                                                        =======            =======            =======
</TABLE>


      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>

                                                                     June 25, 1994         June 26, 1993         June 26, 1992
                                                                     -------------         -------------         -------------
                                                                      Accumulated             Assets                Assets
                                                                       Benefits               Exceed                Exceed
                                                                        Exceed             Accumulated           Accumulated
(Dollars in Thousands)                                                   Assets              Benefits              Benefits
                                                                     -------------         -------------         -------------
<S>                                                                     <C>                   <C>                   <C>      
Actuarial present value of benefit obligations:
   Vested benefit obligation                                            $(71,302)             $(66,927)             $(57,234)
                                                                        ========              ========              ======== 
   Accumulated benefit obligation                                       $(76,649)             $(70,522)             $(62,997)
                                                                        ========              ========              ======== 

Projected benefit obligation                                            $(87,744)             $(85,277)             $(76,033)
Plan assets at fair value                                                 71,875                74,147                72,941
                                                                        --------              --------              --------
Projected benefit obligation in excess of
   Plan assets                                                           (15,869)              (11,130)               (3,092)
Unrecognized net loss                                                     11,075                 8,305                 3,423
Unrecognized prior service cost                                            1,088                 1,693                 1,701
Unrecognized net asset at year end                                        (4,408)               (5,410)               (6,411)
Liability for unfunded accumulated
   benefit obligation                                                     (1,401)                   --                    --
                                                                        --------              --------              --------
                                                                         (9,515)                (6,542)               (4,379)
Union and other pension plans                                               (958)                 (711)                 (536)
                                                                        --------              --------              -------- 

Pension liability at year end                                           $(10,473)             $ (7,253)             $ (4,915)
                                                                        ========              ========              ======== 
</TABLE>


      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 and 1992 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,

                                      F-22

<PAGE>



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,  the Company  allocates to all
salaried  employees a percentage of its earnings in excess of 7.0 percent of the
combined  long-term debt and equity (as defined) of Pro-Fac and the Company.  In
fiscal 1994, $1,171,000 was allocated to the Plan while no awards were allocated
in fiscal years 1993 and 1992.

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:

<TABLE>
<CAPTION>

(Dollars In Thousands)
                                                                   June 25, 1994
                                                                   -------------

<S>                                                                 <C>    
Accumulated postretirement benefit obligation:
   Fully eligible active participants                               $   202
   Other active participants                                            288
   Retirees                                                           2,474
                                                                    -------
      Total                                                           2,964
   Less Plan assets at fair value                                        --
   Accumulated postretirement benefit obligation in excess of
      fair value of assets                                           (2,964)
   Unrecognized transition obligation                                 2,622
   Unrecognized prior service cost                                       --
   Unrecognized losses                                                    6
                                                                    -------
   Accrued postretirement benefit cost                              $  (336)
                                                                    =======



                                      F-23

<PAGE>



Net periodic postretirement benefit cost included the following components:


</TABLE>
<TABLE>
<CAPTION>
(Dollars In Thousands)

                                                                   June 25. 1994
                                                                   -------------
<S>                                                                 <C>
Service cost                                                           $  38
Interest cost                                                            248
Actual return on assets                                                   --
Net amortization and deferral                                            155
                                                                       -----
Net periodic postretirement benefit cost                               $ 441
                                                                       =====
</TABLE>

      Restructuring  activities  during the year 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 8.25 percent at the beginning and 7.75 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 15  percent  for  1993.  The rate was  assumed  to  decrease
gradually to 6.5 percent by the year 2006 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)
                                                  Current              1% Higher
                                                   Trend                 Trend
                                                  -------              ---------
<S>                                               <C>                   <C>
APBO                                              $2,964                $3,149
Service cost+interest cost                           286                   301
</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.

     This Statement is effective for fiscal years  beginning  after December 15,
1993.  Management  believes that any change caused by this Statement will not be
material.

NOTE 10.  OTHER MATTERS

Contingencies:

     In conjunction  with the sale of the National Oats Division by the Company,
Pro-Fac  terminated the membership of the Harvest States  Cooperative  ("Harvest
States")  in Pro-Fac.  Harvest  States was the  National  Oats  Division's  only
supplier of oats. As a result of this action, Harvest

                                      F-24

<PAGE>

States filed a claim against  Pro-Fac for,  among other  things,  the receipt of
payments  for future oats  purchases  after the sale of National  Oats  Division
through fiscal year 1995.

     Under an agreement with Pro-Fac, the Company agreed to indemnify Pro-Fac as
to certain  expenses arising out of the termination of the membership of Harvest
States in Pro-Fac. It was agreed that any settlement payments would be deemed an
expense of the Company under the division of earnings  with  Pro-Fac.  The exact
amount of any potential  settlement related to this issue cannot be estimated at
June 25, 1994, but  management,  upon input from counsel,  does not believe that
this is a material exposure to the Company.

     A grower has filed suit  against the Company  for  damages  resulting  from
defective seed which was purchased from the Southern Frozen Foods Division.  The
lawsuit  alleges  that the  defective  seed  resulted  in the loss of crops  and
acreage use for a growing season, and the grower is seeking $950,000 in damages.
Management believes this claim is without merit and intends to vigorously defend
its  position.  As the  amount of damages is  neither  probable  nor  reasonably
estimable,  no accrual for loss has been  included in the fiscal 1994  financial
statements.  In addition,  management  anticipates  that all  material  costs of
settlement, if incurred, will be covered under its insurance policies.

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.

Subsequent Events:

     Subsequent to year end, on July 1, 1994,  Curtice-Burns declared a dividend
of $.16 per  share to Class A and  Class B  shareholders  of  record on July 15,
1994. The dividend was paid on July 29, 1994.

     In July 1994,  a plant  operated by the  Company's  Southern  Frozen  Foods
Division,  located in Montezuma,  Georgia, was damaged by fire. The plant itself
is owned by Pro-Fac and leased to the Company under the terms of the  Integrated
Agreement.  Management  is currently  in the process of assessing  the extent of
damage to the facility.  All material costs associated with the facility repairs
and business  interruption  are  anticipated  to be covered  under the Company's
insurance  policies.  The Springfield Bank for Cooperatives is loss payee on the
property  insurance  policy  under  the  terms of the  Security  Agreement  with
lenders. See NOTE 5.

NOTE 11.  EVENT (UNAUDITED) SUBSEQUENT TO THE DATE OF THE REPORT OF
          INDEPENDENT ACCOUNTANTS

     On November 3, 1994, PF  Acquisition  Corp., a New York  corporation  and a
wholly-owned  subsidiary of Pro-Fac,  consummated a merger with the Company. The
Company will continue as the surviving corporation and has, therefore,  become a
wholly-owned subsidiary of Pro-Fac. In conjunction with the consummation of this
merger,  the disputes  between the Company and Pro-Fac,  as described in NOTES 2
and 4, have been resolved.



                                      F-25

<PAGE>

     The interim financial statements contained herein are unaudited but, in the
opinion of the management of the Company, include all adjustments (consisting of
normal recurring adjustments and the effects of the acquisition) necessary for a
fair presentation of the results of operations for these periods. The results of
operations for the interim periods are not necessarily indicative of the results
of operations  for the full year.  The Company is a  wholly-owned  subsidiary of
Pro-Fac.

     In addition,  the interim 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
                                  (Continued)


<TABLE>
<CAPTION>

(Dollars in Thousands)
                                                                         Fiscal 1995                  Fiscal 1994
                                                                 --------------------------            -----------
                                                                  6/26/94 -       11/4/94 -         6/27/93 -
                                                                  11/3/94         3/25/95           3/26/94
                                                                 Predecessor      Successor        Predecessor
                                                                 -----------      ---------        -----------
<S>                                                              <C>              <C>              <C>      
Net sales                                                        $276,621         $296,560         $ 642,791
Cost of sales                                                     195,810          206,949           456,594
                                                                 --------         --------         ---------
Gross profit                                                       80,811           89,611           186,197
Restructuring expenses, including net
  (loss)/gain from division disposals                              (8,415)              --             8,114
Change-in-control expenses                                         (2,150)              --                --
Gain on assets resulting from fire claim                            6,469               --                --
Other selling, administrative, and
  general expenses                                                (60,576)         (66,699)          148,724)
                                                                 --------         --------          ---------
Operating income before dividing with Pro-Fac                      16,139           22,912            45,587
Interest expense                                                   (7,624)         (16,358)          (14,294)
                                                                 --------         --------         --------- 
Pretax earnings before dividing with Pro-Fac                        8,515            6,554            31,293
Pro-Fac share of earnings                                          (4,062)          (3,282)          (14,990)
                                                                 --------         --------         --------- 
Income before taxes                                                 4,453            3,272            16,303
Provision for taxes                                                (2,735)          (1,916)           (6,744)
                                                                 --------         --------         --------- 
Net income                                                       $  1,718         $  1,356         $   9,559
                                                                 ========         ========         =========
</TABLE>

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


                                      F-26

<PAGE>



Curtice-Burns Foods, Inc.
Consolidated Balance Sheet


<TABLE>
<CAPTION>

Dollars in Thousands Except Share Amounts
                                                                                 Successor       Predecessor        Predecessor
                                                                                  3/25/95          6/25/94            3/26/94
                                                                                 ---------       -----------        -----------
<S>                                                                              <C>               <C>                <C>     
Assets
Current assets:
   Cash                                                                          $  5,294          $  2,928           $  3,836
   Accounts receivable trade, net                                                  58,813            57,640             55,972
   Accounts receivable, other                                                       6,348             8,460              7,916
   Income taxes refundable                                                            722               237              6,229
   Current deferred taxes receivable                                                8,461            10,487              8,825
   Inventories -
      Finished goods                                                              136,915           108,538            120,432
      Raw materials and supplies                                                   54,755            46,721             47,704
                                                                                 --------          --------           --------
         Total inventories                                                        191,670           155,259            168,136
                                                                                 --------          --------           --------
   Prepaid manufacturing expense                                                    5,062             8,190              3,117
   Prepaid expenses and other current assets                                        4,947             4,305              7,898
                                                                                 --------          --------           --------
         Total current assets                                                     281,317           247,506            261,929
Investment in Bank                                                                 22,907                --                 --
Property, plant, and equipment, net                                               272,960           167,516            168,342
Goodwill and other intangibles, net                                                93,793            24,909             25,331
Assets held for resale                                                              5,406                --                 --
Other assets                                                                       24,547             7,007              8,024
                                                                                 --------          --------           --------
         Total Assets                                                            $700,930          $446,938           $463,626
                                                                                 ========          ========           ========

Liabilities and shareholders' equity Current liabilities:
   Notes payable                                                                 $ 66,000          $     --           $ 15,500
   Accounts payable                                                                44,379            62,335             42,551
   Due to Pro-Fac                                                                   2,692             9,447             15,469
   Accrued employee compensation                                                    9,925            11,482             10,547
   Other accrued expenses                                                          24,819            26,947             29,648
   Current portion of obligations under
      capital leases                                                                  785            18,430             22,871
   Current portion of long-term debt                                                8,007            14,816             15,150
                                                                                 --------          --------           --------
         Total current liabilities                                                156,607           143,457            151,736
Long-term debt                                                                    165,438            79,061             87,357
Senior subordinated notes                                                         160,000                --                 --
Obligations under capital leases                                                    1,296           124,973            120,450
Deferred income taxes                                                              61,501            14,958             19,449
Other non-current liabilities                                                      18,443             3,591              3,380
                                                                                 --------          --------           --------
         Total liabilities                                                        563,285           366,040            382,272
                                                                                 --------          --------           --------
Commitments and Contingencies
Shareholders' Equity:
   Class A  common - $.99 par  value;  -0-,  10,125,000
      and  10,125,000  shares authorized; 
      - 0 -, 6,628,430, and 6,582,878
         outstanding, respectively                                                     --             6,562              6,517
   Class B common - $.99 par value; -0-, 4,050,000
      and 4,050,000 shares authorized;
      - 0 -, 2,056,876, and 2,060,702
         outstanding, respectively                                                     --             2,036              2,040
   Common stock, par value $.01
      10,000 shares outstanding, owned by Pro-Fac                                      --                --                 --
   Additional paid-in capital                                                     136,289            14,224             13,744
   Retained earnings                                                                1,356            58,121             58,953
   Minimum pension liability                                                           --               (45)                --
                                                                                 --------          --------           --------
         Total shareholders' equity                                               137,645            80,898             81,254
                                                                                 --------          --------           --------
         Total liabilities and shareholders' equity                              $700,930          $446,938           $463,626
                                                                                 ========          ========           ========
</TABLE>

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

                                      F-27

<PAGE>



Curtice-Burns Foods, Inc.
Consolidated Statement of Cash Flows
<TABLE>
<CAPTION>
Dollars in Thousands
                                                                                         Fiscal 1995                   Fiscal 1994
                                                                                    ----------------------             -----------
                                                                                    Predecessor        Successor       Predecessor
                                                                                     6/26/94 -         11/4/94 -        6/27/93 -
                                                                                     11/3/94            3/25/95          3/26/94
                                                                                    -----------        ---------       -----------
<S>                                                                                  <C>                <C>              <C>
Cash Flows From Operating Activities:
   Net income                                                                        $  1,718          $   1,356        $  9,559
   Adjustments to reconcile net income to net cash
      provided by operating activities -
      Restructuring including net loss/(gain) from
         division disposals                                                             8,415                 --          (8,114)
      Gain on assets resulting from fire claim                                         (6,469)                --              --
      Amortization of goodwill and other intangibles                                      753              1,020           1,215
      Depreciation                                                                      6,228              9,774          16,066
      Equity in undistributed earnings of Bank                                             --             (1,288)             --
   Change in assets and liabilities:
      Accounts receivable                                                             (12,430)            13,907           8,625
      Inventories                                                                     (70,961)            34,550         (12,627)
      Income taxes refundable                                                           1,491             (1,976)        (15,275)
      Deferred taxes                                                                   (1,224)            49,793           8,823
      Accounts payable and accrued expenses                                            (5,662)           (26,533)        (18,859)
      Due to Pro-Fac                                                                    9,650            (16,405)         (1,144)
      Other assets and liabilities                                                      8,733              7,655          (3,725)
                                                                                     --------          ---------        -------- 
Net cash (used in)/provided by operating activities                                   (59,758)            71,853         (15,456)
                                                                                     --------          ---------        -------- 
Cash Flows From Investing Activities:
   Fixed asset write-up to appraised values                                                --           (121,572)             --
   Goodwill and other intangible assets                                                    --            (70,657)             --
   Purchase of property, plant, and equipment                                          (5,689)            (9,433)        (13,503)
   Proceeds from disposals                                                                 --              1,322          42,097
   Investment in Bank                                                                      --            (21,619)             --
                                                                                     --------          ---------        --------
Net cash (used in)/provided by investing activities                                    (5,689)          (221,959)         28,594
                                                                                     --------          ---------        --------
Cash Flows From Financing Activities:
   Due to Pro-Fac                                                                      42,000            (42,000)          7,500
   Proceeds from issuance of short-term debt                                           30,000             66,000          15,500
   Proceeds from issuance of long-term debt                                            10,886            333,445           5,614
   Payments on short term debt                                                             --            (30,000)             --
   Payments on long-term debt                                                            (350)          (104,413)         (6,800)
   Payments on Pro-Fac capital leases                                                 (11,344)          (129,978)        (33,652)
   Stock activity relating to Predecessor's equity                                         52            (81,278)            167
   Capital contribution by Pro-Fac                                                         --            136,289              --
   Cash dividends paid                                                                 (1,390)                --          (4,147)
                                                                                     --------          ---------        -------- 
Net cash provided by/(used in) financing activities                                    69,854            148,065         (15,818)
                                                                                     --------          ---------        -------- 
Net change in cash                                                                      4,407             (2,041)         (2,680)
Cash at beginning of period                                                             2,928              7,335           6,516
                                                                                     --------          ---------        --------
Cash at end of period                                                                $  7,335          $   5,294        $  3,836
                                                                                     ========          =========        ========

Supplemental Disclosure of Cash Flow Information:
   Cash paid during the period for -
      Interest (net of amount capitalized)                                           $  6,967          $  12,365        $ 14,413
                                                                                     ========          =========        ========
      Income taxes, net                                                              $  2,135          $   5,689        $ 12,437
                                                                                     ========          =========        ========

Supplemental Schedule of Non-Cash Investing and
   Financing Activities:
      Amounts included in goodwill and other intangible
         assets relating to deferred tax and other
            liability valuations in connection with
               the acquisition of the Company by Pro-Fac                             $    --           $  45,141       $      --
                                                                                     =======           =========       =========
</TABLE>

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

                                      F-28

<PAGE>



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

NOTE 1. SUMMARY OF ACCOUNTING POLICIES

     The accompanying  unaudited,  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.  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 March 25, 1995,  the fiscal quarter end (see NOTE 3). The fiscal year of
the  Successor  Entity  will  correspond  with  that  of  its  parent,   Pro-Fac
Cooperative,  Inc. ("Pro-Fac"), and will end on June 24, 1995, 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.

                                  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.

                       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 on the
Company's books at cost plus the Company's share of the  undistributed  earnings
of the Bank (that  portion of  patronage  refunds not  distributed  currently in
cash).  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
"Accrued/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 resale are  separately  classified on the balance sheet and
represent  fixed  assets not  currently  used in, nor planned to be used in, the
business operations of the Company.

                                      F-29

<PAGE>



     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 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 SFAS
No. 109, "Accounting for Income Taxes."

                                    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 at net of  accumulated  amortization,  are  amortized on a  straight-line
basis over 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 undiscounted  future
cash flows and the carrying value of goodwill.

     Goodwill  resulting  from  the  purchase  of  the  Company  by  Pro-Fac  of
approximately  $94.8 million is being amortized on a straight-line basis over 35
years. See NOTE 3.

                        Earnings Per Share Data Omitted

     Net income or earnings per share amounts are not  presented,  as subsequent
to November 3, 1994, the Company is a wholly-owned subsidiary of Pro-Fac.

                           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

                                      F-30

<PAGE>



revenues are expensed.  Liabilities are recorded when remedial activities
are probable, and the cost can be reasonably estimated.

           Accounting for the Impairment of Long-Lived Assets and for
                      Long-Lived Assets to be Disposed Of

     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.

NOTE 2.  AGREEMENTS WITH PRO-FAC

     On November 3, 1994,  the Company was acquired by Pro-Fac.  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
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
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. Payments by the Company to Pro- Fac for interest, amortization, and
lease financing payments ceased as of November 3, 1994.

     Amounts  received by Pro-Fac from  Curtice-Burns  under both Agreements for
the nine months  ended March 25,  1995 and March 26,  1994  include:  commercial
market value of crops delivered, $56.1 million and $58.4 million,  respectively;
interest income,  $6.1 million and $12.0 million,  respectively;  and additional
proceeds  from  profit  sharing  provisions,  $7.3  million  and $15.0  million,
respectively. During fiscal 1993 a dispute arose between the Company and Pro-Fac
regarding the sharing of certain losses incurred in the Company's  restructuring
program. As part of the merger, such dispute was resolved.

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 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 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

                                      F-31

<PAGE>

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 recording the  transaction,  approximately  $121.6 million was added to fixed
asset  values to bring the assets up to  appraised  fair market  value,  and the
asset lives were adjusted to lives deemed  appropriate for assets acquired.  The
resulting annual  depreciation  will  approximate  $23.3 million on all existing
assets at the  appraised  values.  In addition,  approximately  $94.8 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  $45.1
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  $2.7  million for  goodwill  and other  intangible  assets  using a
35-year   amortization   period.  For  purposes  of  preparing  these  financial
statements, a preliminary allocation of the purchase price has been made. Future
adjustments  will  be made  to  this  allocation  based  upon  the  final  asset
appraisals and analyses.

     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 nine months ended March 25, 1995 and
March 26, 1994,  assuming the acquisition by Pro-Fac took place at the beginning
of the 1994 fiscal year.  The column  headed "As Reported" for March 25, 1995 is
the total of Successor and Predecessor entities.

(In Millions)

                               Nine Months Ended
                                  (Unaudited)
<TABLE>
<CAPTION>

                               March 25, 1995                March 25, 1994
                          -----------------------       ------------------------
                          As Reported   Pro Forma       As Reported    Pro Forma
                          -----------   ---------       -----------    ---------

<S>                   <C>               <C>          <C>                 <C>   
Net sales                   $573.2       $573.2            $642.8       $642.8
Income before taxes         $  7.7       $  5.5            $ 16.3       $  9.4
Net income                  $  3.1       $  2.2            $  9.6       $  3.8
</TABLE>


     Included  in the  March  1995 net  sales  are  $32.4  million  relating  to
businesses  sold or to be sold.  The March 1994 net sales include $104.7 million
such sales,  resulting in comparable net sales for ongoing  businesses of $540.8
million  for the nine months  ended  March 1995 and $538.1  million for the nine
months ended March 1994.

     Included in the March 1995 income  before  taxes are losses of $1.2 million
(after  dividing  with  Pro-Fac),  relating  to  restructuring  costs  including
division disposals, operating losses for businesses sold or to be

                                      F-32

<PAGE>

sold  (offsetting  a gain for an  insurance  claim);  and the March 1994  income
before taxes  includes  gains of $3.7 million  (after  dividing  with  Pro-Fac),
relating to  restructuring  gain on  division  disposals  (offsetting  operating
losses for businesses sold or to be sold) resulting in comparable  income before
taxes for ongoing  businesses  of $6.7  million for the nine months  ended March
1995 and $5.7 million for the nine months ended March 1994 on a pro-forma basis.

NOTE 4.  DISPOSALS/POTENTIAL DISPOSAL

                                   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 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 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.  There
was no material  gain or loss on this  transaction  after  taking into account a
restructuring charge recorded in the first quarter of fiscal 1995.

                               Potential Disposal

       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 management group within its Canadian division.

      The  sale  agreements  are  being  negotiated  and are  subject  to  Board
approval.  For the nine months ended March 25, 1995, net sales were $30.1 millon
and operating income was breakeven.  The net assets employed, which have not yet
been classified as being held for resale, are $9.3 million as of March 25, 1995.

     Nalley's  Canada Ltd. is Western  Canada's  largest  snack food company and
also competes in the salad  dressing,  canned meat, and pickle  categories.  The
buyers intend to close the salad  dressing  plant but would  continue to operate
its snack food plant.  The  Company's  Nalley's U.S.  Division  would provide to
Nalley's Canada Ltd., through a supply agreement,  those products which would no
longer be manufactured in Canada through. If this sale is finalized, it would be
in late June or early July 1995 with no significant gain or loss to the Company.

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

     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

                                      F-33

<PAGE>

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 the first three  months of
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

                  Historical Funding and Capital Expenditures

     The operations of the Company historically have been funded with cash flows
generated  by  operations,  borrowings  from Pro-Fac  (which in turn  borrowed a
portion of these  funds  from the  Bank),  and  borrowings  under the  Company's
seasonal  facility  with a  syndicate  of  commercial  lenders  led by The Chase
Manhattan  Bank,  N.A.  Pro-Fac and the Company had available  seasonal lines of
credit of $100.0 million through September 1993, $86.0 million through September
1994,  and $96.0 million  thereafter.  The maximum  borrowing on those  seasonal
lines during fiscal 1994 was $81.0 million, while the average amount outstanding
during such year totaled approximately $51.5 million. The balance outstanding at
November 3, 1994 was $83.5 million.  These borrowings were repaid simultaneously
with the  consummation of the acquisition of the Company by Pro-Fac and replaced
by the New Credit Agreement.

