PRO FAC COOPERATIVE INC
10-K405, 1995-09-21
GROCERIES & RELATED PRODUCTS
Previous: SYSTEM ENERGY RESOURCES INC, S-3/A, 1995-09-21
Next: VERNITRON CORP, PRE 14A, 1995-09-21




                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   Form 10-K

         (Mark One)
            [X] Annual Report Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934 (Fee Required)

                    For the Fiscal Year Ended June 24, 1995
                                       or
          [ ] Transition Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

              For the Transition Period from _________ to ____________

                 Registration Statement (Form S-1) No. 33-60273

                           PRO-FAC COOPERATIVE, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                  New York                           16-6036816
         (State of incorporation)      (I.R.S. Employer Identification No.)

         90 Linden Place, P.O. Box 682, Rochester, New York            14603
              (Address of principal executive offices)              (Zip Code)

       Registrant's telephone number, including area code: (716) 383-1850

        Securities Registered Pursuant to Section 12(b) of the Act: None

        Securities Registered Pursuant to Section 12(g) of the Act: None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                    YES [X]  NO ___

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

Aggregate market value of voting stock held by  non-affiliates of the registrant
as of August 21, 1995:

                            Common Stock: $9,394,630

(based  upon par value of  shares since there is  no market for the Registrant's
common stock)

Number of common shares outstanding at August 21, 1995:

                            Common stock: 1,878,926

                       The exhibit page begins on page 68
                               Page 1 of 71 pages


<PAGE>




                                       FORM 10-K ANNUAL REPORT - 1995
                                         PRO-FAC COOPERATIVE, INC.
                                             TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                   PART I
                                                                                               PAGE
<S>               <C>                                                                          <C>
ITEM 1.
                 Description of Business
                 General Development of Business...............................................   3
                 Relationship with Curtice-Burns ..............................................   4
                 Narrative Description of Business.............................................   5
                 Financial Information About Industry Segments.................................  10
                 Packaging and Distribution....................................................  10
                 Trademarks....................................................................  10
                 Raw Material Sources..........................................................  11
                 Environmental Matters.........................................................  12
                 Seasonality of Business.......................................................  13
                 Practices Concerning Working Capital..........................................  13
                 Significant Customers.........................................................  14
                 Backlog of Orders.............................................................  14
                 Business Subject to Government Contracts......................................  14
                 Competitive Conditions........................................................  14
                 New Products and Research and Development.....................................  15
                 Employees.....................................................................  15
ITEM  2.         Description of Properties.....................................................  16
ITEM  3.         Legal Proceedings.............................................................  17
ITEM  4.         Submission of Matters to a Vote of Security Holders...........................  17

                                                  PART II

ITEM  5.         Market for Registrant's Common Stock and
                   Related Stockholder Matters.................................................  17
ITEM  6.         Selected Financial Data.......................................................  18
ITEM  7.         Management's Discussion and Analysis of
                   Financial Condition and Results of Operations...............................  19
ITEM  8.         Financial Statements and Supplementary Data...................................  31
ITEM  9.         Changes in and Disagreements with Accountants
                   on Accounting and Financial Disclosure......................................  55

                                                  PART III

ITEM 10.         Directors and Executive Officers of the
                   Registrant..................................................................  55
ITEM 11.         Executive Compensation........................................................  60
ITEM 12.         Security Ownership of Certain Beneficial Owners
                   and Management..............................................................  63
ITEM 13.         Certain Relationships and Related Transactions................................  64

                                                  PART IV

ITEM 14.         Exhibits, Financial Statement Schedules and
                   Reports on Form 8-K.........................................................  66

                 Signatures....................................................................  70
</TABLE>


                                       2

<PAGE>



                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS

                        GENERAL DEVELOPMENT OF BUSINESS

Pro-Fac  Cooperative,  Inc.  ("Pro-Fac" or "the Cooperative") 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.  Its  approximately  650
members are growers (or  associations  of growers)  located  principally  in New
York,  Pennsylvania,  Illinois,  Michigan,  Washington,  Oregon, Iowa, Nebraska,
North Dakota, Florida,  California, and Georgia. The principal office of Pro-Fac
is at 90 Linden Place, Rochester,  New York 14625; its telephone number is (716)
383- 1850.

Curtice-Burns  Foods, Inc.  ("Curtice Burns" or 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,  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 12.25 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 and Facilitation
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.

Pro-Fac  crops include  fruits  (cherries,  apples,  blueberries,  peaches,  and
plums),  vegetables (snap beans,  beets,  cucumbers,  peas, sweet corn, carrots,
cabbage, squash,  asparagus,  potatoes,  southern peas, dry beans, turnip roots,
and leafy greens), and popcorn.  These products are highly seasonal.  Partly for
this reason, Pro-Fac also processes products unrelated to Pro-Fac crops in these
facilities.  Such unrelated  products  include cheese sauce,  soups and prepared
ethnic foods,  salad dressings,  certain snack foods, and non-fruit fillings and
puddings.  These products are not seasonal,  and their production permits better
utilization of the Pro-Fac  facilities year round,  reducing the overhead burden
on all products.



                                       3

<PAGE>



                        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.

Purchase  of  Crops  From  Pro-Fac:   Under  the  Pro-Fac  Marketing  Agreement,
Curtice-Burns  purchases  crops from  Pro-Fac  at the  commercial  market  value
("CMV") of those  crops.  CMV is defined as the weighted  average  price paid by
other commercial processors for similar crops sold under preseason contracts and
in the open market in the same or competing  market area. Under both the Pro-Fac
Marketing  Agreement  and the  predecessor  agreement  to the Pro-Fac  Marketing
Agreement,  Curtice-Burns paid Pro-Fac $55.9 million,  $59.2 million,  and $59.8
million as CMV for crops purchased from Pro-Fac in fiscal years 1995,  1994, and
1993,   respectively.   The  crops  purchased  by  Curtice-Burns   from  Pro-Fac
represented  approximately  73  percent,  65  percent  and 60 percent of all raw
agricultural  crops purchased by  Curtice-Burns  in fiscal 1995, 1994, and 1993,
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 up
to 90 percent of  Curtice-Burns'  pretax income on Pro-Fac related products (the
"Pro-Fac Products"),  or reduce CMV by up to 90 percent of Curtice-Burns' losses
on Pro-Fac Products.  The Pro-Fac Marketing  Agreement  provides that additional
patronage  income  may not exceed 50 percent  of  Curtice-Burns'  entire  pretax
income and that no more than 50 percent of  Curtice-Burns'  entire  pretax  loss
will be charged to Pro-Fac,  through a reduction of CMV,  during the term of the
Notes. Additional

                                       4

<PAGE>



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'  pretax income. Under the predecessor  agreements to
the Pro-Fac Marketing Agreement,  additional patronage income has generally been
equal to 50 percent of the pretax  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'  pretax  losses.  Curtice-Burns  paid
additional  patronage  income to Pro-Fac of $9.6  million  and $16.9  million in
fiscal 1995 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.  In January  of 1995,  the Boards of
Directors of Curtice-Burns  Foods, Inc. and Pro-Fac  Cooperative,  Inc. approved
appropriate  amendments  to the  Bylaws to allow the  Company  to  qualify  as a
cooperative  under  Subchapter T of the Internal  Revenue Code. A private letter
ruling agreeing to this change was received from the Internal Revenue Service in
August  1995.  The  effective  date  of  the  change  is  June  25,  1995.  As a
cooperative,  patronage  income will be deductible to the extent  distributed to
its members.  Accordingly,  taxation on patronage  income is only imposed at the
patron  level.  The  objective  of the change is both to maximize  the amount of
patronage income derived by Pro-Fac and to achieve a greater degree of certainty
concerning the federal income tax treatment of additional  patronage income paid
by Curtice-Burns to Pro-Fac. See NOTE 7 - "Taxes on Income."

Additional  patronage  income  received by Pro-Fac is  deductible to Pro-Fac for
federal tax purposes only to the extent distributed to its members.  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.

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.

                       NARRATIVE DESCRIPTION OF BUSINESS

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.


                                       5

<PAGE>



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

Comstock Michigan Fruit:  CMF, the Company's largest division,  headquartered in
Rochester, New York, produces products in three principal categories:  (i) fruit
fillings and toppings,  (ii) aseptically  produced products and (iii) canned and
frozen fruits and vegetables.  In fiscal 1995,  approximately one-third of CMF's
net sales represented  branded  products,  approximately  one-third  represented
private label  products and  approximately  one-third  represented  food service
products.  CMF markets its branded  products under the "Thank You,"  "Comstock,"
"Wilderness,"  "Greenwood,"  "Silver Floss," "Blue Boy," "Super Pop," "Pop-Eye,"
and  "Pops-Rite"  labels.  The  following  table  sets  forth  the net sales and
division operating income for CMF for the periods shown:

<TABLE>
<CAPTION>
(Dollars in Millions)

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

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

</TABLE>

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

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


                                       6

<PAGE>



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

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

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

<S>                             <C>             <C>             <C>   
   Net sales                      $181.2          $171.8          $164.5
   Operating income                 18.7            16.5            19.1

</TABLE>

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

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

                                       7

<PAGE>



Winn-Dixie in the Southeast, Wegman's in Upstate New York, Topco in the Midwest,
and Ralph's and Western Family on the West Coast.

