UNITED GROCERS INC /OR/
S-2/A, 1995-03-01
GROCERIES, GENERAL LINE
Previous: UNITED GROCERS INC /OR/, 10-Q/A, 1995-03-01
Next: EATON VANCE MUNICIPAL BOND FUND L P, N-30D, 1995-03-01



<PAGE>
                                                  Registration No. 33-57199
=============================================================================

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549
                               ______________
   
                               AMENDMENT NO. 3
                                     TO
                                  FORM S-2
                        REGISTRATION STATEMENT UNDER
                         THE SECURITIES ACT OF 1933
                               ______________

                            UNITED GROCERS, INC.
           (Exact name of registrant as specified in its charter)

         Oregon                                                    93-0301970
(State of incorporation)                 (I.R.S. Employer Identification No.)

      6433 S. E. Lake Road (Milwaukie, Oregon), Post Office Box 22187, 
                           Portland, Oregon  97222
                               (503) 833-1000
       (Address, including zip code, and telephone number, including 
           area code, of registrant's principal executive offices)


                          ALAN C. JONES, President
                            United Grocers, Inc.
      6433 S. E. Lake Road (Milwaukie, Oregon), Post Office Box 22187, 
                           Portland, Oregon  97222
                               (503) 833-1000
          (Name, address, including zip code, and telephone number,
                 including area code, of agent for service)


                                 Copies to:
                    Miller, Nash, Wiener, Hager & Carlsen
                           111 S. W. Fifth Avenue
                        Portland, Oregon  97204-3699
                      Attention:  Erich W. Merrill, Jr.


      Approximate date of commencement of proposed sale to the public:
           From time to time following the effective date of this
                           registration statement.

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

     If the registrant elects to deliver its latest annual report to security
holders, or a complete and legible facsimile thereof, pursuant to
Item 11(a)(1) of this form, check the following box.   [X]
                                                 

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

=============================================================================
<PAGE>

                            UNITED GROCERS, INC.

                        Cross Reference Sheet Between
             the Items of Part I of Form S-2 and the Prospectus

                                               Location or Caption 
Items in Form S-2                                   in Prospectus  

1.  Forepart of the Registration Statement and Cover page
    Outside Front Cover Page of Prospectus

2.  Inside Front and Outside Back Cover Pages  Statement of Available 
    of Prospectus                              Information; Incorporation 
                                               of Certain Documents by 
                                               Reference; Table of Contents

3.  Summary Information, Risk Factors and Ratio
         Prospectus Summary
    of Earnings to Fixed Charges

4.  Use of Proceeds                            Introduction

5.  Determination of Offering Price            Introduction

6.  Dilution                                             *

7.  Selling Security Holders                             *

8.  Plan of Distribution                       Introduction

9.  Description of Securities to be            Introduction; 
    Registered                                 Description of Membership
                                               Stock; Description of Notes

10. Interests of Named Experts and Counsel               *

11. Information with Respect to                Prospectus Summary; 
    the Registrant                             Introduction; 
                                               The Company; Incorporation
         of Certain 
                                               Documents by Reference

12. Incorporation of Certain Information       Incorporation of Certain
    by Reference                               Documents by Reference

13. Disclosure of Commission Position on                  *
    Indemnification for Securities
    Act Liabilities

             

*   Omitted either because the item is inapplicable or because the answer is
    in the negative.


<PAGE>

                            UNITED GROCERS, INC.
                             (Portland, Oregon)

                               250,000 Shares
                         Common Stock, $5 Par Value

                    $50,000,000 Series J 5% Subordinated
                     Redeemable Capital Investment Notes
             Maturing Approximately 10 Years from Date of Issue

 
      Common stock ("Membership Stock") is sold solely to members of United
Grocers, Inc. ("United"), at adjusted book value determined for each calendar
year as of the end of United's preceding fiscal year.  In addition to shares
sold to newly admitted members as a prerequisite for membership, Membership
Stock may be issued to existing members for cash or in payment of patronage
dividends.  See "The Company."
 
      Notes are issued in registered form in denominations of $100 or
multiples of $100 at 100% of principal amount, with interest payable
quarterly.  Notes are issued in noncertificated form.  Notes are redeemable
at United's option during the 7 years prior to maturity at a price equal to
principal plus accrued interest.  United does not expect any public market
for Notes to develop.  Although it is not legally obligated to do so, United
intends to prepay any Note, at any time, upon request of the holder.  See
"Introduction."
 
      The board of directors of United has decided to pay interest at the
rate of 6.5% per annum during the period December 16, 1994, to March 15,
1995, on all Notes outstanding at any time during that period.  On March 16,
1995, the interest rate on all Notes will revert to the stated rate of 5% per
annum unless the board of directors takes further action.  The decision to
pay interest at 6.5% per annum is a voluntary action taken by the board of
directors in recognition of prevailing interest rates.  There can be no
assurance that the interest rate on Notes after March 15, 1995, will exceed
5% per annum.  The only right evidenced by the Notes is to receive timely
payment of principal and interest at 5% per annum.

                       Price to            Underwriting         Proceeds 
                        public             discounts and        to United
                                            commissions 
_________________________________________________________________________

Per Share               $59.50                 None              $59.50 
Per Note                 100%                  None               100% 

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


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

                                                     

      This offering is not underwritten; all sales will be made by United
through its regular employees.  United reserves the right to withdraw, cancel
or modify the offer without notice and to reject orders in whole or in part.

                                                      
   
                The date of this prospectus is March 3, 1995
    
<PAGE>
                              TABLE OF CONTENTS
                                                                         Page

Statement of Available Information                                          2
Incorporation of Certain Documents by Reference                             2
Prospectus Summary                                                          3
Introduction                                                                6
The Company                                                                 8
Description of Membership Stock                                            11
Description of Notes                                                       13
Legal Matters                                                              16
Experts                                                                    16
Additional Information                                                     16

         No person is authorized to give any information or to make any
representations other than those contained herein, and, if given or made,
such information or representations must not be relied upon as having been
authorized.  Neither the delivery hereof nor any sale hereunder shall, under
any circumstances, create any implication that there has been no change in
the affairs of United since the date hereof.  This prospectus does not
constitute an offer to sell or a solicitation of any such offer in any state
to any person to whom it is unlawful to make such an offer in such state.

                     STATEMENT OF AVAILABLE INFORMATION

         United is subject to the informational requirements of the
Securities Exchange Act of 1934 and in accordance therewith files reports and
other information with the Securities and Exchange Commission ("Commission"). 
Such reports and other information can be inspected and copied at the public
reference facilities maintained by the Commission in Washington, D.C., at 450
Fifth Street, N.W., Washington, D.C., and at the Commission's regional
offices at 7 World Trade Center, 13th Floor, New York, New York 10048, and
500 West Madison Street, Suite 1400, Chicago, Illinois 60661.  Copies can be
obtained at prescribed rates by writing to the Securities and Exchange
Commission, Public Reference Section, 450 Fifth Street, N.W., Washington,
D.C. 20549. 

         United intends to provide its security holders annual reports
containing audited financial statements which have been examined and reported
on by independent certified public accountants.

                     INCORPORATION OF CERTAIN DOCUMENTS
                                BY REFERENCE
   
         United incorporates herein by reference (i) its annual report on
Form 10-K for the fiscal year ended September 30, 1994, as amended by
Form 10-K/A dated January 5, 1995, Form 10-K/A dated February 8, 1995, and
Form 10-K/A dated March 1, 1995 (ii) its quarterly report on Form 10-Q for
the fiscal quarter ended December 30, 1994, as amended by Form 10-Q/A dated
March 1, 1995, and (iii) the material under the captions "Board of Directors"
and "Management" and the information on pages 6 through 24 of United's annual
report to its security holders for the year ended September 30, 1994.  
    
         This prospectus is accompanied by a copy of United's 1994 annual
report to security holders and by a copy of United's quarterly report on Form
10-Q for the fiscal quarter ended December 30, 1994, as amended by
Form 10-Q/A dated March 1, 1995.  United will provide, without charge, to
each person to whom a copy of this prospectus is delivered, upon the written
or oral request of any such person, a copy of the above mentioned Form 10-K
(other than certain exhibits).  Requests should be directed to John W. White,
Vice President, United Grocers, Inc., Post Office Box 22187, Portland, Oregon
97269-2187, telephone (503) 833-1000.
    
<PAGE>
                             PROSPECTUS SUMMARY

         The following material summarizes certain matters described in the
prospectus.  It is necessarily incomplete and is qualified in its entirety by
reference to the remainder of the prospectus.

United

The Company                   United Grocers, Inc., 6433 S. E. Lake Road
                              (Milwaukie, Oregon), Post Office Box 22187,
                              Portland, Oregon 97269-2187; telephone
                              (503) 833-1000.

Principal Business            A wholesale grocery distributor which operates
                              as a cooperative.  United sells groceries and
                              related products at wholesale to approximately
                              360 independent retail grocery stores operated
                              by its members in Oregon, western Washington
                              and northern California.

Use of Proceeds of            Working capital and general corporate purposes.
 Offering

           See "Introduction--Use of Proceeds" and "The Company."

Membership Stock

Shares Offered to             Retail grocers who have been accepted as
                              members of United on the basis of 200 shares
                              per retail store.  Membership Stock will also
                              be issued to members in payment of patronage
                              dividends and to members who wish to acquire
                              additional shares for cash.

Price                         Adjusted book value computed as of the end of
                              each fiscal year (the Friday nearest
                              September 30) to be effective for the following
                              calendar year ($59.50 per share, or $11,900 for
                              200 shares, during 1995).

Repurchase                    Under its present bylaws United is obligated to
                              repurchase shares held by terminated members at
                              the price at which Membership Stock is then
                              being offered (book value as of the end of the
                              fiscal year preceding the year of termination,
                              adjusted for certain items).  A portion of the
                              repurchase price may, under certain
                              circumstances, be paid in installments on such
                              terms as the board of directors determines.

Voting Rights                 One vote for each shareholder of record.

Transfer                      Membership Stock is not transferable.

Dividends and Federal         It is United's policy not to declare dividends
                              other than 
Tax Consequences              patronage dividends based upon members'
                              purchases.  The total 
                              amount of patronage dividends (including
                              Membership Stock) is
                              taxable to individual members when distributed.


  See "Introduction," "The Company" and "Description of Membership Stock."

Notes

Notes Offered            Series J Subordinated Redeemable Capital Investment
                         Notes.

Interest                 5% per annum, payable quarterly.  The board of
                         directors of United has decided to pay interest at
                         the rate of 6.5% per annum during the period
                         December 16, 1994, to March 15, 1995, on all Notes
                         outstanding at any time during that period.  On
                         March 16, 1995, the interest rate on all Notes will
                         revert to the stated rate of 5% per annum unless
                         the board of directors takes further action.  The
                         decision to pay interest at 6.5% per annum is a
                         voluntary action taken by the board of directors in
                         recognition of prevailing interest rates.  There
                         can be no assurance that the interest rate on Notes
                         after March 15, 1995, will exceed 5% per annum. 
                         The only right evidenced by the Notes is to receive
                         timely payment of principal and interest at 5% per
                         annum.

Denominations            $100 and multiples thereof.

Price                    100% of the principal amount.

Certificates             Notes will be noncertificated.  The rights of
                         holders of Notes will be evidenced by the
                         Investment Note Register maintained by United. 
                         United will provide holders of Notes with quarterly
                         statements of their Note holdings.

Maturity of Principal    On the interest payment date coinciding with, or
                         next following, the expiration of 10 years from
                         date of issue.

Prepayment               In the event of death of a registered holder or
                         joint registered holder of a Note, United will be
                         legally obligated to prepay the Note upon request
                         of the person entitled to the Note.  Although
                         United has no other obligation to prepay Notes, its
                         present intention is to prepay any Note, at any
                         time, upon request of the holder.  Although
                         United's present intention is to continue this
                         prepayment policy indefinitely, it may discontinue
                         such policy at any time.  See "Introduction--Notes
                         Offered." The prepayment price is the principal
                         amount plus accrued interest.

Type                     Unsecured, subordinated to Senior Indebtedness. 
                         The amount of Senior Indebtedness outstanding as of
                         September 30, 1994, was approximately $67,597,000. 
                         There is no limit upon the amount of Senior
                         Indebtedness that United may incur.

Redemption               Redeemable at the option of United during the 7
                         years prior to maturity at a price equal to
                         principal plus accrued interest.

Transfer                 Notes are transferable but no market for Notes
                         exists or is expected to develop.

Indenture Trustee        First Bank National Association.

               See "Introduction" and "Description of Notes."