                              New Credit Agreement

     The Bank has provided the Company,  subject to the terms and conditions set
out in the New Credit Agreement, 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 Bank also has provided the Company, subject to the terms and conditions
set out in the New Credit  Agreement,  with  seasonal  financing  of up to $86.0
million and a $10.0 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."

     Guarantees  and  Security.  All  obligations  under the Bank  Facility  are
guaranteed by Pro-Fac and the Subsidiary  Guarantors.  The Company's obligations
under the Bank Facility and Pro-Fac's and the Subsidiary Guarantor's 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 (x) the relevant London  interbank  offered rate plus
1.75  percent,  (y) the  relevant  prime  rate minus  0.25  percent,  or (z) 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

                                      F-34

<PAGE>

weighted average rate of interest  applicable to that portion of the Acquisition
Facility  is  estimated  to equal  approximately  8.3  percent per annum for the
period from November 3, 1994 through May 1, 1995.

     Maturity.  Borrowings  of $80.0  million under the Term Loan portion of the
Acquisition Facility are payable in 20 equal, semi-annual installments beginning
in May  1995.  These  installments  are  equivalent  to $8.0  million  per year.
Borrowings of up to an additional  $120.0  million under the Term- Loan Facility
portion of the  Acquisition  Facility are payable during the first five years of
the facility in annual  installments  on September 1 of each year,  in an amount
equal to the "annual cash sweep" for the  preceding  fiscal year,  as defined in
the  Acquisition  Facility.  The Company  will be  permitted to pay and reborrow
funds  under the  Term-Loan  Facility,  subject  to  limitations  on the  amount
reborrowed  and the other terms of the  Acquisition  Facility.  Beginning in the
year 2000,  the balance of the Term- Loan Facility will be payable in ten equal,
semi-annual installments.

     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 before the end of fiscal 1995, the  borrowings  under the Seasonal
Facility must be zero. The  Letter-of-Credit  Facility provides for the issuance
of letters of credit through October 1995.

     Certain  Covenants.  The Pro-Fac  Bank  Guarantee  requires  Pro-Fac,  on a
consolidated basis: to achieve an adjusted  cash-flow-coverage  ratio at the end
of  fiscal  1995 of at least  1.0 to 1.0  and,  at the end of each  fiscal  year
thereafter,  of at least 1.1 to 1.0; to maintain a minimum working capital of at
least $100.0 million for each fiscal year (beginning with the fiscal year ending
June 30,  1995);  and to  maintain  a minimum  long-term  debt to  equity  ratio
(measured  at each  month-end)  of 3.1 to 1.0 from the Closing  Date through May
1995, 2.8 to 1.0 from June 30, 1995 through May 1996, and declining over time to
1.8 to 1.0 at June 30,  2001 and  thereafter.  In  addition,  the  Pro-Fac  Bank
Guarantee  requires  Pro-Fac on a consolidated  basis to maintain a consolidated
total net worth of not less than 15 percent of total  assets for each  month-end
until July 2000,  and 20  percent  thereafter,  and at least 19 percent of total
assets at the fiscal years ending June 1995 and 1996, increasing over time to at
least 25 percent of total  assets at the fiscal  year  ending June 2001 and each
fiscal year thereafter. The Bank Facility and the Pro-Fac Bank Guarantee contain
additional  restrictions  and obligations on Pro-Fac and the Company,  including
(i) restrictions on the ability to declare or pay dividends or repurchase stock,
(ii)  limitations  on the  incurrence  of  debt or  prepayment  of  debt,  (iii)
limitations on debt, investments,  acquisitions,  capital expenditures and asset
sales,  and (iv)  requiring  maintenance  of  properties  and  insurance and the
delivery of  information,  financial  and  otherwise.  Management  believes  the
Company is in compliance with all restrictions and requirements  under the terms
of the borrowing agreement.

                    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   unconditionally   guaranteed   by   the   Guarantors   on  a
senior-subordinated   basis,  with  each  such  guarantee  subordinated  to  the
Guarantors'  respective  guarantees of the  obligations of the Company under the
New Credit Agreement and all other Senior Indebtedness of the Guarantors.

     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

                                      F-35

<PAGE>



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.
Senior  Indebtedness  of the Company  includes the short- and long-term debt due
the  Bank  as well as  approximately  $1.7  million  of  supplemental  executive
retirement benefits.

     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.

NOTE 6.  OTHER MATTERS

                                 Contingencies

     In conjunction  with the sale of the National Oats Division by the Company,
Pro-Fac  terminated the membership of the Harvest States  Cooperative  ("Harvest
States")  in Pro-Fac.  Harvest  States was the  National  Oats  Division's  only
supplier  of oats.  As a result of this  action,  Harvest  States  filed a claim
against Pro-Fac for, among other things, the receipt of payments for future oats
purchases after the sale of National Oats Division  through fiscal year 1995. In
April 1995,  a  settlement  was reached  with  Harvest  States  resulting  in no
material cost to the Company.

     A grower has filed suit  against the Company  for  damages  resulting  from
defective seed which was purchased from the Southern Frozen Foods Division.  The
lawsuit  alleges  that the  defective  seed  resulted  in the loss of crops  and
acreage use for a growing season,  and the grower is seeking  approximately $1.0
million in damages.  Management believes this claim is without merit and intends
to vigorously defend its position.  As the amount of damages is neither probable
nor reasonably estimable, no accrual for loss has been included in the financial
statements.  In addition,  management  anticipates  that all  material  costs of
settlement, if incurred, will be covered under its insurance policies.

                                  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.

                                   Fire Claim

     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.  During the first quarter
of fiscal 1995, a $6.5  million  gain (before  dividing  with Pro-Fac and before
taxes) was recorded,  representing  the insurance  proceeds for the  replacement
value in excess of the  depreciated  book value of the  building  and  equipment
destroyed in this fire. It is expected the facility will be  operational  in the
fourth quarter of fiscal 1995.


                                      F-36

<PAGE>


                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Members, Shareholders and
Board of Directors of
PRO-FAC COOPERATIVE, INC.

     In our opinion,  the accompanying balance sheets and the related statements
of net  proceeds,  of cash flows and of changes in  shareholders'  and  members'
capitalization  present fairly, in all material respects, the financial position
of Pro-Fac Cooperative, Inc. at June 25, 1994 and June 26, 1993, and the results
of its  operations  and its cash flows for each of the three fiscal years in the
period ended June 25, 1994, 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.

     Several disputes currently exist between  Curtice-Burns Foods, Inc. and the
Cooperative.  Both Curtice-Burns  Foods, Inc. and the Cooperative have requested
arbitration  to resolve these matters.  In addition,  on September 27, 1994, the
Cooperative's  offer to acquire the  outstanding  common stock of  Curtice-Burns
Foods, Inc. was recommended for shareholders' approval by the Board of Directors
of Curtice-Burns  Foods, Inc. The outcome of such transactions  could affect the
Integrated Agreement with the Cooperative. These matters are described in NOTE 2
to the financial statement.


PRICE WATERHOUSE LLP


Rochester, New York
September 28, 1994
                                      F-37



<PAGE>





                           Pro-Fac Cooperative, Inc.
                           Statement of Net Proceeds

<TABLE>
<CAPTION>

                                                                                               Fiscal Years Ended
                                                                                  ----------------------------------------
                                                                                   June 25,        June 26,        June 26,
(Dollars in Thousands)                                                              1994            1993            1992
                                                                                  --------        --------        ------
<S>                                                                                <C>             <C>             <C>    
Revenues
   Proceeds from sale of crops to Curtice-Burns Established CMV:
         Delivered during production season (April
         through March in each period)                                             $59,216         $ 59,800        $64,152
      Adjust to fiscal year basis                                                     (979)             (65)          (718)
                                                                                   -------         --------        ------- 
   Deliveries during the period                                                     58,237           59,735         63,434
   Proceeds/(loss) under the Integrated Agreement                                   18,599          (21,800)         9,505
   Interest income                                                                  15,630           17,090         19,869
   Patronage dividend from Springfield Bank
      for Cooperatives                                                               1,927            1,857          1,411
                                                                                   -------         --------        -------
         Total revenues                                                             94,393           56,882         94,219
                                                                                   -------         --------        -------

Costs and Expenses
   Established CMV paid to or accrued
      for the accounts of members during the period                                 58,237           59,735         63,434
   Interest expense                                                                 11,587           13,753         17,179
   Administrative expenses                                                             871              892            852
                                                                                   -------         --------        -------
         Total costs and expenses                                                   70,695           74,380         81,465
                                                                                   -------         --------        -------

Excess/(deficiency) of revenues before taxes, dividends and
   allocation of net proceeds from current operations                               23,698          (17,498)        12,754
Benefit for taxes                                                                      844               --          1,151
                                                                                   -------         --------        -------
Net income/(loss) (proceeds before dividends)                                       24,542          (17,498)        13,905
Dividends on common and preferred stock                                             (4,390)          (4,548)        (4,437)
                                                                                   -------         --------        -------
Net proceeds/(loss)                                                                 20,152          (22,046)         9,468
Allocation (to)/from earned surplus                                                 (2,856)          27,917           (155)
                                                                                   -------         --------        -------
Net proceeds available to members from current operations                           17,296            5,871          9,313
Additional distribution of 1991 net proceeds                                            --               --          3,727
                                                                                   -------         --------        -------
         Total net proceeds available to members                                   $17,296         $  5,871        $13,040
                                                                                   =======         ========        =======

Net proceeds available to members as a percent of commercial market value:
      From current operations                                                        29.21%            9.82%         14.52%
      From additional distribution of 1991 net proceeds                                 --               --           5.81%
Allocation of net  proceeds  available  to  members  Distribution  from  current
   operations:
      Payable to members currently (20%, 20% and 25%, respectively,
         of qualified proceeds available to members)                               $ 3,109         $  1,052        $ 2,253
   Allocated to members but retained by the Cooperative:
      Qualified retains                                                             12,437            4,209          6,760
      Non-qualified retains                                                          1,750              610            300
                                                                                   -------         --------        -------
                                                                                    17,296            5,871          9,313
                                                                                   -------         --------        -------
Additional distribution of 1991 net proceeds:
   Cash                                                                                 --               --            932
   Qualified Retains                                                                    --               --          2,795
                                                                                   -------         --------        -------
                                                                                        --               --          3,727
                                                                                   -------         --------        -------
Total allocation of net proceeds available to members                              $17,296         $  5,871        $13,040
                                                                                   =======         ========        =======
</TABLE>


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



                                      F-38

<PAGE>



                           Pro-Fac Cooperative, Inc.
                                 Balance Sheet

<TABLE>
<CAPTION>

(Dollars in Thousands)

                                                                                 June 25,        June 26,
                                                                                  1994            1993
                                                                               --------        --------
<S>                                                                              <C>              <C>  
ASSETS
Current assets:
   Cash                                                                        $     10        $     19
   Accounts receivable                                                               68              25
   Receivable from Curtice-Burns Foods, Inc                                      11,197           9,113
   Current portion of long-term loans receivable from
      Curtice-Burns Foods, Inc                                                   14,000          16,000
   Current portion of investment in direct financing leases                      17,645          21,184
   Current portion of investment in Springfield Bank
      for Cooperatives                                                            1,324           1,172
   Income taxes refundable                                                           --              70
   Prepaid expenses                                                               2,464             693
                                                                               --------        --------
         Total current assets                                                    46,708          48,276
Long-term portion of investment in direct financing leases                      123,677         152,329
Long-term loans receivable from Curtice-Burns Foods, Inc                         78,040          78,648
Long-term portion of investment in Springfield Bank for
  Cooperatives                                                                   19,632          16,814
Deferred tax benefit                                                              2,623           2,010
Finance receivable related to intangibles                                        24,909          26,545
Other assets                                                                        462             262
                                                                               --------        --------
         Total assets                                                          $296,051        $324,884
                                                                               ========        ========

LIABILITIES AND SHAREHOLDERS' AND MEMBERS' CAPITALIZATION
Current liabilities:
   Notes payable                                                               $ 11,500        $ 12,000
   Accounts payable                                                                 617           1,019
   Accrued interest                                                               2,536           3,019
   Federal and state income taxes payable                                           668              --
   Current portion of long-term debt                                             14,000          16,000
   Amounts due members                                                           15,327          14,525
                                                                               --------        --------
         Total current liabilities                                               44,648          46,563
Long-term debt                                                                  127,134         168,000
Other non-current liabilities                                                       504             417
                                                                               --------        --------
      Common, par value $5.00, authorized --
         5,000,000 shares
                                                 June 25,          June 26,
                                                  1994              1993
                                                ---------         ---------

Shares issued                                   2,056,878         2,690,430
Shares subscribed                                   9,270            24,788
                                                ---------         ---------
      Total subscribed and issued               2,066,148         2,715,218
Less subscriptions receivable in installments      (9,270)          (24,788)
                                                ---------         --------- 
                                                2,056,878         2,690,430          10,284          13,455
                                                =========         =========        --------        --------

         Total liabilities                                                          182,570         228,435
                                                                                   --------        --------
Commitments and contingencies Shareholders' and members' capitalization:
   Retained earnings allocated to members                                            36,924          29,446
   Non-qualified allocation to members                                                7,454           5,704
      Preferred, par value $25.00, authorized --
         5,000,000 and shares issued and
            outstanding -- 2,576,720 and 2,378,807,
               respectively                                                          64,418          59,470

Earned surplus (unallocated and apportioned)                                          4,685           1,829
                                                                                   --------        --------
   Total shareholders' and members' capitalization                                  113,481          96,444
                                                                                   --------        --------

   Total liabilities and capitalization                                            $296,051        $324,884
                                                                                   ========        ========
</TABLE>

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


                                      F-39

<PAGE>



                           Pro-Fac Cooperative, Inc.
                            Statement of Cash Flows

<TABLE>
<CAPTION>
                                                                                              Fiscal Year Ended
                                                                                       ------------------------------------------
                                                                                       June 25,          June 26,         June 26,
(Dollars in Thousands)                                                                   1994              1993             1992
                                                                                       --------          --------         ------

<S>                                                                                    <C>               <C>              <C>     
Cash flows from operating activities:
   Net income/(loss)                                                                   $ 24,542          $(17,498)        $ 13,905
   Less amounts payable to members currently                                             (3,109)           (1,052)          (2,253)
                                                                                       --------          --------         -------- 
                                                                                         21,433           (18,550)          11,652
Adjustments  to  reconcile   net  income  to  net  cash  provided  by  operating
   activities:
      Equity in undistributed earnings of Springfield                                    (1,541)           (1,486)          (1,129)
         (Benefit)/provision for deferred taxes                                            (613)              207              307
Change in assets and liabilities:
      Accounts receivable                                                                   (43)              618             (552)
      Accounts payable and accrued expenses                                                (885)              309           (1,117)
      Amounts due to members                                                                802            (2,277)             372
      Federal and state taxes payable                                                       738            (1,180)             265
      Other assets and liabilities                                                       (1,895)             (319)             591
                                                                                       --------          --------         --------
      Net cash provided by/(used in) operating activities                                17,996           (22,678)          10,389
                                                                                       --------          --------         --------
Cash flows from investing activities:
      Due from Curtice-Burns, net                                                           524            (1,694)          18,242
      Return from/(investment in) direct financing leases                                32,191            13,785            6,002
      Investment in Springfield Bank                                                     (1,429)           (1,937)          (1,691)
      Cash received from the finance receivable related
         to intangibles                                                                   1,636            26,898            2,405
                                                                                       --------          --------         --------
      Net cash provided by investing activities                                          32,922            37,052           24,958
                                                                                       --------          --------         --------
Cash flows from financing activities:
      Payments on short-term debt                                                          (500)          (16,000)         (18,000)
      Proceeds from long-term debt                                                          120            20,000               --
      Payments on long-term debt                                                        (42,986)          (14,025)         (14,027)
      Repurchases of common stock, net of issuances                                      (3,171)              358            1,088
      Payments for the repurchase of preferred stock                                         --              (165)              --
      Cash dividends paid                                                                (4,390)           (4,548)          (4,437)
                                                                                       --------          --------         -------- 
      Net cash used in financing activities                                             (50,927)          (14,380)         (35,376)
                                                                                       --------          --------         -------- 
Net decrease in cash                                                                         (9)               (6)             (29)
Cash at beginning of year                                                                    19                25               54
                                                                                       --------          --------         --------
Cash at end of year                                                                    $     10          $     19         $     25
                                                                                       ========          ========         ========
Supplemental disclosure of cash flow information
      Cash paid or received during the year for:
         Interest                                                                      $ 12,068          $ 14,050         $ 18,349
                                                                                       ========          ========         ========
         Income taxes, net                                                             $   (970)         $    970         $ (1,711)
                                                                                       ========          ========         ======== 

Supplemental schedule of non-cash investing and
   financing activities
      Conversion of retains to preferred stock                                         $  4,948          $  5,934         $  5,739
                                                                                       ========          ========         ========
      Net proceeds allocated to members but retained by the
         Cooperative                                                                   $ 14,187          $  4,819         $  9,855
                                                                                       ========          ========         ========

</TABLE>

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


                                      F-40

<PAGE>



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

<TABLE>
<CAPTION>

                                                                                                  Fiscal Years Ended
                                                                                       -------------------------------------------
                                                                                       June 25,          June 26,         June 26,
(Dollars In Thousands)                                                                   1994              1993             1992
                                                                                       --------          --------         ------
<S>                                                                                   <C>                 <C>              <C>
Retained earnings allocated to members:
   Qualified retains:
      Balance at beginning of period                                                   $ 29,446          $ 29,950         $ 24,128
      Additional distribution of 1991 net proceeds                                           --                --            2,795
      Net proceeds allocated to members                                                  12,437             4,209            6,760
      Converted to preferred stock                                                       (4,948)           (4,702)          (3,719)
      Cash paid in lieu of fractional shares                                                (11)              (11)             (14)
                                                                                       --------          --------         -------- 

Balance at end of period                                                                 36,924            29,446           29,950
                                                                                       --------          --------         --------

Non-qualified retains:
   Balance at beginning of period                                                         5,704             6,645            9,178
   Distribution of 1987, 1986 and 1985 non-qualified retains:
      Cash paid                                                                              --              (319)            (813)
      Converted to preferred stock                                                           --            (1,232)          (2,020)
      Net proceeds allocated to members                                                   1,750               610              300
                                                                                       --------          --------         --------

Balance at end of period                                                                  7,454             5,704            6,645
                                                                                       --------          --------         --------

Total retains allocated to members at end of period                                      44,378            35,150           36,595
                                                                                       --------          --------         --------

Preferred stock:
   Balance at beginning of period                                                        59,470            53,701           47,962
   Converted from earnings retained for preferred stock                                   4,948             4,702            3,719
   Conversion of 1987, 1986 and 1985 non-qualified retains                                   --             1,232            2,020
   Repurchased and canceled                                                                  --              (165)              --
                                                                                       --------          --------         --------

Balance at end of period                                                                 64,418            59,470           53,701
                                                                                       --------          --------         --------

Common stock:
   Balance at beginning of period                                                        13,455            13,097           12,009
   Repurchased, net of issued                                                            (3,171)              358            1,088
                                                                                       --------          --------         --------

Balance at end of period                                                                 10,284            13,455           13,097
                                                                                       --------          --------         --------

Earned surplus (unallocated and apportioned):
   Balance at beginning of period                                                         1,829            29,746           33,318
   Additional distribution of 1991 net proceeds                                              --                --           (3,727)
   Net proceeds arising from after-tax undistributed
      income/(loss)                                                                       2,856           (27,917)             155
                                                                                       --------          --------         --------

Balance at end of period                                                                  4,685             1,829           29,746
                                                                                       --------          --------         --------

      Total shareholders' and members' capitalization                                  $123,765          $109,904         $133,139
                                                                                       ========          ========         ========
</TABLE>


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





                                      F-41

<PAGE>



                           PRO-FAC COOPERATIVE, INC.
                         NOTES TO FINANCIAL STATEMENTS

NOTE 1. SUMMARY OF ACCOUNTING POLICIES

     The accompanying financial statements have been prepared in accordance with
generally  accepted   accounting   principles   including  the  following  major
accounting policies:

Fiscal Year:

     Fiscal 1994 ended on June 25, 1994, and fiscal 1993 ended on June 26, 1993,
the last Saturday in June. All future fiscal years will end on the last Saturday
in June.  The fiscal year ended on the last Friday in June in fiscal  1992.  The
years ended June 25, 1994,  June 26, 1993,  and June 26, 1992 each  comprised 52
weeks.

Leases:

     The Cooperative  leases its property,  plant,  equipment and intangibles to
Curtice-Burns Foods, Inc. ("Curtice-Burns") under an agreement described in NOTE
2. Such  leases are  recorded  under the  financing  method of  accounting.  See
further discussion in NOTE 4.

Investment in Springfield Bank for Cooperatives ("Springfield" or "the
Bank"):

     The  Cooperative's  investment  in  Springfield  is  comprised of revolving
securities  which are  presently  being  redeemed  by the Bank on the basis of a
six-year cycle.  These securities are not physically issued by the Bank, but the
Cooperative is notified as to their monetary value. The investment is carried on
the  Cooperative's  books at cost (the cash purchases of securities each year in
an amount equal to a percentage of the annual  interest paid by the  Cooperative
on  its  borrowings  from  the  Bank)  plus  the  Cooperative's   share  of  the
undistributed  earnings  of the Bank (that  portion  of  patronage  refunds  not
distributed currently in cash).

     The  current  portion of the  investment  represents  securities  which are
expected to be redeemed by the Bank during the subsequent fiscal year.

Income Taxes:

     In February 1992, the Financial  Accounting Standards Board issued SFAS No.
109,  "Accounting for Income Taxes," with retro-active  adoption permitted.  The
Cooperative  has adopted the  provisions  of this  standard as of June 29, 1991.
Deferred income taxes arise from the issuance of non-qualified retains (see NOTE
5). Income taxes are recorded under the liability  method  specified by SFAS 109
in 1992, 1993 and 1994.

     Finance receivable  relating to goodwill and other intangibles -- Under the
provisions of the Agreement with  Curtice-Burns,  the  Cooperative  has provided
financing  for a portion  of the  goodwill  and other  intangible  assets  which
represent  the  excess of the fair  value of net  tangible  assets  acquired  in
purchase transactions.  The decrease in the receivable related to intangibles in
fiscal  1993  is  attributable  to  the   restructuring   efforts  initiated  by
Curtice-Burns (see NOTE 8).

Reclassification:

     Certain  items for fiscal 1993 and 1992 have been  reclassified  to conform
with 1994 presentations.


                                      F-42

<PAGE>



Earnings Per Share Data Omitted:

     Net income or net  proceeds  per share  amounts are not  presented  because
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.

NOTE 2. AGREEMENT WITH CURTICE-BURNS FOODS, INC.