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

<TABLE>
<CAPTION>
(Dollars in Millions)

                                        Fiscal Year Ended
                                -----------------------------------------
                                June 24,        June 25,         June 26,
                                  1995            1994             1993
                                --------        --------         ------
<S>                           <C>              <C>             <C>
   Net sales                      $96.6           $94.3           $93.4
   Operating income                 9.2            10.2             7.6
</TABLE>

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

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

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

<TABLE>
<CAPTION>
(Dollars in Millions)

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

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

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



                                       8

<PAGE>



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

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

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

<TABLE>
<CAPTION>
(Dollars in Millions)

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

<S>                               <C>             <C>             <C>  
   Net sales                      $30.2           $30.0           $30.7
   Operating income                 2.8             3.1             2.7
</TABLE>

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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Millions)

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

<S>                               <C>             <C>             <C>  
   Net sales                      $49.7           $49.9           $47.1
   Operating income                 3.5             3.9             2.9

</TABLE>

                                       9

<PAGE>



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

                 FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

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

<TABLE>
<CAPTION>

                                                                     Fiscal Years
                                        -------------------------------------------------------------------
Dollars in Millions                     June 24,       June 25,      June 26,       June 26,       June 28,
                                          1995           1994          1993           1992           1991
                                          ----           ----          ----           ----           ----

<S>                                      <C>            <C>            <C>           <C>            <C>   
Net sales                                $522.4         $ 58.2         $ 59.7        $ 63.4         $ 62.2

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

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

Total assets                             $689.7         $296.1         $324.9        $361.4         $395.6

</TABLE>
                           PACKAGING AND DISTRIBUTION

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

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


                                       10

<PAGE>



maintain them in force.  The major brand names utilized by the Company are
as follows:

<TABLE>
<CAPTION>

          Product                                Brand Name
---------------------------    --------------------------------------------
<S>                            <C>

Chilies, stews and soups       Brooks, Mariners Cove, Nalley

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

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

Peanut butter                  Adams

Pickles                        Farman's, Nalley

Popcorn                        Pop-Eye, Pops-Rite, Super Pop

Puddings                       Gracias, Thank You

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

Sauerkraut                     Silver Floss

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

Syrup                          Lumberjack

</TABLE>

                              RAW MATERIAL SOURCES

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

The  canned and  frozen  vegetable  portion  of the  Company's  business  can be
positively  or  negatively  affected by weather  conditions  nationally  and the
resulting impact on crop yields.  Favorable weather  conditions can produce high
crop  yields  and an  oversupply  situation  in a given  year.  This  oversupply
typically will result in depressed  selling prices and reduced  profitability to
the Company on the inventory produced from that year's crops.  Excessive rain or
drought  conditions can produce low crop yields and a shortage  situation.  This
shortage   typically   will  result  in  higher  selling  prices  and  increased
profitability to the Company.  While the national supply situation  controls the
pricing,  the supply can differ regionally because of variations in weather. For
example,  the 1993 floods in the  Midwest and the drought in the South  produced
lower crop yields in those areas and increased prices,  even though the crops in
the Company's growing areas were at normal levels.  Favorable weather conditions
in the 1994  growing  season  produced  high crop yields  resulting  in somewhat
depressed selling prices,  increased inventory levels throughout the year, and a
higher  carryover  inventory  at the end of the  year.  The  impact  of the 1993
growing

                                       11

<PAGE>



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

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

                             ENVIRONMENTAL MATTERS

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

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

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

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

                                       12

<PAGE>



which, if required,  the Company does not believe will have a material impact on
its earnings given its relatively small contribution of material to the site and
the availability of other viable PRPs.

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

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

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

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

                            SEASONALITY OF BUSINESS

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

                      PRACTICES CONCERNING WORKING CAPITAL

The Company must maintain substantial  inventories  throughout the year of those
finished  products  produced from seasonal raw materials;  these inventories are
generally financed through seasonal borrowings.

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

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



                                       13

<PAGE>



                             SIGNIFICANT CUSTOMERS

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

                               BACKLOG OF ORDERS

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

                   BUSINESS SUBJECT TO GOVERNMENTAL CONTRACTS

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

                             COMPETITIVE CONDITIONS

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

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

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

Quality of product  and  uniformity  of quality  are also  important  methods of
competition.  The  Company's  relationship  with Pro-Fac gives the Company local
sources of supply,  thus  allowing  the  Company to  exercise  control  over the
quality  and  uniformity  of much of the raw  product  which it  purchases.  The
members of Pro-Fac  generally  operate  relatively  large  production units with
emphasis on mechanical growing and harvesting techniques. This factor is also an
advantage in producing uniform, high-quality food products.

The  Company's  pricing  is  generally  competitive  with  that  of  other  food
processors  for  products of  comparable  quality.  The branded  products of the
Company are  marketed  under  regional  brands and its  marketing  programs  are
focused on local tastes and preferences as a means of developing consumer

                                       14

<PAGE>



brand loyalty.  The Company's  advertising  program  utilizes  local media,  and
strong emphasis is placed on in-store promotions.

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

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

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

                   NEW PRODUCTS AND RESEARCH AND DEVELOPMENT

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

                                   EMPLOYEES

As of June 24, 1995, the Company had 3,802  full-time  employees,  of whom 2,720
were  engaged  in  production   and  the  balance  in   management,   sales  and
administration.  As of that date,  the Company also employed  approximately  950
seasonal  and other  part-time  employees,  almost  all of whom were  engaged in
production.  Most of the  production  employees  are  members of  various  labor
unions. The Company believes its relationship with its employees is good.


                                       15

<PAGE>



ITEM 2. DESCRIPTION OF PROPERTIES

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

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

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

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

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

                       FACILITIES UTILIZED BY THE COMPANY
<TABLE>
<CAPTION>

                       Type of Property                                                                        Square
                         (By Division)                                            Location                      Feet
----------------------------------------------------------                ----------------------              -------
<S>                                                                      <C>                              <C>

COMSTOCK MICHIGAN FRUIT:

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

</TABLE>

                                       16

<PAGE>



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

                  Type of Property                                                                        Square
                    (By Division)                                            Location                      Feet
------------------------------------------------------------              ------------                    ------
<S>                                                                        <C>                           <C>

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

SOUTHERN FROZEN FOODS:
----------------------
Office, freezing plant, cold storage and repackaging facility             Montezuma, GA                   563,442
Office, freezing plant and cold storage                                   Alamo, TX                       110,000

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

BROOKS FOODS:
-------------
Office building, canning plant and warehouse                              Mt. Summit, IN                  200,000

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

CORPORATE HEADQUARTERS:
-----------------------

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

</TABLE>

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

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

ITEM 3. LEGAL PROCEEDINGS

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

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not Applicable.

                                    PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED SECURITY HOLDER
        MATTERS.

The  information  required  by this item is  contained  in NOTES 9 and 10 to the
Consolidated Financial Statements.


                                       17

<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA**

Consolidated Operating Data:
(Dollars in Thousands, Except Capital Stock Data)

<TABLE>
<CAPTION>


                                                                                     Six-Year Summary
                                                        -------------------------------------------------------------------------

                                                          1995           1994        1993          1992        1991        1990
                                                        --------       --------    --------      -------     --------     ------
<S>                                                     <C>            <C>         <C>           <C>         <C>          <C>    
Net sales                                               $522,413       $ 58,237    $ 59,735      $ 63,434    $ 62,194     $ 60,823
Cost of sales                                            384,838         58,237      59,735        63,434      62,194       60,823
                                                        --------       --------    --------      --------    --------     --------
Gross profit                                             137,575             --          --            --          --           --
Share of Curtice-Burns earnings/(loss)
   prior to acquisition                                    5,137         18,599     (21,800)        9,505       5,907       11,448
Interest income from Curtice-Burns
   prior to acquisition                                    6,102         15,630      17,090        19,869      22,681       22,641
Interest income, other                                     4,402             --          --            --          --           --
Cost relating to fire claim                               (2,315)            --          --            --          --           --
Other selling, general, and
   administrative (expenses)/income                      (99,341)         1,056         965           559          37          345
                                                        --------       --------    --------      --------    --------     --------
Operating income/(loss)                                   51,560         35,285      (3,745)       29,933      28,625       34,434
Interest expense                                         (29,035)       (11,587)    (13,753)      (17,179)    (20,302)     (19,614)
                                                        --------       --------    --------      --------    --------     -------- 
Income/(loss) before taxes, dividends
   and allocation of net proceeds                         22,525         23,698     (17,498)       12,754       8,323       14,820
Tax benefit/(provision)                                    7,028            844          --         1,151      (3,023)      (4,389)
                                                        --------       --------    --------      --------    --------     -------- 
Net income/(loss)                                       $ 29,553       $ 24,542    $(17,498)     $ 13,905    $  5,300     $ 10,431
                                                        ========       ========    ========      ========    ========     ========
Allocation of Net Proceeds:

   Net income/(loss)                                    $ 29,553       $ 24,542    $(17,498)     $ 13,905    $  5,300     $ 10,431
   Dividends on common and preferred stock                (4,914)        (4,390)     (4,548)       (4,437)     (4,099)      (3,553)
                                                        --------       --------    --------      --------    --------     -------- 
   Net proceeds/(deficit)                                 24,639         20,152     (22,046)        9,468       1,201        6,878
   Allocation (to)/from earned surplus                   (16,964)        (2,856)     27,917          (155)       (524)      (3,716)
                                                        --------       --------    --------      --------    --------     -------- 
   Net proceeds available to members                    $  7,675       $ 17,296    $  5,871      $  9,313    $    677     $  3,162
                                                        ========       ========    ========      ========    ========     ========
Allocation of net proceeds available to members:

   Payable to members currently (20% of qualified
     proceeds available to members)                     $  1,475       $  3,109    $  1,052      $  2,253    $     91     $    649
Allocated to members but retained by the

   Cooperative:

     Qualified retains                                     5,900         12,437       4,209         6,760         271        1,946
     Non-qualified retains                                   300          1,750         610           300         315          567
                                                        --------       --------    --------      --------    --------     --------
     Net proceeds available to members                  $  7,675       $ 17,296    $  5,871      $  9,313    $    677     $  3,162
                                                        ========       ========    ========      ========    ========     ========
     CMV                                                $ 55,855       $ 59,216    $ 59,800      $ 64,152    $ 61,204     $ 54,928
                                                        --------       --------    --------      --------    --------     --------
     Net proceeds as a percent of CMV                      44.11%         34.03%     (36.87)%       14.76%       1.96%       12.52%
                                                        --------       --------    --------      --------    --------     -------- 
Net proceeds available to members as a percent of CMV:
     Qualified                                             13.20%         26.25%       8.80%        14.05%        .59%*       4.72%
     Non-qualified                                           .54%          2.96%       1.02%          .47%        .52%        1.03%
                                                        --------       --------    --------      --------    --------     -------- 
     Total net proceeds allocated to
       members as a percent of CMV                         13.74%         29.21%       9.82%        14.52%       1.11%        5.75%
                                                        --------       --------    --------      --------    --------     -------- 
   Percent of qualified net proceeds
     available to members paid in cash                     20.00%         20.00%      20.00%        25.00%      25.00%       25.00%
                                                        --------       --------    --------      --------    --------     -------- 
Balance Sheet Data:

   Investment in direct financing leases                $     --       $141,322    $173,513      $187,298    $193,300     $146,643
   Common stock                                         $  9,395       $ 10,284    $ 13,455      $ 13,097    $ 12,009     $ 10,509
   Shareholders' investment and members'
     capitalization                                     $135,833       $113,481    $ 96,449      $120,042    $114,586     $113,628
   Total long-term debt and senior subordinated
     notes                                              $343,665       $127,134    $168,000      $164,000    $178,025     $192,406
   Total assets                                         $689,739       $296,051    $324,884      $361,408    $385,556     $385,091
                                                        --------       --------    --------      --------    --------     --------
Capital Stock Data

   Cash dividends per share:
     Common (par value $5.00)                           $   .275       $    .25    $    .25      $    .25    $    .25     $    .25
     Preferred (par value $25.00)                       $ 1.6875       $ 1.5625    $ 1.8125      $   2.00    $ 2.1875     $   2.25
   Average common stock investment per member           $ 15,032       $ 14,546    $ 18,662      $ 17,771    $ 16,339     $ 13,938
                                                        --------       --------    --------      --------    --------     --------
Number of Members:                                           625            707         721           737         735          754
</TABLE>
-----------------   
*  Excludes an additional  allocation of 1991 net proceeds which was distributed
   to members in fiscal 1992.  This  allocation  of $3,727 (6.09 percent of 1991
   CMV) was  distributed  25  percent in cash and the  remainder  in the form of
   qualified  retains.  See "Statement of Changes in Shareholders'  and Members'
   Capitalization  and  Common  Stock"  and also NOTES 9 and 10 to the "Notes to
   Consolidated Financial Statements."

** Certain  prior year amounts have been reclassified  to conform to fiscal 1995
   presentation.
                                       18

<PAGE>



ITEM 7. MANAGEMENT'S  DISCUSSION  AND  ANALYSIS   OF   FINANCIAL  CONDITION  AND
        RESULTS OF OPERATIONS

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

                        PRO-FAC'S RESULTS OF OPERATIONS

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

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

<TABLE>
<S>                                                                   <C>

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

</TABLE>

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

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

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

<TABLE>

<S>                                                                     <C> 

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

                                       19

<PAGE>


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

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

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

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

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

Net Sales
(Dollars in Millions)

<TABLE>
<CAPTION>

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


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

1    Intercompany sales by Finger Lakes

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


                                       20

<PAGE>



Operating Income Before Dividing with Pro-Fac 1

(Dollars in Millions)

<TABLE>
<CAPTION>

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

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

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

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

Depreciation and Amortization

(Dollars in Millions)

<TABLE>
<CAPTION>
                                                                     Fiscal Years Ended
                                                  ----------------------------------------------------------
                                                      6/24/95               6/25/94             6/26/93
                                                  ---------------      ----------------      ---------------
                                                            % of                  % of                 % of
                                                    $       Total        $        Total        $       Total
                                                  -----     -----      ------     -----      -----     -----
<S>                                              <C>         <C>       <C>       <C>         <C>       <C>
CMF                                               10.3       43.3       11.5       44.8       11.6      38.0
Nalley's Fine Foods                                4.2       17.6        3.0       11.7        3.0       9.8
Southern Frozen Foods                              3.9       16.4        2.5        9.7        2.1       6.9
Snack Foods Group                                  1.8        7.6        2.0        7.8        2.0       6.5
Brooks Foods                                       0.7        2.9        0.6        2.3        0.6       2.0
Finger Lakes Packaging                             1.6        6.7        1.2        4.7        1.4       4.6
Corporate                                          0.5        2.1        1.7        6.5        2.7       8.9
                                                  ----      -----      -----      -----      -----     -----
   Subtotal ongoing operations                    23.0       96.6       22.5       87.5       23.4      76.7
Businesses sold or to be sold 1                    0.8        3.4        3.2       12.5        7.1      23.3
                                                  ----      -----      -----      -----      -----     -----
   Total                                          23.8      100.0       25.7      100.0       30.5     100.0
                                                  ====      =====      =====      =====      =====     =====

</TABLE>


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



                                       21

<PAGE>



Total Assets

(Dollars in Millions)

<TABLE>
<CAPTION>


                                               6/24/95               6/25/94
                                           ---------------        -------------
                                                     % of                 % of
                                             $       Total       $        Total
                                           -----     -----      -----     -----
<S>                                        <C>       <C>        <C>      <C>

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



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

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

Consolidated Statement of Operations

(Dollars in Millions)

<TABLE>
<CAPTION>


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

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

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

                                       22

<PAGE>



                    CHANGES FROM FISCAL 1994 TO FISCAL 1995

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

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

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

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

<TABLE>
<CAPTION>

                                                                 Gross
                                                                 Profit
                                                                Variance
                                                                --------
       <S>                                                      <C>

         CMF                                                     $(0.8)
         Nalley's Fine Foods                                       5.1
         Southern Frozen Foods                                    (0.9)
         Snack Foods Group                                         0.5
         All Other                                                 1.9
                                                                 -----
                                                                 $ 5.8
                                                                 =====

</TABLE>


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

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


                                       23

<PAGE>

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

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

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

(In Millions)

<TABLE>
<CAPTION>

                                                          Businesses
                                               -------------------------------
                                               Sold or to be Sold      Ongoing     Total
                                               ------------------      -------     -----
<S>                                                <C>                <C>          <C>

Change in trade promotions                           $ (8.1)           $(2.8)      $(10.9)
Change in advertising and selling costs               (13.8)             2.0        (11.8)
All other                                              (5.6)             1.3         (4.3)
                                                     ------            -----       ------ 
Change in selling, administrative,
   and general expenses                              $(27.5)           $ 0.5       $(27.0)
                                                     ======            =====       ====== 

</TABLE>


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

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

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

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

                                       24

<PAGE>



to  businesses  sold or to be  sold,  the  Company's  operating  income  (before
dividing with Pro-Fac) from ongoing  operations for fiscal 1995 of $59.7 million
increased $5.3 million or 9.7 percent from $54.4 million in fiscal 1994.

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

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

Income Before Taxes:  The Company's  income before taxes in fiscal 1995 of $10.0
million  decreased  $8.8 million or 46.8  percent  from $18.8  million in fiscal
1994. The  restructuring  expenses,  change in control  expense,  and fire claim
discussed above accounted for $5.4 million or 61.4 percent of the decrease.