<TABLE>
<CAPTION>

Selected Financial Data
                                             Fiscal years ended
                              ________________________________________________________


                              Sept. 30  Oct. 1    Oct. 2    Sept. 27  Sept. 28
                                 1994     1993      1992       1991     1990 
                                 ____     ____      ____       ____     ____

                                  (Dollars in thousands, except per share amounts)
<S>                                <C>          <C>         <C>         <C>         <C>
Income Statement(1):
  Net sales and operating
   revenues                   $954,220  $876,985  $896,587  $882,878  $873,685
  Income before members'
   patronage dividends, income
   taxes, and accounting
   change                       11,294    11,291    13,314    13,126    12,408
  Patronage dividends            8,730     9,000    10,211    10,427    10,000
  Net income(2)(3)               1,563     1,714     2,723     1,712     1,394
                         
Balance Sheet:                     
  Working capital(4)            45,258    41,819    53,326    61,032    49,912
  Total assets(7)              306,836   285,342   261,289   249,205   218,143
  Liabilities                      
      Current                  147,443   136,809   113,759   112,256   101,179
      Long-term                114,669   105,539   104,645    98,685    82,918
  Members' equity               40,425    39,112    39,141    36,431    33,299
  Adjusted book value per share(5)   59.50   57.00   53.94     48.99     46.24
Ratio of adjusted income
 to fixed charges(1)(6)           1.79      1.85        1.97    2.07      2.05
               


(1)   In fiscal 1993, United changed its method of accounting for inventories to the first-
      in, first-out method.  Amounts for prior periods have been restated to reflect the
      change.  See Note 4 to the consolidated financial statements appearing in the
      accompanying annual report to shareholders ("Consolidated Financial Statements").

(2)   Earnings per share are not shown because earnings are distributed only in the form of
      patronage dividends; under United's policy no earnings are available for the purpose
      of paying dividends on the Membership Stock.

(3)   In fiscal 1992, United changed its method of accounting for income taxes, resulting
      in a one-time increase in net income of $526,314.  See Note 7 to the Consolidated
      Financial Statements.

(4)   In fiscal 1992, United changed its method of accounting for investments, resulting in
      an increase in current assets at October 2, 1992, of $26,684,291 and a corresponding
      decrease in non-current assets.  Amounts for prior periods have been restated to
      reflect the change.  See Note 1.f. to the Consolidated Financial Statements.

(5)   Adjusted book value per share, which is the offering price per share, is computed by
      subtracting from total members' equity at fiscal year end, stock to be issued from
      patronage and paid-in capital on such stock and undistributed equity from investments
      accounted for on the equity method and dividing the resulting amount by shares
      outstanding at fiscal year end.

(6)   Adjusted income used to compute the ratio of adjusted income to fixed charges
      represents net income to which has been added income taxes, patronage dividends and
      fixed charges, less capitalized interest.  Fixed charges consist of interest on all
      indebtedness and that portion of rentals considered to be the interest factor.

(7)   In fiscal 1994, United changed its method of accounting for reinsurance.  Amounts for
      fiscal 1993 have been restated to reflect the change.  See Note 12 to the
      Consolidated Financial Statements.

</TABLE>


For additional information, reference is made to the Consolidated Financial
Statements and other information incorporated herein by reference as
described under "Incorporation of Certain Documents by Reference."  

                                INTRODUCTION

         General.  United is offering to sell 250,000 shares of its
Membership Stock and $50,000,000 in principal amount of Notes.  All sales
will be made by United through its regular employees, who will not receive
any additional remuneration in connection with the sales.  No sales will be
made through brokers and there are no underwriters.  Membership Stock is not
transferable and there is, therefore, no public market for it.  United does
not expect that any public market for Notes will develop.  United anticipates
that the securities offered hereby will not all be sold in the immediate
future and that the offerings will, therefore, be made on a continuous basis
over a period of time.  There is no assurance that any portion of the
offerings will be sold.

         Use of Proceeds.  United expects to use the proceeds from the sale
of the securities offered hereby for working capital and general corporate
purposes.  To the extent that proceeds are insufficient to meet United's
requirements for working capital at any particular time, United intends to
rely upon increased borrowing from banks.  Although United has not in the
past experienced any substantial difficulty in obtaining bank financing,
there can be no assurance that United will be able to obtain additional bank
financing or that it will be able to obtain such financing at interest rates
which it considers reasonable.

         Membership Stock Offered.  Membership Stock is sold only upon
approval by United's board of directors to retail grocers who have applied
for and been accepted for membership in United.  Retail grocers accepted for
membership will thereby gain the right to purchase groceries and related
products from United on a cooperative basis.  See "The Company." Membership
Stock is sold in units of 200 shares for each retail store accepted for
membership.  Shares will be sold from time to time as United's board of
directors admits additional members and as existing members are accepted for
membership with respect to additional stores.  Membership Stock will also be
issued to existing members in partial payment of patronage dividends (see
"The Company") and to members who wish to purchase additional shares for
cash.

         Membership Stock is offered at its adjusted book value, as
determined by United's annual audited balance sheet as of the end of each
fiscal year, effective the following January 1.  Adjusted book value per
share is computed by subtracting from total members' equity at fiscal year
end, stock to be issued from patronage and paid-in capital on such stock and
undistributed equity from investments accounted for on the equity method, net
of the tax effect, and dividing the resulting amount by shares outstanding at
fiscal year end.  At September 30, 1994, the only adjustment for investments
accounted for on the equity method was United's investment in Western Family
Holding Company.  The adjusted book value at September 30, 1994, was
$59.50 per share.  Thus, the offering price for 200 shares during calendar
year 1994 is $11,900.

         From time to time, United sells Membership Stock to new members on
an installment basis.  If the board of directors determines that an
applicant's financial standing merits such treatment, Membership Stock may be
issued upon receipt of a cash down payment plus a promissory note or other
undertaking to pay the balance of the purchase price.  The amount of the down
payment, interest rate and other terms of installment sales may vary
depending on the applicant's financial standing.

         United's bylaws provide that, upon termination of membership,
Membership Stock will be repurchased by United at the price at which
Membership Stock is then being offered (adjusted book value).  United's board
of directors may elect to pay the repurchase price in installments upon such
terms as the board of directors determines with respect to any shares held
over and above the number of shares a member was initially required to
purchase upon acceptance to membership.  For additional information, see
"Description of Membership Stock." Although United has no other obligation to
repurchase Membership Stock, the board of directors has indicated that it
will consider requests for repurchase of Membership Stock from members which
are corporations upon a bona fide transfer of ownership of the corporate
member.

         It is United's policy not to declare dividends other than patronage
dividends based on a member's purchases from United.  The total amount of
patronage dividends (including Membership Stock) is taxable to individual
members when distributed.  See "The Company."

         United's bylaws provide that the number of shares of Membership
Stock which a member is required to purchase shall be established by the
board of directors.  The board of directors has decided that, at present,
members must purchase a unit of 200 shares for each retail store for which
they are admitted as members.  This number is subject to change from time to
time.  There will not be any refund on or redemption of any shares already
purchased as a result of any decrease in the number of shares required for
new stores.  Existing members will not be required to purchase additional
shares as a result of any future increase in the number of shares required
per store.

         United's bylaws and articles of incorporation also provide that
each holder of record of Membership Stock is entitled to one vote regardless
of the number of shares owned.  Thus, a newly admitted member purchasing
200 shares of Membership Stock will have the same voting rights as an
existing member directly holding a greater or lesser number of shares. 
Certain members control family corporations or other separate entities that
own shares.  Those members may control more than one vote because each
controlled entity is a separate holder of record.  See "Description of
Membership Stock."

         Under United's present policies, members acquiring additional
Membership Stock may have (i) the possibility, under certain circumstances,
of receiving a greater portion of future patronage dividends in cash (see
"The Company--Deposit") and (ii) the possibility of realizing gain in the
event of future appreciation in the book value of Membership Stock (see
"Description of Membership Stock").  Members considering acquiring additional
shares of Membership Stock should be aware that there can be no assurance
that United's future operations will result in the payment of patronage
dividends or in any appreciation in book value. In the event of losses in
future years, the book value of Membership Stock could decline.  Also, as
described more fully under "The Company" and "Description of Membership
Stock," the proportion of patronage dividends to be paid in cash and the
method of payment for repurchased shares of Membership Stock are all subject
to the discretion of United's board of directors, and the right to repurchase
at book value upon termination of membership is subject to change by a vote
of United's members.  Acquisition of additional shares of Membership Stock
will not give a member any additional voting rights.

         Any increase in the total number of shares outstanding will, of
course, proportionately reduce the effect of future changes in total members'
equity upon book value per share.  In other words, future increases or
decreases in members' equity resulting from earnings or losses will have a
lesser effect per share if the total number of shares outstanding is
increased.

         Notes Offered.  United is offering Notes only in fully registered
form without coupons in denominations of $100 or multiples of $100 at 100% of
principal amount.  Notes bear interest at 5% per annum, payable quarterly,
and mature on the interest payment date coinciding with, or next following,
the expiration of 10 years from the date of issue.  The board of directors of
United has decided to pay interest at the rate of 6.5% per annum during the
period December 16, 1994, to March 15, 1995, on all Notes outstanding at any
time during that period.  On March 16, 1995, the interest rate on all Notes
will revert to the stated rate of 5% per annum unless the board of directors
takes further action.  The decision to pay interest at 6.5% per annum is a
voluntary action taken by the board of directors in recognition of prevailing
interest rates.  The board expects to review the interest rate paid on Notes
from time to time in light of prevailing interest rates and other factors. 
There can be no assurance that the interest rate on Notes after March 15,
1995, will exceed 5% per annum.  The only right evidenced by the Notes
offered hereby is to receive timely payment of principal and interest at 5%
per annum.

         Notes are issued as noncertificated Notes.  The rights of Note
holders are evidenced by the Investment Note Register.  Note holders are
therefore dependent on the Investment Note Registrar to maintain accurate
records regarding their Note holdings.  United presently serves as Investment
Note Registrar.  Because there is no certificate, Notes may not be readily
saleable.  However, no market for Notes exists or is expected to develop.

         Notes are unsecured and are subordinated in right of payment to
Senior Indebtedness (as defined, see "Description of Notes--Subordination")
in the event of any liquidation or dissolution.  The amount of Senior
Indebtedness at September 30, 1994, was approximately $67,597,000 (consisting
of approximately $61,991,000 in unsubordinated long-term debt and
approximately $5,606,000 in current liabilities).  Notes may be redeemed at
United's option during the 7 years prior to maturity at a redemption price
equal to their principal amount plus accrued interest.  For additional
information, see "Description of Notes."

         Upon the death of a registered holder or joint registered holder,
United will be legally obligated to prepay the Note upon request of the
person entitled to the Note.  United may require evidence of death before
making prepayment.  Although United has no other legal obligation to prepay
Notes, its present intention is to prepay any Note, at any time, upon request
of the holder.  The prepayment price upon death or under United's prepayment
policy is the principal amount of the Note plus accrued interest.

         United's prepayment policy may provide holders of Notes with
liquidity which they might not otherwise have.  Although United's present
intention is to continue its prepayment policy indefinitely, it may
discontinue such policy at any time.  In the event that United discontinues
its prepayment policy, holders of Notes might, because of the absence of an
established market, be unable to sell their Notes prior to maturity or might
be unable to sell the Notes other than at a price below their principal
amount.

         It is anticipated that most sales of Notes will be made to members
of United, friends and relatives of members, key employees and other persons
with existing relationships with United.  United allows members to purchase
Notes on a regular basis by adding the purchase price to any such member's
weekly invoice for grocery purchases.

                                 THE COMPANY

         General.  United, a wholesale grocery distributor, is an Oregon
business corporation organized in 1915 which operates and is taxed as a
cooperative.

         It supplies groceries and related products to independent retail
grocers located in Oregon, western Washington and northern California. 
United's goal is both to supply grocery products to retailers at prices which
enable them to compete effectively in the retail market and to furnish them
other services, such as marketing assistance, engineering, accounting,
financing, and insurance, which are important to the successful operation of
a retail grocery business.

         United also sells groceries and related products at wholesale
through 28 cash-and-carry depots, principally to nonmember grocers,
restaurants, and institutional buyers.

         United's board of directors consists of nine members serving
staggered three-year terms, and they may not be elected to consecutive terms. 
Directors, all grocers, must either be proprietors or partners owning a
membership in United or the holder of a substantial interest in a corporation
owning a membership in United.  United's directors are Marlin A. Smythe,
Dennis Blasingame, Craig Danielson, James C. Vickers, David Neal, Peter J.
O'Neal, Raymond L. Nidiffer, Deano Ryan, Gordon Smith, and Dick Leonard.

         The management of the corporation is under the direction of a
President and Chief Executive Officer who is employed and guided by the board
of directors.

         Additional information is set forth in the documents incorporated
herein by reference.

         Membership.  United has approximately 250 members operating a total
of approximately 360 retail grocery stores.  All applicants for membership,
who must be retail grocers, are subject to approval by United's board of
directors on the basis of financial responsibility and operational ability. 
On approval, applicants are required to purchase shares of United's
Membership Stock.

         Upon termination of membership, a member's shares of Membership
Stock are redeemed.  Sales and redemptions of Membership Stock are made at
adjusted book value.  Adjusted book value for this purpose is determined
according to United's most recent annual audited balance sheet, adjusted for
certain items, effective for the following calendar year.  See "Description
of Membership Stock."

         United's board of directors may elect to pay the repurchase price
in installments with respect to any shares held over and above the number of
shares a member was initially required to purchase upon acceptance to
membership.  See "Description of Membership Stock."

         The following table shows the adjusted book value per share of
Membership Stock for the past five years:

                                           Fiscal years ended
                          ______________________________________________
                                                                     
                          Sept. 30  Oct. 1   Oct. 2   Sept. 27  Sept. 28 
                            1994     1993     1992      1991      1990  
                            ____     ____     ____      ____      ____
Adjusted book value
per share                  $59.50   $57.00   $53.94    $48.99    $46.24 


         The issuance of the additional shares offered hereby may result in
substantial dilution of the rate of increase or decrease in adjusted book
value per share.  See "Introduction."