     Pro-Fac  has  a  contractual   relationship  with  Curtice-Burns  under  an
Agreement ("the Agreement")  consisting of five sections:  Operations Financing,
Marketing,  Facilities Financing,  Management, and Settlement,  which extends to
1997 and  provides  for two  successive  five-year  renewals  at the  option  of
Curtice-Burns.

     The  provisions  of the Agreement  include the financing of certain  assets
utilized in the  business of  Curtice-Burns  and provide a sharing of income and
losses between  Curtice-Burns and Pro-Fac.  Should  Curtice-Burns  terminate the
Agreement,  Curtice-Burns  has the option of purchasing those assets financed by
Pro-Fac at the book value at that time.

     Revenues  received  from  Curtice-Burns  under the  Agreement for the years
ended June 25, 1994,  June 26, 1993,  and June 26, 1992,  include:  CMV of crops
delivered,  $59,216,000,  $59,800,000, and $64,152,000,  respectively;  interest
income, $15,617,000, $16,515,000, and $19,869,000,  respectively; and additional
proceeds from profit sharing provisions, $18,599,000 gain, $21,800,000 loss, and
$9,505,000  gain,   respectively.   In  addition,   Pro-Fac  received  financing
amortization payments of $43,830,000, $53,826,000, and $26,232,000 for the years
ended June 25, 1994, June 26, 1993, and June 26, 1992, respectively.

     In  March  1994,   Curtice-Burns  advised  Pro-Fac  that  in  view  of  the
possibility  that  Curtice-Burns  might be  acquired by a third  party,  Pro-Fac
should not rely on  Curtice-Burns  to  purchase  any crops  from  Pro-Fac or its
growers in calendar 1995 and beyond. In addition, Curtice-Burns notified Pro-Fac
that  Curtice-Burns  will not commit to  purchase a  substantial  portion of the
crops  historically  purchased  from  Pro-Fac in the 1995 growing  season.  As a
result,  Pro-Fac has given notice to its affected members terminating  Pro-Fac's
obligation to purchase these crops  beginning  next year.  The affected  Pro-Fac
growers are principally Pro-Fac's New York fruit and vegetable growers, Illinois
and Nebraska  popcorn  growers,  and Northwest potato growers who represent more
than half of Pro-Fac's  membership  and have accounted for  approximately  $29.9
million or 50 percent of the total crops  delivered by Pro-Fac to  Curtice-Burns
in the past year.  In the  arbitration  proceedings  currently  pending  between
Curtice-Burns  and Pro-Fac,  Pro-Fac has  asserted,  among other  matters,  that
Curtice-Burns  is  in  default  under  the  Integrated  Agreement  for  improper
termination of crops and has claimed damages that Pro-Fac estimates at more than
$50.0 million. Curtice-Burns believes that its only obligation to purchase crops
from  Pro-Fac is as set forth in the Profit  Plan as  approved  each year by the
Boards of Directors of both Pro-Fac and  Curtice-Burns.  Because the most recent
approved  Profit Plan was for fiscal year 1995  (which Plan  corresponds  to the
1994  calendar  year crops),  Curtice-Burns  believes  that it is not  currently
obligated to purchase  any crops from  Pro-Fac for calendar  year 1995 or later.
Management  believes  these  matters  will be resolved in  conjunction  with the
Merger Agreement described above.



                                      F-43

<PAGE>



Potential Change Of Control Of Curtice-Burns:

     On March 23, 1993,  Curtice-Burns  announced that Agway Inc., which owns 99
percent of Curtice-Burns' Class B shares and approximately 14 percent of Class A
shares, was considering the potential sale of its interest in Curtice-Burns.  At
its meeting held on August 9 and 10, 1993, the Curtice-Burns  Board of Directors
authorized Curtice-Burns' management, with the advice of its investment bankers,
to pursue  strategic  alternatives  for  Curtice-Burns.  These options  included
negotiations  with Pro-Fac  relative to Pro-Fac gaining control of the business;
the possible sale of the entire equity of  Curtice-Burns  to a third party;  and
the  implementation  of  additional   restructuring  actions  that  may  include
recapitalizing  Curtice-Burns  to buy out  Pro-Fac.  Under  the  Agreement  with
Pro-Fac,  title to substantially all of  Curtice-Burns'  fixed assets is held by
Pro-Fac,   and  Pro-Fac   provides  the  major   portion  of  the  financing  of
Curtice-Burns'  operations.  Under the Agreement  Curtice-Burns has an option to
purchase these assets from Pro-Fac at their book value. However, there presently
exists a  disagreement  with Pro-Fac as to how such  settlement  amount would be
calculated.  Exercise  of the  option  would  result in the  termination  of the
Agreement with Pro-Fac. In such event,  Curtice-Burns would be required to repay
all debt owed to Pro-Fac.

     On June 8, 1994, the  Curtice-Burns  Board of Directors  voted to pursue an
offer  from Dean  Foods  Company  for a maximum  of $20.00  per share  which was
contingent upon Curtice-Burns buying Pro-Fac's assets at book value and upon the
sale  of the  Nalley's  Fine  Foods  Division  and  the  Nalley's  Canada,  Ltd.
subsidiary,  both  excluding  the chips and snack  businesses,  to Hormel  Foods
Corporation.

     On September  27,  1994,  Pro-Fac and  Curtice-Burns  entered into a Merger
Agreement  pursuant to which  Pro-Fac will purchase all of the shares of Class A
common stock and Class B common stock of Curtice-Burns  for $19.00 per share, or
approximately $167.0 million in the aggregate. Pro-Fac will immediately commence
a tender offer for all of the shares to be followed, if successful,  by a merger
of a subsidiary of Pro-Fac into Curtice-Burns. Pro-Fac has advised Curtice-Burns
that it expects to complete its tender offer on or about November 1, 1994.

     In  connection  with the proposed  purchase of  Curtice-Burns,  Pro-Fac has
obtained the commitment of the Springfield  Bank to provide up to $200.0 million
in long-term financing and up to $86 million in seasonal financing. In addition,
Pro-Fac  intends  to issue up to  $160.0  million  principal  amount  of  senior
subordinated  debt  privately  placed  through  Dillon,  Read  & Co.  Inc.  Upon
completion of the merger transaction, Pro-Fac would have an equity investment of
$133.0  million  in  Curtice-Burns,  most of which  was  existing  financing  to
Curtice-Burns under the Integrated Agreement.

     During  fiscal  1994,   Curtice-Burns   expensed  $3.5  million  of  legal,
accounting  and other  expenses  relative  to the  change in  control  issue and
allocated  half  of  those  expenses  to  Pro-Fac.  Pro-Fac  has  disputed  this
allocation and the financial  statements do not reflect the charge as management
believes it should not be included  as a component  of the fiscal 1994  earnings
split.  Resolution of this dispute is anticipated in conjunction with the Merger
Agreement described above.

NOTE 3. DEBT

Short-Term Debt:

     Short-term  borrowings are made by the Cooperative under a seasonal line of
credit  with  Springfield   which  currently   provides  for  borrowings  up  to
$46,000,000. Outstanding borrowings at June 25, 1994 amounted to $11,500,000

                                      F-44

<PAGE>



at 5.5 percent. The maximum amount of short-term  borrowings  outstanding during
the 52-week period ended June 25, 1994 was $46,000,000.  The approximate average
aggregate short-term borrowings were: fiscal 1994 -- $30,464,000, fiscal 1993 --
$39,444,000,  fiscal 1992 -- $47,764,000. The approximate daily weighted average
interest rates were: fiscal 1994 -- 4.6 percent,  fiscal 1993 -- 4.6 percent and
fiscal 1992 -- 6.2 percent.

     The Cooperative's  short-term  borrowings are loaned to Curtice-Burns under
the same conditions and at the same rates as the  Cooperative  obtained from its
lenders. Provisions of the Agreement between the two companies do however, allow
Pro-Fac, with sufficient notice to Curtice-Burns, to accelerate the repayment of
outstanding debt.

Long-Term Debt:

     The Cooperative's long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                     June 25,        June 26,
                                                       1994            1993
                                                  -------------    -------------
<S>                                               <C>              <C>          
Term loans due Springfield:
   Interest rate of 6.7% and 6.2% at
         June 25, 1994 and June 26, 1993,
            respectively                           $141,014,000     $184,000,000
Other debt                                              120,000             --
                                                   ------------     ------------
                                                    141,134,000      184,000,000
   Less current portion                              14,000,000       16,000,000
                                                   ------------     ------------
                                                   $127,134,000     $168,000,000
                                                   ============     ============
</TABLE>


     The term loans due  Springfield  are  payable  as  follows:  $14.0  million
annually  fiscal 1995 through fiscal 2002;  $12.0 million in fiscal 2003;  $10.0
million  in fiscal  2004 and $7.0  million  in fiscal  2005.  The term loans are
collateralized by fixed assets and the  Cooperative's  investment in Springfield
(see NOTE 1). In addition,  Curtice-Burns  guarantees  all of the  Cooperative's
bank debt and the Cooperative guarantees Curtice-Burns' short-term notes payable
to commercial  banks and certain other debt. The total lines of credit available
to the companies for seasonal  borrowings  expire  annually  unless  extended or
renewed.  Curtice-Burns  had no short-term  notes payable to commercial banks at
June 25, 1994, June 26, 1993 or June 26, 1992.  Other  Curtice-Burns  debt which
Pro-Fac guarantees  amounted to $106,000 at June 25, 1994 and $6,294,000 at June
26, 1993.

     Pro-Fac's  other debt of  $120,000  is payable  in nine  installments  from
fiscal 1996 to fiscal 2005. The rate on this debt is 4 percent.

     Based on an estimated borrowing rate at 1994 fiscal year end of 8.0 percent
for  long-term  debt with similar  terms and  maturities,  the fair value of the
Cooperative's  long-term debt outstanding is approximately  $136,779,000 at June
25, 1994.

Additional Information with Respect to Borrowing Arrangements:

     Because   Pro-Fac's   income  is  largely   determined  by  the  income  of
Curtice-Burns  and because  Pro-Fac  guarantees  the debt of  Curtice-Burns  and
Curtice-Burns  guarantees  the debt of  Pro-Fac  (substantially  all of which is
advanced  to  Curtice-Burns),  management  and lenders  use  combined  pro forma
financial  statements  to assess the  financial  strength of the two  companies.
Specifically,  the combined statement of operations, balance sheet and statement
of  cash  flows  portray  the  financial  results,  cash  flows  and  equity  of
Curtice-Burns  and  Pro-Fac.   Management   believes  that  combined   financial
statements are useful because they provide information concerning Pro-Fac's

                                      F-45

<PAGE>



ability  to  continue  present  credit  arrangements  and/or  obtain  additional
borrowings in the future.

     Certain borrowing  agreements require that the companies maintain specified
levels with regard to working capital, tangible net worth, fixed charges and the
incurrence of additional  debt. The  Cooperative  is in compliance  with, or has
obtained  waivers  for,  restrictions  and  requirements  under the terms of the
borrowing agreements.

     Such financial  statements are neither necessary for a fair presentation of
the financial  position of Pro-Fac nor  appropriate  as primary  statements  for
Curtice-Burns' shareholders or for Pro-Fac shareholders and members because they
combine  earnings,  assets  and  liabilities  and cash flows  which are  legally
attributable to either  Curtice-Burns'  shareholders or to Pro-Fac  shareholders
and members,  but not to both.  Accordingly,  the condensed pro forma  financial
statements presented below are special purpose in nature and should be used only
within the context described.

              Combined Pro Forma Condensed Statement Of Operations
                                   Unaudited

<TABLE>
<CAPTION>


                                                                                     Fiscal Year Ended
                                                          --------------------------------------------------------------------
                                                                       June 25, 1994                                   June 26,
                                                          -----------------------------------------------------          1993
                                                          Curtice-                                                     -------
(Dollars in Millions)                                      Burns       Pro-Fac    Eliminations         Combined        Combined
                                                          --------     ------     ------------         -------         ------
<S>                                                        <C>         <C>          <C>                 <C>            <C>   
Sales and revenues                                         $829.1      $ 94.4       $ (94.4)            $829.1         $878.6
                                                           ------      ------       -------             ------         ------
Cost of sales                                               592.6        58.2         (58.2)             592.6          632.7
Restructuring, including net (gain)/
   loss from division disposals                              (7.8)        --           --                 (7.8)          61.0
Change in control costs                                       3.5         --           --                  3.5             --
Other selling, administrative and
   general expenses                                         187.0         0.9          (2.0)             185.9          205.5
Interest expense                                             18.2        11.6         (15.6)              14.2           16.8
Pro-Fac share of earnings                                    16.8          --         (16.8)                --             --
                                                           ------      ------        ------             ------         ------
   Total cost and expenses                                  810.3        70.7         (92.6)             788.4          916.0
                                                           ------      ------        ------             ------         ------
Income/(loss) before taxes                                   18.8        23.7          (1.8)(A)           40.7          (37.4)
(Provision)/benefit for taxes                                (8.7)        0.8          --                 (7.9)          (3.9)
                                                           ------      ------       ------              -------        ------ 
Net income/(loss)                                          $ 10.1      $ 24.5        $ (1.8)(A)         $ 32.8         $(41.3)
                                                           ======      ======        ======             ======         ====== 
</TABLE>

(A) Amounts  represent the balance of the fiscal 1994 share of earnings  between
    Curtice-Burns  and Pro-Fac which is currently under dispute.  See discussion
    at NOTE 2.

    Transactions  between  Curtice-Burns  and Pro-Fac have been  eliminated  for
    purposes of this combined statement of operations.


                                      F-46

<PAGE>

                   Combined Pro Forma Condensed Balance Sheet
                                   Unaudited

<TABLE>
<CAPTION>

                                                                     Fiscal Year Ended
                                                  ------------------------------------------------
                                                              June 25, 1994
                                                  ---------------------------------------  June 26,
(Dollars in Millions)                             Curtice-                                  1993
                                                   Burns   Pro-Fac  Eliminations Combined Combined
                                                  ------   ------   ------------ -------- --------

<S>                                                 <C>      <C>      <C>        <C>      <C>   
ASSETS
Current assets(A)(C)                                $247.5   $ 46.7   $ (42.9)   $251.3   $268.9
Property, plant and equipment, net(B)                167.5      --        --      167.5    192.5
Investment in direct financing leases(C)               --     123.7    (123.7)      --       --
Due from Curtice-Burns(D)                              --      78.0     (78.0)      --       --
Goodwill and other intangibles                        24.9     24.9       --       49.8     53.1
Other assets                                           7.0     22.7       --       29.7     26.9
                                                     ------   ------   -------    ------   ------
     Total assets                                   $446.9   $296.0   $(244.6)   $498.3   $541.4
                                                     ======   ======   =======    ======   ======

LIABILITIES AND NET WORTH
Current liabilities(A)(C)                           $143.4   $ 44.6   $ (41.1)   $146.9   $166.8
Lease obligations(C)                                 125.0       --    (123.7)      1.3      1.8
Long-term debt --
   Due Pro-Fac(D)                                     78.0       --     (78.0)       --       --
   Due others(E)                                       1.1    127.1        --     128.2    174.4
Other liabilities                                     18.5      0.5        --      19.0     12.8
                                                    ------   ------   -------    ------   ------
Total liabilities                                    366.0    172.2    (242.8)    295.4    355.8
Shareholders' equity and members'
  capitalization(E)                                   80.9    123.8      (1.8)(F) 202.9    185.6
                                                    ------   ------   -------    ------   ------
     Total liabilities and net worth                $446.9   $296.0   $(244.6)   $498.3   $541.4
                                                    ======   ======   =======    ======    ======
</TABLE>

Notes to combined balance sheet:

(A) Current  assets  of  Pro-Fac   consist   principally  of  amounts  due  from
    Curtice-Burns  with  respect  to the  Agreement  described  in NOTE 2.  Such
    amounts are eliminated for purposes of this balance sheet.

(B) Property,  plant and equipment  owned by Pro-Fac (with net book value $141.3
    million at June 25, 1994) is leased to  Curtice-Burns  on a financing basis.
    Such leased  assets are  reclassified  as property,  plant and equipment for
    purposes of this balance sheet.

(C) The majority of Curtice-Burns'  lease obligations are payable to Pro-Fac and
    amount to $141.3 million at June 25, 1994, of which $17.6 million is payable
    currently.  The related  Curtice-Burns  liability and Pro-Fac receivable are
    eliminated for purposes of this balance sheet.

(D) Long-term  borrowings by Curtice-Burns  from Pro-Fac under the Agreement are
    eliminated for purposes of this balance sheet.

(E) Shareholders' equity of Curtice-Burns consists of Class A common stock, $6.6
    million;  Class B common stock,  $2.0 million;  additional  paid-in capital,
    $14.2 million; and retained earnings, $58.1 million.

(F) Amount  represents the balance of the fiscal 1994 share of earnings  between
    Curtice-Burns  and Pro-Fac which is currently under dispute.  See discussion
    at NOTE 2.




                                      F-47

<PAGE>



              Combined Pro Forma Condensed Statement of Cash Flows
                                   Unaudited

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                                          Fiscal Year Ended
                                                   ----------------------------------------------------
                                                                 June 25, 1994
                                                   ----------------------------------------    June 26,
                                                   Curtice-                                     1993
                                                    Burns    Pro-Fac  Eliminations Combined    Combined
                                                   -------   ------   ------------ --------    --------
<S>                                                 <C>       <C>       <C>       <C>          <C>   
Net cash provided by operating activities           $ 21.8    $ 18.0    $ (0.9)   $ 38.9       $ 42.2
Net cash provided by/(used in)
   investing activities                               33.9      32.9     (44.4)     22.4 (A)    (17.1)
Net cash (used in)/provided by
     financing activities                            (59.4)    (50.9)     45.3     (65.0)       (24.7)
                                                     ------    ------    ------    ------       ------
Net change in cash                                    (3.7)      --        --       (3.7)         0.4
Cash at beginning of year                              6.5       --        --        6.5          6.1
Cash at end of year                                 $  2.8    $  --     $  --     $  2.8       $  6.5
                                                     ======    ======    ======    ======       ======
Supplemental disclosure of cash flow
  information
Cash paid during the period for:
   Interest (net of amount capitalized)             $ 18.6    $ 12.1    $(15.6)   $ 15.1       $ 17.3
                                                     ======    ======    ======    ======       ======
   Income taxes, net                                $ 15.0    $ (1.0)   $  --     $ 14.0       $  2.9
                                                     ======    ======    ======    ======       ======
Supplemental Schedule of Non-Cash
   Investing and Financing Activities:
   Capital lease obligations incurred               $ 10.7    $  --     $(10.0)   $  0.7       $  3.0
                                                     ======    ======    ======    ======       ======
   Conversion of retains into preferred
     stock                                                    $  4.9              $  4.9       $  5.9
                                                               ======             ======       ======
Net proceeds allocated to members but
   retained by the Cooperative                                $ 14.2              $ 14.2       $  4.8
                                                              =======             ======       ======

</TABLE>

(A) Amount  represents the balance of the fiscal 1994 share of earnings  between
    Curtice-Burns  and Pro-Fac which is currently under dispute.  See discussion
    at NOTE 2.

    Transactions  between  Curtice-Burns  and Pro-Fac have been  eliminated  for
    purposes of this combined statement of cash flows.

NOTE 4. LEASES

     At June 25, 1994 and June 26, 1993  Pro-Fac had  investments  in  financing
leases of $141,322,000 and $173,513,000,  respectively, of which $17,645,000 and
$21,184,000, were due currently.

     Minimum  rent  payments to be received  during each of the next five fiscal
years  are as  follows:  1995-$17,645,000;  1996-$15,829,000;  1997-$14,590,000;
1998-$13,276,000; and 1999-$11,963,000. The minimum rent payments do not include
executory costs, since such costs are paid directly by Curtice-Burns and they do
not  include  interest,  since  interest  amounts are  determined  and billed to
Curtice-Burns  based upon  Pro-Fac's  borrowing  costs  required  to finance the
leased assets.

NOTE 5. TAXES ON INCOME

     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.  As the longer  term  effects of the TAM are further
researched and analyzed, it is possible that the Board may

                                      F-48

<PAGE>



calculate  future  patronage  proceeds  available for  distribution  utilizing a
different formula from that used for 1992 and 1993.

     A summary of taxable income/(loss) and the related  (benefit)/provision for
income taxes for fiscal 1994, 1993 and 1992 follows.

(Dollars In Thousands)

<TABLE>
<CAPTION>

                                                                        Fiscal Years Ended
                                                          ------------------------------------------
                                                           June 25,          June 26,         June 26,
                                                             1994              1993             1992
                                                          --------          --------         ------
<S>                                                       <C>             <C>             <C>      
Taxable income/(loss):
   Excess/(deficiency) of revenues before taxes,
      dividends and allocation of net proceeds            $  23,698       $ (17,498)      $  12,754
   Less patronage income to be allocated to members
      for current period                                    (15,546)         (5,261)        (13,040)
   Less cash dividends paid on capital stock                 (4,390)         (4,548)           --
   Less utilization of net operating loss carryforwards      (3,857)           --              --
   Additional fiscal 1991 distribution                         --              --             3,727
   Difference between book and tax methodologies                 95              52             996
                                                          ---------       ---------       ---------
      Taxable income/(loss) to the Cooperative            $    --         $ (27,255)      $   4,437
                                                          =========       =========       =========

Provision/(benefit) for income taxes:
   Federal:
      Current                                             $     267       $     207       $  (1,560)
      Deferred                                                 (613)           (207)            307
                                                          ---------       ---------       ---------
                                                               (346)           --            (1,253)
      State                                                    (498)           --               102
                                                          ---------       ---------       ---------
                                                          $    (844)      $    --         $  (1,151)
                                                          =========       =========       =========
Effective tax rate (percent):
   Federal                                                     34.0%          (34.0)%          34.0%
   Loss for which no benefit was recorded                      --              34.0            --
   Utilization of net operating loss carryforward             (34.0)           --              --
   State (net of federal tax benefit)                           0.4            --               1.6
   Other                                                       (4.0)           --               0.7
                                                          ---------       ---------       ---------
      Subtotal                                                 (3.6)           --              36.3
Tax benefits resulting from the IRS Technical
   Advice Memorandum                                           --              --             (62.3)
                                                          ---------       ---------       ---------
      Total                                                    (3.6)%          --  %          (26.0)%
                                                          =========       =========       =========

</TABLE>

     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 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 1990 in the amount of approximately  $5.8 million and interest  payments
of  approximately  $3.4  million.  In  addition,  it  is  that  anticipated  the
Cooperative  will file for tax  refunds  for  fiscal  years 1991 and 1992 in the
amount of approximately $3.1 million and interest payments of approximately $0.4
million.  No such  refund  amounts  have  been  reflected  in the  Cooperative's
financial  statements  as of June 25, 1994.  It is  anticipated  that the refund
amounts will be recognized upon receipt.



                                      F-49

<PAGE>



     A benefit has not been  recorded for the net  operating  loss  carryforward
resulting from 1993 operations due to the uncertainties  surrounding utilization
in future years.

     Deferred tax assets have been established for the future tax benefit of the
redemption on non-qualified retains.