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

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

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

                    CHANGES FROM FISCAL 1993 TO FISCAL 1994

Net Sales:  The Company's net sales in fiscal 1994 of $829.1  million  decreased
$49.5 million, or 5.6 percent, from $878.6 million in fiscal 1993. The net sales
attributable  to businesses  sold or to be sold in connection with the Company's
restructuring  program were $122.9  million in fiscal 1994 and $192.6 million in
fiscal  1993.  The  Company's  net  sales  from  ongoing  operations   excluding
businesses sold or to be sold in fiscal 1994 were $706.2 million, an increase of
$20.2 million, or 2.9 percent,  from $686.0 million in fiscal 1993. The increase
in net sales from ongoing  operations is  attributable in part to CMF. Net sales
at CMF in fiscal 1994 of $333.4 million increased $15.6 million, or 4.9 percent,
from $317.8  million in fiscal 1993. The increase in net sales at CMF was due to
an increase in net sales at CMF's New York  vegetables  business  resulting from
increased  prices and volumes  associated with a national  shortage in supply in
the vegetable market  attributable to floods in the Midwest and a drought in the
South in the 1993 growing  season.  This  increase in sales at CMF was offset in
part by reduced  raw  material  costs at the  Company,  that were  reflected  in
reduced  selling  prices of the  Company's  products.  Net sales at  Nalley's in
fiscal 1994 of $171.8  million  increased  $7.3  million,  or 4.4 percent,  from
$164.5

                                       25

<PAGE>



million in fiscal  1993.  The  increase in net sales at Nalley's  was  primarily
attributable  to an $8.5  million  increase  in the  salad  dressing  and a $1.0
million decrease in pickles and relishes related to reduced volume. Net sales at
Southern in fiscal 1994 of $94.3 million  remained  essentially flat compared to
$93.4 million in fiscal 1993.  Net sales at the Snack Foods Group in fiscal 1994
of $61.2 million decreased $4.2 million,  or 6.4 percent,  from $65.4 million in
fiscal 1993. The decrease was caused by reduced  volume  related  principally to
the  competitive  pressures  of the salty  snacks  business  and the  decline in
consumption for the potato chip category.  Net sales at Brooks in fiscal 1994 of
$30.0  million  decreased  $0.7 million,  or 2.3 percent,  from $30.7 million in
fiscal  1993.  This net  decrease is  comprised of a decrease of $2.8 million of
tomato  products almost  completely  offset by increased sales of bean products.
The decrease in tomato  products sold was the result of the decision to exit the
private label ketchup business.  The increase in bean products was due to a 21.0
percent  increase  in units  sold.  Net sales at Finger  Lakes in fiscal 1994 of
$49.9 million increased $2.8 million, or 5.9 percent, from $47.1 million (before
elimination of intercompany sales) in fiscal 1993. This was primarily the result
of a 10.2 percent increase in volume.

Gross  Profit:  Gross  profit of $236.5  million in fiscal 1994  decreased  $9.5
million,  or 3.9  percent,  from  $246.0  million  in fiscal  1993.  Of this net
decrease, a $23.6 million reduction was attributable to businesses sold or to be
sold and an increase of $14.1 million was attributable to increased gross profit
at the  Company's  ongoing  operations.  Gross  profit  for CMF  increased  $8.5
million,  Nalley's increased $4.8 million,  Southern increased $2.5 million, and
the Snack Foods Group  decreased $2.8 million.  These changes were the result of
variations in volume, selling prices, costs and product mix.

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

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

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

                                       26

<PAGE>



$0.1  million  was  primarily   attributable  to  a  $2.1  million  decrease  in
advertising  and selling  costs net of an increase in such costs of $1.8 million
at Nalley's.  The increase at Nalley's was primarily related to canned meats and
entrees and salad dressings.

Operating Income Before Dividing Profits With Pro-Fac:  The Company's  operating
income in fiscal 1994 of $53.8 million increased $76.0 million from an operating
loss of $22.2 million in fiscal 1993. Excluding restructuring charges and change
in control  expenses,  the Company's  operating  income in fiscal 1994 was $49.6
million, a $10.7 million increase,  or 27.5 percent, from an operating income of
$38.9 million in fiscal 1993.  Operating losses  attributable to businesses sold
or to be sold in connection with the Company's  restructuring  program were $4.8
million in fiscal  1994 and $6.1  million in fiscal  1993.  Excluding  operating
losses from businesses sold or to be sold, the Company's  operating  income from
continuing  operations  in fiscal  1994 was $54.4  million,  an increase of $9.4
million,  or 20.9 percent,  from $45.0 million in fiscal 1993. Of this increase,
CMF contributed $6.6 million, Southern contributed $2.6 million and Finger Lakes
contributed  $1.0  million.  These  increases  were offset in part by  decreased
operating  income at  Nalley's of $2.6  million  and $1.4  million for the Snack
Foods Group.  The increases for CMF's New York vegetables  business and Southern
were  attributable to increased  selling prices as a result of the short crop of
vegetables  nationally due to poor weather  conditions in the Midwest during the
1993  growing  season.   Finger  Lakes   benefitted  from  improved   production
efficiencies and procedures as a result of capital improvements. The decrease at
Nalley's  pertained to both a sales volume  decline and an increase in costs for
the peanut butter and pickles and relishes categories,  and trade promotions and
selling costs on the canned meat and entree category.  In addition,  CMF's fruit
fillings  and toppings  business  experienced  increased  trade  promotions  and
advertising  costs  related to  reformulated  fruit  fillings  and  toppings and
expansion  of the pumpkin pie filling  markets.  The decrease in the Snack Foods
Group is the result of the sales decline as previously mentioned. An increase of
$1.2 million  related to the management  incentive  plan also reduced  operating
income.

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

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

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

Provision  for  Taxes:  Provision  for  taxes  in  fiscal  1994 of $8.7  million
increased $4.8 million from a provision of $3.9 million in fiscal 1993. Included
in the fiscal 1994  results  was a charge  against  earnings of $0.5  million to
adjust deferred taxes to the higher rate as legislated by

                                       27

<PAGE>



Congress and as required under Financial Accounting and Standards Board No. 109.
The Company's  effective tax rate was significantly  impacted during fiscal 1994
by  non-deductible  legal and advisory expenses incurred in conjunction with the
change in control, the increase in the federal statutory income tax rate enacted
on August  10,  1993 and the  adjustment  of a  valuation  allowance  previously
recorded.

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

                        LIQUIDITY AND CAPITAL RESOURCES

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

Cash flows from investing activities include the acquisition of property, plant,
and equipment,  and other assets held for or used in the production  goods,  and
the amounts received from Curtice-Burns prior to the acquisition for payments on
capital leases. Net cash used in investing activities of $17.3 million in fiscal
1995 was comprised of $28.7 million paid for property,  plant, and equipment and
$11.4 million received for capital leases.

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

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

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

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

                                       28

<PAGE>



its working capital needs,  fund its capital  expenditures  and service its debt
for the foreseeable future.

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

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

As a result of the  shortage  situation  of the  national  supply due to the low
yields from the 1993 crop year, many vegetable producers intentionally increased
planned  production for the 1994 crop year  attempting to return the supplies to
ample levels.  Favorable weather conditions in the 1994 growing season, however,
produced high crop yields in addition to the increased planned production.  This
resulted  in somewhat  depressed  selling  prices,  increased  inventory  levels
throughout  fiscal  1995,  and left a higher  carryover  inventory at the end of
fiscal 1995 than at the end of fiscal 1994 for the Company. As of June 24, 1995,
the Company's total inventories were $160.2 million, an increase of $4.9 million
or 3.2  percent  from  $155.3  million in the prior  year.  This  excess will be
gradually  reduced by the end of the 1996  fiscal  year due to a decrease in the
planned  production  for the 1995  crop  year.  There are  variations  among the
specific  commodities and the effect on pricing and profitability in fiscal 1995
has depended upon individual  company pricing practices and the effect of recent
industry plant closings and production realignments.  Decreased vegetable prices
are  expected to depress  earnings  for the first  quarter of fiscal 1996 as are
increased slotting allowances for certain new items.

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

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



                                       29

<PAGE>



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

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

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

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

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

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

Favorable Tax Ruling and  Developments:  In August of 1993, the Internal Revenue
Service issued a  determination  letter which  concluded that the Cooperative is
exempt  from  federal  income tax to the extent  provided  by Section 521 of the
Internal Revenue Code,  "Exemption of Farmers'  Cooperatives from Tax." Unlike a
non-exempt  cooperative,  a  tax-exempt  cooperative  is entitled to deduct cash
dividends it pays on its capital  stock in  computing  its taxable  income.  The
exempt status is  retroactive to fiscal year 1986 and is anticipated to apply to
future years as long as there is no  significant  change in the way in which the
Cooperative operates. In conjunction with this ruling, the Cooperative has filed
for tax  refunds  for fiscal  years 1986 to 1991 in the amount of  approximately
$7.2 million and interest payments of approximately  $4.9 million.  In addition,
it is anticipated that the Cooperative will file for tax refunds for fiscal 1992
in  the  amount  of  approximately   $1.6  million  and  interest   payments  of
approximately $.3 million.  Based upon the status of the government's  review of
the refunds for fiscal years 1986 to 1990 the legal  counsel to the  Cooperative
has issued an opinion that such refunds constitute a legally enforceable account
receivable from the government. Accordingly, refund

                                       30

<PAGE>



amounts  of $10.1  million  for tax and  interest  have  been  reflected  in the
financial statements of Pro-Fac as of June 24, 1995. It is anticipated that such
amounts  will be  received  in the  first  half of  fiscal  1996.  The  Board of
Directors  of the  Cooperative  has  committed  that  substantially  all of such
refunds  and  interest  payments,   when  received,  will  be  invested  in  its
subsidiary, Curtice-Burns Foods, Inc.

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

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

    ITEM                                                                 Page
    ----                                                                 ----
<S>                                                                     <C>
Pro-Fac Cooperative, Inc. and Consolidated Subsidiary:
   Report of Independent Accountants....................................  32
   Management's Responsibility for Financial Statements.................  33
   Consolidated Financial Statements for the years ended June 24, 
      1995, June 25, 1994, and June 26, 1993:
         Consolidated Statement of Operations and
            Net Proceeds................................................  34
         Consolidated Balance Sheet.....................................  35
         Consolidated Statement of Cash Flows...........................  37
         Consolidated Statement of Changes in Shareholders'
            and Members' Capitalization and Common Stock................  39
         Notes to Consolidated Financial Statements.....................  40

</TABLE>


                                       31

<PAGE>


                       REPORT OF INDEPENDENT ACCOUNTANTS


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

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

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


/s/Price Waterhouse, LLP
------------------------
   Price Waterhouse, LLP
   Rochester, New York

August 16, 1995

                                       32

<PAGE>


              MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL STATEMENTS

Management is  responsible  for the  preparation  and integrity of the financial
statements  and related  notes which begins on the next page.  These  statements
have been prepared in accordance with generally accepted accounting principles.