         Cost Savings.  By pooling the buying power of its members, United
is able to purchase goods in large quantities at prices lower than the prices
generally available to independent retail grocers.  The savings from the bulk
purchases are passed along to members in the form of rebates, allowances and
patronage dividends.

         Sales to members are invoiced to their accounts at prices contained
in United's order guide.  While the complex pricing systems used in the
wholesale grocery industry make item-by-item price comparisons impracticable,
United believes that its pricing structure, including the various cost
savings available to members, compares favorably on an overall basis with the
pricing structures of its competitors.  A cost equalization program results
in the addition or subtraction of a percentage of the member's weekly invoice
cost based on the member's average weekly purchases for the preceding four
weeks, excluding drop shipment purchases.  The cost equalization percentages
are designed to reflect the economies of scale realized by United in
servicing larger accounts.

         Rebates and allowances are paid to members periodically based upon
their purchases of particular items or their promotional and advertising
performance.  Generally, such rebates and allowances stem from United's
margins and the merchandising or promotional programs of United's suppliers. 
The amount of rebates and allowances paid to members with respect to
particular items may vary from the amount realized by United from its
suppliers.

         United also pays its members annual patronage dividends based on
the overage, or excess of revenues over expenses, on sales to members for the
year.  Each year United's board of directors determines the portion of the
overage which is to be distributed as patronage dividends.  For fiscal year
1994, the board decided to distribute 95% of the overage that was available
for distribution.  Decisions concerning the portion of overage to be retained
are based upon various factors, including United's future capital needs and
the amount of earnings available from operations not qualifying for
distribution as patronage dividends.  The patronage dividends are allocated
among the members in proportion to the contribution to United's gross profit
(before rebates and allowances) attributable to their purchases from United. 
The patronage dividends are paid partly in cash and partly in Membership
Stock.  See "Deposit."

         As a result of cost equalization, rebates, allowances and patronage
dividends, the total cost savings each member realizes will vary depending on
the member's volume of purchases and merchandising of particular products.

         Patronage Dividends and Tax Matters.  The following discussion
summarizes the operation of certain aspects of the federal income tax
treatment of cooperatives.  The tax treatment of cooperatives is subject to
change from time to time as the Internal Revenue Code of 1986, as amended
("Code"), is amended and as new regulations and interpretations are
periodically adopted.

         United operates and is taxed as a cooperative.  Accordingly,
patronage dividends are not included in United's taxable income but are
instead taxed to the individual members receiving the patronage dividends.

         The Code requires that not less than 20% of each member's patronage
dividend be paid in cash.  It is United's policy to at least meet that
minimum requirement and to pay the balance of patronage dividends in
Membership Stock.  See "Deposit" for information regarding the method used by
United to determine the patronage dividends to be paid in cash in excess of
the Code's minimum requirement.

         Members are required to agree to abide by all United's bylaw
provisions, including those applicable to federal income taxation of
patronage dividends.  Accordingly, members must report as taxable income the
total amount of patronage dividends, including the adjusted book value of
Membership Stock, in the year such patronage dividends are received, and such
amounts are not taxable to United.

         United is taxed on income which does not qualify for distribution
as patronage dividends and on the portion of overage which is not distributed
to members.  United's subsidiaries generally retain all profits (or losses)
from their operations and are subject to all applicable income taxes.

         Deposit.  Members are encouraged to accumulate holdings of
Membership Stock.  Such holdings are referred to in the cooperative grocery
trade as "Deposits," although the Membership Stock is not physically
deposited with United.  The amount of a member's Deposit is defined to be the
adjusted book value of his or her Membership Stock.  The Deposit does not
include notes representing United's obligation to pay the deferred balance of
the price of Membership Stock repurchased from members or Capital Investment
Notes.  The Deposit is used to:

         a.  Provide a guarantee fund for the member's purchases on open
     account.

         b.  Ensure the funding of United's operations.

         c.  Serve as a basis for calculating cash patronage dividends.  The
     method of calculation is intended to encourage members to maintain
     Deposits of at least one and one half times their average weekly
     purchases ("AWP") from United.  AWP is the average of a member's weekly
     purchases of all items from United during the fiscal year for which
     patronage dividends are being calculated.

          In recent years, the noncash portion of patronage dividends has
been paid in Membership Stock, and it is anticipated that future payments
will also be made in Membership Stock.  The board's present policy is to pay
patronage dividends as follows:

          1.  If the Deposit is less than one and one half times AWP, the
      member's patronage dividend is paid 20% in cash and 80% in Membership
      Stock.

          2.  If the Deposit equals or exceeds one and one half times AWP but
      is less than 4,000 shares, the member's patronage dividend is paid 80%
      in cash and 20% in Membership Stock.

          3.  If the Deposit equals or exceeds one and one half times AWP and
      is at least 4,000 shares, the member's patronage dividend is paid 100%
      in cash.

          4.  In the case of multiple store operations, Deposit and AWP
      requirements are applied on a per store basis.

          5.  If a member's Deposit exceeds 4,000 shares of Membership Stock
      per store, excess shares may be submitted for redemption over a five-
      year period.  Twenty percent of the shares submitted for each store
      will be redeemed each year at the current share price for that year.

          The board's Deposit policy is subject to change from time to time. 
Although the board expects to retain the general principle of paying
increasing portions of patronage dividends in cash as a member's Deposit
increases, the board may, in the future, decide to consider additional
factors in the payment of patronage dividends.  Therefore, there can be no
assurance that the purchase of Membership Stock by a member will result in
the member's receiving any particular portion of future patronage dividends
in cash.


                       DESCRIPTION OF MEMBERSHIP STOCK

          United's authorized Membership Stock consists of 10,000,000 shares
of Membership Stock, $5 par value.  Membership Stock is sold only to members
of United.  All members must be actively engaged in the retail grocery
business and must be approved by the board of directors, primarily on grounds
of financial responsibility and operational ability, before being admitted to
membership.

          Each member must purchase the number of shares of Membership Stock
as determined by the board of directors for each retail store the member
operates.  Each shareholder of record is entitled to one vote, regardless of
the number of shares owned.  Certain members control family corporations or
other separate entities that own shares.  Those members may control more than
one vote because each controlled entity is a separate holder of record. 
Voting for directors is noncumulative.

          Membership Stock is not transferable and is not negotiable.  Under
United's bylaws all shares are sold at adjusted book value and, upon a
member's death, retirement, voluntary withdrawal, expulsion or cessation of
purchases from United, will be repurchased by United at adjusted book value
as determined by United's annual audited balance sheet as of the end of each
fiscal year, effective the following January 1.  Adjusted book value per
share is computed by subtracting from total members' equity, stock to be
issued from patronage and paid-in capital on such stock and undistributed
equity from investments accounted for on the equity method, net of the tax
effect, and dividing the resulting amount by shares outstanding at fiscal
year end (as restated for any stock splits, stock dividends or similar
changes).  United's bylaws provide that the repurchase price for any shares
over and above the number of shares the member was required to purchase as a
condition of membership for a retail store or stores may, in the discretion
of United's board of directors, be paid in 20 quarterly installments with
interest at the same rate being paid from time to time (presently 6.5%) on
United's Capital Investment Notes then being offered or in such other manner
as the board of directors may from time to time determine.  

          United's board has adopted a policy, subject to change without
notice, requiring United to repurchase on request the number of shares a
member owns in excess of 4,000.  The excess shares are repurchased over a
five-year period at the current adjusted book value each year, payable in
cash.

          United's obligation to repurchase the shares of members is subject
to the general limitations imposed by the Oregon Business Corporation Act
that United may not purchase shares if, after giving the purchase effect,
United would not be able to pay its debts as they become due in the usual
course of business or United's total assets would be less than its total
liabilities.

          A member is subject to expulsion by the board of directors for the
following reasons:  (l) disclosure to nonmembers of confidential information
relating to United's business, (2) abuse of office by officers, (3) purchase
of goods for the benefit of a nonmember, (4) commission of a felony, (5)
violation of the corporation's bylaws, or (6) action to the detriment of the
corporation.  Since 1954, no members have been expelled.  Patronage dividends
for the fiscal year in which a membership is terminated are paid in cash
following the end of the fiscal year, based on the member's purchases from
United during the fiscal year.  All bylaw provisions, including those
relating to the repurchase of Membership Stock at adjusted book value, are
subject to amendment by a vote of a two-thirds majority of the quorum of
shares voting on such amendment.

          Shares of Membership Stock are issued from time to time upon
payment of less than the full purchase price.  Upon payment of the full
purchase price, shares of Membership Stock are fully paid and nonassessable. 
A member's interest in the adjusted book value of shares of Membership Stock,
is, however, subject to being set off against any debts of the member to
United or its subsidiaries.

          The shares of Membership Stock are entitled to share pro rata in
any liquidating distributions and dividends other than patronage dividends. 
It is not the policy of the board of directors to declare any dividends other
than patronage dividends.  In the event of any liquidation of United, the
rights of holders of Membership Stock with respect to any liquidating
distributions and the rights of former holders of Membership Stock with
respect to any deferred payments due them would be subordinated to all other
claims against United's assets.

          Shares of Membership Stock are not subject to any sinking fund
provisions and have no conversion rights.


                            DESCRIPTION OF NOTES

          The Notes offered hereby are issued as the ninth series of Capital
Investment Notes under an indenture dated as of February 1, 1978, between
United and United States National Bank of Oregon, as trustee ("U. S. Bank"),
as supplemented by supplemental indentures dated as of August 15, 1979,
November 11, 1981, December 15, 1984, December 15, 1986, January 27, 1989,
January 22, 1991, July 6, 1992, and January 9, 1995, (which indenture, as so
supplemented, is herein referred to as the "Indenture").  First Bank National
Association ("Trustee") has assumed U. S. Bank's rights and obligations as
trustee under the Indenture.  A copy of the Indenture is on file with the
Securities and Exchange Commission as an exhibit to the registration
statement of which this prospectus forms a part.  The following description
summarizes certain provisions of the Indenture and is subject to the detailed
provisions of the Indenture, to which reference is hereby made for a complete
statement of such provisions.  Whenever particular Sections or terms defined
in the Indenture are referred to herein, such Sections or definitions are
incorporated by reference.  References in parentheses are to Sections of the
indenture dated as of February 1, 1978, except that references marked with an
asterisk (*) are to Sections of the supplemental indenture dated as of
January 9, 1995.  See "Additional Information."

          General.  Notes bear interest from the date of issue at the stated
annual rate indicated on the cover page of this prospectus.  United may,
under the Indenture, issue Notes at other interest rates, but no change in
interest rates may affect the stated interest rate on Notes then outstanding. 
Interest is paid on the 15th day of March, June, September, and December for
the quarters ending on those dates to the persons in whose names the Notes
are registered as of the last business day of the calendar month preceding
the payment date.  (Secs. 3.06 and 4.02*)

          Notes mature on the interest payment date which is on, or next
following, the date ten years from the date of issue, are unsecured
obligations of United and are limited to $50,000,000 aggregate principal
amount, all of which is being offered pursuant to this prospectus.  Notes are
issuable only in registered form, without coupons, in denominations of $100
or any multiple of $100 approved by United.  Notes are issued as
noncertificated Notes.  (Secs. 1.15, 3.02, 2.01*, 4.01* and 4.02*)

          Principal and interest on all Notes are payable at the principal
office of United in Clackamas County, Oregon, provided that, at the option of
United, interest and principal payments on Notes may be made by check mailed
to the address of the registered holders of the Notes.  United intends to pay
interest and principal by check.  (Secs. 3.01, 7.02 and 3.03*) United will
exchange Notes for other Notes of the same series and of a like principal
amount and having the same terms and conditions upon written request of the
holder.  No service charge will be made to the holder for any exchange or
transfer, except for any tax or governmental charge incidental thereto. 
(Secs. 3.04 and 3.04*) United is required to mail quarterly statements of
Note holdings to holders of Notes.  (Sec. 4.03*)

          United may from time to time without the consent of any holder of
an outstanding Note issue under the Indenture, by means of an indenture
supplemental thereto, additional Capital Investment Notes having different
terms and of a series other than the Notes.  The amount of additional Capital
Investment Notes or other debt which may be issued by United is not limited
by the Indenture.  (Sec. 4.01)

          The Indenture does not contain any covenant or provision that
protects the holders of Notes against a reduction in the value of the Notes
resulting from a highly leveraged transaction, whether or not such
transaction involves a change in control of United.  Similarly, no holder of
Senior Indebtedness of United at September 30, 1994, is protected against a
reduction in the value of Senior Indebtedness held by such holder resulting
from a highly leveraged transaction, except that certain agreements relating
to Senior Indebtedness require that United maintain specified financial
ratios.

          Prepayment.  Although United is not obligated to prepay Notes
except in the event of the death of a registered holder, United's present
intention is to prepay the principal amount of any Note, together with
accrued interest to the date of payment, at any time upon the request of the
holder.