     In February 1992, the Financial  Accounting Standards Board issued SFAS No.
109,  "Accounting  for  Income  Taxes,"  and the  Cooperative  has  adopted  the
provisions of this standard as of June 29, 1991. There was no effect on the 1992
provision for income taxes for this  accounting  change as the  Cooperative  was
previously accounting for income taxes in accordance with SFAS 96.

NOTE 6. CAPITALIZATION

     Preferred  Stock.  Preferred  stock  originates  from the conversion at par
value of  retains.  Preferred  stock is  non-voting,  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.  The
preferred  stock is  segregated  by the original year of issue in the records of
the Cooperative.

     The  Cooperative  is entitled to redeem or retire all or any portion of its
outstanding preferred stock, at par value, upon 90 days notice.

     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 7 for common stock  dividend
information.)

     Due to the  uncertainty  surrounding  the  potential  change of  control of
Curtice-Burns  and its  implications to the Integrated  Agreement,  the Board of
Directors,  during 1994,  approved a moratorium  on all  transactions  involving
common stock and waived the  restriction on the  utilization of agent farmers to
satisfy supply  commitments.  As a Merger Agreement  between the Cooperative and
Curtice-Burns was entered into on September 27, 1994, it is anticipated that the
Board of Directors will re-evaluate the above described restrictions.

     At June 25, 1994 and June 26, 1993, there were  outstanding  subscriptions,
at par value, for 9,270 and 24,788 shares of common stock,  respectively.  These
shares are issued as subscription payments are received.

     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.


                                      F-50

<PAGE>



     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.

     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 5.)

     Stabilization Program. Each year a portion of the earnings is available for
the  CMV  stabilization  program.  The  amount  designated  for the  program  is
determined  at the  discretion  of the Board of Directors  based upon the amount
needed to accumulate the maximum authorized, which is 15 percent of the previous
year's CMV of crops  delivered.  In a year when revenues are insufficient to pay
100 percent of CMV, the stabilization program, with Board approval, will provide
for extra  payments to be made up to the amount  previously  designated  for the
program. The amount designated to the program was $8,970,000 at June 25, 1994.

     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.

     Transfers  of  preferred  stock  and  qualified  retained  earnings  can be
arranged  on a  regular  basis  through  the  Buffalo  offices  of First  Albany
Corporation  or  Trubee,  Collins  and  Company,  registered  securities  broker
dealers.  Transfers of preferred  stock can also be arranged on a regular  basis
through the Erie,  Pennsylvania office of Advest,  registered  securities broker
dealer.  There can be no assurance this market will have the necessary volume of
transactions to continue in the future.

NOTE 7. 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.  Preferred
shareholders  are entitled to a dividend of up to 12 percent of the par value of
the stock if declared by the Board.  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 1994 and 1993,  dividends on
preferred stock were paid at a rate of 6.25 and 7.25 percent,  respectively,  of
the par value and  dividends on common stock were paid at a rate of 5 percent of
the par value.

     Subsequent to June 25, 1994,  the  Cooperative  declared a cash dividend of
6.75  percent  of the par value of  preferred  stock and 5.5  percent of the par
value of the common stock, payable on July 15, 1994. These dividends amounted to
$4,914,000 and will appear in the fiscal 1995 Statement of Net Proceeds.

NOTE 8. RESTRUCTURING PROGRAM

The Conceptual Vision and Strategy:

     The  restructuring  program  first  initiated  in fiscal  1993 was based on
Curtice-Burns' new vision of a company smaller in sales but more profitable,  as
measured  by  return on sales and  equity,  and  possessing  the  financial  and
management resources sufficient to drive growth in carefully selected

                                      F-51

<PAGE>



product line markets in which Curtice-Burns can prosper for the long term. Thus,
the strategy was to focus on a more  limited  number of product  lines which now
have a strong, competitive position.

     The  Plan  outlined  in  1993  is to  restructure  the  business  to a more
profitable  base. At the same time, the remaining  businesses were to be managed
to optimize  earnings  growth by  installing  corporate-wide  purchasing,  and a
corporate-wide focus of capital spending.

     The third leg of the strategy  was to  accelerate  Curtice-Burns'  national
sales and distribution programs by executing new product programs in store-brand
retail  dressings,  salsa and chunky soups and the "More Fruit/More  Flavor" pie
filling program.

Execution of the Program:

     The first step of the  restructuring  program was to divest businesses that
were  unprofitable or declining for  Curtice-Burns  but would fit  strategically
with other business portfolios. During fiscal 1993, Curtice-Burns divested Lucca
Frozen Foods. A loss of approximately $2.7 million (before dividing with Pro-Fac
and before taxes) was recognized on this transaction. At the end of fiscal 1993,
Curtice-Burns  wrote down the assets and provided for the expenses to dispose of
the Hiland  potato  chips and meat snacks  businesses  during  fiscal  1994.  On
November 22, 1993,  Curtice-Burns sold certain assets of the Hiland potato chips
business for $2.0 million at closing,  plus  approximately  $1.0 million paid in
installments  over three months.  On February 22, 1994,  Curtice-Burns  sold the
meat snacks business  located in Denver,  Colorado and Albany,  Oregon to Oberto
Sausage Company of Kent, Washington.  Under the agreement,  Oberto has purchased
certain assets and assumed  certain  liabilities  of the meat snacks  operation,
excluding plant, equipment, and trademarks.  Curtice-Burns will lease its Albany
Oregon  manufacturing  facility and equipment and license its trademarks,  trade
names, etc. to Oberto until February 1995, at which time Oberto is contractually
obligated to purchase these assets. The sale of the Hiland potato chips and meat
snacks  businesses did not result in any significant gain or loss in fiscal 1994
after  giving  effect to the  restructuring  charges  recorded  in fiscal  1993;
however, charges of $3.1 million were incurred in fiscal 1994 to adjust previous
estimates. In the fiscal year ended June 26, 1993, Curtice-Burns incurred losses
of $13.2 million from the meat snacks and Hiland potato chips businesses  before
dividing such losses with Pro-Fac and before taxes.

     On November 19, 1993,  Curtice-Burns  sold the oats portion of the National
Oats business for $39 million. The oats business contributed  approximately $1.4
million of  earnings  in fiscal 1993  before  dividing  with  Pro-Fac and before
taxes.  The sale of the oats business  resulted in an approximate  $10.9 million
gain. The popcorn  portion of the National Oats Division was  transferred to the
Comstock Michigan Fruit Division.

     During fiscal 1993 and 1994,  Curtice-Burns  also made staff  reductions in
selected locations throughout Curtice-Burns.  A $1.0 million accrual relating to
such costs was recorded as part of the fiscal 1993 restructuring charge.

     Thus,  a major part of the  restructuring  plan was  successfully  executed
during fiscal 1994.

     As reported above,  Curtice-Burns  incurred restructuring charges in fiscal
1993 of $61.0  million  (before  dividing  such  charges with Pro-Fac and before
taxes),  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 (primarily severance and

                                      F-52

<PAGE>



losses prior to sale) in conjunction with the restructuring  program.  Virtually
all of this charge was a revaluation of assets, rather than cash expense.

     Having  completed  the first phase of the  restructuring  program in fiscal
1993,  the second  phase was  approved by  Curtice-Burns'  Board of Directors in
August 1994.  In  connection  with the second  phase,  the company is evaluating
several  alternatives  regarding the Nalley's  snack food business in the United
States,  including its possible sale to a third party.  A charge,  not to exceed
$12.0 million, before the split with Pro-Fac and before taxes, for this phase of
the  restructuring  program will be recorded  during the first quarter of fiscal
1995.

     With respect to the  potential  sale of the snack food  business,  Curtice-
Burns has signed a letter of intent with Country  Crisp Foods of Salt Lake City,
Utah.  The  letter of intent is  subject  to a number of  conditions,  including
successful  financing  by the  purchaser  and the  negotiation  of a  definitive
purchase  agreement.  Country Crisp, a regional snack food company  operating in
the inter-mountain  states of Colorado,  Utah,  Wyoming,  Idaho,  Nevada and New
Mexico,  will  continue to market the  Nalley's  brand  snacks under a licensing
arrangement with  Curtice-Burns.  If this sale is finalized,  it may result in a
revision to the aforementioned reserve.

NOTE 9. OTHER MATTERS

Harvest States Cooperative:

     In  conjunction  with the sale of the  National  Oats  Division by Curtice-
Burns,  Pro-Fac  terminated the  membership of the Harvest  States  Cooperatives
("Harvest States") in Pro-Fac.  Harvest States was the National Oats Divisions's
only supplier of oats. As a result of this action,  Harvest States filed a claim
against Pro-Fac for, among other things, the receipt of payments for future oats
purchases after the sale of National Oats Division through fiscal year 1995.

     Under an agreement with  Curtice-Burns,  Curtice-Burns  agreed to indemnify
Pro-Fac as to certain  expenses arising out of the termination of the membership
of Harvest States in Pro-Fac.  It was agreed that any settlement  payments would
be deemed an  expense of  Curtice-Burns  under the  division  of  earnings  with
Pro-Fac.  The exact  amount of any  potential  settlement  related to this issue
cannot be estimated at June 25, 1994, but management  does not believe that this
is a material exposure to Curtice-Burns.

Subsequent Events:

     In July 1994, a plant  operated by  Curtice-Burns's  Southern  Frozen Foods
Division,  located in Montezuma,  Georgia, was damaged by fire. The plant itself
is  owned  by  Pro-Fac  and  leased  to  Curtice-Burns  under  the  terms of the
Integrated  Agreement.  Management  is currently in the process of assessing the
extent  of  damage to the  facility.  All  material  costs  associated  with the
facility  repairs and business  interruption are anticipated to be covered under
Curtice-Burns's  insurance  policies.  The Springfield  Bank for Cooperatives is
loss payee on the  property  insurance  policy  under the terms of the  Security
Agreement with lenders. See NOTE 5.

     On September  27,  1994,  and Pro-Fac  Curtice-Burns  entered into a Merger
Agreement  pursuant to which  Pro-Fac will purchase all of the shares of Class A
common stock and Class B common stock of Curtice-Burns  for $19.00 per share, or
approximately $167.0 million in the aggregate. Pro-Fac will immediately commence
a tender offer for all of the shares to be followed, if successful,  by a merger
of a subsidiary of Pro-Fac into Curtice-Burns.


                                      F-53

<PAGE>



Pro-Fac has advised  Curtice-Burns  that it expects to complete its tender offer
on or about November 1, 1994.

NOTE 10. EVENT (UNAUDITED) SUBSEQUENT TO THE DATE OF THE REPORT OF
         INDEPENDENT ACCOUNTANTS

     On November 3, 1994, PF  Acquisition  Corp., a New York  corporation  and a
wholly-owned  subsidiary of Pro-Fac,  consummated  a merger with  Curtice-Burns.
Curtice-Burns  will continue as the surviving  corporation  and has,  therefore,
become  a  wholly-owned   subsidiary  of  Pro-Fac.   In  conjunction   with  the
consummation of this merger,  the disputes between  Curtice-Burns and Pro-Fac as
described in NOTE 2 have been resolved.

     Common  stock  has been  reclassified  due to the  Cooperative's  potential
obligation  to repurchase  stock from members who become  ineligible to own such
stock. Management believes that the occurrence of such events is remote.



                                      F-54

<PAGE>



The interim  financial  statements  contained  herein are unaudited,  but in the
opinion of the management of the Cooperative include all adjustments (consisting
only of  normal  recurring  adjustments  and  the  effects  of the  acquisition)
necessary  for a fair  presentation  of the  results  of  operations  for  these
periods.  The results of operations for the interim  periods are not necessarily
indicative  of the  results  of  operations  for the  full  year,  nor are  they
comparable to prior periods due to the effects of the acquisition.

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

<TABLE>
<CAPTION>
(Dollars in Thousands)

                                                            Nine Months Ended
                                                        -----------------------
                                                          3/25/95      3/26/94
                                                        ---------     ---------
<S>                                                     <C>           <C>      
Net sales                                               $ 347,069     $  58,423
Cost of sales                                             257,458        58,423
                                                        ---------     ---------
Gross profit                                               89,611          --
Share of Curtice-Burns earnings
   prior to acquisition                                     5,137        14,990
Interest income from Curtice-Burns
   prior to acquisition                                     6,102        11,992
Other selling, general, and
   administrative (expenses)/income                       (66,608)          648
                                                        ---------     ---------
Operating income                                           32,242        27,630
Interest expense                                          (20,603)       (8,998)
                                                        ---------     ---------
Income before taxes, dividends
   and allocation of net proceeds                          13,639        18,632
Tax benefit/(provision)                                     4,293          (100)
                                                        ---------     ---------
Net income (net proceeds)                               $  17,932     $  18,532
                                                        =========     =========

Allocation of Net Proceeds:
   Net income                                           $  17,932     $  18,532
   Dividends on common and preferred stock                 (4,914)       (4,390)
                                                        ---------     ---------
   Net proceeds                                            13,018        14,142
   Allocation to earned surplus                            (9,808)       (2,147)
                                                        ---------     ---------
   Net proceeds available to members                    $   3,210     $  11,995
                                                        =========     =========

Allocation of net proceeds available to members:
   Estimated to be paid currently                       $     597     $   2,308
   Qualified retains                                        2,388         9,229
   Non-qualified retains                                      225           458
                                                        ---------     ---------
   Net proceeds available to members                    $   3,210     $  11,995
                                                        =========     =========
</TABLE>

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




                                      F-55

<PAGE>



Pro-Fac Cooperative, Inc.
Consolidated Balance Sheet

<TABLE>
<CAPTION>

(Dollars in Thousands)

                                     ASSETS

                                                                3/25/95      6/25/94     3/26/94
                                                               ---------   ---------   ---------
<S>                                                           <C>           <C>         <C>
Current assets:
   Cash                                                        $   5,294   $      10   $      63
   Accounts receivable, trade, net                                58,813        --          --
   Accounts receivable, other                                      6,415          68          24
   Receivable from Curtice-Burns Foods, Inc.                        --        11,197      15,469
   Current portion of long-term loans receivable
      from Curtice-Burns Foods, Inc.                                --        14,000      14,000
   Current portion of investment in direct
      financing leases                                              --        17,645      21,184
   Current portion of investment in Bank                            --         1,324       1,340
   Inventories:
      Finished goods                                             136,915        --          --
      Materials and supplies                                      54,755        --          --
                                                               ---------   ---------   ---------
         Total inventories                                       191,670        --          --
                                                               ---------   ---------   ---------
   Current deferred taxes receivable                               8,461        --          --
   Income taxes receivable                                         1,085        --          --
   Prepaid manufacturing expense                                   5,062        --          --
   Prepaid expenses                                                5,911       2,464       1,722
                                                               ---------   ---------   ---------
         Total current assets                                    282,711      46,708      53,802
Goodwill and other intangible assets, net                         93,793        --          --
Property, plant, and equipment, net                              272,960        --          --
Long-term portion of investment in direct
   financing leases                                                 --       123,677     118,677
Long-term loans receivable from Curtice-Burns Foods, Inc.           --        78,040      86,262
Investment in Bank                                                22,907      19,632      19,356
Deferred tax benefit                                                --         2,623       2,170
Finance receivable related to intangibles                           --        24,909      25,331
Assets held for resale                                             5,406        --          --
Other assets                                                      24,909         462         248
                                                               ---------   ---------   ---------
         Total assets                                          $ 702,686   $ 296,051   $ 305,846
                                                               =========   =========   =========
</TABLE>

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

                                      F-56

<PAGE>



Pro-Fac Cooperative, Inc.
Consolidated Balance Sheet (Continued)

<TABLE>
<CAPTION>

(Dollars in Thousands)

                                LIABILITIES AND
                   SHAREHOLDERS' AND MEMBERS' CAPITALIZATION

                                                                                               3/25/95       6/25/94        3/26/94
                                                                                              --------      --------       --------

<S>                                          <C>             <C>              <C>             <C>           <C>            <C>     
Current liabilities:
   Notes payable                                                                              $ 66,000      $ 11,500       $ 19,500
   Accounts payable                                                                             44,430           617            396
   Accrued employee compensation                                                                 9,925            --             --
   Other accrued expenses                                                                       24,819         2,536          3,226
   Current portion of obligations under capital leases                                             785            --             --
   Income taxes payable                                                                             --           668            190
   Current portion of long-term debt                                                             8,007        14,000         14,000
   Amounts due members                                                                          14,490        15,327         16,425
                                                                                              --------      --------       --------
         Total current liabilities                                                             168,456        44,648         53,737
Deferred income taxes                                                                           53,746            --             --
Obligations under capital leases                                                                 1,296            --             --
Long-term debt                                                                                 165,438       127,134        133,014
Senior subordinated notes                                                                      160,000            --             --
Other non-current liabilities                                                                   18,443           504            484
Commitments and contingencies
Common stock, par value $5, authorized -
   5,000,000 shares

                                              3/25/95         6/25/94         3/26/94
                                              -------         -------         -------

Shares issued                                2,043,493       2,056,878       2,066,585
Shares subscribed                                2,432           9,270           9,679
                                             ---------       ---------       ---------
         Total subscribed and issued         2,045,925       2,066,148       2,076,264
Less subscriptions receivable in
   installments                                 (2,432)         (9,270)         (9,679)
                                             ---------       ---------       --------- 
                                             2,043,493       2,056,878       2,066,585          10,217        10,284         10,335
                                             =========       =========       =========                                             

Shareholders' and members' capitalization:
   Retained earnings allocated to members                                                       30,749        36,924         33,719
   Non-qualified allocation to members                                                           3,765         7,454          6,162
   Preferred stock, par value $25, authorized -
      5,000,000 shares; issued and outstanding -
         3,043,325, 2,576,720 and 2,576,720, respectively                                       76,083        64,418         64,418

   Earned surplus                                                                               14,493         4,685          3,977
                                                                                              --------      --------       --------
         Total shareholders' and members' capitalization                                       125,090       113,481        108,276
                                                                                              --------      --------       --------
         Total liabilities and capitalization                                                 $702,686      $296,051       $305,846
                                                                                              ========      ========       ========
</TABLE>

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

                                      F-57

<PAGE>



Pro-Fac Cooperative Inc.
Consolidated Statement of Cash Flows

<TABLE>
<CAPTION>

(Dollars in Thousands)

                                                                    Nine Months Ended
                                                               ------------------------
                                                                3/25/95       3/26/94
                                                               ----------    ----------
<S>                                                            <C>           <C>       
Cash flows from operating activities:
   Net income                                                  $   17,932    $   18,532
   Amount payable to members currently                               (597)       (2,308)
   Adjustments  to  reconcile  net  income  to net cash 
    provided  by  operating activities:
          Amortization of goodwill and other intangibles            1,020          --
          Depreciation                                              9,774          --
          Deferred tax                                             (2,569)         --
          Equity in undistributed earnings of the Bank             (1,288)       (1,541)
   Change in assets and liabilities:
       Accounts receivable                                         14,170             1
       Inventories                                                 34,550          --
       Accounts payable and accrued expenses                      (32,063)         (416)
       Amounts due to members                                        (837)        1,900
       Federal and state taxes refundable                          (5,096)          260
       Other assets and liabilities                                (5,300        (1,115)
                                                               ----------    ----------
Net cash provided by operating activities                          29,696        15,313
                                                               ----------    ----------
Cash flows from investing activities:
   Due from Curtice-Burns, net                                     87,352       (11,970)
   Return from direct investment in financing leases              141,322        33,652
   Investment in Bank                                              20,785        (1,169)
   Finance receivable related to intangibles                       24,909         1,214
   Purchase of property, plant, and equipment                      (9,433)         --
   Proceeds from disposals of property, plant, and equipment        1,239          --
   Cash paid for acquisition                                     (136,289)         --
                                                               ----------    ----------
Net cash provided by investing activities                         129,885        21,727
                                                               ----------    ----------
Cash flows from financing activities:
   Proceeds from issuance of short-term debt                       38,500         7,500
   Payments on short-term debt                                    (49,227)         --
   Payments on long-term debt                                    (137,777)      (36,986)
   Repurchase of common stock, net of issuances                       (67)       (3,120)
   Cash portion of non-qualified conversion                          (802)         --
   Cash paid in lieu of fractional shares                             (10)         --
   Cash dividends paid                                             (4,914)       (4,390)
                                                               ----------    ----------
Net cash used in financing activities                            (154,297)      (36,996)
                                                               ----------    ----------
Net change in cash                                                  5,284            44
Cash at beginning of period                                            10            19
                                                               ----------    ----------
Cash at end of period                                          $    5,294    $       63
                                                               ==========    ==========
</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-58

<PAGE>



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

<TABLE>
<CAPTION>


(Dollars in Thousands)
                                                                   Nine Months Ended
                                                               ------------------------
                                                                 3/25/95       3/26/94
                                                               ----------    ----------

<S>                                                            <C>           <C>       
 Supplemental  Disclosure of Cash Flow Information 
   Cash  paid/(received)  during the year for:
       Interest                                                $   19,140    $    8,998
                                                               ==========    ==========
       Income taxes, net                                       $      (45)   $     (180)
                                                               ==========    ==========
   Cash paid for the acquisition of Curtice-Burns
       Accounts receivable                                         79,330
       Inventories                                                226,220
       Investment in Bank                                          21,448
       Other assets                                                40,713
       Goodwill and other intangible assets                        94,813
       Fixed assets                                               270,443
       Accounts payable and accrued expenses                     (125,087)
       Short-term debt                                            (72,562)
       Long-term debt                                            (170,088)
       Subordinated notes                                        (160,000)
       Deferred tax liability                                     (50,477)
       Other liabilities                                          (18,464)
                                                               ----------
                                                               $  136,289
                                                               ----------
                                                               ----------
Supplemental Schedule of Non-Cash Investing and Financing Activities:
   Conversion of retains to preferred stock                    $   11,665    $    4,948
                                                               ==========    ==========
   Receivables from Curtice-Burns forgiven in the acquisition:
       Due from Curtice-Burns for short- and long-term debt    $  151,088
       Investment in direct-financing lease                       129,978
       Investment in the Bank                                      21,448
       Finance receivable related to intangibles                   24,486

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

                                      F-59

<PAGE>



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


NOTE 1. SUMMARY OF ACCOUNTING POLICIES

     The  accompanying  unaudited  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

     The financial  statements  of Pro-Fac  include the results of operations of
Curtice-Burns  from November 3, 1994, the  acquisition  date,  through March 25,
1995,  the fiscal  quarter  end (see NOTE 3). The  fiscal  year of Pro-Fac  will
correspond  with that of  Curtice-Burns  and will end on June 24, 1995, the last
Saturday in June.

                                 Consolidation

     The consolidated  financial statements include Pro-Fac and its wholly-owned
subsidiaries after elimination of intercompany transactions and balances.

                                  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.

                     Investment in CoBank, ACB ("the Bank")

     The  Cooperative's  investment  in the Bank is required  as a condition  of
borrowing,  the amount of investment equal to a percentage of average borrowings
over a five-year period. These securities are not physically issued by the Bank,
but the  Cooperative is notified as to their monetary  value.  The investment is
carried  at cost plus a share of the  undistributed  earnings  of the Bank (that
portion of patronage refunds not distributed currently in cash).