The Company's  accounting  systems include internal controls designed to provide
reasonable  assurance of the reliability of its financial records and the proper
safeguarding  and use of its assets.  Such  controls are  monitored  through the
internal and external audit programs.

The financial  statements have been audited by Price Waterhouse LLP, independent
accountants, who were responsible for conducting their examination in accordance
with generally  accepted  auditing  standards.  Their resulting report is on the
preceding page.

The  Board  of  Directors  exercises  its  responsibility  for  these  financial
statements.  The independent  accountants  and internal  auditors of the Company
have full and free access to the Board.  The Board  periodically  meets with the
independent  accountants and the internal auditors,  without management present,
to discuss accounting, auditing and financial reporting matters.


/s/Stephen R. Wright
--------------------
   Stephen R. Wright
   General Manager


/s/William D. Rice
--------------------
   William D. Rice
   Assistant Treasurer

September 15, 1995

                                       33

<PAGE>



                              FINANCIAL STATEMENTS


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

(Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                               Fiscal Years Ended
                                                                    -------------------------------------------
                                                                    June 24,         June 25,          June 26,
                                                                      1995             1994              1993
                                                                    --------         --------          ------
<S>                                                                <C>              <C>                <C>  

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

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

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

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

</TABLE>


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

                                       34


<PAGE>



Pro-Fac Cooperative, Inc.
Consolidated Balance Sheet

(Dollars in Thousands)


                         ASSETS
<TABLE>
<CAPTION>
                                                            June 24,    June 25,
                                                              1995        1994
                                                           ---------   ---------
<S>                                                        <C>         <C>      
Current assets:
   Cash                                                    $   4,152   $      10
   Accounts receivable, trade, less allowance for doubtful
      accounts of $673                                        47,341        --
   Accounts receivable, other                                 19,840          68
   Receivable from Curtice-Burns Foods, Inc.                    --        11,197
   Current portion of long-term loans receivable
      from Curtice-Burns Foods, Inc.                            --        14,000
   Current portion of investment in direct
      financing leases                                          --        17,645
   Current portion of investment in Bank                        --         1,324
   Current deferred tax assets                                 6,784        --
   Income taxes refundable                                    10,106        --
   Inventories -
      Finished goods                                         108,691        --
      Materials and supplies                                  51,491        --
                                                           ---------   ---------
         Total inventories                                   160,182        --
                                                           ---------   ---------
   Prepaid manufacturing expense                               9,903        --
   Prepaid expenses and other current assets                   2,306       2,464
                                                           ---------   ---------
         Total current assets                                260,614      46,708
Property, plant, and equipment, net                          273,962        --
Goodwill and other intangible assets, less accumulated
   amortization of $2,539                                    101,494        --
Long-term portion of investment in direct
   financing leases                                             --       123,677
Long-term loans receivable from Curtice-Burns Foods, Inc.     78,040
Investment in Bank                                            22,907      19,632
Deferred tax assets                                            7,466       2,623
Finance receivable related to intangibles                       --        24,909
Assets held for sale                                          13,838        --
Other assets                                                   9,458         462
                                                           ---------   ---------
         Total assets                                      $ 689,739   $ 296,051
                                                           =========   =========

</TABLE>

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

                                       35

<PAGE>



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

(Dollars in Thousands)


                                LIABILITIES AND
                   SHAREHOLDERS' AND MEMBERS' CAPITALIZATION
<TABLE>
<CAPTION>

                                                            June 24,    June 25,
                                                              1995       1994
                                                           ---------   ---------
<S>                                 <C>          <C>          <C>        <C>
Current liabilities:
  Notes payable                                                 --     $  11,500
  Current portion of obligations under capital leases            764        --
  Accounts payable                                            60,074         617
  Accrued interest                                             9,171       2,530
  Accrued employee compensation                               11,644        --
  Other accrued expenses                                      15,116           6
  Current portion of long-term debt                           11,552      14,000
  Income taxes payable                                          --           668
  Amounts due members                                         13,348      15,327
                                                           ---------   ---------
      Total current liabilities                              121,669      44,648
Obligations under capital leases                               1,620        --
Long-term debt                                               183,665     127,134
Senior subordinated notes                                    160,000        --
Deferred tax liability                                        59,721        --
Other non-current liabilities                                 17,836         504
                                                           ---------   ---------
      Total liabilities                                      544,511     172,286
                                                           ---------   ---------
Commitments and contingencies                                   --          --
Common stock, par value $5, authorized -
  5,000,000 shares



                                     June 24,      June 25,
                                       1995         1994
                                    ---------    ---------
Shares issued                       1,878,926    2,056,878
Shares subscribed                      59,568        9,270
                                    ---------    ---------
      Total subscribed and issued   1,938,494    2,066,148
Less subscriptions receivable in
  installments                        (59,568)      (9,270)
                                    ---------    --------- 
                                    1,878,926    2,056,878     9,395      10,284
                                    =========    =========                                  



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

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

</TABLE>

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

                                       36

<PAGE>



Pro-Fac Cooperative Inc.
Consolidated Statement of Cash Flows

(Dollars in Thousands)

<TABLE>
<CAPTION>

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


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

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

                                       37

<PAGE>



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

(Dollars in Thousands)

<TABLE>
<CAPTION>

                                                               Fiscal Years Ended
                                                        --------------------------------
                                                        June 24,     June 25,   June 26,
                                                          1995         1994       1993
                                                        =========    ========   ========
<S>                                                     <C>          <C>        <C>    
Supplemental  Disclosure of Cash Flow Information
 Cash paid/(received) during the year for:
   Interest                                             $  24,498    $12,068    $14,050
                                                        =========    =======    ========
   Income taxes, net                                    $   5,567    $  (970)   $   970
                                                        =========    =======    ========
 Net assets acquired from Curtice-Burns:
   Accounts receivable                                  $  79,068         --         --
   Inventories                                            226,220         --         --
   Other assets                                            27,664         --         --
   Goodwill and other intangible assets                    24,156         --         --
   Fixed assets                                           159,985         --         --
   Accounts payable and accrued expenses                 (100,594)        --         --
   Short-term debt                                        (49,097)        --         --
   Long-term debt                                        (276,391)        --         --
   Deferred tax liability                                  (3,247)        --         --
   Other liabilities                                       (6,486)        --         --
                                                        ---------    -------    --------
                                                        $  81,278    $    --    $    --
                                                        =========    =======    ========

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

</TABLE>

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


                                       38

<PAGE>



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

(Dollars in Thousands)

<TABLE>
<CAPTION>


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

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

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

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

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

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

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

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

    Balance at end of period                                        $   9,395    $  10,284    $  13,455
                                                                    =========    =========    =========

</TABLE>

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



                                       39

<PAGE>



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

NOTE 1. SUMMARY OF ACCOUNTING POLICIES

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

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

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

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

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

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

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

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

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

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

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

                                       40

<PAGE>



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

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

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

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

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

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

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

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

                                       41

<PAGE>



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

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

NOTE 2. AGREEMENTS WITH CURTICE-BURNS

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

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

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

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

Amounts  received by Pro-Fac from  Curtice-Burns  under both  Agreements for the
fiscal years ended June 24,  1995,  June 25,  1994,  and June 26, 1993  include:
commercial  market value of crops  delivered,  $55.7 million,  $59.2 million and
$59.8 million,  respectively;  interest income, $6.1 million, $15.6 million, and
$17.1 million,  respectively; and additional proceeds from profit/(loss) sharing
provisions,  $9.6  million,  $16.8  million and $(21.8)  million,  respectively.
Payments  by the  Company  to  Pro-Fac  for  interest,  amortization,  and lease
financing payments ceased as of November 3, 1994.

NOTE 3. CHANGE IN CONTROL OF CURTICE-BURNS

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

                                       42

<PAGE>



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

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

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

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

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


(In Millions)

                               Fiscal Year Ended
                            (Pro Forma is unaudited)


<TABLE>
<CAPTION>

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

</TABLE>

NOTE 4. DISPOSALS

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



                                       43

<PAGE>



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

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

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

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

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

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

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

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

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

NOTE 5. DEBT

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

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

                                       44

<PAGE>



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

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

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

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

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

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

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



                                       45

<PAGE>



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

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

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

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

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

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

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


(Dollars in Thousands)
<TABLE>
<CAPTION>

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

Weighted average interest rate during the period              7.5%         4.8%         4.6%

</TABLE>


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



                                       46

<PAGE>



NOTE 6. PROPERTY, PLANT AND EQUIPMENT AND RELATED OBLIGATIONS

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


(Dollars in Thousands)
<TABLE>
<CAPTION>

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

</TABLE>

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

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

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


(Dollars in Thousands)
<TABLE>
<CAPTION>

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

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

NOTE 7. TAXES ON INCOME

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



                                       47

<PAGE>



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


Dollars in Thousands

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

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

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

</TABLE>

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


(Dollars in Thousands)
<TABLE>

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

</TABLE>



                                       48

<PAGE>



The  consolidated  deferred tax  liabilities/assets  consist of the following at
June 24, 1995:

<TABLE>
<S>                                             <C>

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

</TABLE>

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

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

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

Effective Tax Rate (Percent):

<TABLE>
<CAPTION>

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

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

In August of 1993, the Internal  Revenue Service issued a  determination  letter
which concluded that the Cooperative is exempt from federal income