          In the event of the death of a registered holder or joint
registered holder of a Note, United is obligated, at the option of the person
legally entitled to become the holder of the Note, to prepay the principal
amount of the Note, together with accrued interest to the date of payment. 
Any request for prepayment must be made to United in writing.  United may, as
a condition precedent to the prepayment, require the submission of evidence
satisfactory to United of the death of the registered holder or joint
registered holder and such additional documents or other material as it may
consider necessary to establish the person entitled to become the holder of
the Note or such other facts as it considers relevant to the fulfillment of
its prepayment obligation.  (Sec. 5.01*)

          Redemption.  The Notes may be redeemed at the election of United
during the seven years prior to maturity at their principal amount, plus
accrued interest, upon not less than 30 days' notice by mail to the
registered holder.  United, in its sole discretion, may designate for
redemption Notes maturing on specified dates or bearing specified interest
rates.  If less than all the Notes with a specified maturity date or interest
rate are to be redeemed, the Trustee shall select the particular Notes to be
redeemed in whole or in part.  (Secs. 5.02* and 5.03*) No interest on Notes
selected for redemption will accrue after the date fixed for redemption. 
(Sec. 5.04*)

          Subordination.  Payment of the principal of, and interest on, the
Notes is subordinated in the manner and to the extent set forth in the
Indenture in right of payment to the prior payment in full of all Senior
Indebtedness.  (Sec. 6.01*) Senior Indebtedness is defined as indebtedness of
United, whether outstanding on the date of the Indenture or thereafter
incurred, (a) for money borrowed by United (other than indebtedness evidenced
by Capital Investment Notes and Registered Redeemable Building Notes);
(b) for money borrowed by others and guaranteed by United; (c) constituting
purchase money indebtedness incurred for the purchase of tangible property
and for the payment of which United is directly or contingently liable;
(d) arising under any document creating an absolute or contingent obligation
of United to purchase promissory notes and related documents from third
parties; or (e) for fees, expenses, and other obligations of United due in
connection with indebtedness of United that constitutes Senior Indebtedness,
unless by the terms of the instrument creating or evidencing the indebtedness
it is provided that such indebtedness is not superior in right of payment to
the Notes.  (Secs. 1.01* and 6.01*) The Indenture does not limit the amount
of Senior Indebtedness which United may incur.

          The Indenture provides that, in the event of and during the
continuation of any default on any Senior Indebtedness, no payment may be
made on the Notes or for the redemption or purchase of Notes.  (Sec. 6.03*)
Upon any distribution of assets of United, upon any liquidation, dissolution,
winding up or reorganization of United, whether in bankruptcy, insolvency or
receivership proceedings or upon an assignment for the benefit of creditors,
or other proceeding, all principal of (and premium, if any) and interest on
all Senior Indebtedness must be paid in full before the holders of the Notes
are entitled to receive or retain any payment.  Subject to the payment in
full of all Senior Indebtedness, the holders of the Notes are subrogated to
the rights of the holders of the Senior Indebtedness to receive distributions
of assets of United applicable to Senior Indebtedness until the Notes are
paid in full.  (Sec. 6.02*) By reason of such subordination, in the event of
insolvency, creditors of United who are holders of Senior Indebtedness may
recover more, ratably, than the holders of the Notes, and creditors of United
who are not holders of Senior Indebtedness or of the Notes may recover less,
ratably, than the holders of Senior Indebtedness, and may recover more,
ratably, than the holders of the Notes.

          Modification of Indenture.  Modifications and amendments of the
Indenture may be made by United and the Trustee with the consent of the
holders of 66 2/3% in principal amount of the Capital Investment Notes of all
series then outstanding, provided that no such modification or amendment may,
without the consent of the holder of each Note affected thereby, (a) change
the maturity date of the principal or the interest payment dates; (b) reduce
the principal amount of or the interest on any Note; (c) change the currency
of payment; (d) impair the right to institute suit for the enforcement of any
such payment on or after the maturity date or the Redemption Date, as the
case may be; or (e) reduce the above-stated percentage of holders of Capital
Investment Notes necessary to modify or amend the Indenture.  (Sec. 13.02)

          Events of Default; Notice and Waiver.  The following constitute
Events of Default:  (a) default in the payment of any interest continued for
30 days; (b) default in the payment of the principal of (or premium, if any,
on) any Capital Investment Note at its maturity; (c) default in the
performance of any other covenant or warranty of United, continued for 60
days after written notice as provided in the Indenture; (d) acceleration of
any Senior Indebtedness of United as a result of a default with respect
thereto if such acceleration is not rescinded within 30 days after written
notice as provided in the Indenture; and (e) certain events in bankruptcy,
insolvency or reorganization.  (Sec. 9.01) If an Event of Default shall
happen and be continuing, the Trustee or the holders of not less than 25% in
principal amount of outstanding Capital Investment Notes may declare the
principal of all the Capital Investment Notes to be due and payable
immediately.  (Sec. 9.02)

          The Indenture provides that the Trustee will, within 90 days after
the occurrence of a default, give to the holders of Capital Investment Notes
notice of such default known to it, unless such default shall have been cured
or waived; but, except in the case of a default in the payment of the
principal of (or premium, if any) or interest on any of the Capital
Investment Notes, the Trustee shall be protected in withholding such notice
if it in good faith determines that the withholding of such notice is in the
interest of such holders.  (Sec. 9.14)

          The holders of a majority in principal amount of the outstanding
Capital Investment Notes may direct the time, method and place of conducting
any proceeding for any remedy available to the Trustee or exercising any
trust or power conferred on the Trustee, provided that such direction shall
not be in conflict with any rule of law or the Indenture.  (Sec. 9.12) Before
proceeding to exercise any right or power under the Indenture at the
direction of such holders, the Trustee is entitled to receive from such
holders reasonable security or indemnity against the costs, expenses and
liabilities which might be incurred by it in compliance with any such
direction.  (Sec. 10.02)

          The holders of not less than a majority in principal amount of the
outstanding Capital Investment Notes may, on behalf of the holders of all the
Capital Investment Notes, waive any past default except (a) a default in the
payment of principal of (or premium, if any) or interest on any Capital
Investment Note, and (b) a default in respect of a covenant or provision of
the Indenture which cannot be amended without the consent of the holder of
each Capital Investment Note affected.  (Sec. 9.13)

          United is required to furnish to the Trustee annually a statement
as to the fulfillment by United of all its obligations under the Indenture. 
(Sec. 7.06)

          Other.  The Notes have no sinking fund provisions.  The Indenture
contains no restrictions on the dividends that may be paid by United and
imposes no obligations with respect to the maintenance of reserves, levels of
net worth, liabilities, working capital or the like.

          Regarding the Trustee.  United has no agreements or business
relationships with the Trustee other than those contained in or contemplated
by the Indenture.  The Trustee is required to furnish annual reports to
holders of Notes as to certain matters relating to the Notes, the Trustee's
performance and the Trustee's eligibility to act as Trustee.  (Sec. 8.03)  

                                LEGAL MATTERS

          The validity of the Membership Stock and Notes offered hereby have
been passed upon for United by Miller, Nash, Wiener, Hager & Carlsen,
Portland, Oregon, who have acted as special counsel to United in connection
with this offer.

                                   EXPERTS

          The consolidated financial statements of United incorporated in
this prospectus by reference have been audited by DeLap, White & Raish,
independent certified public accountants, as indicated in their report with
respect thereto, and are included herein in reliance upon the authority of
said firm as experts in auditing and accounting in giving said report.

                           ADDITIONAL INFORMATION

          This prospectus omits certain information contained in a
registration statement filed by United with the Securities and Exchange
Commission.  For further information, reference is made to 
the registration statement, including the financial schedules and exhibits
filed as a part thereof.  See "Statement of Available Information."
<PAGE>

                                   PART II

                   Information Not Required in Prospectus


Item 16.  Exhibits.

          The exhibits are listed in the accompanying index to exhibits.

<PAGE>
                                 SIGNATURES
   
          Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-2 and has duly caused this
amendment to this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Milwaukie, State of
Oregon, on March 1, 1995.
    
                              UNITED GROCERS, INC.
                              (Registrant)


                              By:/s/ JOHN W. WHITE                           
                                    
                                  John W. White, Vice President
   
           Pursuant to the requirements of the Securities Act of 1933, this
amendment to this registration statement has been signed by the following
persons in the capacities indicated on March 1, 1995.
    
        Name                                          Title

Principal executive officer

      * ALAN C. JONES                                 President
        Alan C. Jones                                 Secretary and Treasurer

Principal financial officer and
principal accounting officer

        /s/ JOHN W. WHITE                             Vice President and
        John W. White                                 Chief Financial Officer

A majority of the Board of Directors

      * DENNIS BLASINGAME                             Director
        Dennis Blasingame

      * CRAIG DANIELSON                               Director
        Craig Danielson

      * JAMES C. VICKERS                              Director
        James C. Vickers

      * DAVID NEAL                                    Director
        David Neal

      * PETER J. O'NEAL                               Director
        Peter J. O'Neal<PAGE>


      * RAYMOND L. NIDIFFER                           Director
        Raymond L. Nidiffer


 * By /s/ JOHN W. WHITE                       
        John W. White
        Attorney-in-fact
<PAGE>
                                EXHIBIT INDEX


Exhibit Description
No.
- ------- -----------
4.A.    Form of certificate representing shares of the registrant's common
        stock, $5 par value (incorporated by reference to Exhibit 4-A to the
        registrant's registration statement on Form S-2, No. 33-26631).

4.B.    Copy of indenture dated as of February 1, 1978, between the
        registrant and United States National Bank of Oregon, as trustee,
        relating to the registrant's Capital Investment Notes (incorporated
        by reference to Exhibit 4-I to the registrant's registration
        statement on Form S-1, No. 2-60488).

4.C.    Copy of supplemental indenture dated as of January 9, 1995, between
        the registrant and First Bank National Association, as trustee,
        relating to the registrant's Series J 5% Subordinated Redeemable
        Capital Investment Notes.*

4.D.    Copy of the registrant's restated articles of incorporation, as
        amended (incorporated by reference to Exhibit 4-E to the
        registrant's registration statement on Form S-2, No. 33-26631).

4.E.    Copy of the registrant's bylaws, as amended (incorporated by
        reference to Exhibit 4-F to the registrant's registration statement
        on Form S-2, No. 33-26631).

5.      Opinion of Miller, Nash, Wiener, Hager & Carlsen.*

10.A1.  Copy of United Grocers, Inc. pension plan and trust agreement dated
        as of October 1, 1985 (incorporated by reference to Exhibit 10-A to
        the registrant's registration statement on Form S-2, No. 33-11212).

10.A2.  Copy of first amendment to United Grocers, Inc. pension plan and
        trust agreement dated as of October 1, 1987 (incorporated by
        reference to Exhibit 10-B to post-effective amendment No. 1 to the
        registrant's registration statement on Form S-2, No. 33-11212).

10.A3.  Copy of policy summary and related documents pertaining to a life
        insurance policy for Alan C. Jones, President of the registrant,
        purchased pursuant to the registrant's supplemental executive
        retirement plan (incorporated by reference to Exhibit 10-E to the
        registrant's Form 10-K for the fiscal year ended September 28,
        1990).

10.A4.  Copy of registrant's executive deferred compensation plan
        (incorporated by reference to Exhibit 10-U to the registrant's Form
        10-K for the fiscal year ended September 27, 1991).

10.A5.  Copy of executive compensation agreement dated March 1, 1991
        (incorporated by reference to Exhibit 10-T to the registrant's
        Form 10-K for the fiscal year ended September 27, 1991).

10.B.   Copy of binder of insurance with respect to indemnification of
        officers and directors, as described under Item 15 (incorporated by
        reference to Exhibit 10-C to the registrant's Form 10-K for the
        fiscal year ended October 1, 1993).

10.C1.  Copy of credit agreement of July 31, 1991, among the registrant,
        United States National Bank of Oregon, Seattle-First National Bank,
        and Security Pacific Bank Oregon (incorporated by reference to
        Exhibit 4-H to the registrant's Form 10-K for the fiscal year ended
        September 27, 1991).

10.C2.  Copy of amendments 1, 2, and 3 to credit agreement of July 31, 1991,
        among the registrant, United States National Bank of Oregon,
        Seattle-First National Bank, and Security Pacific Bank Oregon, dated
        as of August 19, 1991, December 20, 1991, and March 13, 1992
        (incorporated by reference to Exhibit 4-C2 to the registrant's
        Form 10-K for the fiscal year ended October 2, 1992).

10.C3.  Copy of amendment 4 to credit agreement of July 31, 1991, among the
        registrant, United States National Bank of Oregon, Seattle-First
        National Bank, and Bank of America Oregon (successor organization to
        Security Pacific Bank Oregon), dated as of April 20, 1993
        (incorporated by reference to Exhibit 4-C3 to the registrant's Form
        10-K for the fiscal year ended October 1, 1993).

10.C4.  Copy of amendment 5 to credit agreement of July 31, 1991, and
        amendment to notes, among the registrant, United States National
        Bank of Oregon, Seattle-First National Bank, and Bank of America
        Oregon (successor organization to Security Pacific Bank Oregon),
        dated as of May 28, 1993 (incorporated by reference to Exhibit 4-C4
        to the registrant's Form 10-K for the fiscal year ended October 1,
        1993).

10.C5.  Copy of promissory notes to United States National Bank of Oregon,
        Seattle-First National Bank, and Bank of America Oregon (successor
        organization to Security Pacific Bank Oregon), dated as of April 20,
        1993 (incorporated by reference to Exhibit 4-C5 to the registrant's
        Form 10-K for the fiscal year ended October 1, 1993).

10.C6.  Copy of amendments 6 and 7 to credit agreement and amendments     to
        notes of July 31, 1991 among the registrant, United States    
        National Bank and Seattle First National Bank, dated as of October
        29, 1993 and January 28, 1994 (incorporated by reference to Exhibits
        10.A. and 10.B. to the registrant's Form 10-Q for the quarterly
        period ended April 1, 1994).