                             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
"Accrued/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 resale are  separately  classified  on the balance
sheet and represent  fixed assets not currently  used in, nor planned to be used
in, the business operations of the Company.

     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-60

<PAGE>



                                  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  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."

                                    Pension

     Pro-Fac's  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 Pro-Fac 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,  Curtice-Burns  adopted  the SFAS No.  112,  "Employers'
Accounting for Postemployment Benefits," with no material 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 at net of  accumulated  amortization,  are  amortized on a  straight-line
basis over periods ranging to 35 years.  Pro-Fac  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
undiscounted future cash flows and the carrying value of goodwill.

     Goodwill  resulting  from the  purchase  of  Curtice-Burns  by  Pro-Fac  of
approximately  $94.8 million is being amortized on a straight line basis over 35
years. See NOTE 3.

                           Environmental Expenditures

     Environmental  expenditures that pertain to current operations are expensed
or capitalized  consistent with Pro-Fac'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.

                                Reclassification

     Certain items for the three and nine months ending March 26, 1994 have been
reclassified to conform with the current year presentations.

                                      F-61

<PAGE>



                        Earnings Per Share Data Omitted

     Net income or net  proceeds  per share  amounts are not  presented  because
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.

           Accounting for the Impairment of Long-Lived Assets and for
                      Long-Lived Assets to be Disposed Of

     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.

NOTE 2. AGREEMENTS WITH CURTICE-BURNS

     On  November 3, 1994  Curtice-Burns  was  acquired by Pro-Fac.  Pro-Fac and
Curtice-Burns  were  established  together  in the early  1960's and before Pro-
Fac's recent  acquisition  of  Curtice-Burns,  had a  long-standing  contractual
relationship under the Integrated Agreement, and similar predecessor agreements.
The Integrated  Agreement,  which has been  superseded by the Pro- Fac Marketing
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 Curtice-Burns  and provided a sharing
of income  and losses  between  Curtice-Burns  and  Pro-Fac.  Under the  Pro-Fac
Marketing  Agreement,  Pro-Fac and Curtice-Burns 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  Curtice-Burns  at
acquisition  primarily  included the  cancellation of  indebtedness  and capital
lease   obligations.   Payments  by   Curtice-Burns  to  Pro-Fac  for  interest,
amortization, and lease financing payments ceased as of November 3, 1994.

     Amounts  received by Pro-Fac from  Curtice-Burns  under both Agreements for
the nine months  ended March 25,  1995 and March 26,  1994  include:  commercial
market value of crops delivered, $56.1 million and $58.4 million,  respectively;
interest income,  $6.1 million and $12.0 million,  respectively;  and additional
proceeds  from  profit  sharing  provisions,  $8.4  million  and $15.0  million,
respectively.  During  fiscal 1993 a dispute  arose  between  Curtice-Burns  and
Pro-Fac  regarding  the sharing of certain  losses  incurred  in  Curtice-Burns'
restructuring program. As part of the merger, such dispute was resolved.

NOTE 3. CHANGE IN CONTROL OF CURTICE-BURNS

     In 1993,  Curtice-Burns'  management and Board of Directors began exploring
several strategic  alternatives for Curtice-Burns,  including a possible sale of
all the  equity  of  Curtice-Burns.  Those  activities  ultimately  resulted  in
Curtice-Burns  entering  into an  Agreement  and Plan of Merger with Pro-Fac and
PFAC on  September  27, 1994 (the  "Merger  Agreement").  Pursuant to the Merger
Agreement, on October 4, 1994, Pro-Fac initiated a

                                      F-62

<PAGE>



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

     Prior to November 3, 1994,  Curtice-Burns  expensed  $2.2 million of legal,
accounting,  investment  banking  and other  expenses  relative to the change of
control issue. In recognizing  these expenses,  Curtice-Burns  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 recording the  transaction,  approximately  $121.6 million was added to fixed
asset  values to bring the assets up to  appraised  fair market  value,  and the
asset lives were adjusted to lives deemed  appropriate for assets acquired.  The
resulting annual  depreciation  will  approximate  $23.3 million on all existing
assets at the  appraised  values.  In addition,  approximately  $94.8 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  $45.1
million for  deferred  tax  adjustments  to properly  reflect the effects of the
acquisition in accordance with the Statement of Financial  Accounting  Standards
("SFAS")  No.  109,   "Accounting  for  Income  Taxes."  The  resulting   annual
amortization  of goodwill  and other  intangible  assets will  approximate  $2.7
million for goodwill and other  intangible  assets using a 35-year  amortization
period.  For  purposes of preparing  these  financial  statements a  preliminary
allocation of the purchase price has been made. Future  adjustments will be made
to this allocation based upon the final asset appraisals and analyses.

     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 Curtice-Burns.

     Following,  in  capsule  form,  is the  consolidated  unaudited  results of
operations of  Curtice-Burns  Foods for the nine months ended March 25, 1995 and
March 26, 1994,  assuming the acquisition by Pro-Fac took place at the beginning
of the 1994 fiscal year.


</TABLE>
<TABLE>
<CAPTION>
(In Millions)

                                                Nine Months Ended
                                                   (Unaudited)
                                 ------------------------------------------------
                                     March 25, 1995             March 26, 1994
                                 -----------------------   ----------------------
                                 As Reported  Pro Forma    As Reported  Pro Forma
                                 -----------  ---------    -----------  ---------
<S>                                <C>          <C>          <C>         <C>   
Net sales                          $347.1       $573.2       $58.4       $642.8
Income before taxes                $ 13.6       $ 11.1       $18.6       $ 25.1
Net income                         $ 17.9       $ 13.0       $18.5       $ 17.4

</TABLE>


                                      F-63

<PAGE>



NOTE 4. DISPOSALS/POTENTIAL DISPOSAL

                                   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 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 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.  There
was no material  gain or loss on this  transaction  after  taking into account a
restructuring charge recorded in the first quarter of fiscal 1995.

                               Potential Disposal

     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
management group within its Canadian division.

     The sale agreements are being negotiated and are subject to Board approval.
For the nine  months  ended  March 25,  1995,  net sales were  $30.1  millon and
operating income was breakeven. The net assets employed, which have not yet been
classified as being held for resale, are $9.3 million as of March 25, 1995.

     Nalley's  Canada Ltd. is Western  Canada's  largest  snack food company and
also competes in the salad  dressing,  canned meat, and pickle  categories.  The
buyers intend to close the salad  dressing  plant but would  continue to operate
its snack food plant.  The  Company's  Nalley's U.S.  Division  would provide to
Nalley's Canada Ltd., through a supply agreement,  those products which would no
longer be manufactured in Canada through. If this sale is finalized, it would be
in late June or early July 1995 with no significant gain or loss to the Company.

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

     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 the first three  months of
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.


                                      F-64

<PAGE>



NOTE 5. DEBT

                  Historical Funding and Capital Expenditures

     The operations of the Company historically have been funded with cash flows
generated  by  operations,  borrowings  from Pro-Fac  (which in turn  borrowed a
portion of these  funds  from the  Bank),  and  borrowings  under the  Company's
seasonal  facility  with a  syndicate  of  commercial  lenders  led by The Chase
Manhattan  Bank,  N.A.  Pro-Fac and the Company had available  seasonal lines of
credit of $100.0 million through September 1993, $86.0 million through September
1994,  and $96.0 million  thereafter.  The maximum  borrowing on those  seasonal
lines during fiscal 1994 was $81.0 million, while the average amount outstanding
during such year totaled approximately $51.5 million. The balance outstanding at
November 3, 1994 was $83.5 million.  These borrowings were repaid simultaneously
with the  consummation of the acquisition of the Company by Pro-Fac and replaced
by the New Credit Agreement.

                              New Credit Agreement

     The Bank has provided the Company,  subject to the terms and conditions set
out in the New Credit Agreement, 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 Bank also has provided the Company, subject to the terms and conditions
set out in the New Credit  Agreement,  with  seasonal  financing  of up to $86.0
million and a $10.0 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."

     Guarantees  and  Security.  All  obligations  under the Bank  Facility  are
guaranteed by Pro-Fac and the Subsidiary  Guarantors.  The Company's obligations
under the Bank Facility and Pro-Fac's and the Subsidiary Guarantor's 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 (x) the relevant London  interbank  offered rate plus
1.75  percent,  (y) the  relevant  prime  rate minus  0.25  percent,  or (z) 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 that
portion of the  Acquisition  Facility is  estimated to equal  approximately  8.3
percent per annum for the period from November 3, 1994 through May 1, 1995.

     Maturity.  Borrowings  of $80.0  million under the Term Loan portion of the
Acquisition Facility are payable in 20 equal, semi-annual installments beginning
in May  1995.  These  installments  are  equivalent  to $8.0  million  per year.
Borrowings of up to an additional  $120.0  million under the Term- Loan Facility
portion of the Acquisition Facility are payable during the

                                      F-65

<PAGE>



first five years of the facility in annual  installments  on September 1 of each
year,  in an amount  equal to the "annual cash sweep" for the  preceding  fiscal
year, as defined in the Acquisition  Facility.  The Company will be permitted to
pay and reborrow funds under the Term-Loan  Facility,  subject to limitations on
the amount reborrowed and the other terms of the Acquisition Facility. Beginning
in the year 2000,  the balance of the Term- Loan Facility will be payable in ten
equal, semi-annual installments.

     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 before the end of fiscal 1995, the  borrowings  under the Seasonal
Facility must be zero. The  Letter-of-Credit  Facility provides for the issuance
of letters of credit through October 1995.

     Certain  Covenants.  The Pro-Fac  Bank  Guarantee  requires  Pro-Fac,  on a
consolidated basis: to achieve an adjusted  cash-flow-coverage  ratio at the end
of  fiscal  1995 of at least  1.0 to 1.0  and,  at the end of each  fiscal  year
thereafter,  of at least 1.1 to 1.0; to maintain a minimum working capital of at
least $100.0 million for each fiscal year (beginning with the fiscal year ending
June 30,  1995);  and to  maintain  a minimum  long-term  debt to  equity  ratio
(measured  at each  month-end)  of 3.1 to 1.0 from the Closing  Date through May
1995, 2.8 to 1.0 from June 30, 1995 through May 1996, and declining over time to
1.8 to 1.0 at June 30,  2001 and  thereafter.  In  addition,  the  Pro-Fac  Bank
Guarantee  requires  Pro-Fac on a consolidated  basis to maintain a consolidated
total net worth of not less than 15 percent of total  assets for each  month-end
until July 2000,  and 20  percent  thereafter,  and at least 19 percent of total
assets at the fiscal years ending June 1995 and 1996, increasing over time to at
least 25 percent of total  assets at the fiscal  year  ending June 2001 and each
fiscal year thereafter. The Bank Facility and the Pro-Fac Bank Guarantee contain
additional  restrictions  and obligations on Pro-Fac and the Company,  including
(i) restrictions on the ability to declare or pay dividends or repurchase stock,
(ii)  limitations  on the  incurrence  of  debt or  prepayment  of  debt,  (iii)
limitations on debt, investments,  acquisitions,  capital expenditures and asset
sales,  and (iv)  requiring  maintenance  of  properties  and  insurance and the
delivery of  information,  financial  and  otherwise.  Management  believes  the
Company is in compliance with all restrictions and requirements  under the terms
of the borrowing agreement.

                    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   unconditionally   guaranteed   by   the   Guarantors   on  a
senior-subordinated   basis,  with  each  such  guarantee  subordinated  to  the
Guarantors'  respective  guarantees of the  obligations of the Company under the
New Credit Agreement and all other Senior Indebtedness of the Guarantors.

     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.

                                      F-66

<PAGE>



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.
Senior  Indebtedness  of the Company  includes the short- and long-term debt due
the  Bank  as well as  approximately  $1.7  million  of  supplemental  executive
retirement benefits.

     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.

NOTE 6. OTHER MATTERS

                              Favorable Tax Ruling

     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 status is retroactive to fiscal year
1986  and was  anticipated  to  apply to  future  years as long as there  was no
significant change in the way in which the Cooperative operates. The acquisition
of Curtice-Burns was a significant  change in the way in which Pro-Fac operates;
therefore, this exempt status ceased as of November 3, 1994. In conjunction with
this ruling,  the Cooperative has filed for tax refunds for fiscal years 1986 to
1990 in the amount of  approximately  $5.8  million  and  interest  payments  of
approximately  $4.0 million.  In addition,  the  Cooperative has filed for a tax
refund  for fiscal  year 1991 and will soon be filing a refund  claim for fiscal
1992 for  approximately  $3.1 million and interest payments of approximately $.5
million.  No such  refund  amounts  have  been  reflected  in the  Cooperative's
financial  statements  as of March 25, 1995. It is  anticipated  that the refund
amounts will be recognized upon receipt.

      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  due  to the  acquisition  of  Curtice-Burns,
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.

                                 Contingencies

     In  conjunction  with the sale of the  National  Oats  Division by Curtice-
Burns,  Pro-Fac  terminated  the  membership of the Harvest  States  Cooperative
("Harvest  States") in Pro-Fac.  Harvest States was the National Oats Division's
only supplier of oats. As a result of this action,  Harvest States filed a claim
against Pro-Fac for, among other things, the receipt of payments for future oats
purchases after the sale of National Oats Division  through fiscal year 1995. In
April 1995,  a  settlement  was reached  with  Harvest  States  resulting  in no
material cost to Pro-Fac.


                                      F-67

<PAGE>


     A grower has filed suit against  Curtice-Burns  for damages  resulting from
defective seed which was purchased from the Southern Frozen Foods Division.  The
lawsuit  alleges  that the  defective  seed  resulted  in the loss of crops  and
acreage use for a growing season,  and the grower is seeking  approximately $1.0
million in damages.  Management believes this claim is without merit and intends
to vigorously defend its position.  As the amount of damages is neither probable
nor reasonably estimable, no accrual for loss has been included in the financial
statements.  In addition,  management  anticipates  that all  material  costs of
settlement, if incurred, will be covered under its insurance policies.

                                  Commitments

     Curtice-Burns' 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.

                                   Fire Claim

     In July 1994,  a plant  operated by  Curtice-Burns'  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 Curtice-Burns' insurance policies.  During the first quarter
of fiscal 1995, a $6.5  million  gain (before  dividing  with Pro-Fac and before
taxes) was recorded by Curtice-Burns representing the insurance proceeds for the
replacement  value in excess of the  depreciated  book value of the building and
equipment  destroyed  in  this  fire.  It  is  expected  the  facility  will  be
operational in the fourth quarter of fiscal 1995.

                                      F-68


<PAGE>
                                    PART II

                     Information Not Required in Prospectus

ITEM 13.          OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The expenses in connection with the issuance and distribution of the
securities being registered are as follows:
<TABLE>
<CAPTION>

<S>                                                                              <C>       
         Filing fee for Registration Statement                                   $ 3,620.70
         Legal fees and expenses                                                  10,000.00*
         Accounting fees and expenses                                             15,000.00*
         Blue sky fees and expenses                                               10,000.00*
         Taxes                                                                      None
         Transfer agents' fees                                                      None
         Printing and engraving                                                    4,000.00*
         Miscellaneous                                                             3,000.00*
            Total                                                                $45,620.70*
</TABLE>

         *Estimated

ITEM 14.          INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Sections 721 through 727 of the New York Business Corporation Law
permit the registrant to indemnify its officers and directors against
liabilities under certain circumstances.  Section 726 of the New York
Business Corporation Law allows the registrant to purchase and maintain
insurance to indemnify (i) the registrant for any obligation which it incurs
as a result of the indemnification of directors and officers, (ii) directors
and officers in instances in which they may be indemnified by the
registrant, and (iii) directors and officers in instances in which they may
not otherwise be indemnified by the registrant provided the contract of
insurance covering such directors and officers provides, in a manner
acceptable to the superintendent of insurance of the State of New York, for
a retention amount and for co-insurance.  Notwithstanding the foregoing, no
such insurance may provide for any payment, other than cost of defense, to
or on behalf of any director or officer (i) if a judgment or other final
adjudication adverse to the insured director or officer establishes that his
acts of active and deliberate dishonesty were material to the cause of
action so adjudicated, or that he personally gained in fact a financial
profit or other advantage to which he was not legally entitled or (ii) in
relation to any risk the insurance of which is prohibited under the
insurance law of the State of New York. As permitted by law, the registrant
has obtained a policy of directors and officers liability and corporation
reimbursement insurance, which is due for renewal on July 1, 1995.

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

         Between October 1, 1992 and November 3, 1994, the registrant issued
the following securities in unregistered transactions:
<TABLE>
<CAPTION>
<S>                                                <C>                                  <C>       
         Common Stock                       March, 1993                                    700 shares
                                            April, 1993                                  9,730 shares

         Preferred Stock                    Dec., 1992                                 188,073 shares
                                            March, 1993                                 49,292 shares
                                            Dec., 1993                                 197,913 shares
                                            Sept., 1994                                 46,884 shares

         Retains                            Sept., 1993                               $ 4,809,458
                                            Sept., 1994                               $14,177,977
</TABLE>




                                      II-1
<PAGE>

Because, during such period, registrant was a farmer's cooperative
organization exempt from tax under Section 521 of the Internal Revenue Code,
all such issuances were exempt from registration under Section 3(a)(5)(B)(i)
of the Securities Act of 1933.

         Subsequent to November 3, 1994, the registrant issued 342,101 shares
of preferred stock in exchange for maturing retains in December, 1994 and
77,620 shares of preferred stock in exchange for maturing retains in
January, 1995.  Such issuances were exempt from registration under Section
3(a)(9) of the Securities Act of 1933.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

   (a) Exhibits:

<TABLE>
<CAPTION>
         Exhibit
         Number                    Description            
         -------          ----------------------------------------
        <S>               <C>                                        
         3.1              Certificate of Incorporation of Pro-Fac.

         3.2              Bylaws of Pro-Fac.

         5                Opinion and Consent of Harris Beach & Wilcox, LLP.

         10.1*            Indenture, dated as of November 3, 1994 (the "Inden-
                          ture"), among PFAC, Pro-Fac and IBJ Schroder Bank & Trust
                          Company ("IBJ"), as Trustee, as amended by First
                          Supplemental Indenture, dated as of November 3, 1994,
                          each with respect to Curtice-Burns' 12 1/4% Senior
                          Subordinated Notes due 2005 (the "Notes").

         10.2*            Term Loan, Term Loan Facility and Seasonal Loan
                          Agreement, dated as of November 3, 1994, among
                          Springfield Bank for Cooperatives (the "Bank"),
                          Curtice-Burns and PFAC.

         10.3*            Parent Guaranty, dated as of November 3, 1994, by Pro-Fac
                          in favor of the Bank.

         10.4*            Parent Security Agreement, dated as of November 3, 1994
                          between Pro-Fac and the Bank.

         10.5*            Mortgage, Open End Mortgage, Deed of Trust, Trust Deed,
                          Deed to Secure Debt, Purchase Money Mortgage, Assignment, 
                          Security Agreement and Financing Statement dated November
                          3, 1994 among PFAC, Curtice-Burns and the Bank.

         10.6*            Marketing and Facilitation Agreement, dated as of No-
                          vember 3, 1994, between Pro-Fac and Curtice-Burns.

         10.7*            Management Incentive Plan, as amended.

         10.8*            Supplemental Executive Retirement Plan, as amended.

         10.9*            Key Executive Severance Plan, as amended.

         10.10*           Master Salaried Retirement Plan, as amended.

         10.11*           Non-Qualified Profit Sharing Plan, as amended.

         10.12*           Excess Benefit Retirement Plan.
</TABLE>



                                      II-2
<PAGE>

<TABLE>
<CAPTION>
        Exhibit
        Number                           Description         
        ------            ------------------------------------------------------
       <S>               <C>                                                  
         10.13            Modification of Term Loan, Term Loan Facility, and
                          Seasonal Loan Agreement, dated as of January 26, 1995,
                          between Curtice Burns and the Bank.

         10.14            Second Amendment to Non-Qualified Profit Sharing Plan.

         12               Computation of Ratio of Earnings to Fixed Charges and
                          Preferred Dividends.

         21.1*            List of Subsidiaries.

         23.1             Consent of Price Waterhouse LLP, independent accountants,
                          relating to the financial statements of Pro-Fac.

         23.2             Consent of Price Waterhouse LLP, independent accountants,
                          relating to the consolidated financial statements of
                          Curtice-Burns.

         23.3             Consent of Harris Beach & Wilcox, LLP (included in
                          Exhibit 5).
</TABLE>

*  Incorporated by reference from Registration Statement No. 33-56517, as
   amended.

   (b)   Financial Statement Schedules:

              Curtice-Burns

<TABLE>
<CAPTION>
         Schedule Reference                   Schedule Description
         ------------------                   --------------------
         <S>                                  <C>
         Schedule VIII                        Valuation and Qualifying Accounts
</TABLE>

      All other schedules of the Company and Pro-Fac for which provision is 
made in the applicable accounting regulations of the Securities and Exchange
Commission are not required, are inapplicable or have been disclosed in the
notes to the consolidated financial statements and therefore have been
omitted.

ITEM 17.       UNDERTAKINGS

      The Registrant hereby undertakes:

               (1)      To file, during any period in which offers or sales are
                        being made, a post-effective amendment to this
                        registration statement:


                        (i)    To include any prospectus required by Section
                               10(a)(3) of the Securities Act of 1933;


                       (ii)    To reflect in the prospectus any facts or event
                               arising after the effective date of this
                               registration (or the most recent post-effective
                               amendment hereof) which, individually or in the
                               aggregate, represent a fundamental change in the
                               information set forth in this registration
                               statement;



                                      II-3
<PAGE>

               (2)      That, for the purpose of determining any liability under
                        the Securities Act of 1933, each such post-effective
                        amendment shall be deemed to be a new registration
                        statement relating to the securities offered therein,
                        and the offering of such securities at that time shall
                        be deemed to be the initial bona fide offering thereof.



               (3)      To remove from registration by means of a post-effective
                        amendment any of the securities being registered which
                        remain unsold at the termination of the offering.

               (4)      Insofar as indemnification for liabilities arising under
                        the Securities Act of 1933 may be permitted to
                        directors, officers and controlling persons of the
                        Registrant pursuant to the foregoing provisions, or
                        otherwise, the Registrant has been advised that in the
                        opinion of the Securities and Exchange Commission such
                        indemnification is against public policy as expressed in
                        the Securities Act and is, therefore, unenforceable. In
                        the event that a claim for indemnification against such
                        liabilities (other than the payment by the Registrant of
                        expenses incurred or paid by a director, officer or
                        controlling person of the Registrant in the successful
                        defense of any action, suit or proceeding) is asserted
                        by such director, officer or controlling person in
                        connection with the securities being registered, the
                        Registrant will, unless in the opinion of its counsel
                        the matter has been settled by controlling precedent,
                        submit to a court of appropriate jurisdiction the
                        question whether such indemnification by it is against
                        public policy as expressed in the Act and will be
                        governed by the final adjudication of such issue.




                                      II-4
<PAGE>


                                   SIGNATURE



             Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-1 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Rochester, State of New York, on
the 18th day of May, 1995.