                                       49

<PAGE>



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

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

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

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

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

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

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



(Dollars in Thousands)
<TABLE>

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

</TABLE>


                                       50

<PAGE>



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


(Dollars in Thousands)
<TABLE>

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

    Projected benefit obligation                           $(78,809)
    Plan assets at fair value                                74,897
                                                           --------
    Projected benefit obligation in excess of
      Plan assets                                            (3,912)
    Unrecognized net gain                                    (8,787)
                                                           --------
                                                            (12,699)
    Union and other pension plans                              (281)
                                                           --------
    Pension liability at year end                          $(12,980)
                                                           ========

</TABLE>

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

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

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

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

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

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



                                       51

<PAGE>



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


(Dollars In Thousands)
<TABLE>

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

</TABLE>

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


(Dollars in Thousands)
<TABLE>
<S>                                                <C>

    Service cost                                           $ 15
    Interest cost                                           154
    Actual return on assets                                  --
    Net amortization and deferral                            --
                                                           ----
    Net periodic postretirement benefit cost               $169
                                                           ====

</TABLE>

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

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

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


(Dollars in Thousands)
<TABLE>
<CAPTION>
                                           Current          1% Higher
                                            Trend             Trend
                                           -------          ---------

    <S>                                     <C>             <C>
    APBO                                    $2,743          $2,874
    Service cost+interest cost              $  170          $  178

</TABLE>

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

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

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



                                       52



<PAGE>



NOTE 9. COMMON STOCK AND CAPITALIZATION

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

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

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

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

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

On August 23, 1995, the Cooperative  commenced an offer to exchange one share of
its Class A cumulative  preferred stock  (liquidation  preference $25 per share)
for each of its existing non-cumulative  preferred stock (liquidation preference
$25 per share).  The  exchange  offer is scheduled to expire on October 10, 1995
unless  extended.  Pro-Fac  has  applied to include,  and  received  conditional
approval for inclusion of, the cumulative preferred stock on the National Market
System of the National  Association of Securities  Dealers  Automated  Quotation
System ("NASDAQ").

In June 1995, the Board  approved,  pursuant to its authority  under the Charter
Amendment the creation of a new series of preferred  stock, to be designated the
"Class B,  Series 1, 10%  cumulative  preferred  stock"  (the  "Class B Stock").
Pro-Fac  expects to issue up to  500,000  shares of the Class B Stock at $10 per
share (liquidation  value $10 per share) to employees of Curtice-Burns  pursuant
to an Employee  Stock  Purchase  Plan adopted by the  Curtice-Burns  and Pro-Fac
Boards of Directors in June 1995 and implemented in the fall of 1995.

The dividend rates for the preferred stock are as follows:

Non-cumulative preferred               $1.50  per  share  paid  annually  at the
                                       discretion  of the  Board.

Cumulative Class A  preferred          $1.72  per share annually, paid in four
                                       quarterly installments of $.43 per share.

Cumulative Class B preferred           $1.00 per share paid annually.

Retained Earnings Allocated to Members ("Retains"): Retains arise from patronage
income and are allocated to the accounts of members within 8.5 months of the end
of each fiscal year.

      Qualified Retains:  Qualified retains are freely transferable and normally
      mature  into  preferred   stock  in  December  of  the  fifth  year  after
      allocation. Qualified retains are taxable income to the member in the year
      the allocation is made.

                                       53

<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.

      Beginning  with the  retains  issued in 1995,  the  maturity of all future
      retains will result in the issuance of Class A cumulative preferred stock.

Earned  Surplus  (Unallocated  and  Apportioned):  Earned  surplus  consists  of
accumulated   income  after  distribution  of  earnings  allocated  to  members,
dividends and after state and federal income taxes. Earned surplus is reinvested
in the business in the same fashion as retains. (See NOTE 7.)

Market for  Pro-Fac  Securities:  There is no  established  market  for  trading
Pro-Fac  common stock.  All trades have been arranged on a private basis between
buyers and sellers.

NOTE 10. DIVIDENDS ON CAPITAL STOCK

Dividends on preferred  and common stock are declared at the  discretion  of the
board of  directors  and are  paid out of  legally  available  funds.  Effective
January 1995,  preferred  shareholders are entitled to dividends as disclosed in
the table in the previous NOTE.  Pursuant to New York State laws,  applicable to
agricultural  cooperatives,  dividends have been declared and paid subsequent to
the fiscal  year to which they  relate.  In fiscal 1995 and 1994,  dividends  on
preferred stock were paid at a rate of 6.75 and 6.25 percent,  respectively,  of
the par value and  dividends  on common stock were paid at a rate of 5.5 and 5.0
percent, respectively, of the par value.

Subsequent  to June 24, 1995,  the  Cooperative  declared a cash dividend of 6.0
percent of the par value of preferred  stock and 5.0 percent of the par value of
the  common  stock,  payable  on July 15,  1995.  These  dividends  amounted  to
$5,035,000.

NOTE 11. OTHER MATTERS

                               SUBSEQUENT EVENTS

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

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

Commitments:  The Company's  Southern  Frozen Foods  Division has  guaranteed an
approximate $1.4 million loan for the City of Montezuma to renovate a

                                       54

<PAGE>



sewage treatment plant operated by Southern Frozen Foods on behalf of the
City.

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

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE

Not applicable.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS

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

<TABLE>
<CAPTION>

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


                                       55

<PAGE>



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

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

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

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

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

Kevin M. Murphy has been Vice  President of Member  Relations  of Pro-Fac  since
June  1995.  Mr.  Murphy  was  Director  of  Pro-Fac  Communications  and Member
Relations from August 1990 to June 1995.  Dale W. Burmeister has been a Director
of Pro-Fac  since 1992 and a member of Pro-Fac since 1974.  Mr.  Burmeister is a
fruit and vegetable grower (Lakeshore Farms, Inc.; Shelby, Michigan).

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

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

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

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

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

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

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

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

                   MANAGEMENT AND DIRECTORS OF CURTICE BURNS

Effective upon consummation of the Acquisition, Pro-Fac established a management
structure for the Company, providing for a Board of Directors

                                       56

<PAGE>



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

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

<TABLE>
<CAPTION>

                                    Year of
          Name                       Birth                              Positions
--------------------------          -------      ---------------------------------------------------------

<S>                                  <C>         <C>
Roy A. Myers(1)                      1931        President and Chief Executive Officer and Director

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

Stephen R. Wright                    1947        Senior Vice President -- Procurement

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

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

Robert E. McMahon                    1941        Vice President Information Systems

Blaine B. Petersen                   1928        Vice President Operations

Earl L. Powers                       1944        Vice President and Controller

Beatrice B. Slizewski                1943        Vice President Corporate Communications

Lois J. Warlick-Jarvie               1958        Vice President Human Resources

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

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

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

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

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

Bruce R. Fox(2)                      1947        Director

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

Steven D. Koinzan(2)                 1948        Director

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

Frank M. Stotz(3)                    1930        Director

</TABLE>

(1) Management Director.

(2) Pro-Fac Director.

(3) Disinterested Director.


                                       57

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

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

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

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

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

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

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

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

                                       58

<PAGE>



French Company (1974 - 1988) -- eight years in public  relations and seven years
in various accounting functions.

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

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

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

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

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

Robert V. Call,  Jr. has been a Director of the Company since the  completion of
the  Acquisition.  Mr. Call had been a Director of the Company  since 1986 until
completion of the Acquisition  (at which time he resigned and was  reappointed).
He has been a Director of Pro-Fac  since 1962.  He was President of Pro-Fac from
1986 to March 27, 1995,  having  served as Treasurer  from 1973 to 1984.  He has
been a member of Pro-Fac since 1961.  He is a vegetable,  fruit and grain farmer
(My-T Acres, Inc., Batavia, NY).

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

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

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

William B. McKnight, Jr. has been a Director of the Company since the completion
of the  Acquisition.  Mr. McKnight is President and Chief  Executive  Officer of
Wise Snack Foods. He was Executive Vice President of

                                       59

<PAGE>



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

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

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

There are no family  relationships  between any Director,  executive officer, or
any person  nominated or chosen by the Company to become a Director or executive
officer.  Officers  of the  Company  serve for a term of office from the date of
election to the next  organization  meeting of the Board of Directors  and until
their  respective  successors are elected and  qualified,  except in the case of
death, resignation, or removal.

ITEM 11. EXECUTIVE COMPENSATION

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

Executive Compensation
Summary Compensation Table

<TABLE>
<CAPTION>

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

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





</TABLE>


                                       60

<PAGE>

<TABLE>
<CAPTION>

                                                          Annual              Long-Term
                                                       Compensation 1       Compensation    Deferred
                                                    --------------------       Awards        Profit
 Name and Principal Position               Year     Salary       Bonus 2      Options       Sharing
------------------------------             ----     ------       -------    ------------    --------
<S>                                         <C>      <C>        <C>         <C>              <C>

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

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

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

</TABLE>


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

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

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

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

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

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

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



                                       61

<PAGE>



Pension Plan Table

<TABLE>
<CAPTION>

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

</TABLE>

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

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

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

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

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

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



                                       62


<PAGE>



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth certain information,  as of August 21, 1995, with
respect to (i) each  person  known by Pro-Fac to own  beneficially  5 percent or
more of any  class of  Pro-Fac's  voting  securities,  (ii)  each  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                        20.43%
   P.O. Box 988                                      Preferred                     41,638                         1.37%
   Traverse City, MI 49685

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

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

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

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

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

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

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

Thomas R. Kalchik                                    Preferred                        328(n)                      0.01%

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

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

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

Kevin M. Murphy                                      Preferred                        300                         0.01%

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

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

                                       63

<PAGE>

<TABLE>
<CAPTION>

                                                      Title             Amount and Nature of                  Percent of
             Name                                    of Class          Beneficial Ownership(A)                 Class(B)
--------------------------------                     --------          -----------------------                ----------
<S>                                                  <C>                         <C>                            <C>  
Edward L. Whitaker                                   Common                           240                         0.01%
                                                     Preferred                        117                         0.00%

Stephen R. Wright                                    Preferred                        840                         0.03%

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

(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.