10.C7.  Copy of amendment 8 to credit agreement and amendment to revolving
        line notes and operating line notes of July 31, 1991, among the
        registrant, United States National Bank of Oregon and Seattle-First
        National Bank, dated as of February 22, 1994 (incorporated by
        reference to Exhibit 4.C7 to the registrant's Form 10-K for the
        fiscal year ended September 30, 1994).

10.C8.  Copy of amendment 9 to credit agreement and amendment to revolving
        line notes and operating line notes of July 31, 1991, among the
        registrant, United States National Bank of Oregon and Seattle-First
        National Bank, dated as of April 30, 1994 (incorporated by reference
        to Exhibit 4.C8 to the registrant's Form 10-K for the fiscal year
        ended September 30, 1994).

10.C9.  Copy of note agreement dated as of September 20, 1991, and Senior
        Notes dated September 24, 1991, among the registrant and various
        purchasers (incorporated by reference to Exhibit 4-I to the
        registrant's Form 10-K for the fiscal year ended September 27,
        1991).

10.C10. Copy of Promissory Note, Assignment of Rents and Leases, Deed of
        Trust, Financing Agreement and Security Agreement, and Environmental
        Indemnity Agreement dated as of September 30, 1993, between the
        registrant and United of Omaha Life Insurance Company, relating to
        the registrant's construction of a new office building (incorporated
        by reference to Exhibit 4-E to the registrant's Form 10-K for the
        fiscal year ended October 1, 1993).

10.C11. Interest rate and currency exchange agreement dated as of April 22,
        1993, between the registrant and Bank of America National Trust and
        Savings Association (incorporated by reference to Exhibit 10-C19 to
        Post-Effective Amendment No. 1 to the registrant's registration
        statement on Form S-2, No. 33-57272).

10.C12. Copy of Loan Purchase and Servicing Agreement dated as of May 13,
        1994, between United Resources, Inc., as Seller and Servicer, the
        registrant, as Guarantor, and National Consumer Cooperative Bank, as
        Buyer, relating to the selling of loans originated by the
        registrant's subsidiary, United Resources, Inc. (incorporated by
        reference to Exhibit 4.F1 to the registrant's Form 10-K for the
        fiscal year ended September 30, 1994).

10.C13. Copy of First Amendment to Loan Purchase and Servicing Agreement
        dated as of May 13, 1994, between United Resources, Inc., the
        registrant, and National Consumer Cooperative Bank (incorporated by
        reference to Exhibit 4.F2 to the registrant's Form 10-K for the
        fiscal year ended September 30, 1994).

10.C14. Copy of Note Agreement dated October 10, 1994, between the
        registrant and Phoenix Home Life Mutual Insurance Company
        (incorporated by reference to Exhibit 4.G to the registrant's Form
        10-K for the fiscal year ended September 30, 1994).

10.D1.  Typical forms executed in connection with loans to members,
        including directors:

10.D1a. Installment note (Stevens-Ness form 217), with optional interest
        rate riders (incorporated by reference to Exhibit 10-D1a to the
        registrant's Form 10-K for the fiscal year ended October 2, 1992).

10.D1b. Promissory note (Stevens-Ness form 216), with optional interest rate
        riders (incorporated by reference to Exhibit 10-D16 to the
        registrant's Form 10-K for the fiscal year ended October 2, 1992).

10.D1c. Subsequent note (three forms) (incorporated by reference to
        Exhibit 10-D1c to the registrant's Form 10-K for the fiscal year
        ended October 2, 1992).

10.D1d. Loan agreement (two forms) (incorporated by reference to
        Exhibit 10-D1d to the registrant's Form 10-K for the fiscal year
        ended October 2, 1992).

10.D1e. Loan agreement for subsequent notes (incorporated by reference to
        Exhibit 10-D1e to the registrant's Form 10-K for the fiscal year
        ended October 2, 1992).

10.D1f. Amendment to loan and security agreements, including optional
        clauses (incorporated by reference to Exhibit 10-D1f to the
        registrant's Form 10-K for the fiscal year ended October 2, 1992).

10.D1g. Security agreement (Stevens-Ness form 1201) (incorporated by
        reference to Exhibit 10-D1g to the registrant's Form 10-K for the
        fiscal year ended October 2, 1992).

10.D1h. Purchase money security agreement (Stevens-Ness form 1202)
        (incorporated by reference to Exhibit 10-D1h to the registrant's
        Form 10-K for the fiscal year ended October 2, 1992).

10.D1i. Security agreement for equipment (Stevens-Ness form 1203)
        (incorporated by reference to Exhibit 10-D1i to the registrant's
        Form 10-K for the fiscal year ended October 2, 1992).

10.D1j. Inventory loan and security agreement (Stevens-Ness form 1206)
        (incorporated by reference to Exhibit 10-D1j to the registrant's
        Form 10-K for the fiscal year ended October 2, 1992).

10.D1k. Security agreement (equipment and inventory) (incorporated by
        reference to Exhibit 10-D1k to the registrant's Form 10-K for the
        fiscal year ended October 2, 1992).

10.D1l. Security agreement for subsequent notes (incorporated by reference
        to Exhibit 10-D1l to the registrant's Form 10-K for the fiscal year
        ended October 2, 1992).

        Pursuant to Instruction 2 to Item 601 of Regulation S-K, the
        registrant has filed the forms listed above in lieu of filing each
        document executed in connection with loans to directors.  A schedule
        showing the principal amount and interest rate of each director loan
        at November 26, 1994, appears in Item 13.C of the registrant's
        Form 10-K for the fiscal year ended September 30, 1994.  The
        registrant agrees to furnish a copy of any omitted loan document to
        the Securities and Exchange Commission upon request.

10.D2a. Typical form of residual stock redemption note executed in
        connection with redemption of common stock from members, including
        directors (incorporated by reference to Exhibit 10-D2 to the
        registrant's Form 10-K for the fiscal year ended October 2, 1992).

10.D2b. Schedule listing material details of residual stock redemption notes
        payable to directors and nominees.*

        Pursuant to Instruction 2 to Item 601 of Regulation S-K, the
        registrant has filed the form and schedule listed above in lieu of
        filing each document executed in transactions with directors.  The
        registrant agrees to furnish a copy of any omitted document to the
        Securities and Exchange Commission upon request.

10.E1.  Copy of sublease agreement for Aloha store dated January 3, 1994,
        between the registrant and CTD, L.L.C., a limited liability company
        controlled by Craig Danielson, a director of the registrant
        (incorporated by reference to Exhibit 10.E to the registrant's Form
        10-Q for the quarterly period ended April 1, 1994).

10.E2.  Copy of sublease agreement for Tigard store dated January 3, 1994,
        between the registrant and CTD, L.L.C., a limited liability company
        controlled by Craig Danielson, a director of the registrant
        (incorporated by reference to Exhibit 10.D to the registrant's Form
        10-Q for the quarterly period ended April 1, 1994).

10.E3.  Copy of sublease agreement for Sandy store dated May 4, 1994,
        between the registrant and Dan Inc Oregon, a corporation controlled
        by Craig Danielson, a director of the registrant (incorporated by
        reference to Exhibit 10.G3 to the registrant's Form 10-K for the
        fiscal year ended September 30, 1994).

10.E4.  Copy of Asset Purchase and Sale Agreement dated May 4, 1994, for
        Sandy store between the registrant and Dan Inc Oregon, a corporation
        controlled by Craig Danielson, a director of the registrant
        (incorporated by reference to Exhibit 10.G4 to the registrant's Form
        10-K for the fiscal year ended September 30, 1994).

10.E5.  Copy of Asset Purchase and Sale Agreement dated January 3, 1994, for
        Aloha and Tigard stores between the registrant and CTD, L.L.C., a
        limited liability company controlled by Craig Danielson, a director
        of the registrant (incorporated by reference to Exhibit 10.C to the
        registrant's Form 10-Q for the quarterly period ended April 1,
        1994).

10.F.   Copy of sublease agreement for Orland store dated August 19, 1994,
        between the registrant and Gil's Supermarkets, Inc., a corporation
        controlled by Gil Foster, a director of the registrant (incorporated
        by reference to Exhibit 10.H to the registrant's Form 10-K for the
        fiscal year ended September 30, 1994).

10.G1.  Copy of sublease agreement for Coos Bay store dated February 28,
        1991, between the registrant and Raymond L. Nidiffer, a director of 
        the registrant (incorporated by reference to Exhibit 10-I19 to the
        registrant's Form 10-K for the fiscal year ended September 27,
        1991).

10.G2.  Copy of sublease agreement for Arcata store dated August 11, 1977,
        between the registrant and Raymond L. Nidiffer, a director of the
        registrant (incorporated by reference to Exhibit 10-Q2 to the
        registrant's registration statement on Form S-2, No. 33-26631).

10.G3.  Copy of sublease agreement for Gold Beach store dated July 6, 1979,
        between the registrant and Raymond L. Nidiffer, a director of the
        registrant (incorporated by reference to Exhibit 10-Q3 to the
        registrant's registration statement on Form S-2, No. 33-26631).

10.G4.  Copy of assignment of lease and related documents for Mt. Shasta
        store between the registrant and C & K Market, Inc., an affiliate of
        Raymond L. Nidiffer, a director of the registrant (incorporated by
        reference to Exhibit 10-Q4 to the registrant's registration
        statement on Form S-2, No. 33-26631).

10.G5.  Copy of sublease agreement for Rogue River store dated June 25,
        1976, between the registrant and Raymond L. Nidiffer, a director of
        the registrant (incorporated by reference to Exhibit 10-Q5 to the
        registrant's registration statement on Form S-2, No. 33-26631).

10.G6.  Copy of lease agreement for Coos Bay store dated February 28, 1991,
        between the registrant and Raymond L. Nidiffer, a director of the
        registrant (incorporated by reference to Exhibit 10-I20 to the
        registrant's Form 10-K for the fiscal year ended September 27,
        1991).

10.G7.  Copy of loan guaranties dated June 12, 1980 and September 30, 1988
        given by registrant for the benefit of C & K Market, Inc., an
        affiliate of Raymond L. Nidiffer, a director of the registrant
        (incorporated by reference to Exhibit 10-I12 to the registrant's
        Form 10-K for the fiscal year ended September 30, 1989).

10.G8.  Copy of stock purchase agreement dated as of June 20, 1994, between
        the registrant and C&K Market, Inc., an affiliate of Raymond L.
        Nidiffer, a director of registrant (incorporated by reference to
        Exhibit 10.F8 to the registrant's Form 10-K for the fiscal year
        ended September 30, 1994).

12.     Statement of computation of ratio of adjusted income to fixed
        charges (incorporated by reference to Exhibit 12 to the registrant's
        Form 10-K for the fiscal year ended September 30, 1994).

13.     Portions of annual report to security holders incorporated by
        reference in the prospectus forming a part of this registration
        statement.

23.A.   Consent of Miller, Nash, Wiener, Hager & Carlsen (filed as part of
        Exhibit 5).*
   
23.B.   Consent of DeLap, White & Raish.
    
24.     Power of attorney.*

25.     Statement of Eligibility of Trustee.*

28.     Copy of schedule P of the annual statement for Grocers Insurance
        Company, a subsidiary of the registrant, as filed with the state
        insurance departments where the company operates, for the year ended
        December 31, 1993 (incorporated by reference to Exhibit 28 to the
        registrant's Form 10-K for the fiscal year ended September 30,
        1994).


*     Previously filed.

<PAGE>
                             Board of Directors

                               Top row, left to right:

                               Raymond L. Nidiffer
                               C&K Market Inc. - term expires 1997
                               Member:  Facility Planning Committee, Bylaw
Review Committee

                               Dennis K. Blasingame
                               DA Boys Market - term expires 1996
                               Member:  Audit Committee, Facility Planning
Committee

                               Peter J. O'Neal
                               Quality Food Investments, Inc. - term expires
1997
                               Member:  Executive Finance Committee
                               Chairperson:  Bylaw Review Committee

                               H. Larry Montgomery
                               Larry's Markets - term expires 1995
                               Member:  Executive Finance Committee
                               Chairperson:  Nominating Committee

                               David Neal
                               SMN Company - term expires 1997
                               Member:  Facility Planning Committee

                               Bottom row, left to right:

                               James C. Vickers
                               J.C. Market, Inc. - term expires 1996
                               Member:  Audit Committee, UGPAC Legislative
Committee

                               Gilbert A. Foster
                               Gil's Supermarkets, Inc. - term expires 1995
                               Chairperson:  Facility Planning Committee

                               Marlin A. Smythe
                               Chairman
                               MCS Management Company - term expires 1995
                               Member:  Compensation Committee, Bylaw Review
Committee
                               Chairperson:  Audit Committee, Executive
Finance Committee

                               Craig T. Danielson
                               Vice Chairman
                               Dan Inc., Oregon - term expires 1996
                               Member:  Executive Finance Committee
                               Chairperson:  Compensation Committee


                                 Management

                       Alan C. Jones - President & CEO

                   Ronald E. Dove - Director of Operations

        Ross E. Dwinell - President of Grocers Insurance Group, Inc.

George P. Fleming - Assistant Secretary - President of United Resources, Inc.

               Ralph P. Matile III - Medford Division Manager

                 R. David May - Director of Retail Services

            Keith A. Miller - Director of Purchasing & Marketing

            James E. Robinson - President, Thriftway Stores, Inc.