                                               PRO-FAC COOPERATIVE, INC.



                                        BY:    /s/William D. Rice         
                                               William D. Rice     
                                               Assistant Treasurer




                               POWER OF ATTORNEY


             KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints Stephen R. Wright and William D.
Rice, and each of them, his true and lawful Attorneys-in-Fact and Agents,
with full power of substitution and resubstitution, for him and in his name,
place and stead, in any and all capacities, to sign any and all amendments
(including post-effective amendments) to this Registration Statement and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-Fact and agents, and each of them, full power and authority to
do and perform each and every act and thing requisite or necessary to be
done in and about the premises, as fully to all intents and purposes as he
might or could do in person, hereby ratifying and confirming all that said
attorneys-in-Fact and agents or any of them, or their or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.




                                      II-5
<PAGE>

      Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

       SIGNATURE                                                                  TITLE                                     DATE
- -------------------------                                               ---------------------------                    -------------

<S>                                                                      <C>                                           <C> 
/s/Bruce R. Fox                                                           President and Director                        May 19, 1995
- ------------------------- 
(BRUCE R. FOX)


/s/Albert P. Fazio                                                        Vice President and Director                   May 19, 1995
- ------------------------- 
(ALBERT P. FAZIO)


/s/Steven D. Koinzan                                                      Treasurer and Director                        May 22, 1995
- ------------------------- 
(STEVEN D. KOINZAN)


/s/Tommy R. Croner                                                        Secretary and Director                        May 19, 1995
- ------------------------- 
(TOMMY R. CRONER)


/s/Dale W. Burmeister                                                     Director                                      May 19, 1995
- ------------------------- 
(DALE W. BURMEISTER)


/s/Robert V. Call, Jr.                                                    Director                                      May 19, 1995
- ------------------------- 
(ROBERT V. CALL, JR.)


/s/Glen Lee Chase                                                         Director                                      May 22, 1995
- ------------------------- 
(GLEN LEE CHASE)


                                                                          Director                                            , 1995
- ------------------------- 
(KENNETH A. MATTINGLY)


/s/Allan D. Mitchell                                                      Director                                      May 19, 1995
- ------------------------- 
(ALLAN D. MITCHELL)


/s/Allan W. Overhiser                                                     Director                                      May 20, 1995
- ------------------------- 
(ALLAN W. OVERHISER)


/s/Paul E. Roe                                                            Director                                      May 20, 1995
- ------------------------- 
(PAUL E. ROE)


/s/Edward L. Whitaker                                                     Director                                      May 23, 1995
- ------------------------- 
(EDWARD L. WHITAKER)


/s/Stephen R. Wright                                                      General Manager                               May 18, 1995
- ------------------------- 
(STEPHEN R. WRIGHT)                                                       (Principal Executive Officer)


/s/William D. Rice                                                        Assistant Treasurer                           May 18, 1995
- ------------------------- 
(WILLIAM D. RICE)                                                         (Principal Accounting Officer)
</TABLE>




                                      II-6


                                                           SCHEDULE VIII

                           Curtice-Burns Foods, Inc.
                       Valuation and Qualifying Accounts
                 For the Three Fiscal Years Ended June 25, 1994
<TABLE>
<CAPTION>

                                                                Additions             Deductions
                                          Balance At            ---------             ----------               Balance
                                         Beginning Of           Charge To              Accounts               At End Of
                                            Period               Expense              Written Off              Period
                                         ------------           ---------             -----------             ---------
<S>                                      <C>                   <C>                    <C>                     <C>       
Allowance for Doubtful Accounts
  Year ended June 25, 1994               $  801,000            $   702,000            $  437,000              $1,066,000
  Year ended June 26, 1993               $1,353,000            $   346,000            $  898,000              $  801,000
  Year ended June 26, 1992               $1,118,000            $   827,000            $  592,000              $1,353,000
</TABLE>



<TABLE>
<CAPTION>

                                          Balance At                                                           Balance
                                         Beginning Of                           Net                           At End Of
                                            Period                            Change                            Period
                                         ------------                         ------                          ---------
<S>                                      <C>                               <C>                                <C>       
Inventory Reserve
  Year ended June 25, 1994               $1,189,000                        $  (810,000)                       $  379,000
  Year ended June 26, 1993               $2,520,000                        $(1,331,000)                       $1,189,000
  Year ended June 26, 1992               $2,549,000                        $   (29,000)                       $2,520,000
</TABLE>


*     Difference between FIFO cost and market applicable to canned and frozen 
fruit and vegetable inventories.






                                                      S-1



                                                                Exhibit 3.1

                          CERTIFICATE OF INCORPORATION

                    Pursuant to Article 6 of the Cooperative
                   Corporations Law of the State of New York


         We, the undersigned, producers of agricultural products, for the
purpose of forming a corporation pursuant to Article 6 of the Cooperative
Corporations Law of the State of New York, do hereby make, sign and acknowledge
and file this Certificate for that purpose as follows:

         1.   The name of the corporation is Pro-Fac Cooperative, Inc.

         2.   The purposes for which the corporation is to be formed are:

      (a) To engage in activities connected with the marketing, processing,
      manufacture and sale of agricultural products, including, without
      limitation, the purchase, financing, production, manufacture, warehousing,
      cultivating, harvesting, preservation, drying, processing, cleansing,
      canning, blending, packing, grading storing, handling, utilization,
      shipping, marketing, merchandising, and selling of agricultural and food
      products of its members and the by-products thereof.

      (b) To engage as a cooperative purchasing association in activities
      relating to the purchase of supplies for producers of agricultural
      products.

      (c) To perform services connected with the acquisition for its members of
      supplies and articles of common use, including livestock, equipment,
      machinery, food products and family and other household and personal
      supplies to be used or consumed by members, their families and guests.

      (d) To do all and everything incidental and necessary for the
      accomplishment of any of the purposes or the attainment of any of the
      objects or the furtherance of any of the powers hereinabove set forth or
      permitted under Paragraphs 13 and 14 of Article 2 as limited by said
      Article 6 of the Cooperative Corporation Law of the State of New York,
      individually or as agent either alone or in association with other
      corporations, firms or individuals.

         3.   Its duration shall be perpetual.

         4.   Its principal business office is to be located at City of
Rochester, County of Monroe, State of New York.

         5. The number of its directors shall be such number not less than 5 nor
more than 18 as the Bylaws shall from time to time provide.

         6. The aggregate number of shares of stock which the Corporation shall
have the authority to issue is 60,000,000, of which 5,000,000 shares of the par
value of $5 per share shall be designated as Common Voting Stock, 5,000,000
shares of the par value of $25 per share shall be designated as Non-Cumulative
Preferred Stock, 10,000,000 shares of the par value of $1 per share shall be
designated


<PAGE>



as Class A Preferred Stock, 10,000,000 shares of the par value of $1 per share
shall be designated as Class B Preferred Stock, 10,000,000 shares of the par
value of $1 per share shall be designated as Class C Preferred Stock, 10,000,000
shares of the par value of $1 per share shall be designated as Class D Preferred
Stock, 10,000,000 shares of the par value of $1 per share shall be designated as
Class E Preferred Stock.

         The designation, rights, preferences, privileges, voting powers and
limitations of said classes of stock are as follows:

      (a) The shares of the Non-Cumulative Preferred Stock may be issued in one
      or more annual series, which the Board of Directors shall have the
      authority to establish, the shares of each such series to be designated by
      the year of issuance so as to distinguish them from shares of all other
      series.

      The holders of the Non-Cumulative Preferred Shares shall be entitled to
      receive as and when declared by the Board of Directors out of funds
      legally available therefor dividends at such rate as may, from time to
      time, be determined by the Board of Directors, but not less than 6 percent
      per annum of the par value of such shares. Such dividends, if any, shall
      be non-cumulative and shall be payable at such times as shall be
      determined by the Board of Directors. After full non-cumulative dividends
      at the rate determined by the Board of Directors for the then current year
      shall have been declared and paid or set apart for payment to the holders
      of Preferred shares, dividends may be declared and paid or set apart for
      payment to the holders of Common shares.

      Subject to the foregoing provisions, the Non-Cumulative Preferred Stock
      shall not be entitled to participate in any other or additional surplus or
      net profits of the corporation. The corporation shall be entitled from
      time to time to retire the whole or any portion or series of its
      Non-Cumulative Preferred Stock upon payment of the par value of such stock
      plus all accrued dividends unpaid at the date of such retirement. Such
      retirement shall be effected by payment out of funds legally available for
      such purpose, but no such stock shall be redeemed for cash under
      circumstances which would produce any impairment of the capital or capital
      stock of the corporation. Such retirement shall be on such other terms and
      conditions as may be determined by the Board of Directors, provided that
      no shares of the Non-Cumulative Preferred Stock shall be retired except
      upon 90 days' written notice of such retirement given to the holders
      thereof.

      Upon dissolution or other termination of the Corporation or its business,
      or the distribution of its assets, prior to any payment to the holders of
      the Common Voting Stock, the holders of the Non- Cumulative Preferred
      Stock shall first receive the full par value of such stock, together with
      the amount of such dividends as have been declared but are unpaid as of
      such distribution of payment.

      (b)   Each of the Class A Preferred Stock, the Class B Preferred
      Stock, the Class C Preferred Stock, the Class D Preferred Stock and



                                       2
<PAGE>





      the Class E Preferred Stock may be issued from time to time by the Board
      of Directors as shares of one or more series of Class A Preferred Stock,
      Class B Preferred Stock, the Class C Preferred Stock, Class D Preferred
      Stock or Class E Preferred Stock, as the case may be, and the Board of
      Directors is expressly authorized, prior to issuance, in the resolution or
      resolutions providing for the issue of shares of each particular series of
      any such class of preferred stock, to fix the following:

           (i)   The distinctive serial designation of such series which
           shall distinguish it from other series;

           (ii) The number of shares included in such series, which number may
           be increased or decreased from time to time unless otherwise provided
           by the Board of Directors in creating the series;

           (iii) The annual dividend rate (or method of determining such rate)
           for shares of such series, the date or dates upon which, and the form
           or method of payment in which, such dividends shall be payable and,
           subject to paragraph (c) below, the relative priority of the right to
           such dividends;

           (iv) Whether dividends on the shares of such series shall be
           cumulative or non-cumulative, and, in the case of shares of any
           series having cumulative dividend rights, the date or dates or method
           of determining the date or dates from which dividends on the shares
           of such series shall be cumulative;

           (v) The amount or amounts which shall be paid out of the assets of
           the Corporation to the holders of the shares of such series upon
           voluntary or involuntary liquidation, dissolution or winding up of
           the Corporation and, subject to paragraph (c) below, the relative
           priority of the right to such distribution;

           (vi) The price or prices at which, the period or periods within which
           and the terms and conditions upon which the shares of such series may
           be redeemed, in whole or in part, at the option of the Corporation;

           (vii) The obligation, if any, of the Corporation to purchase or
           redeem shares of such series pursuant to a sinking fund or otherwise
           and the price or prices at which, the period or periods within which
           and the terms and conditions upon which the shares of such series
           shall be redeemed, in whole or in part, pursuant to such obligations;

           (viii)The period or periods within which and the terms and
           conditions, if any, including the price or prices or the rate or
           rates of conversion and the terms and conditions of any adjustments
           thereof, upon with the shares of such series shall be convertible at
           the option of the holder into shares of any class of stock or into
           shares of any other series of such class



                                       3
<PAGE>



           of preferred stock, except into share of a class having rights or
           preferences as dividends or distribution of assets upon liquidation
           which are prior or superior in rank to those of the shares being
           converted;

           (ix) The voting rights, if any, of the shares of such series in
           addition to those required by law; and

           (x) Any other relative designations, rights, preferences, privileges,
           voting powers or limitations of the shares of the series not
           inconsistent herewith or with applicable law.

      (c) All shares of Class A Preferred Stock, Class B Preferred Stock, ,
      Class C Preferred Stock, Class D Preferred Stock and Class E Preferred
      Stock (i) shall rank senior in priority to the Common Voting Stock and, as
      determined by the Board of Directors, on a parity with or junior in
      priority to the Non-Cumulative Preferred Stock in respect of the right to
      receive dividends and the right to receive payments out of the assets of
      the Corporation upon voluntary or involuntary liquidation, dissolution or
      winding up of the Corporation, (ii) shall, with respect to other shares of
      its class, be of equal rank with respect to all other shares of such
      class, regardless of series, and (iii) shall be identical in all respects
      except as provided in paragraph (b) above. The shares of any one series of
      the Class A Preferred Stock, the Class B Preferred Stock, , the Class C
      Preferred Stock, the Class D Preferred Stock or the Class E Preferred
      Stock shall be identical with each other in all respects except as to the
      dates from and after which dividends thereon shall be cumulative. In case
      the stated dividends or the amounts payable on liquidation are not paid in
      full, the shares of any series of the Class A Preferred Stock, the Class B
      Preferred Stock, the Class C Preferred Stock, the Class D Preferred
      Stock or the Class E Preferred Stock shall share ratably with the shares
      of all other series of Class A Preferred Stock, Class B Preferred Stock, 
      Class C Preferred Stock, Class D Preferred Stock or Class E Preferred
      Stock, as the case may be, in the payment of dividends, including
      accumulations, if any, in accordance with the sums which would be payable
      on said shares if all dividends were declared and paid in full, and in any
      distribution of assets other than by way of dividends in accordance with
      the sums which would be payable on such distribution if all sums payable
      were discharged in full. Shares of Class A Preferred Stock, Class B
      Preferred Stock, Class C Preferred Stock, Class D Preferred Stock and
      Class E Preferred Stock redeemed, purchased or otherwise acquired by the
      Corporation (including shares surrendered for conversion) shall, as
      determined by the Board of Directors and subject to applicable law, be
      canceled and thereupon restored to the status of authorized but unissued
      Class A Preferred Stock, Class B Preferred Stock, Class C Preferred
      Stock, Class D Preferred Stock or Class E Preferred Stock, as the case may
      be, undesignated as to series, or retained as treasury shares.




                                       4
<PAGE>



      (d) Except as otherwise provided by the Board of Directors in accordance
      with paragraph (b) above in respect of any series of the Class A Preferred
      Stock, the Class B Preferred Stock, the Class C Preferred Stock, the
      Class D Preferred Stock or the Class E Preferred Stock or as otherwise
      expressly required by law, all voting rights of the Corporation shall be
      vested exclusively in the holders of the Common Voting Stock. Each holder
      of Common Voting Stock shall have one vote regardless of the number of
      such shares held by such shareholder. When two or more holders of Common
      Voting Stock join in an agricultural venture which markets crops through
      the Corporation, the Board of Directors shall in its discretion determine
      whether such venture is a single agricultural enterprise for which the
      holders of the Common Voting Stock who participate in the enterprise shall
      have one vote among them or whether the venture is a multiple enterprise
      entitling the holders of Common Voting Stock who participate in the
      enterprise to more than one vote.

      Any holder of Common Voting Stock who ceases to be a producer of
      agricultural products which he sells to the Corporation shall be obligated
      to dispose of his Common Voting Stock as provided in the Bylaws of the
      Corporation.

      Upon dissolution or other termination of the Corporation or its business,
      or the distribution of its assets, after payment to the holders of
      Non-Cumulative Preferred Stock, Class A Preferred Stock, Class B Preferred
      Stock, , Class C Preferred Stock, Class D Preferred Stock and Class E
      Preferred Stock as herein provided, out of funds so remaining there shall
      first be paid to the holders of the Common Voting Stock the par value
      thereof, together with the amount of such dividends as may have been
      declared but are unpaid as of such distribution and payment. Should there
      be insufficient funds to make such payment, then the holders of such
      Common Voting Stock shall share such funds as are available in such
      proportion as the par value of and accrued dividends on their stock shall
      bear to the total par value of and accrued dividends on all outstanding
      Common Voting Stock. After payment to the holders of all classes of stock
      as herein provided, the funds remaining shall be distributed as provided
      by law and in the Bylaws of the Corporation.

         7.   The following provisions are adopted for the regulations of
the business and conduct of the affairs of the corporation:

      (a) No transaction, right or liability entered into, enjoyed or incurred
      by or in respect of the corporation, shall be affected by the fact that
      any director or directors of the corporation are or may have been
      personally interested in or concerning the same, and each director of the
      corporation is hereby relieved of and from any and all liability which
      otherwise might prevent him from contracting with the corporation for the
      benefit of himself, or any firm, association or corporation, in which in
      any way he may be interested.




                                       5
<PAGE>



      (b) The Board of Directors may, from time to time, sell any or all of the
      unissued capital stock of the corporation, whether the same be any of the
      original authorized capital or of any increase thereof, without first
      offering the same to the stockholders then existing, and all such sales
      may be made upon such terms and conditions as by the Board may be deemed
      advisable, and may restrict a purchase, sale, distribution, transfer,
      owning and holding of stock as fully and to the extent as authorized by
      the Cooperative Corporations Law.

      (c) The earnings and savings of the corporation, after payment of
      dividends as aforesaid and after deduction of reserve and other funds in
      amounts required or permitted by law to be established, shall be
      distributed, whether in the form of stock, cash, or evidence of
      indebtedness, or notices of equity or participation or in services,
      proportionately and equitably among the persons for whom it does business,
      on the basis of the amount of sales, purchases or other services, rendered
      to or by such persons, and within the limits of law provided.

      (d) No director of the corporation shall be personally liable to the
      corporation or to any member or shareholder for damages for any breach of
      duty in such capacity except where a judgment or other final adjudication
      adverse to such director establishes: (i) that the director's acts or
      omissions were in bad faith or involved intentional misconduct or a
      knowing violation of law; or (ii) that the director personally gained in
      fact a financial profit or other advantage to which the director was not
      legally entitled; or (iii) that the director's acts violated Section 719
      of the New York Business Corporation Law. If the New York Business
      Corporation Law or Cooperative Corporation Law is hereafter amended to
      authorize corporate action further eliminating or limiting the personal
      liability of directors, then the liability of the directors of the
      corporation shall be eliminated or limited to the fullest extent permitted
      by the New York Business Corporation Law and Cooperative Corporation Law,
      as so amended.

         8. The Secretary of State of the State of New York is designated as the
agent of the corporation upon whom process against it may be served, and the
post office address to which the Secretary of State shall mail a copy of such
process served upon him is P.O. Box 682, Rochester, New York 14603.




                                       6
<PAGE>


         IN WITNESS WHEREOF, we have made and subscribed this certificate in
duplicate this 3rd day of February 1995.



                                            /s/Albert P. Fazio
                                            --------------------------
                                            Albert P. Fazio, President


                                            /s/Thomas R. Kalchik
                                            --------------------------
                                            Thomas R. Kalchik
                                            Assistant Secretary




                                       7


<PAGE>

                                                                    Exhibit 3.2





                                   BYLAWS OF
                           PRO-FAC COOPERATIVE, INC.


Article I:  Offices

        Section 1.  Principal Office

            The principal office of the Cooperative shall be located in
        Rochester, New York, or such other place as the Board of Directors may
        from time to time designate.

Article II:  Memeber

        Section 1.  Eligibility

            All persons, partnerships, firms, corporations, institutions and
        business organizations of any sort which engage in the production of
        agricultural products which can be marketed through the Cooperative
        shall be eligible for membership in the Cooperative as shall cooperative
        corporations of such producers.

        Section 2.  Application for Membership

            An applicant for membership in the Cooperative shall file with the
        Cooperative an application for membership in such form and containing
        such terms as shall be from time to time determined by the Board of
        Directors. Included in the application shall be a statement that the
        applicant agrees to (a) comply with and be bound by the terms and
        conditions contained in the Certificate of Incorporation and in these
        bylaws and amendments thereto; (b) purchase the required number of
        shares of common stock of the Cooperative as established from time to
        time by the Board of Directors based upon the quantity and type of
        agricultural products to be marketed through the Cooperative by the
        applicant; and (c) take into account, pursuant to Section 1385 and 1388
        of the Internal Revenue Code of l954 as amended, the stated dollar
        amount of any and all written notices of allocation received from the
        Cooperative and include such stated dollar amount in his gross income
        for the year in which such written notices of allocation are received.





<PAGE>



        Section 3.  Approval of Application

            An application for membership may be approved by the Board of
        Directors as herein provided if it is determined that the approval of
        the application will be for the mutual benefit of the members of the
        Cooperative and consistent with the accomplishment of its corporate
        purposes.




        Section 4.  Membership Committee

            The Board of Directors, by resolution adopted by a majority of the
        entire Board, may appoint a Membership Committee, a majority of which
        shall be members of the Board of Directors, each of whom shall hold
        office until such appointment is rescinded and a successor appointed and
        qualified. The Membership Committee shall have such functions and
        responsibilities as may be delegated by the Board of Directors,
        including, but not limited to, approving or rejecting applications for
        membership and for transfer of common stock by a member. In any case
        where factual information concerning the qualifications of an applicant
        is insufficient to determine eligibility, the matter may be referred by
        the Membership Committee to the Commodity Committee of the Cooperative
        in or near the community in which the applicant resides for report and
        recommendation to the Membership Committee.

        Section 5.  Ownership and Transfer of Common Stock

        (a)  The common stock of the Cooperative shall be issued to and owned by
             only persons, partnerships, firms, corporations, institutions, or
             other business organizations of any sort engaged in the production
             of agricultural products (and cooperative corporations of such
             producers) whose application for membership has been approved and
             who market such agricultural products annually through the
             Cooperative. The term "member" shall refer to an owner of common
             stock of the Cooperative.

        (b)  No common stock shall be transferred without the prior written
             consent of the Cooperative.

        (c)  Upon the death of an individual member, the estate of the deceased
             shall continue as a member of the Cooperative solely for the
             purpose of winding up the affairs of the deceased until all
             obligations of he deceased to the Cooperative, including those
             under the current commodity agreement, have been performed, after
             which the estate shall dispose of its common stock in the manner
             specified in Section 7.


                                       2

<PAGE>



        (d)  Upon determination by the Board of Directors that a member is no
             longer a producer of agricultural products which he sells to the
             Cooperative, then such member shall dispose of his common stock in
             the Cooperative in the manner specified in Section 7.

        (e)  Should the Cooperative discontinue a crop, then it shall notify all
             members whose ownership of common stock is based upon their
             marketing such crop through the Cooperative and direct such members
             within a time specified by the Board of Directors in its discretion
             to sell their common stock to the Cooperative for cash at the par
             value thereof, plus any dividends accrued to the date of such sale.

        (f)  Should a member desire or be required by the Cooperative
             permanently to reduce the quantity of a crop which he sells to the
             Cooperative, then such member shall in the in the manner specified
             in Section 7 of this Article, dispose of such number of shares of
             his common stock as is necessary to bring his ownership of common
             shares into the proper relationship to the quantity and type of
             agricultural products which he markets through the Cooperative as
             determined by the Board of Directors.

        Section 6.  Expulsion

        (a)  The Board of Directors, acting through its Membership Committee if
             it elects to do so, may expel any member of the Cooperative if it
             determines that such member (1) has become in default in payment of
             his subscription for common stock, or (2) willfully fails to comply
             with these bylaws or otherwise obstructs the purposes or proper
             activities of Cooperative, or (3) has defaulted in his obligation
             under the general marketing agreement, crop agreement, or any other
             agreement with the Cooperative.