(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.



ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Equity Ownership in CoBank: As part of its historical lending  arrangements with
the Bank, which is a cooperative,  Pro-Fac made investments in the Bank. Pro-Fac
made these investments through (i) a capital purchase obligation

                                       64

<PAGE>



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

Purchase  of Crops by  Pro-Fac:  Each of the  members of Pro-Fac  sells crops to
Pro-Fac  pursuant  to a general  marketing  agreement  between  such  member and
Pro-Fac,  which  crops in turn are sold to the  Company  pursuant to the Pro-Fac
Marketing and Facilitation Agreement. Prior to the Acquisition, these crops were
sold to the Company  pursuant to the Integrated  Agreement.  During fiscal 1995,
the following  directors and executive  officers of Pro-Fac  directly or through
sole  proprietorships  or  corporations,  sold  crops to  Pro-Fac  and  provided
harvesting,  trucking  and  waste  removal  services  to  Curtice  Burns for the
following aggregate amounts:

<TABLE>
<CAPTION>


                                           RELATIONSHIP               AGGREGATE AMOUNT PAID
        NAME                                TO PRO-FAC                 IN FISCAL 1995
-------------------                        -------------             --------------------   
                                                                      (DOLLARS IN MILLIONS)
<S>                                     <C>                         <C>


Dale E. Burmeister ................       Director                         $0.1
Robert V. Call, Jr ................       Director                          2.1
Glen Lee Chase ....................       Director                          0.1
Tommy R. Croner ...................       Director and Secretary            0.3
Albert P. Fazio ...................       Director and Vice President       0.2
Bruce R. Fox ......................       Director and President            1.1
Steven D. Koinzan .................       Director and Treasurer            0.2
Kenneth A. Mattingly ..............       Director                          0.7
Paul E. Roe .......................       Director                          0.5
Allan D. Mitchell .................       Director                          0.2
</TABLE>


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

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

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


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

                                       65

<PAGE>



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

ITEM 14.   EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

      (a)(1)      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                         INDEX TO FINANCIAL STATEMENTS

                 The following appears in ITEM 8 of This Report

<TABLE>
<CAPTION>


    ITEM                                                                   Page
-------------                                                              ----
<S>                                                                       <C>
Pro-Fac Cooperative, Inc. and Consolidated Subsidiary:
   Report of Independent Accountants......................................  32
   Management's Responsibility for Financial Statements...................  33
   Consolidated Financial Statements for the years ended
     June 24, 1995, June 25, 1994, and June 26, 1993:
         Consolidated Statement of Operations and
            Net Proceeds..................................................  34
         Consolidated Balance Sheet.......................................  35
         Consolidated Statement of Cash Flows.............................  37
         Consolidated Statement of Changes in Shareholders' and
            Members' Capitalization and Common Stock......................  39
         Notes to Consolidated Financial Statements.......................  40
</TABLE>

   (2)   The following additional financial data are set forth herein:

         Schedule VIII:  Valuation and Qualifying Accounts


                                       66

<PAGE>



                                                                   Schedule VIII


Pro-Fac Cooperative, Inc.
Valuation and Qualifying Accounts
For the Fiscal Year Ended June 24, 1995

<TABLE>
               <S>                                               <C>
                Allowance for doubtful accounts
                  Balance at beginning of period              $683,000
                  Additions charged to expense                $ 91,000
                  Deductions                                  $101,000
                  Balance at end of period                    $673,000

                Inventory reserve
                  Balance at beginning of period              $     --
                  Net change                                  $144,000
                  Balance at end of period*                   $144,000

</TABLE>



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


                                       67

<PAGE>


Schedules  other than those listed above are omitted because they are either not
applicable  or not  required,  or  the  required  information  is  shown  in the
financial statements or the notes thereto.

      (3)   The  following  exhibits  are filed  herein or have been  previously
            filed with the Securities and Exchange Commission:

   (b) Exhibits:

<TABLE>
<CAPTION>

         Exhibit
         Number                               Description
         -------         -------------------------------------------------------
   <S>                      <C>
          3.3**           Certificate of Incorporation of Pro-Fac.

          3.4*            Bylaws of Pro-Fac.

         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'  12.25  percent
                          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.

         10.13*           Modification A 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.

         10.15            Modification B-D of Term Loan, Term Loan Facility, and
                          Seasonal Loan Agreement Between Curtice Burns and the
                          Bank.


</TABLE>
                                       68

<PAGE>



   (b) Exhibits (Continued):

<TABLE>
<CAPTION>

         Exhibit
         Number                               Description
         -------         -------------------------------------------------------
   <S>                      <C>
         21.1             List of Subsidiaries.

         27               Financial Data Schedule.
</TABLE>


 *   Incorporated by reference from Registration Statement No. 33-60273.

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



                                       69

<PAGE>



                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  had duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.
Dated:  8/17/95

                                                      PRO-FAC COOPERATIVE, INC.



                                                By:    /s/ Stephen R. Wright
                                                       -------------------------
                                                           General Manager


                               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 to this Annual Report on Form
10-K 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   satisfying   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.



                                       70

<PAGE>



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


<TABLE>
<CAPTION>

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

<S>                          <C>                                          <C>

/s/Bruce R. Fox              President and Director                      8/17/95
-----------------------                                                  -------
(BRUCE R. FOX)


/s/Albert P. Fazio           Vice President and Director                 8/17/95
-----------------------                                                  -------
(ALBERT P. FAZIO)


/s/Steven D. Koinzan         Treasurer and Director                      8/17/95
-----------------------                                                  -------
(STEVEN D. KOINZAN)


/s/Tommy R. Croner           Secretary and Director                      8/17/95
-----------------------                                                  -------
(TOMMY R. CRONER


/s/Dale W. Burmeister        Director                                    8/17/95
-----------------------                                                  -------
(DALE W. BURMEISTER)


/s/Robert V. Call, Jr.       Director                                    8/17/95
-----------------------                                                  -------
(ROBERT V. CALL, JR.)


/s/Glen Lee Chase            Director                                    8/17/95
-----------------------                                                  -------
(GLEN LEE CHASE)


/s/Kenneth A. Mattingly      Director                                    8/17/95
-----------------------                                                  -------
(KENNETH A. MATTINGLY)


/s/Allan D. Mitchell         Director                                    8/17/95
-----------------------                                                  -------
(ALLAN D. MITCHELL)


/s/Allan W. Overhiser        Director                                    8/17/95
-----------------------                                                  -------
(ALLAN W. OVERHISER)


/s/ Paul E. Roe              Director                                    8/17/95
-----------------------                                                  -------
(PAUL E. ROE)


/s/Edward L. Whitaker        Director                                    8/17/95
-----------------------                                                  -------
(EDWARD L. WHITAKER)


/s/Stephen R. Wright         General Manager                             8/17/95
-----------------------                                                  -------
(STEPHEN R. WRIGHT)          (Principal Executive Officer)


/s/ William D. Rice          Assistant Treasurer                         8/17/95
-----------------------                                                  -------
(WILLIAM D. RICE)           (Principal Accounting Officer)

</TABLE>


SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES
PURSUANT TO SECTION 12 OF THE ACT.

No proxy statement, form of proxy or other proxy soliciting material has been or
will be sent to  security  holders  with  respect  to the 1996  Annual  Meeting.
Pro-Fac's 1995 Annual Report on Form 10-K will be sent to its security holders.

                                       71

<PAGE>




<PAGE>

                                                                  EXHIBIT 10.15
                                                                  Modification B


                                  CoBANK, ACB


                                         LOAN AGREEMENT NO. T-6184-B,
                                         T-6186-B, S-6183-B, and S-6181-B


                                         July 19, 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"),as amended January 26,1995 is hereby further amended as follows:

(1) Section 2.4 entitled Term Loan  Facility is modified by decreasing  the Term
Loan  Facility to an  aggregate  principal  amount of up to One Hundred  Sixteen
Million Two Hundred Ten Thousand Dollars ($116,210,000).

(2) Section 2.7 entitled  Seasonal Loan  Facility is modified by decreasing  the
Seasonal  Loans to an  aggregate  principal  amount  not to  exceed  at any time
outstanding  the  lesser of (a)  Eighty-Three  Million  Three  Hundred  Thousand
Dollars   ($83,300,000)   or  (b)  the  Borrowing   Base  (the   "Seasonal  Loan
Commitment").

(3) Section 3.7  entitled  L/C Limit is  modified  by  increasing  the L/C Limit
outstanding  at any time to Thirteen  Million  Seven  Hundred  Thousand  Dollars
($13,700,000).