                Susan D. Weber - Director of Human Resources

                    John W. White - Vice President & CFO

                  John M. Willis - Director of Foodservice
<PAGE>
<TABLE>
<CAPTION>
                      UNITED GROCERS 1994 ANNUAL REPORT

                     SUMMARY OF NET SALES AND OPERATIONS
                              (Dollars in Thousands)
                                 For Fiscal Year Ended 
                September 30, 1994   October 1, 1993   October 2, 1992
                ==================  ================  =================
                          Percentage        Percentage         Percentage
                          of Total          of Total           of Total
Product or       Revenue  Revenue   Revenue Revenue   Revenue  Revenue
Service           
<S>               <C>        <C>    <C>       <C>    <C>       <C>  
Grocery<F1>    $399,803 41.87 $370,23742.20 $381,67942.58
Dairy & Deli    105,336 11.04   97,42511.11  101,86811.36
Meat             86,893  9.11   86,115 9.82   86,115 9.60
Produce          47,709  5.00   46,462 5.30   44,672 4.98
Frozen Foods     53,803  5.64   49,078 5.60   51,787 5.78
Gen. Merchandise  45,285 4.75   42,494 4.85   44,901 5.01
Institutional<F2> 179,42218.81 155,57217.74  156,70517.48
Retail Services  14,169  1.49    7,683  .88    7,477  .83
Store Finance     3,846   .41    2,374  .27    2,942    .33
Distribution 
Segment Total   936,266 98.12  857,44097.77  878,14697.95
Insurance Segment  17,954 1.88  19,545 2.23   18,441 2.05
  TOTAL        $954,220  100.00$876,985 100.00$896,587 100.00

<FN>
<F1> Grocery revenues include sales from retail stores operated on a temporary basis.
<F2> Institutional revenues include sales of all product lines.

</TABLE>

<TABLE>
<CAPTION>

                    SELECTED CONSOLIDATED FINANCIAL DATA
                               (Dollars in Thousands)
                             For Fiscal Year Ended  
                            Sept. 30  Oct. 1    Oct. 2    Sept. 27  Sept. 28 
                            1994      1993      1992      1991      1990                 <S> 
                            <C>       <C>       <C>       <C>       <C>
Net sales and operations    $954,220  $876,985  $896,587  $882,878  $873,685 
Net income                     1,563     1,714     2,723     1,712     1,394  
Total assets                 306,836   285,342   261,289   249,205   218,143
Long-term obligations        114,669   105,539   104,645    98,685    82,918 

</TABLE>

No dividends on common stock have been declared during any of the fiscal
years presented.

Sales are reported on a 52/53 week year basis.  The year ending October 2,
1992 was 53 weeks, all other years are 52 weeks.

The amounts prior to 1993 have been restated to reflect changes in accounting
for inventories, income taxes and investments as described in the notes to
financial statements.  The amounts for 1993 have been restated to reflect
changes in accounting for reinsurance as described in the notes to the
financial statements.

ANNUAL 10-K REPORT

     Stockholders may obtain a copy of the Company's 1994 Form 10-K Report
filed with the Securities and Exchange Commission without charge by writing
to John White, Vice-President, United Grocers, Inc., Box 22187, Portland, OR
97269.
A BRIEF REVIEW

United Grocers, Inc. (United) an Oregon corporation organized in 1915, taxed
as a cooperative, is a wholesale grocery distributor.  It supplies groceries
and related products to retail grocers located in Oregon, western Washington,
and northern California.  United's goal is to supply grocery products to
retailers at prices which enable them to compete effectively in the retail
market, and to furnish them other services, such as marketing assistance,
engineering, accounting, financing, and insurance, which are important to the
successful operation of a retail grocery business.

     The Common Stock of United is sold only to members who must be retail
grocers.  Upon termination of membership, a member's shares of stock are
redeemed.  Sales and redemption of stock are made at book value.  United's
Board of Directors consists of nine members serving staggered three-year
terms, and they may not be elected to consecutive terms.  Directors, all
grocers, must either be proprietors or partners in a partnership owning a
membership in United or the holder of a substantial interest in a corporation
owning a membership in United.  The management of the corporation is under
the direction of a President and Chief Executive Officer who is guided by the
Board of Directors.

     United, operating upon a cooperative basis, usually returns most of its
earnings to its members every year in the form of "patronage dividends." 
These payments are based on the excess of revenues over expenses on sales to
members for the year.  Consequently, net income of the corporation is
relatively low, but not unusual for a cooperative.  The patronage dividends
are paid partly in cash and partly in Common Stock.

     United also sells groceries and related products to restaurants, and
other institutional buyers, as well as to retailers who are not members. 
These sales are through 30 company-owned Cash and Carry stores located
throughout its marketing area.

     Grocers Insurance Group, Inc. is a holding company for United's
insurance related subsidiaries.  Grocers Insurance Group, Inc. assists in
marketing insurance services offered by those related subsidiaries.  Grocers
Insurance Agency, Inc. is an insurance agency.  Sales of insurance are made
to members and nonmembers in nineteen states.  Grocers Insurance Co., based
in Oregon, and UGIC, Ltd., based in Bermuda, are both insurance companies. 
United Workplace Consultants, Inc. offers rehabilitation services to
insurance companies.

     Western Passage Express, Inc. provides freight services to United and
others.  Northwest Process, Inc. dba Creative Process provides printing
services.  United Resources, Inc. and its subsidiaries provide financing and
engineering services.  In addition, it is involved in retail store
development activities.

     United owns 22 percent of the stock of Western Family Holding Company,
an Oregon-based corporation which pools the buying power of its stockholders
in order to obtain lower cost, high-quality merchandise.  Purchases from
Western Family Holding Company, which account for about 11 percent of
United's total purchases, are distributed under "Western Family," and "Valley
Fare" labels.

     In existence for 79 years, United is proud of its record growth and
success.  But more important, United takes special pride in the success of
its retailers, who own the Corporation, depend on it as their principal
supplier, and are the ultimate source of its success.

     The general public knows United's 358 member stores and 248 stockholders
by the name of their advertising groups; e.g., Thriftway Stores, Sentry
Markets, Select Markets, Food Warehouse, or by the individual store names;
e.g., Hanks, Holiday Quality Foods, Kienow's, Murphy's, Price Chopper, Rays
Food Place, Strohecker's, Wizer's, etc.  Almost all the leading independent
retailers in its marketing area are members of United Grocers, Inc.

<PAGE>
                        INDEPENDENT AUDITOR'S REPORT


Board of Directors
United Grocers, Inc. 

     We have audited the accompanying consolidated balance sheets of United
Grocers, Inc. and subsidiaries as of September 30, 1994 and October 1, 1993,
and the related consolidated statements of income, members' equity and cash
flows for each of the three years in the period ended September 30, 1994. 
These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
United Grocers, Inc. and subsidiaries as of September 30, 1994 and October 1,
1993, and the consolidated results of their operations and their cash flows
for each of the three years in the period ended September 30, 1994, in
conformity with generally accepted accounting principles.

     As discussed in Note 12 to the consolidated financial statements, the
Company changed its method of accounting for reinsurance in 1993-94.  Also,
as discussed in Notes 4 and 7, the Company changed its method of accounting
for inventories in 1992-93 and for income taxes in 1991-92.


DeLap, White & Raish
Certified Public Accountants

Portland, Oregon
November 30, 1994, except 
for Members' equity disclosure 
and Note 1.o., as to which 
the date is February 28, 1995
<PAGE>
<TABLE>
<CAPTION>
                    UNITED GROCERS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME
    YEARS ENDED SEPTEMBER 30, 1994, OCTOBER 1, 1993, AND OCTOBER 2, 1992


                                          1994         1993         1992  
                                              ------------------------------------
<S>                                         <C>             <C>            <C>
Net sales and operations              $954,220,350 $876,985,353 $896,587,372
                                      ------------ ------------ ------------
Costs and expenses:
 Cost of sales (Note 1.d.)             816,721,077  749,447,130  772,846,658
 Operating expenses                     93,991,529   88,046,293   83,656,610
 Selling and administrative expenses     9,533,741    9,441,916    9,866,765
 Depreciation                            5,609,779    4,737,401    4,290,543
 Interest:
  Interest expense                       9,156,822    8,217,017    8,724,766
  Interest income                       (3,535,802)  (3,552,107)    (3,547,423)
                                      ------------ ------------ ------------
        Interest expense, net            5,621,020    4,664,910    5,177,343
                                      ------------ ------------ ------------
        Total costs and expenses       931,477,146  856,337,650  875,837,919
                                      ------------ ------------ ------------
Income before members' allowances 
 and patronage dividends, income 
 taxes and cumulative effect of 
 change in accounting principle         22,743,204   20,647,703   20,749,453
Members' allowances                    (11,449,305)  (9,356,885)  (7,435,167)
Members' patronage dividends (Note 9)   (8,730,168)  (9,000,000) (10,211,000)
                                      ------------ ------------ ------------
Income before income taxes and
 cumulative effect of change in
 accounting principle                    2,563,731    2,290,818    3,103,286
Provision for income taxes (Note 8)     (1,000,341)    (576,435)    (906,690)
Cumulative effect of change in
 accounting principle (Note 7)                --           --        526,314
                                      ------------ ------------ ------------
        Net income                    $  1,563,390 $  1,714,383 $  2,722,910
                                      ============ ============ ============
</TABLE>











The accompanying notes are an integral part of this financial statement.
<PAGE>
<TABLE>
<CAPTION>
                    UNITED GROCERS, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                   SEPTEMBER 30, 1994 AND OCTOBER 1, 1993

                                      
                                   ASSETS

                                                  1994           1993  
                                              ------------   ------------
<S>                                                    <C>               <C>

Current assets:
 Cash and cash equivalents                    $ 12,984,028   $ 18,807,473
   
 Investments maintained for insurance 
   reserves (Note 1.e. & 2)                     36,939,578     34,397,583
    
 Accounts and notes receivable 
  (Note 3 & 12)                                 60,290,461     44,008,137
 Inventories (Note 1.d. & 4)                    74,307,422     73,866,416
 Other current assets (Note 12)                  5,367,295      4,724,764
 Deferred income taxes (Note 7 & 8)              2,811,914      2,823,829
                                              ------------   -----------
           
      Total current assets                     192,700,698    178,628,202
                                              ------------   -----------

           
Non-current assets:
 Notes receivable (Note 3)                      33,155,543     33,250,562
 Investment in affiliated 
  companies (Note 1.c. & 17)                     7,832,484      1,929,929
 Other receivables and investments               6,899,133      8,875,247
 Other non-current assets (Note 5)               7,730,575      3,156,301
                                              ------------   ------------
           
      Total non-current assets                  55,617,735     47,212,039
                                              ------------   ------------

           
Property, plant and equipment - (net 
 of accumulated depreciation) (Note 6)          58,517,120     59,501,356
                                              ------------   ------------

      Total                                   $306,835,553   $285,341,597
                                              ============   ============

</TABLE>


The accompanying notes are an integral part of this financial statement.
<PAGE>
<TABLE>
<CAPTION>
                       LIABILITIES AND MEMBERS' EQUITY

                                                  1994           1993  
                                              ------------   ------------
<S>                                                   <C>               <C>
Current liabilities:
 Notes payable - bank (Note 10)               $ 31,020,667   $ 24,730,400
 Accounts payable (Note 12)                     64,629,410     59,133,838
   
 Insurance reserves supported
   by investments (Note 1.e., 2, and 12)        32,038,408     32,515,397
    
 Compensation and taxes payable                  2,952,534      2,688,137
 Other accrued expenses                          3,159,900      3,712,105
 Members' patronage payable                      6,865,736      7,214,927
 Current installments on long-term
  liabilities (Note 11)                          6,776,197      6,814,221
                                              ------------   ------------

      Total current liabilities                147,442,852    136,809,025
                                              ------------   ------------
Long-term liabilities (Note 11)                114,669,266    105,539,231
                                              ------------   ------------
Deferred income taxes (Notes 7 & 8)              3,744,109      3,281,135
                                              ------------   ------------
Deferred income (Note 15)                          554,469        599,804
                                              ------------   ------------
   
Members' equity (Members' equity is subject
  to redemption due to the occurrence
  of certain events, e.g., termination
  of membership.  See Note 1.o.):
    
   
 Common stock (authorized, 10,000,000
  shares at $5.00 par value; issued
  and outstanding, 619,881 shares in
  1994 and 632,312 shares in 1993)
  (shares owned by a member in excess
  of 4,000 are subject to repurchase, see
  Common Stock Note below, and Note 1.o.)        3,256,080      3,285,755
    
 Additional paid-in capital                     22,472,564     21,006,563
 Retained earnings                              14,696,213     14,820,084
                                              ------------   ------------
      Total members' equity                     40,424,857     39,112,402
                                              ------------   ------------
Commitments and contingencies (Note 19)

      Total                                   $306,835,553   $285,341,597
                                              ============   ============

</TABLE>

   
Common stock note:

 At September 30, 1994, and October 1, 1993,
  There were 22,409 and 20,920 shares, respectively,
  subject to repurchase in the amount of $1,227,313
  and $1,128,425, respectively.  At September 30, 1994,
  and October 1, 1993, there were 2,869 and 4,551 shares,
  respectively, held for possible redemption in the
  amount of $163,533 and $245,481, respectively.
    