        (b)  A member may be expelled from the Cooperative only after a hearing
             before the Membership Committee. The member shall be given by mail
             or in person at least five days' written notice of such hearing,
             which indicates the intention to consider such expulsion and
             specifies the proposed reasons therefore. The member shall be given
             an opportunity to appear and be heard at such hearing. If after
             such hearing the Committee determines that the member should be
             expelled, he shall have the right to appeal the decision to the
             full Board of Directors. The decision of the Board of Directors in
             such a case shall be final.

        (c)  If a member is expelled as provided herein, the Cooperative shall
             cause written notice of such action to be mailed to the member.

        (d)  A member expelled from the Cooperative under this Section shall
             dispose of his common stock as specified in Section 7.


                                       3

<PAGE>



        Section 7.  Procedure on Transfer

            A member who is obligated to dispose of his common stock in the
        Cooperative shall do so as follows:

        (a)  A member shall make a reasonable effort to find another grower who
             is willing to purchase the common stock of such member and assume
             all his obligations to the Cooperative and who meets all
             requirements for membership in the Cooperative. The Cooperative may
             assist the member in finding such a grower and shall give the
             member a reasonable time within which to try to find such a grower.

        (b)  The Cooperative shall notify the member when such reasonable time
             has expired, at which time the member must then promptly sell his
             common stock to the Cooperative for cash at the par value thereof
             plus any dividends thereon which have been declared but remain
             unpaid.

        Section 8.  Rights of Transferees

            No one shall become a member of the Cooperative unless an
        application for membership is filed in accordance with Section 2 of this
        Article and is approved as provided in Section 3 of this Article.

Article III:  Meetings of Members

        Section 1.  Meetings of Members

        (a)  Annual, special and regional meetings of members of the Cooperative
             shall be held at such time and place and upon such terms and
             conditions as shall be determined by the Board of Directors.
             Written notice of the time, place and any particular known business
             to be transacted at such meeting shall be given by mailing, not
             less than ten nor more than fifty days prior to the meeting,
             postage prepaid, a copy of such notice directed to each eligible
             voter at his address as it appears on the books of the Cooperative.

        (b)  The Board of Directors may direct that, in lieu of or in addition
             to a single annual or special meeting of members, one or more
             regional membership meetings be held in the regions, or in
             combinations of the regions, designated by the Board of Directors.
             Such regional meetings shall be conducted as provided in this
             Article and as otherwise determined by the Board of Directors.

        (c)  Should the Board of Directors direct the holding of regional
             meetings of members as herein provided, then notice of such
             meetings shall be given to all members in each region in the manner
             provided in Section 1(a) of this Article. If so requested

                                       4

<PAGE>



             by the Board of Directors, at a regional meeting the members shall
             from their number elect a delegate and alternate delegate (who
             shall act if the delegate is unable to serve) to represent the
             members at any meeting of delegates. Delegates and alternate
             delegates shall be selected and authorized to act as follows:

           (1)  Delegates and alternate delegates shall be nominated and elected
                in the same manner as provided herein for the nomination and
                election of regional directors.

           (2)  Delegates and alternate delegates shall be elected for a term of
                one year, or until their successors have been duly elected and
                qualified. At all meetings of delegates a majority of the
                delegates (or any alternate delegates if they are serving
                instead of the delegates) shall constitute a quorum.

           (3)  Any action required to be taken by the entire membership of the
                Cooperative may if requested by the Board of Directors then be
                taken in their behalf by the delegates at a meeting of
                delegates.

           (4)  To the maximum extent possible, the members shall at regional
                meetings instruct their delegates as to how to vote at any
                meeting of delegates. At any meeting of delegates each delegate
                shall, as to all matters voted upon by members at a regional
                meeting, have a number of votes equal to the total votes cast by
                the members in his region at such regional meeting, and he shall
                cast those votes in the same manner as those votes were cast at
                the regional meeting.

           (5)  As to any matter properly submitted to a meeting of delegates
                which has not been voted upon by members at a regional meeting,
                each delegate shall cast in a manner which he believes to be in
                the best interest of the Cooperative all votes available to be
                cast by the members in the region represented by such delegate.

        Section 2.  Special Meetings

            A special meeting of members or delegates may be called by a
        majority of the Board of Directors or of the members. Notice of such
        special meeting, specifying the time, place and purpose for which it is
        called, shall be given to each member (or if a delegate meeting is
        called, to each delegate) in the manner provided in Section 1(a) of this
        Article.

        Section 3.  Quorum & Voting

        (a)  At all meetings of the members, the members present shall
             constitute a quorum. At any annual, special or regional meeting of
             members, duly called in accordance with these bylaws and applicable
             law, the written vote of an absent member signed by him shall be
             received and counted, provided he shall have been previously
             notified in writing of the substance of the motion or resolution
             upon which such

                                       5

<PAGE>



             vote is taken. At all annual and special meetings of members and
             all regional meetings of members with respect to the election of
             directors, delegates and alternate delegates, all decisions (except
             decisions on matters otherwise regulated by statute or otherwise
             governed by these bylaws) shall be determined by the majority vote
             of the members present in person or voting by mail as herein
             provided. At all regional meetings of members other than those as
             they relate to the election of directors, delegates or alternate
             delegates, all decisions (except decisions on matters otherwise
             regulated by statue or otherwise governed by these bylaws) shall be
             determined by the majority vote of the aggregate number of members
             present in person or voting by mail as herein provided at all such
             regional meetings, taken in the aggregate.

        (b)  All voting by members and delegates shall be as described in these
             bylaws, and voting by proxy shall not be permitted.

        (c)  The delegates may take action without a meeting upon the unanimous
             written consent of all of the delegates.

        Section 4.  Inspectors of Election

            Two inspectors of election shall be appointed by the Chairman of the
        meeting at each annual meeting or regional meeting of members to serve
        for that meeting. If any inspector shall not be present or shall decline
        to serve, the chairman shall appoint an inspector to fill his place.

Article IV:  Directors

        Section 1.  Number of Directors

            There shall be no fewer than eleven (11) nor more than eighteen (18)
        directors of the Cooperative, with the exact number to be determined
        from time to time by resolution of the Board.

        Section 2.  Term of Office

            Except as provided in Section 5(b) and (c) of this Article,
        directors shall serve for the term of three (3) years or until their
        successors shall have been duly elected and qualified.

        Section 3.  Election of Directors

        (a)  Directors shall be chosen by a plurality of the votes cast at any
             meeting called for that purpose, and substantially one-third (1/3)
             of their number shall be elected each year.

                                       6

<PAGE>




        (b)  The Board of Directors shall divide the territorial area in which
             the Cooperative operates into regions and shall designate the
             number of Directors to be elected from each region so as to attain
             reasonably balanced regional representation on the Board based upon
             the value of raw product delivered by the members in each region.
             The Board of Directors may in its discretion further divide any
             region into districts within the region.

        (c)  The Board of Directors shall appoint a number of Directors no
             greater than one-fifth (1/5) of the entire number of Directors to
             represent primarily the interest of the general public in the
             Cooperative. Such directors need not be members of the Cooperative.

        (d)  The members in each region shall elect the director or directors
             for that region. In any region which is divided into districts, the
             members in each district shall elect the directors from that
             district.

        Section 4.  Nomination of Directors

        (a)  The members of each region of the Cooperative shall elect a
             nominating committee for their region. In any region which is
             divided into districts there shall be a nominating committee for
             each district elected by the members of the district. Each
             committee member shall serve for a two-year term with substantially
             one-half of the membership of the committee elected each year.
             Rules for the election of committee members and for selection of
             nominees for directorships shall be established annually by the
             Board of Directors.

        (b)  Directors representing each region or district shall be nominated
             by the regional or district nominating committees formed pursuant
             to these bylaws. Additional nominations of directors may otherwise
             be made only by members from the floor of the meeting at which
             directors are to be elected.

        (c)  All nominees for director, to be validly nominated, must meet such
             qualifications for office as are established under these bylaws or
             by law.

        Section 5.  Revision of Regional Representation

        (a)  Should there be major shifts in the geographical distribution of
             members or the production of raw products delivered to the
             Cooperative, the Board of Directors shall redistribute the number
             of Directors representing one or more regions or shall revise the
             boundaries of one or more regions so as to maintain reasonably
             balanced regional representation on the Board of Directors based
             upon the value of raw product delivered in each region.


                                       7

<PAGE>



        (b)  In case the number of directors representing a region is to be
             reduced by a redistribution as provided in Section 5(a), then in
             order to facilitate that reduction the Board of Directors may
             request (but not compel) the resignation as a director of all
             directors from the region (or from a district within a region)
             affected whose terms will not have expired as of the time such
             reduction is to become effective.

        (c)  In acting pursuant to this section, the Board of Directors may
             request the nominating committees for the affected regions or
             districts to nominate members for election to those vacant
             directorships which the region or district may be entitled to elect
             after the redistribution of director representation as provided in
             this Section 5. At a meeting of the members of the affected region
             or district called upon such terms as may be determined by the
             Board of Directors, directors may be elected to fill such vacant
             directorships as the members of the affected regions or districts
             may be entitled to elect after the redistribution of director
             representation as provided in this Section 5. Such directors shall
             be nominated for and elected to such directorships for terms of one
             to three years so that the terms of substantially one-third of all
             directors shall expire each year.

        Section 6.  Board Vacancies

            Vacancies in the Board of Directors occurring during the year caused
        by death, resignation or otherwise, may, until the next meeting of
        members called for the election of a successor director, be filled by a
        majority vote of the remaining directors at any meeting of the Board.
        Vacancies shall be filled by members from the region or district in
        which the vacancy occurs.

        Section 7.   Compensation

            Directors, as such, shall not receive any stated salary, but as
        fixed by resolution of the Board, a stated sum and expenses of
        attendance may be allowed for such meetings as they necessarily attend
        in behalf of the Cooperative.

        Section 8.  Power of Directors

            Subject to the provisions of the Certificate of Incorporation and of
        these bylaws, the business of the Cooperative shall be managed and
        conducted by the Board of Directors. The Board may adopt rules and
        regulations for the conduct of its meetings and for the management of
        the affairs of the Cooperative and may adopt additional bylaws
        consistent with the Laws of the State of New York and with these bylaws,
        provided such additional bylaws are submitted for the approval of
        members at the next annual meeting.

        Section 9.  Committees of the Board

            The Board of Directors, by resolution adopted by a majority of 
        the entire board,

                                       8

<PAGE>



        may designate from among its members an executive committee and other
        committees, each consisting of three or more directors, and each of
        which, to the extent provided in such resolution, shall have all the
        authority of the Board, except as to the following matters:

           (1)   The submission to members of any action that by law requires
                 authorization of members.

           (2)   The filling of vacancies in the Board of Directors or in any
                 committee.

           (3)   The fixing of compensation of any director for serving on the
                 Board or on any committee.

           (4)   The amendment or repeal of the bylaws, or the adoption of new
                 bylaws.

           (5)   The amendment or repeal of any resolution of the Board which by
                 its terms shall not be so amendable or repealable.


            The Board may designate one or more directors as alternate members
        of any such committee, who may replace any absent member or members at
        any meeting of such committee. Each such committee (and each member of
        such committee) shall serve at the pleasure of the Board of Directors.

Article V:  Meetings of Directors

        Section 1.  Place of Meetings

            All meetings of the Board of Directors shall be held at the
        principal office of the Cooperative or at such other places as the Board
        of Directors, from time to time, may determine.

        Section 2.  Regular Meetings

            Regular meetings of the Board of Directors shall be held immediately
        after the annual meeting of members, or delegates, and thereafter at
        such time as may be fixed by the directors for regular meetings.

        Section 3.  Special Meetings

            Special meetings of the Board of Directors may be called by the
        General Manager or the President and shall be called by the General
        Manager at any time at the request of any three directors.

        Section 4.  Notice

                                       9

<PAGE>




            Written notice of each regular meeting of the Board of Directors
        shall be mailed to each director not less than five days before each
        regular meeting. Notice of special meetings shall be given not less five
        days before the meeting, if given by mail, or three days before the
        meeting, if given by telephone or telegram, and such notice shall state
        the purpose of the meeting. No other business shall be transacted at a
        special meeting except with the unanimous consent of all directors.

        Section 5.  Quorum

            A majority of all the directors shall constitute a quorum for the
        transaction of business at any meeting.

        Section 6.  Official Acts of the Board

            Each of the official acts of the Board of Directors shall be by a
        majority vote of the directors present at any duly convened meeting. The
        board may take action without a meeting upon the unanimous written
        consent of all the directors.

Article VI:  Officers

        Section 1.  Officers and Agents

        (a)  The officers of the Cooperative shall be a president, a vice
             president, a secretary, a treasurer, and a general manager, who
             shall be elected by the Board of Directors immediately after each
             annual meeting of members or delegates. Any two of the aforesaid
             offices, except those of president and secretary, may be held by
             the same person.

        (b)  The Board may elect such other officers as it shall deem necessary,
             who shall have such authority and shall perform such duties as from
             time to time shall be prescribed by the Board.

        Section 2.  Term of Office

            The officers of the Cooperative shall hold office for one year and
        until their successors are chosen and qualify in their stead. Any
        officer may be removed at any time by the affirmative vote of a majority
        of the directors. If any office becomes vacant for any reason, the
        vacancy shall be filled by the Board of Directors.

        Section 3.  President

            The president shall be a member and director of the Cooperative; he
        shall preside at all meetings of members, delegates and directors.


                                       10

<PAGE>



        Section 4.  Vice President

            The Vice President shall be a member and director of the
        Cooperative, in the absence or disability of the President, he shall
        perform the duties and exercise the power of the President. He shall
        also perform such other duties as the Board of Directors shall
        prescribe.

        Section 5.  Secretary

            The secretary shall attend all meetings of the Board and of 
        the members or delegates and shall

        (a)   give or cause to be given a notice of all meetings of members,
              shareholders, delegates and the Board of Directors,


         (b)  record or cause to be recorded all votes and minutes of the
              proceedings of such meetings,


        (c)   have custody of the seal of the Cooperative and affix it to any
              instrument when authorized by the Board of Directors,


        (d)   perform or cause to be performed such other duties as may be
              prescribed by the Board of Directors.


        Section 6.  Treasurer

            The treasurer shall

        (a)  have custody of the funds of the Cooperative,

        (b)  keep or cause to be kept full and accurate accounting of receipts
             and disbursements in books belonging to the Cooperative,


        (c)  deposit or cause to be deposited, all money and other valuable
             effects in the name and to the credit of the Cooperative in such
             depositories as may be designated by the Board of Directors,


        (d)  disburse or cause to be disbursed, the funds of the Cooperative as
             may be ordered by the Board, taking proper vouchers for such
             disbursements,


        (e)  render or cause to be rendered to the President, directors and
             members an accounting of all his transactions as Treasurer and of
             the financial condition of the Cooperative,



                                       11

<PAGE>



        (f)  give, or cause to be given to the Cooperative, if required by the
             Board of Directors, a bond in such sum or sums with such surety or
             sureties as shall be satisfactory to the Board, conditioned upon
             the faithful performance of his duties and for restoration to the
             Cooperative in case of his death, resignation, retirement, or
             removal from office, of all books, papers, vouchers, money and
             other property of whatever kind in his possession or under his
             control belonging to the Cooperative.

        Section 7.  General Manager

            The General Manager shall be the chief executive officer of the
        Cooperative and shall see that all orders and resolutions of the Board
        of Directors are carried into effect.

Article VII:  Commodity Committees

        Section 1.  Formation

            There shall be a commodity committee representing the member-growers
        for each of the major crops produced for the Cooperative as determined
        by the Board of Directors.

        Section 2.  Committee Members

            The number, distributions, and method of election of committee
        members, each of whom shall be a member of the Cooperative, shall be
        determined by the Board of Directors

        Section 3.  Purpose

            Commodity committees are charged with the responsibility of
        counseling and advising the Board of Directors and officers and
        management of the Cooperative on matters generally associated with the
        specific crop, the growers of which they represent. The committees shall
        also act in matters referred to them by the membership committee under
        Article II, Section 4 hereof, and shall have such other functions as may
        be delegated by the Board.

Article VIII:  Investment Summaries and Shares of Stock

        Section 1.  Investment Summaries

            To the extend a determination to issue certificates is not pursuant
        to Section 2 of this Article, the Cooperative shall issue, not less
        frequently than annually, investment summaries to each member or
        shareholder of the Cooperative, which shall set forth the entire
        interest of the member or shareholder in the Cooperative as of the date
        it is issued.


                                       12

<PAGE>



        Section 2.  Certificates of Stock

            The Board of Directors may determine to issue certificates for some
        or all of its capital stock. The certificates of stock of the
        Cooperative shall be numbered and entered in the books of the
        Cooperative as they are issued. They shall exhibit the holder's name and
        the number of shares and shall be signed by the President or a Vice
        President and the Treasurer or an Assistant Treasurer or the Secretary
        or an Assistant Secretary.


        Section 3.  Lost Certificates

            Should it appear that a stock certificate issued by the Cooperative
        has been lost, the Board of Directors may direct that a new certificate
        or certificates be issued in place of any certificates theretofore
        issued by the Cooperative, alleged to have been lost or destroyed, upon
        the making of an affidavit of the fact by the person claiming the
        certificate of stock to be lost or destroyed. When authorizing such
        issue of a new certificate or certificates, the Board of Directors may,
        in its discretion and as a condition precedent to the issuance thereof,
        require the owner of such lost or destroyed certificate or certificates,
        or his legal representative, to advertise the same in such manner as it
        shall require and/or give the Cooperative a bond in such sum and with
        such surety or sureties as may direct as indemnity against any claim
        that may be made against the Cooperative with respect to the certificate
        alleged to have been lost or destroyed.

        Section 4.  Stock Ownership

            The Cooperative shall be entitled to treat the holder of record of
        any share or shares of stock as the holder in fact thereof, and
        accordingly shall not be bound to recognize any equitable or other claim
        to or interest in such share on the part of any other person whether or
        not it shall have express or other notice thereof, except as expressly
        provided by the laws of New York.

        Section 5.  Closing of Transfer Books or Fixing of Record Date

            The Board of Directors may prescribe a period not exceeding fifty
        days prior to the date of meetings of the members and shareholders or
        prior to the last day on which the consent or dissent of members and
        shareholders may be effectively expressed for any purpose without a
        meeting, during which no transfer of stock on the books of the
        Cooperative may be made; or in lieu of prohibiting the transfer of
        stock, may fix a time not more than fifty days prior to the date of any
        meeting of members and shareholders or prior to the last day on which
        the consent or dissent of members and shareholders may be effectively
        expressed for any purpose without a meeting, as the time of which
        members and shareholders entitled to notice of and to vote at such a
        meeting or whose consent or dissent is required or may be expressed for
        any purpose,

                                       13

<PAGE>



        as the case may be, shall be determined; and all persons who were
        holders of record of voting stock at such time and no others shall be
        entitled to notice of and to vote at such meeting or to express their
        consent or dissent, as the case may be. The Board of Directors may also
        fix a time not exceeding fifty days preceding the date fixed for the
        payment of any dividend or the making of any distribution, or for the
        delivery of evidence of rights, or evidence of interests arising out of
        any change, conversion or exchange of capital stock, as a record time
        for the determination of the members and shareholders entitled to
        receive any such dividend, distribution, rights or interests, or at its
        option, in lieu of so fixing a record time, may prescribe a period not
        exceeding fifty days prior to the date for such payment, distribution or
        delivery during which no transfer of stock on the books of the
        Cooperative may be made.

Article IX:  Processing and Marketing

        Section 1.  Agent Growers

            A member of the Cooperative may on a temporary basis contract with
        another grower, who may, but need not be, a member of the Cooperative,
        to fulfill all or a part of the member's obligation to deliver crops to
        the Cooperative, provided such agreement is approved by the Membership
        Committee of the Board of Directors. Such grower shall be referred to as
        an "agent grower."

        Section 2.  Delivery of Members' Products

            It shall be the duty of every member and agent grower to deliver his
        crops to the Cooperative for marketing in accordance with the terms and
        conditions of, and in the amounts specified in, the general marketing
        agreement, the annual crop agreements, or any agreement between him and
        the Cooperative. It shall be the duty of the Cooperative to receive and
        market such crops in accordance with the terms and conditions of all
        such agreements.

        Section 3.  Cooperative's Control

            All handling of the products of members and agent growers produced
        under agreement with the Cooperative shall upon delivery to the
        Cooperative be under the full and exclusive control of the Cooperative
        and its agents and representatives, and the Cooperative shall have the
        full and unqualified right to take title to such products and process,
        sell, mortgage, pledge or otherwise encumber, dispose of or transfer
        them and to sue on, enforce and compromise any rights or claims arising
        out of any transaction involving such products. No member or agent
        grower shall have any rights or shall exercise any control over any
        products delivered by virtue of having furnished such products, other
        than as may be expressly provided in these bylaws or in any agreement
        with the Cooperative.


                                       14

<PAGE>



        Section 4.  Liens

            The Cooperative shall have a lien upon all of the products of any
        member or agent grower to be marketed through the Cooperative, whether
        harvested or growing, and upon all sums payable to the member or agent
        grower, as security for the payment to the Cooperative of all sums owing
        from such member or agent at any time, including the sums due as damages
        pursuant to any crop purchase or other agreement.

        Section 5.  Non-Member Dealings

            The Cooperative shall have the right to handle the products of or
        otherwise deal with non-members upon such terms and conditions as the
        Board of Directors may from time to time determine, but the total value
        of all such products shall not exceed the total value of all products
        handled for its members.

        Section 6.  Other Activities

            The Cooperative shall have the right to engage in such other
        activities, including but not limited to, the furnishing of equipment
        and supplies to members and agent growers, research and advertising, as
        may be conducive to the attainment of its purposes.

Article X:  Proceeds and Dispostion of Proceeds

        Section 1.  Commercial Market Value

            The Board of Directors shall each year determine the commercial
        market value of each crop marketed through the Cooperative. Such
        commercial market value is to be a weighted average of the prices paid
        by commercial processors for similar crops sold for similar or related
        uses in the same or competing marketing areas, as determined by the
        Board of Directors in agreement with the Board of Directors of Curtice
        Burns Foods.

        Section 2.  Pools

            The Cooperative shall operate with a single pool, unless the Board
        of Directors determines that additional pools are advisable. The term
        "pool" means the grouping together each fiscal year, for accounting
        purposes, of the operations concerned with the determination of proceeds
        derived from a commodity or group of commodities.

        Section 3.  Patronage Proceeds

            The patronage proceeds of the Cooperative shall be its gross
        receipts derived from sources which under law qualify as patronage
        income, including income from the sale of raw products and all income
        from other patronage sources, less its operating expenses properly
        attributable to the production of such patronage income, including

                                       15

<PAGE>



        overhead, interest, dividends on capital stock, maintenance,
        depreciation, obsolescence, depletion, bad debts, taxes and other proper
        costs, all as determined by the Board of Directors in accordance with
        regular business practices and sound accounting principles. Capital
        gains and capital losses shall be distributed as determined by the Board
        of Directors in it discretion after considering the current federal
        income tax law and regulations.