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>

                                                                  EXHIBIT 10.15
                                                                  Modification B
                                                                  (Continued)

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/ Ralph T. Lawrence
  --------------------------
Its    VP


ACCEPTED AND AGREED TO: 7/20/95
                       --------------
                        (Date)
CURTICE-BURNS FOODS, INC. (successor to merger between PF
Acquisition Corp. and Curtice-Burns Foods, Inc.)

By /s/ Roy A. Myers
  --------------------------
Its   President


ACKNOWLEDGED AND AGREED TO: 7/20/95
                           ------------
                           (Date)
PRO-FAC COOPERATIVE, INC.

By /s/ William D. Rice
  --------------------------
Its   Asst. Treasurer


ACKNOWLEDGED AND AGREED TO: 7/20/95
                           --------------
                           (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
   ----------------------------------------
Its

<PAGE>

                                                                  EXHIBIT 10.15
                                                                  Modification C


                                  CoBANK, ACB


                                          LOAN AGREEMENT NO. T-6184-C,
                                          T-6186-C, S-6183-C, and S-6181-C


                                          August 30, 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"),as  amended January 26,1995 and July 19, 1995 is hereby further amended
as follows:

(1) Section 2.7 entitled  Seasonal Loan  Facility is modified by decreasing  the
Seasonal  Loans to an  aggregate  principal  amount  not to  exceed  at any time
outstanding the lesser of (a) Eighty-Two  Million Eight Hundred Thousand Dollars
($82,800,000) or (b) the Borrowing Base (the "Seasonal Loan Commitment").

(2) Section 3.7  entitled  L/C Limit is  modified  by  increasing  the L/C Limit
outstanding  at any  time to  Fourteen  Million  Two  Hundred  Thousand  Dollars
($14,200,000).

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>

                                                                  EXHIBIT 10.15
                                                                  Modification C
                                                                  (Continued)

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/ Ralph Lawrence
                                         ----------------------------------
                                              Its V.P.

ACCEPTED AND AGREED TO: 8/25/95
                       ------------
                         (Date)
CURTICE-BURNS FOODS, INC. (successor to merger between PF
Acquisition Corp. and Curtice-Burns Foods, Inc.)

By /s/ Roy A. Myers
  ----------------------------
      Its President


ACKNOWLEDGED AND AGREED TO: 8/25/95
                           -------------
                             (Date)
PRO-FAC COOPERATIVE, INC.

By /s/ William D. Rice
  ----------------------------
    Its Asst. Treas.

ACKNOWLEDGED AND AGREED TO: 8/25/95
                           --------------
                             (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 10.15
                                                                  Modification D


                                  CoBANK, ACB


                                       LOAN AGREEMENT NO. T-6184-D,
                                       T-6186-D, S-6183-D, and S-6181-D


                                       As of September 1, 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"),as  amended  January  26,  1995,  July 19,  1995 and August 30, 1995 is
hereby further amended as follows:

(1) Section 2.6 entitled Amortization of Term Loan Facility Loans is modified by
changing  the dates of the first five annual  installments  from  September 1 of
each year,  beginning  September 1, 1995, to October 1 of each of the first five
years beginning October 1, 1995.

(2) Section 2.7 entitled  Seasonal Loan  Facility is modified by increasing  the
Seasonal  Loans to an  aggregate  principal  amount  not to  exceed  at any time
outstanding the lesser of (a) Ninety-nine Million Eight Hundred Thousand Dollars
($99,800,000)  for the period  beginning  September  15,  1995 and ending at the
close of  business on December  15, 1995 at which time the  aggregate  principal
amount shall be decreased to Eighty-two  Million Eight Hundred  Thousand Dollars
($82,800,000)or (b) the Borrowing Base (the "Seasonal Loan Commitment")

(3) Section  2.14  entitled  Fees is  modified by adding a paragraph  reading as
follows:

     (c) The  Borrower  agrees  to pay an  origination  fee of 2/10 of 1 percent
(.20%) on the Seventeen  Million Dollar  ($17,000,000)  increase on the Seasonal
Loan Facility to be billed by the Bank.

The Borrower agrees to execute such additional  documents,  including amendments
and  modifications of the Seasonal Note, and to take such other action as may be
reasonably requested by the Bank to give effect to this Modification.

<PAGE>



                                                                  EXHIBIT 10.15
                                                                  Modification D
                                                                  (Continued)

The Term Loan,  Term Loan Facility and Seasonal Loan Agreement is hereby amended
accordingly but otherwise shall remain in full force and effect.

All terms of the Term Loan,  Term Loan Facility and Seasonal Loan  Agreement and
any other related loan and collateral documents  (collectively "Loan Documents")
remain in full force and effect and are hereby ratified and confirmed, except to
the extent modified by this Agreement, by Borrower.

All Financial  Statements and  disclosures  submitted to the Bank under the Loan
Documents are true and accurate in all material  respects.  Except as previously
disclosed  to the  Bank,  there  has  been no  material  adverse  change  in the
financial condition or operations of Borrower.

The Loan Documents are not subject to any offset, claim, or defense by Borrower.

All liens  granted by  Borrower to the Bank (i) remain in full force and effect,
(ii) are not subject to any claim or defense,  and (iii) retain a first priority
lien position.

To the best of  Borrower's  knowledge,  there are no  liens,  other  than  liens
granted under the Loan Documents, on any real or personal property of Borrower.

                                      CoBANK, ACB (formerly known as Springfield
                                      Bank for Cooperatives)

                                      By /s/ Ralph T. Lawrence
                                        -----------------------------------
                                              Its V.P.

ACCEPTED AND AGREED TO: 9/14/95
                       ------------
                         (Date)

CURTICE-BURNS FOODS, INC. (successor to merger between PF
Acquisition Corp. and Curtice-Burns Foods, Inc.)

By /s/ William D. Rice
   -----------------------------
     Its Sr. Vice Pres.

ACKNOWLEDGED AND AGREED TO: 9/14/95
                           ------------
                            (Date)

PRO-FAC COOPERATIVE, INC.

By /s/ Thomas R. Kalchik
  ------------------------------
    Its Assisant Secretary

<PAGE>


                                                                  EXHIBIT 10.15
                                                                  Modification D
                                                                  (Continued)

ACKNOWLEDGED AND AGREED TO: 9/14/95
                           ------------
                             (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 Pres.

<PAGE>


                                                                  EXHIBIT 10.15
                                                                  Modification D
                                                                  (Continued)

                        AMENDMENT TO SEASONAL LOAN NOTE


September 15, 1995                                           Rochester, New York


CURTICE-BURNS FOODS, INC., a New York corporation ("Borrower"),  and CoBank, ACB
("CoBank"),  a corporation  established and existing under the law of the United
States of America,  with  regional  office  located at 67 Hunt  Street,  Agawam,
Massachusetts,  hereby agree to amend the Seasonal  Loan Note dated  November 3,
1994 in the amount of  $86,000,000  made by  Borrower  and PF  Acquisition  Corp
(whereby  borrower is the successor to merger between PF  Acquisition  Corp. and
Borrower)  to the  Springfield  Bank  for  Cooperatives,  now  known  as  CoBank
("Note").

The Borrower and CoBank hereby agree as follows:

1. The stated  principal  amount of the Note is amended from Eighty-Six  Million
Dollars  ($86,000,000)  to Ninety-Nine  Million Eight Hundred  Thousand  Dollars
($99,800,000).

The Note is hereby amended  accordingly but otherwise shall remain in full force
and effect.

                                            CURTICE-BURNS FOODS. INC.

                                            By /s/ William D. Rice
                                              ----------------------------------

                                            Title    Sr. Vice Pres.
                                                  ------------------------------

                                            CoBank, ACB


                                            By /s/ Ralph T. Lawrence
                                              ----------------------------------


                                            Title     Vice Pres.
                                                  ------------------------------




<PAGE>
                                                                   EXHIBIT 21.1


                           PRO-FAC COOPERATIVE, INC.
                         SUBSIDIARIES OF THE REGISTRANT


Curtice-Burns Foods, Inc.





<TABLE> <S> <C>


<PAGE>

<ARTICLE>                              5
<CIK>                                  0000202932
<NAME>                                 PRO FAC COOPERATIVE INC
<MULTIPLIER>                           1,000
       
<S>                                <C>
<PERIOD-TYPE>                          YEAR
<FISCAL-YEAR-END>                      JUN-24-1995
<PERIOD-END>                           JUN-24-1995
<CASH>                                 4152
<SECURITIES>                           0
<RECEIVABLES>                          67854
<ALLOWANCES>                           673
<INVENTORY>                            160182
<CURRENT-ASSETS>                       260614
<PP&E>                                 288188
<DEPRECIATION>                         16695
<TOTAL-ASSETS>                         689739
<CURRENT-LIABILITIES>                  121669
<BONDS>                                0
<COMMON>                               9395
                  0
                            76083
<OTHER-SE>                             59750
<TOTAL-LIABILITY-AND-EQUITY>           135883
<SALES>                                522413
<TOTAL-REVENUES>                       538054
<CGS>                                  384838
<TOTAL-COSTS>                          486494
<OTHER-EXPENSES>                       0
<LOSS-PROVISION>                       0
<INTEREST-EXPENSE>                     29035
<INCOME-PRETAX>                        22525
<INCOME-TAX>                           (7028)
<INCOME-CONTINUING>                    29553
<DISCONTINUED>                         0
<EXTRAORDINARY>                        0
<CHANGES>                              0
<NET-INCOME>                           29553
<EPS-PRIMARY>                          0
<EPS-DILUTED>                          0
        


</TABLE>


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