The accompanying notes are an integral part of this financial statement.
<PAGE>
           UNITED GROCERS, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF MEMBERS' EQUITY
      YEARS ENDED SEPTEMBER 30, 1994, OCTOBER 1, 1993, AND OCTOBER 2, 1992


<TABLE>
<CAPTION>
                                                Common stock                      Additional
                                                    Number                         paid-in       Retained
                                 Description      of shares         Amount         capital       earnings      Total
<S>                              <C>                <C>          <C>              <C>          <C>          <C>
Balance 09/27/91                                    632,100      $3,563,500       $19,556,361  $13,973,938  $37,093,799

Stock:                           Issued              87,069*         32,345           334,723         --        367,068
                                 Repurchased        (67,919)       (339,595)       (1,291,015)  (1,662,395)  (3,293,005)

Patronage dividend               To be issued
                                 41,697 shares         --           208,485         2,042,059         --      2,250,544

Net income                                             --             --                --       2,722,910    2,722,910

Balance 10/02/92                                    651,250       3,464,735        20,642,128   15,034,453   39,141,316

Stock:                           Issued              57,448*         78,755           759,972         --        838,727
                                 Repurchased        (76,386)       (381,930)       (1,687,165)  (1,928,752)  (3,997,847)

Patronage dividend               To be issued                                      
                                 24,839 shares         --           124,195         1,291,628         --      1,415,823

Net income                                             --              --               --       1,714,383    1,714,383

Balance 10/01/93                                    632,312       3,285,755        21,006,563   14,820,084   39,112,402

Stock:                           Issued              54,457*        148,090         1,515,656         --      1,663,746
                                 Repurchased        (66,888)       (334,440)       (1,757,412)  (1,687,261)  (3,779,113)
Patronage dividend               To be issued
                                 31,335 shares         --           156,675         1,707,757         --      1,864,432

Net income                                             --              --              --        1,563,390    1,563,390

Balance 09/30/94                                    619,881      $3,256,080       $22,472,564  $14,696,213  $40,424,857

*     Includes prior year
      patronage dividend to
      be issued.
</TABLE>
The accompanying notes are an integral part of this financial statement.

<PAGE>
<TABLE>
<CAPTION>
                    UNITED GROCERS, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
    YEARS ENDED SEPTEMBER 30, 1994, OCTOBER 1, 1993, AND OCTOBER 2, 1992
                                      

                                          1994         1993         1992 
<S>                                          <C>             <C>             <C>
Cash flows from operating
 activities:
  Net income                          $ 1,563,390  $ 1,714,383  $ 2,722,910
  Adjustments to reconcile net 
   income to net cash (used in)   
   provided by operating activities:
    Depreciation                        5,609,779    4,737,401    4,290,543
    Provision for doubtful accounts
     and notes                          1,992,589    2,182,551    2,108,346
    Patronage dividends payable
     in common stock                    1,864,432    1,415,823    2,250,544
    Loss (gain) on sale of assets         174,927     (472,126)    (173,596)
    Equity in loss (earnings) of 
     affiliates                           191,760         (772)      (1,170)
    Deferred income taxes                 474,889      341,209     (227,982)
    Decrease (increase) in non-cash
     current assets:
      Accounts and notes receivable   (15,343,787)   1,564,454   10,034,315
      Inventories                        (441,006)  (3,358,014)     623,364
      Other current assets               (642,531)     134,362     (639,411)
    Increase (decrease) in non-cash
     current liabilities:
      Accounts payable and
       insurance reserves               5,018,583    9,768,705   (1,588,806)
      Compensation and taxes payable      264,397   (1,107,883)     122,475
      Other accrued expenses             (552,204)     239,803      872,465
      Members' patronage and other
       refunds                           (349,191)    (525,047)   1,187,271
    Decrease (increase) in other 
     non-current assets                (2,598,160)     518,142   (1,955,120)
Net cash (used in) provided 
 by operating activities               (2,772,133)  17,152,991   19,626,148
              
Cash flows from investing activities:
 Loans to members                     (17,768,465) (18,766,639) (15,158,344)
 Collections on loans to members        6,325,619    6,155,085    5,044,961
 Proceeds from sale of member loans     8,606,739      900,373    5,805,685
 Sale and redemption of investments     5,591,463    3,857,384      242,223
 Purchase of investments               (8,133,459)  (8,039,512)  (5,079,844)
 Investment in affiliated companies    (6,094,315)        --           --
 Sale of property, plant
  and equipment                           408,777    2,936,809    3,361,255
 Purchase of property, plant
  and equipment                        (5,254,582) (11,990,981) (20,479,941)
Net cash used in investing
 activities                           (16,318,223) (24,947,481) (26,264,005)
              

/TABLE
<PAGE>
<TABLE>
<CAPTION>
                    UNITED GROCERS, INC. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
    YEARS ENDED SEPTEMBER 30, 1994, OCTOBER 1, 1993, AND OCTOBER 2, 1992
                                      

                                          1994         1993         1992 
<S>                                         <C>             <C>            <C>       
Cash flows from financing activities:
 Sale of common stock                 $  1,663,746 $    838,727 $    367,068
 Repurchase of common stock             (3,779,113)  (3,997,847)  (3,293,005)
 Proceeds of long-term liabilities:
  Revolving bank lines of credit       807,500,000  510,100,000  519,500,000
  Mortgages and notes                   12,104,717    5,505,830    6,014,106
  Redeemable notes and certificates     22,395,400   25,322,100   22,887,400
 Repayment of long-term liabilities:
  Revolving bank lines of credit      (801,209,733)(499,918,520)(522,001,080)
  Mortgages and notes                   (2,789,206) (10,893,362)  (5,809,105)
  Redeemable notes and certificates    (22,618,900) (18,745,800) (13,957,700)
Net cash provided by 
 financing activities                   13,266,911    8,211,128    3,707,684
           
Net (decrease) increase in cash
 and cash equivalents                   (5,823,445)     416,638   (2,930,173)
Cash and cash equivalents, 
 beginning of year                      18,807,473   18,390,835   21,321,008

Cash and cash equivalents, 
 end of year                           $12,984,028  $18,807,473  $18,390,835

</TABLE>

The accompanying notes are an integral part of this financial statement.
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE YEARS ENDED SEPTEMBER 30, 1994

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         a. REPORTING YEAR

            United Grocers, Inc. and subsidiaries (the Company) reports on a
            fiscal year of 52 or 53 weeks which is the fiscal year of the
            distribution segment.  The Company's fiscal closing date is the
            Friday nearest September 30.  The fiscal year of the subsidiaries
            included in the insurance segment is September 30.

         b. ORGANIZATION

            As a cooperative, the Company's stock is owned by its member
            customers.  Sales to these members account for approximately 80%
            of wholesale grocery sales.

         c. PRINCIPLES OF CONSOLIDATION

            The consolidated financial statements include the accounts of
            United Grocers, Inc. and its wholly-owned subsidiaries as follows: 
            Grocers Insurance Group, Inc., Grocers Insurance Agency, Inc.,
            UGIC, Ltd., Grocers Insurance Company (formerly United Employers
            Insurance Co.), United Workplace Consultants, Inc., Western
            Passage Express, Inc., United Store Development, Ltd., Northwest
            Process, Inc., UG Resources, Inc., United Resources, Inc.,
            Affiliated General Agency, Inc., Premier Consulting, Inc.
            (formerly Employee Management Services, Inc.), Western Security
            Services, Ltd. and BAT Enterprises, Inc.  All intercompany
            balances and transactions have been eliminated upon consolidation. 
            Investment in affiliated companies is stated at cost plus the
            Company's share of undistributed earnings since acquisition (see
            Note 17).

         d. INVENTORIES AND COST OF SALES

            Inventories are valued at the lower of cost or market.  The cost
            of all inventories is determined under the first-in, first-out
            (FIFO) method.  See Note 4 for change in accounting for
            inventories.

               Cost of sales includes the cost of distribution and insurance
            operations.  The distribution operation costs include the
            purchases of product, the net of allowances paid and received on
            purchases, less the net advertising department margins, plus the
            handling allowances made to members based upon the cost of
            servicing their accounts.  The insurance operation costs include
            losses reported, a provision for losses incurred but not reported
            and premium refunds.

         e. INVESTMENTS

            Investments are primarily in non-equity securities and as such are
            carried at cost.  The Company's intent is to hold these securities
            until maturity.  Sales and redemptions of investments are
            primarily the result of maturities.  Any realized gains or losses
            are usually the result of immaterial differences between the
            called amount and amortized cost.  The market value of these
            investments at September 30, 1994 and October 1, 1993 is
            $36,487,841 and $36,464,552, respectively.

         f. PROPERTY, PLANT AND EQUIPMENT

            Property, plant and equipment is carried at cost and includes
            expenditures for new facilities and those which substantially
            increase the useful lives of the existing plant and equipment. 
            The Company capitalizes interest as a component of the cost of
            significant construction projects.  During the year ended October
            1, 1993 and October 2, 1992, interest was capitalized in the
            amount of $64,929 and $578,611, respectively, out of a total
            interest of $8,281,946 and $9,303,377, respectively, which
            resulted in an increase in the net income of approximately $49,000
            and $410,000.

               Depreciation is computed using the straight-line method over
            the estimated useful lives of the respective assets.  Estimated
            useful lives are generally as follows:
               Buildings........................................40-75 years
               Building improvements............................Balance of
            building life
               Warehouse equipment..............................5-20 years
               Truck equipment..................................3-8 years
               Office equipment.................................5-10 years

         g. AMORTIZATION

            Long-term liability loan costs, software costs, and non-
            competition agreements are being amortized and charged to
            operating expenses on a straight-line basis over five to twenty
            years.

         h. REINSURANCE

            In the normal course of business, the Company seeks to reduce the
            loss that may arise from catastrophes or other events that cause
            unfavorable underwriting results by reinsuring certain levels of
            risk in various areas of exposure with other insurance enterprises
            or reinsurers.  Amounts recoverable from reinsurers are estimated
            in a manner consistent with the claim liability associated with
            the reinsured policy.  Amounts paid for prospective reinsurance
            are reported as prepaid reinsurance premiums and amortized over
            the remaining contract period in proportion to the amount of
            insurance protection provided.

         i. INCOME TAXES

            The Company and its subsidiaries file a consolidated federal
            income tax return.  The Company operates and is taxed as a
            cooperative.  Accordingly, amounts distributed as patronage
            dividends are not included in its taxable income but are instead
            taxed to the individual members receiving the patronage dividends. 
            Deferred income taxes are recorded to reflect the tax consequences
            on future years of differences between the tax bases of assets and
            liabilities and their financial reporting amounts at each year
            end.  No valuation allowances were considered necessary to reduce
            deferred tax assets to the amount expected to be realized.  See
            Note 8 for details of timing differences and Note 7 for change in
            accounting method.

         j. EARNINGS PER COMMON SHARE

            The Company's policy is to distribute earnings only in the form of
            patronage dividends.  No dividends have ever been declared on the
            common stock of the Company, and all earnings not distributed as
            patronage dividends have been retained.  Earnings per common share
            are not shown because no earnings are available for the purpose of
            paying dividends on the common stock.

         k. TREASURY STOCK

            The Company uses the par value method of accounting for treasury
            stock.  Under Oregon corporation law, treasury stock must be
            canceled upon redemption.

         l. STATEMENT OF CASH FLOWS

            For purposes of the statement of cash flows, the Company considers
            all highly liquid debt instruments purchased with a maturity of
            three months or less to be cash equivalents.

         m. RESTRICTED ASSETS AND NET ASSETS

            Restricted assets and net assets that may not be transferred to
            the parent company in the form of loans, advances, or cash
            dividends by the insurance company subsidiary without the consent
            of various state insurance agencies as of September 30, 1994 are
            as follows:

            Cash and cash equivalents               $     725,000
            Investments                                15,370,300
            -------------------------------------------------------------
            Total                                     $16,095,300
            -------------------------------------------------------------

            In addition, although not formally restricted, the balance of the
            investments of $21,569,278 represents assets that have been
            accumulated for the possible payment of claims against the
            insurance reserves.

         n. RECLASSIFICATIONS

            Certain reclassifications have been made to prior year balances to
            conform to the current year classification.
   
         o. COMMON STOCK

            United's common stock is not transferable and is not negotiable. 
            Under United's Bylaws, all shares of United's common stock are
            sold at adjusted book value and, upon a member's death,
            retirement, voluntary withdrawal, expulsion, or cessation of
            purchases from United, will be repurchased by United at adjusted
            book value as determined by United's annual audited balance sheet
            as of the end of each fiscal year, effective the following January
            1.  Adjusted book value per share is computed by subtracting from
            total members' equity, stock to be issued from patronage and paid-
            in capital on such stock and undistributed equity from investments
            accounted for on the equity method, net of the tax effect, and
            dividing the resulting amount by shares outstanding at fiscal year
            end (as restated for any stock splits, stock dividends, or similar
            changes).  United's Bylaws provide that the repurchase price for
            any shares over and above the number of shares the member was
            required to purchase as a condition of membership for a retail
            store or stores may, in the discretion of United's board of
            directors, be paid in 20 quarterly installments with interest at
            the same rate being paid from time to time (presently 6.5%) on
            United's Capital Investment Notes then being offered or in such
            other manner as the board of directors may from time to time
            determine.  