        Section 4.  Members' Share of Patronage Proceeds

            Each member's and each agent grower's prorate share of the patronage
        proceeds shall be determined annually by dividing the patronage proceeds
        by the total raw product value (commercial market value times total
        quantity delivered); this gives the percent of commercial market value
        earned. The multiplication of that percentage by the raw product value
        delivered by each member and agent grower determines the prorata share
        of patronage proceeds of each member and agent grower. In any year in
        which patronage proceeds as determined pursuant to Sections 3, 4 and 8
        are less than commercial market value there shall be paid or allocated
        to each member and agent grower as the purchase price for his crops as
        provided in Section 5 not only his share of patronage proceeds for the
        year but also his share of funds available for such payment pursuant to
        any commercial market value stabilization program adopted by the Board
        of Directors, up to a total payment or allocation of full commercial
        market value or the maximum amount available under the program,
        whichever is less.

        Section 5.  Payment of Patronage Proceeds

            Without any further action on the part of any officer or the Board
        of Directors of the Cooperative, the Cooperative shall be absolutely
        liable for the payment or allocation as herein provided to each member
        and agent grower of the prorata share of patronage proceeds of each
        member and agent grower determined pursuant to Section 4. Such payment
        allocation shall be accomplished annually within eight and one-half
        months of the close of the fiscal year of the Cooperative.

        Section 6.  Retention of Patronage Proceeds

            Upon such terms and conditions and in such amounts as are deemed
        advisable in the discretion of the Board of Directors, a portion of the
        patronage proceeds may be retained in the Cooperative for use as working
        capital or for such other purposes as may be determined by the Board of
        Directors. Such portion of the patronage proceeds so retained shall be
        allocated among the members and agent growers entitled thereto, and the
        Cooperative shall cause written notice of such allocation to be sent to
        each such member and agent grower. The balance of the patronage proceeds
        not so retained shall be paid in cash.


                                       16

<PAGE>



        Section 7.  Taxable Income of Members

            Each member of the Cooperative, and, as applicable, each agent
        grower as described in Article IX, Section 1, shall take into account,
        pursuant to Section 1385 and 1388 of the Internal Revenue Code of l954
        as amended, the stated dollar amount of any and all written notices of
        allocation received from the Cooperative and shall include such stated
        dollar amount in his gross income for tax purposes for the year in which
        such written notice of allocation is received.

        Section 8.  Non-Patronage Proceeds

            The non-patronage proceeds of the Cooperative shall be its gross
        receipts derived from all sources which under law do not qualify as
        patronage income, less all expenses properly attributable to the
        production of such non-patronage income. Non-patronage proceeds shall be
        used in behalf of the Cooperative and its members in accordance with
        such lawful purposes as may be determined by the Board of Directors. In
        any year in which non-patronage expenses exceed non-patronage income so
        that there is a loss from the non-patronage activities of the
        Cooperative, such non-patronage loss shall be deducted from patronage
        proceeds determined in accordance with Sections 3 and 4 of this article
        before payment and allocation of patronage proceeds is made pursuant to
        Sections 5 and 6 of this article.

        Section 9.  Dissolution

            Upon dissolution or other termination of the Cooperative or its
        business, after the payment of all debts, amounts allocated to members
        but retained by the Cooperative shall be paid in full, or on a prorata
        basis without priority, before any liquidating dividends are declared on
        or with respect to capital stock.

            After such payments, out of any funds then remaining, holders of
        non-cumulative preferred stock are entitled to receive the full par
        value of such stock, together with the amount of such dividends as may
        have been declared but are then unpaid. After payment to the holders of
        preferred stock, out of any funds then remaining, the 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 are then unpaid.

            After payments to the holders of preferred and common stock, any
        funds then remaining shall be distributed amount the members to whom
        interests in funds retained by the Cooperative have been allocated
        during the preceding five fiscal years in such proportion as the total
        of the amounts allocated to each member during such period shall bear to
        the total of the amounts allocated to all members but retained by the
        Cooperative during such period.

        Section 10.  Guarantee

                                       17

<PAGE>




            The Cooperative may, by resolution of the Board of Directors,
        guarantee and endorse the notes, checks, drafts or borrowings of any
        other corporation, and any bank or trust company shall be fully
        protected under any such guarantee or endorsement upon receipt of a copy
        of any such resolution duly certified by the secretary of the
        Cooperative.

        Section 11.  Fiscal Year

            The fiscal year of the Cooperative shall be as determined from time
        to time by the Board of Directors of the Cooperative.

Article XI:  Dividends

        Section 1.  Declaration

            Dividends upon the capital stock of the Cooperative may be declared
        by the Board of Directors at any regular or special meeting, subject to
        the provisions of law and of the Certificate of Incorporation relating
        thereto.

Article XII:  Miscellaneous Provisions

        Section 1.  Seal

            The seal of the Cooperative shall be circular in form and contain
        the name of the Cooperative, the year of its organization and the words,
        "Corporate Seal, New York". The seal may be used by causing it to be
        impressed directly on the instrument or writing to be sealed, or upon an
        adhesive substance affixed thereto. The seal on any corporate instrument
        may be a facsimile, engraved or printed.

        Section 2.  Roberts Rules of Order

            To the extent that issues concerning the operation of the
        Cooperative are not resolved by law, the Certificate of Incorporation,
        or these bylaws, are to be determined in accordance with the most recent
        edition of Roberts Rules of Order published at the time such issue
        arises.

        Section 3.  Amendments

            These bylaws may be amended by the Board of Directors as set forth
        in Article IV, Section 8, hereof, and may also be amended or repealed,
        or new bylaws adopted, at any meeting of members or delegates by the
        affirmative vote of two-thirds of the votes cast by the members voting,
        either in person or by mail, providing the substance of the proposed
        amendment has been inserted in the notice of such meeting.

                                       18




<PAGE>
                                                                       EXHIBIT 5





June 13, 1995


Pro-Fac Cooperative, Inc.
90 Linden Place
Rochester, New York  14625


                     Re: Registration Statement on Form S-1

Gentlemen:

                  We have acted as your counsel in connection with a
Registration Statement on Form S-1 to be filed by you with the Securities and
Exchange Commission (the "Commission") pursuant to the Securities Act of 1933,
as amended. Such Registration Statement may be amended, from time to time, by
one or more amendments at the request of the Commission, or on your own
initiative, either before or after its effective date. The Registration
Statement, as so amended or to be amended, covers the shares of common stock,
par value $5 (the "Common Stock"), the shares of preferred stock, par value $25
(the "Preferred Stock"), and the retains (the "Retains") of Pro-Fac referred to
therein.

                  We have examined originals or copies, identified to our
satisfaction, of such documents and records of Pro-Fac, and such other documents
and records as we have deemed necessary, as a basis for the opinions hereinafter
expressed.

                  Based on the foregoing, and having regard for such legal
considerations as we have deemed relevant, we are of the opinion that, subject
to an order or other appropriate action by the Commission declaring the
Registration Statement effective, the Common Stock of Pro-Fac, when sold in
accordance with the terms and conditions set forth in the prospectus forming
part of the Registration Statement to be filed with the Commission (the
"Prospectus"), and the Preferred Stock and Retains of Pro-Fac, when issued in
accordance with the terms and conditions set forth in the Prospectus, will be
legally issued, fully paid and non-assessable, except that under the New York
Cooperative Corporations Law each member and each director of Pro-Fac may be
personally liable, jointly and severally, for certain amounts owed to employees
for services rendered to Pro-Fac, as described in the Prospectus under the
caption "Description of Pro-Fac Securities - Common Stock", and except that the
amount of outstanding Non-Qualified Retains may be subject to adjustments
subsequent to issuance, as described in the Prospectus under the caption
"Description of Pro-Fac Securities - Retains".


<PAGE>


Pro-Fac Cooperative, Inc.
June 13, 1995
Page 2



                  We hereby consent to the filing of this opinion as an exhibit
to the Registration Statement and to the use of our name under the caption
"Legal Opinion" in the Prospectus.

                                          Very truly yours,


                                         /s/Harris Beach & Wilcox, LLP



<PAGE>

                                                                   Exhibit 10.13

                                  CoBANK, ACB

                                        LOAN AGREEMENT NO.  T-6184-A,
                                        T-6186-A, S-6183-A, and S-6181-A

                                        January  26, 1995

CURTICE-BURNS FOODS, INC.
- --------------------------------------------------------------------

                                MODIFICATION OF

           TERM LOAN, TERM LOAN FACILITY AND SEASONAL LOAN AGREEMENT


IT IS AGREED, That the Term Loan, Term Loan Facility and Seasonal Loan Agreement
dated as of November 3, 1994, entered into between Curtice- Burns Foods, Inc.
(successor to merger between PF Acquisition Corp. and Curtice-Burns Foods, Inc.)
("Borrower") and Springfield Bank for Cooperatives, now known as CoBank, ACB
("Bank") is hereby amended as follows:

(1) Section 2.7 entitled Seasonal Loan Facility is modified to allow the Bank to
make Seasonal Loans to the Borrower from time to time during the period from the
Closing Date through December 31, 1995. The Bank may, at its option, renew the
Seasonal Loan Commitment for one or more successive one (1)-year periods from
and after December 31, 1995.

(2) Subsection (a) of Section 2.13 entitled Interest is modified to change the
allocation of the first Twenty-One Million Dollars ($21,000,000) of the Term
Loan Facility Loans made by the Bank. Tranche No. 3 and Thirteen Million
($13,000,000) of Tranche No. 4 shall consititute in the aggregate the first
Twenty-One Million Dollars ($21,000,000) of the Term Loan Facility Loans made by
the Bank to the Borrower.

(3) Section 3.1 entitled Letter of Credit Accommodations is modified to allow
the Bank to provide the Borrower with a Letter of Credit Facility during the
period from the Closing Date through December 31, 1995. The Bank may, at its
sole option, renew the Commitment for Letter of Credit Accommodations for one or
more successive one (1)-year periods from and after December 31, 1995.

(4) Section 3.7 entitled L/C Limit is modified by increasing the L/C Limit
outstanding at any time to Eleven Million Dollars ($11,000,000).

The Borrower agrees to execute such additional documents and to take such other
action as may be reasonably requested by the Bank to give effect to this
Modification.


<PAGE>


The Term Loan, Term Loan Facility and Seasonal Loan Agreement is hereby amended
accordingly but otherwise shall remain in full force and effect.

                                        CoBANK, ACB (formerly known as
                                              Springfield Bank for Cooperatives)



                                        By   /s/ Roger Murray
                                             ----------------------------
                                             Its Assistant Vice President


ACCEPTED AND AGREED TO:          1/28/95
                       ----------------------------
                                 (Date)

CURTICE-BURNS FOODS, INC. (successor to merger between PF
Acquisition Corp. and Curtice-Burns Foods, Inc.)


By   /s/ Roy A. Myers
     ----------------------------
     Its President & CEO

ACKNOWLEDGED AND AGREED TO:      1/28/95
                            -------------------
                                 (Date)
PRO-FAC COOPERATIVE, INC.


By  /s/ William D. Rice
    -------------------------------------------
    Its Assistant Treasurer

ACKNOWLEDGED AND AGREED TO:      1/28/95
                             ------------------
                                 (Date)
CURTICE-BURNS EXPRESS, INC.
CURTICE-BURNS MEAT SNACKS, INC.
FINGER LAKES PACKAGING COMPANY, INC.
HUSMAN SNACK FOODS COMPANY, INC.
KENNEDY ENDEAVORS, INCORPORATED
NALLEY'S CANADA LIMITED
QUALITY SNAX OF MARYLAND, INC.
SEASONAL EMPLOYERS, INC.
PRO-FAC HOLDING COMPANY OF IOWA, INC.

By  /s/ William D. Rice
    ---------------------------------
        Its Vice President




<PAGE>
                                                                   Exhibit 10.14

                                SECOND AMENDMENT
                           TO THE CURTICE BURNS FOODS
                       NON-QUALIFIED PROFIT SHARING PLAN

     This Amendment is adopted by Curtice Burns Foods,  Inc., a corporation duly
formed and existing under the laws of the State of New York, (the "Employer").

     WHEREAS,  the Employer has adopted the Curtice  Burns  Foods  Non-qualified
Profit  Sharing Plan (the  "Plan"),  and has reserved the right  pursuant to the
provisions of the Plan to amend it at any time, and

     WHEREAS,  the  Employer,  based  upon  the  determination  of the  Board of
Directors, now wishes to amend the Plan,
     NOW, THEREFORE, the Plan is hereby amended as follows:

     1.  Section 4.01 of the Plan is hereby amended as follows:

     (a) The Employer shall make a contribution to the Plan for  the  Employer's
               fiscal  year ending June 24,  1995  determined  in the  following
               manner:

               (1)  Seven  percent (7%) of the Earnings of Curtice  Burns Foods,
                    Inc.  after  deduction  of  five  percent  (5%)  of  Capital
                    Employed  by  Curtice   Burns   Foods,   Inc.   and  Pro-Fac
                    Cooperative,  both  determined in accordance  with (b) below
                    shall be determined as a "hypothetical contribution."

               (2)  The  hypothetical   contribution  shall  be  allocated  (the
                    "hypothetical  allocation")  to  Participants in the Curtice
                    Burns  Foods  Deferred   Profit   Sharing  Plan   (effective
                    September  15, 1989) in  accordance  with the  provisions of
                    such Plan regarding allocations,  and to those Employees who
                    are eligible to  participate  in this Plan,  and who are not
                    eligible to  participate in the Curtice Burns Foods Deferred
                    Profit  Sharing  Plan  because  such  Employees  are  Highly
                    Compensated  Employees,  in accordance  with the  allocation
                    provisions of Article V hereof.

               (3)  The  portion  of  the  hypothetical  allocation  for  Highly
                    Compensated Employees shall be determined.

               (4)  The resultant amount determined in Paragraph (3) above shall
                    be the amount  available for  contribution to this Plan, and
                    such  contribution  shall be  allocated in  accordance  with
                    Article V hereof.



<PAGE>



                                      -2-

     (b) The following terms shall have the following meanings:

               (1)  "Earnings"  shall mean  Division Net Earnings on the Curtice
                    Burns Foods,  Inc.  Comparative  Statement of Operations and
                    Retained  Earnings for the fiscal year ending June 24, 1995,
                    net of  non-operating  income and expenses,  less charitable
                    contributions,  and shall  include  the entire  fiscal  1995
                    Springfield Bank for Cooperatives  dividend and the Nalley's
                    Chips and Snacks losses through  December of 1994, and shall
                    exclude  any  one-time  gains or  losses,  and any change of
                    control expenses and incremental  expenses due to the change
                    of control.  The exclusion of any  extraordinary  charges of
                    earnings  shall be  approved  by the Board of  Directors  of
                    Curtice Burns Foods, Inc.

               (2)  "Capital Employed" shall mean all debt,  including long-term
                    debt which is  temporarily  paid  seasonally,  and equity of
                    Curtice Burns Foods,  Inc.  subject to interest or dividends
                    as of fiscal year end; provided,  however,  that the current
                    portion of long-term debt shall be excluded, short-term debt
                    shall be excluded,  and any  liability  for unpaid  deferred
                    compensation  shall be  excluded.  All  equity  is  included
                    except  for  Pro-Fac   Cooperative   retains   and   Pro-Fac
                    Cooperative  earned  surplus  which is less than five  years
                    old.  The  computation  of  Capital  Employed  shall  be  in
                    accordance  with generally  accepted  accounting  principles
                    consistently applied.

     (c) Notwithstanding   the  foregoing,   in  no  event  shall  the  Employer
         contribution during any fiscal year exceed fifteen percent (15%) of the
         aggregate compensation paid to Participants during such year.

     (d) The  Employer  contribution  amount shall be  determined  by the public
         accountant  regularly  employed by Curtice  Burns  Foods,  Inc. and the
         certificate of such accountant shall be conclusive and binding upon all
         persons having or claiming an interest hereunder.

     (e) The Employer contribution shall not be increased or decreased by reason
         of any audit or change  made by the  Internal  Revenue  Service  or any
         other  person  or  agency  subsequent  to the date  when  the  Employer
         contribution is made for a year.


<PAGE>



                                      -3-

     (f) For fiscal years of the Employer  commencing on or after June 25, 1995,
         the Company  shall  determine on an annual basis the formula to be used
         to  determine  Employer  Contributions,  such  formula  to be  approved
         annually by the Board of Directors of Curtice Burns Foods, Inc.

     2.  This Amendment shall be effective as of the date of signing below.  The
         provisions  of  Section  4.01 of the  Plan in  existence  prior  to the
         effective date of this amendment are hereby revoked.



     IN WITNESS  WHEREOF,  this  Amendment  has been  executed  this 26th day of
January, 1995.

                                       CURTICE BURNS FOODS, INC.


                                       By:   /S/ Lois Warlick-Jarvie
                                             -------------------------
                                             Lois Warlick-Jarvie
                                             Vice President, Human Resources





EXHIBIT 12
                                                    Pro-Fac Cooperative, Inc.
(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                                                  Nine 
                                                                                                                  Months
                                                                     Fiscal Year Ended                            Ended
                                                     --------------------------------------------------------------------
                                                     June 29,     June 28,    June 26,  June 26,    June 25,    March 25,
                                                       1990         1991        1992      1993        1994         1995  
                                                     --------------------------------------------------------------------
<S>                                                   <C>          <C>       <C>       <C>         <C>         <C>    
Computation of Ratio of Earnings to Fixed Charges and
   Preferred Dividends

Excess/(deficiency) of revenues before taxes,
   dividends and allocation of net proceeds
  from current operations                            $14,820      $ 8,323   $12,754  $(17,498)    $23,698     $13,639 
Deduct - Equity in undistributed earnings of
   CoBank                                               (814)        (747)   (1,129)   (1,486)     (1,541)     (1,288)
                                                      ------        -----    ------   -------      ------      ------ 
                                                      14,006        7,576    11,625   (18,984)     22,157      12,351 
Fixed charges:
  Interest expense                                    19,614       20,302    17,179    13,753      11,587      20,603 
  Rentals (A)                                                                                                     600 
                                                                                                               ------ 
  Total fixed charges                                 19,614       20,302    17,179    13,753      11,587      21,203 
                                                      ------        -----    ------   -------      ------      ------ 

Adjusted earnings/(loss) before fixed charges       $ 33,620      $27,878   $28,804  $ (5,231)    $33,744     $33,554 
                                                     =======      =======   =======  ========     =======     ======= 
Preferred dividends - interim periods prorated       $ 3,118      $ 3,573   $ 3,837  $  3,893     $ 3,717     $ 3,261 
Add - Adjustment to reflect preferred dividends
   on a pretax basis1                                     --           --        --        --          --          -- 
                                                      ------        -----    ------   -------      ------      ------ 
Preferred dividends on a pretax basis                  3,118        3,573     3,837     3,893       3,717       3,261 
Fixed charges                                         19,614       20,302    17,179    13,753      11,518      21,203 
                                                      ------        -----    ------   -------      ------      ------ 
   Total                                             $22,732      $23,875   $21,016  $ 17,646     $15,235     $24,464 
                                                     =======      =======   =======  ========     =======     ======= 
Ratio of earnings to fixed charges and 
   preferred dividends                                   1.5          1.2       1.4        (B)        2.2         1.4
                                                     =======      =======   =======  ========     =======     ======= 

Computation of Pro Forma Ratio of Earnings to Fixed
   Charges and Preferred Dividends

Adjusted earnings/(loss) before
   fixed charges, as above                           $33,620      $27,878   $28,804  $ (5,231)    $33,744     $33,554 
                                                     =======      =======   =======  ========     =======     ======= 
Total fixed charges and pretax basis
   preferred dividends, as above                     $22,732      $23,875   $21,016  $ 17,646     $15,235     $24,464 
                                                      ------        -----    ------   -------      ------     ------ 
Pro forma preferred dividends assuming all "Retains"
   were converted into preferred stock (retained
   earnings allocated to members times the maximum
   dividend rate permitted by law of 12 percent)
   interim periods prorated                            5,258        4,800     3,997     4,391        4,218      3,995 
Add - Adjustments to reflect preferred dividends on a 
   pretax basis1                                          --           --        --        --           --         -- 
                                                      ------        -----    ------   -------       ------     ------ 
                                                       5,258        4,800     3,997     4,391        4,218      3,995 
                                                      ------        -----    ------   -------       ------     ------ 
Pro forma total fixed charges and pretax basis
   preferred dividends                               $27,990      $28,675   $25,013   $22,037      $19,435    $28,459 
                                                     =======      =======   =======  ========      =======    ======== 
Pro forma ratio of earnings to fixed charges and
   preferred dividends                                   1.2          (C)       1.2        (B)        1.7         1.2
                                                     =======      =======   =======  ========     =======     ======= 
</TABLE>

(A) Rentals  deemed  representative  of the  interest  factor  included  in rent
    expense.

(B) In fiscal  year  ended  June 26,  1993,  the  earnings  were  inadequate  by
    $22,877,000 to cover fixed charges and pretax-basis  preferred dividends and
    by  $27,268,000  to cover pro forma  total fixed  charges  and  pretax-basis
    preferred dividends.



(C) In fiscal year ended June 28, 1991, the earnings were inadequate by $797,000
    to cover the amount of fixed charges and  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  periods had been converted
    to preferred  stock at the  beginning of the period at the maximum  dividend
    permitted by law.



1   As a tax-exempt  cooperative  until the acquisition of  Curtice-Burns,  cash
    dividends  paid were an  allowable  deduction  for  computation  of  taxable
    income.








<PAGE>
                                                                   Exhibit 23.1


                       Consent of Independent Accountants


We hereby consent to the use in the Prospectus constituting part of this
Registration Statement on Form S-1 of our report dated September 28, 1994
(which report contains an explanatory paragraph relative to disputes
between Curtice Burns Foods, Inc. and Pro-Fac Cooperative, Inc.),
relating to the financial statements of Pro-Fac Cooperative,Inc., which
appears in such Prospectus.  We also consent to the reference to us under
the heading "Experts" in such Prospectus.

/s/PRICE WATERHOUSE LLP
Rochester, New York
June 9, 1995




<PAGE>
 
                                                                   Exhibit 23.2


                       Consent of Independent Accountants


We  hereby  consent  to the  use in the  Prospectus  constituting  part  of this
Registration  Statement  on Form S-1 of our report dated August 10, 1994 (except
as to Note 3, which is as of  September  22, 1994 and which  report  contains an
explanatory paragraph relative to disputes between Curtice Burns Foods, Inc. and
Pro-Fac  Cooperative,  Inc.),  relating to consolidated  financial statements of
Curtice Burns Foods, Inc., which appears in such Prospectus.  We also consent to
the application of such report to the Financial Statement Schedule for the three
years ended June 25,  1994,  June 26,  1993 and June 26, 1992 listed  under Item
16(b) of this  Registration  Statement when such schedule is read in conjunction
with the financial  statements referred to in our report. The audits referred to
in such report also included this schedule.  We also consent to the reference to
us under the heading "Experts" in such Prospectus.


/s/PRICE WATERHOUSE LLP

Rochester, New York
June 9, 1995



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