            United's board of directors has adopted a policy, subject to
            change without notice, requiring United to repurchase upon request
            the number of shares a member owns in excess of 4,000.  The excess
            shares are repurchased over a five-year period at the current
            adjusted book value each year, payable in cash.

            United's obligation to repurchase the shares of members is subject
            to the general limitations imposed by the Oregon Business
            Corporation Act that United may not purchase shares if, after
            giving the purchase effect, United would not be able to pay its
            debts as they became due in the normal course of business, or
            United's total assets would be less than its total liabilities.
    

2.     INVESTMENTS

The amortized cost and estimated market values of investments in debt
securities and other investments at the balance sheet date are as follows:

<TABLE>
<CAPTION>
                                                         Carrying
                                                         amount and
                                            Number       amortized      Market
Name of issuer and                         of shares      cost of      value of
title of each issue                       or units       each issue   each issue
- ---------------------------------------------------------------------------------------------
1994:

<S>                                       <C>           <C>          <C>
United States Government and its
  agencies                                 18,670,000    $19,303,713  $18,846,955
Any state of the United States and
  its agencies                             3,395,000     3,539,142     3,531,561
Political subdivision of a state of the
  United States and its agencies           8,275,000     8,604,835     8,615,517
Corporate bonds                            5,410,000     5,490,407     5,487,134
- ---------------------------------------------------------------------------------------------
Subtotal - debt securities                               36,938,097   36,481,167
Corporate stock                                 271          1,481         6,674
- ---------------------------------------------------------------------------------------------
Total                                                   $36,939,578  $36,487,841
=============================================================================================
1993:
United States Government and its
  agencies                                 16,010,000    $16,634,109  $17,824,552
Any state of the United States and
  its agencies                             2,275,000     2,375,434     2,480,717
Political subdivision of a state of the
  United States and its agencies           8,320,000     8,691,136     9,076,131
Corporate bonds                            6,160,000     6,218,187     6,598,802
- ---------------------------------------------------------------------------------------------
Subtotal - debt securities                               33,918,866   35,980,202
Corporate stock                                 271          1,481         7,114
Real estate mortgage                            ---        477,236       477,236
- ---------------------------------------------------------------------------------------------
Total                                                   $34,397,583  $36,464,552
=============================================================================================

The amortized cost and estimated market value of debt securities at the balance sheet date, by
contractual maturity, are shown below.  Expected maturities will differ from contractual
maturities because borrowers may have the right to call or prepay obligations with or without
call or prepayment penalties.
</TABLE>

<TABLE>
<CAPTION>
                                          1994                     1993 
                                -------------------------------------------------------
                                Amortized      Market      Amortized     Market
                                   cost        value           cost      value
- ---------------------------------------------------------------------------------------------
<S>                             <C>          <C>         <C>         <C>
Due in one year or less         $ 4,136,043    $ 4,176,752$ 3,546,086   $ 3,645,477
Due after one year through
  five years                     16,869,731     17,046,729 19,073,123   20,498,132
Due after five years through
  ten years                      15,882,892    15,207,218  9,852,844   10,323,560
Due after ten years                   49,431     50,468    1,446,813    1,513,033
- ---------------------------------------------------------------------------------------------
Total                           $36,938,097   $36,481,167$33,918,866  $35,980,202
=============================================================================================

The Financial Accounting Standards Board has issued Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities."  The
Company plans to adopt this Statement in 1995 and does not anticipate any significant change
as a result of this Statement on the present accounting for investments.
</TABLE>
<PAGE>
3.     ACCOUNTS AND NOTES RECEIVABLE

  These consist of amounts due principally from members at the balance sheet
date as follows:


<TABLE>
<CAPTION>
                                                       1994        1993   
                                            ----------- -----------
      <S>                                   <C>         <C>       
      Accounts receivable                   $46,640,928 $31,048,455
      Insurance premiums and related balances 10,898,715 10,503,463
      Less allowance for doubtful accounts   (1,270,987) (1,283,681)
                                            ----------- -----------
      Net accounts receivable                56,268,656  40,268,237
                                            ----------- -----------
      Notes receivable - current portion      4,057,961   3,788,864
      Less allowance for doubtful notes         (36,156)    (48,964)
                                            ----------- -----------
      Net current notes receivable            4,021,805   3,739,900
                                            ----------- -----------
      Net current accounts and
      notes receivable                      $60,290,461 $44,008,137
                                            =========== ===========
      Notes receivable - non-current portion$33,454,161 $33,577,706
      Less allowance for doubtful notes        (298,618)   (327,144)
                                            ----------- -----------
      Net non-current notes receivable      $33,155,543 $33,250,562
                                            =========== ===========
</TABLE>

      The notes receivable from members are generally for periods of two years
      to ten years at interest rates of 4.25% to 10.00%.  The annual
      maturities for each of the next five fiscal years following September
      30, 1994 are as follows:

            Year                            Amount
            ----                         -----------
            1995                         $ 4,057,961
            1996                           4,112,058
            1997                           4,289,174
            1998                           4,161,963
            1999                           4,089,972

      The provision for doubtful accounts and notes charged to operating
      expenses for the three years ended September 30, 1994 amounted to
      $1,992,589, $2,182,551, and $2,108,346, respectively.

4.    CHANGE IN ACCOUNTING FOR INVENTORIES

      Effective October 3, 1992, the Company changed its method of accounting
      for the cost of the general wholesale grocery category of inventories
      from the last-in, first-out (LIFO) method to the first-in, first-out
      (FIFO) method.  The Company believes that the use of the FIFO method
      better matches current costs with current revenues and more
      appropriately reflects its financial condition.  This change has also
      been made for income tax purposes.

      The change has been applied retroactively and comparative amounts for
      prior periods have been restated.  The effect of this change on retained
      earnings and net income for restated 1991-92 is as follows:

      Change in beginning retained earnings:
       As previously reported in 1991-92             $13,311,329
                                                              -----------
       LIFO inventory adjustment                         958,912
       Less tax effect                                  (296,303)
                                                              -----------
       Net adjustment                                    662,609
                                                              -----------
       As restated                                   $13,973,938
                                                              ===========
      Change in net income:
       As previously reported in 1991-92             $ 3,275,772
                                                              -----------
       LIFO inventory adjustment                        (780,878)
       Less tax effect                                   228,016
                                                             ------------
       Net adjustment                                   (552,862)
                                                             ------------
      As restated                                    $ 2,722,910
                                                              ===========

      Cumulative effect on ending
       retained earnings October 2, 1992:
        As previously reported in 1991-92            $14,924,706
                                                              -----------
        LIFO inventory adjustment                        178,034
        Less tax effect                                  (68,287)
                                                              -----------
        Net adjustment                                   109,747
                                                              -----------
      As restated                                    $15,034,453
                                                              ===========

5.    OTHER NON-CURRENT ASSETS

      Other non-current assets at the balance sheet date consist of the
      following:

<PAGE>
<TABLE>
<CAPTION>
                                              1994         1993   
                                          ----------------------
      <S>                                 <C>        <C>
      Covenant not to compete - net 
       of accumulated amortization of
       $802,445 in 1994 and $518,059
       in 1993                            $   765,953$ 1,014,338
      Software - net of accumulated 
       amortization of $1,295,466 in 
       1994 and $730,587 in 1993            4,802,562  1,559,449
      Loan fees - net of accumulated 
       amortization of $584,847 in
       1994 and $490,814 in 1993              460,097    322,630
      Other                                 1,701,963    259,884
                                          ----------------------
      Total                               $ 7,730,575$ 3,156,301
                                          ======================

</TABLE>

6.    PROPERTY, PLANT AND EQUIPMENT (AT COST)

      Property, plant and equipment as of the balance sheet date consists of
      the following:

<TABLE>
<CAPTION>
                                                  1994         1993   
                                                 -----------  -----------
      <S>                                      <C>          <C>
      Land                                     $ 3,421,277  $ 3,032,145
      Buildings and improvements                  54,204,591   50,265,721
      Warehouse and truck equipment               34,291,075   32,212,528
      Office equipment                             8,564,659    7,515,498
      Construction in progress                       640,035    4,366,038
                                                 -----------  -----------
      Total property, plant and
       equipment                                 101,121,637   97,391,930
      Less accumulated depreciation              (42,604,517) (37,890,574)
                                                 -----------   ----------
      Net property, plant and
       equipment                                 $58,517,120  $59,501,356
                                                 ===========  ===========

</TABLE>

7.    CHANGE IN ACCOUNTING FOR INCOME TAXES

      The Company adopted, effective September 28, 1991, the Statement of
      Financial Accounting Standards (SFAS) No. 109, Accounting for Income
      Taxes, issued in February, 1992.  Under the method specified by SFAS No.
      109, the deferred tax asset or liability is determined based on the
      difference between the financial statement and tax bases of assets and
      liabilities as measured by the enacted tax rates which will be in effect
      when these differences reverse.  Deferred tax expense is the result of
      changes in the liability for deferred taxes.  The principal types of
      differences between assets and liabilities for financial statement and
      tax return purposes are accumulated depreciation, insurance loss
      reserves, allowance for doubtful accounts, and capitalized costs in
      inventory.

      The deferred method, used in the years prior to 1992, required the
      Company to provide for deferred tax expense based on certain items of
      income and expense which were reported in different years in the
      financial statements and the tax returns as measured by the tax rate in
      effect for the year the difference occurred.

      As allowed by SFAS No. 109, the Company did not restate the years prior
      to the year ended October 2, 1992 and, accordingly, the cumulative
      effect of the accounting change on the prior years of $526,314 is
      included in the earnings for the year ended October 2, 1992.

8.    INCOME TAXES

      The provision for income taxes for the three years consists of the
      following:

<TABLE>
<CAPTION>
                                         1994        1993        1992   
                                        ----------  ----------  ----------
   <S>                                <C>         <C>         <C>
   Current payable (refund):
       Federal                        $  439,200  $  162,758  $  624,516
       State                              86,252      72,468     (16,158)
   Deferred                              474,889     341,209     298,332
                                        ----------  ----------  ----------
   Total                               $1,000,341  $  576,435  $  906,690
                                        ==========  ==========  ==========

</TABLE>

       The effective income tax rate for the three years ended September 30,
       1994 does not correspond with the Federal tax rate.  The reconciliation
       of this rate to the effective income tax rate is as follows:

<TABLE>
<CAPTION>
                                           1994        1993        1992   
                                        ----------  ----------  ----------
       <S>                              <C>         <C>         <C>
       Statutory income tax rate (34%)  $  871,668  $  778,878  $1,055,117
       State income taxes, net of
        Federal income tax benefit          56,926      47,829     (10,664)
       Tax exempt interest                (158,673)   (133,080)   (104,537)
       Refunds as a result of carrybacks      --      (184,980)       --
       Prior year under accrual            179,235        --          --
       Other                                51,185      67,788     (33,226)
                                        ----------  ----------  ----------
       Income tax expense               $1,000,341  $  576,435  $  906,690
                                        ==========  ==========  ==========
     Effective income tax rate              39.0 %      25.2 %      29.2 %
                                            ====        ====        ====

</TABLE>

       The significant components of the deferred income taxes - current asset
       and non-current liability as of the balance sheet date are as follows:

<TABLE>
<CAPTION>
                                                1994        1993   
                                                    ----------  ----------
       <S>                                  <C>       <C>
       Deferred income taxes - 
        current asset:
         Insurance reserves                  $1,041,678  $1,230,094
         Inventories                            738,842     712,212
         Unearned insurance premiums            541,417     496,405
         Allowance for doubtful accounts        471,288     478,866
         Other                                   18,689     (93,748)
                                                    ----------  ----------
       Total                                 $2,811,914  $2,823,829
                                                    ==========  ==========
       Deferred income taxes - 
        non-current liability:
         Accumulated depreciation            $4,589,568  $4,173,575
         Deferred income                       (216,243)   (230,325) 
         Allowance for doubtful notes          (143,653)   (140,364)
         Deferred compensation                 (129,398)    (89,598)
         Advance deposits                       (52,004)    (16,128)
         Alternative minimum tax 
          (AMT) credit                         (304,161)   (416,025)
                                                    ----------  ----------
         Total                                    $3,744,109  $3,281,135
                                                 ==========  ==========

</TABLE>

    The significant components of deferred income tax expense for the
    three years are as follows:

<TABLE>
<CAPTION>
                                       1994        1993        1992   
                                        ----------  ----------  -----------
    <S>                                <C>       <C>         <C>
    Decrease (increase) in deferred 
     income taxes - asset              $   11,915  $  157,747  $ (273,942)
    Increase in deferred income 
     taxes - liability after applying 
     AMT credit                           462,974     183,462     572,274
                                        ----------  ----------  ----------
    Total                             $  474,889  $  341,209  $  298,332
                                        ==========  ========== ===========

</TABLE>

    The Company has net operating loss carryovers of approximately
    $3,500,000 to apply against future years' State income taxes,
    expiring in years 2007 through 2009.  These operating loss carryovers
    are the result of the insurance company subsidiary being required to
    file a separate calendar year State tax return and not giving the
    parent the benefit of this offset on its State tax return.  The
    Company also has unused State energy tax credits of approximately
    $45,000, expiring in 1998. 

9.  MEMBERS' PATRONAGE DIVIDENDS

    The Company's income from sales to members, before income taxes and
    patronage dividends, is available at the discretion of the Board of
    Directors, to be returned to the members in the form of patronage
    dividends.  As of year end, the Board of Directors voted to
    distribute the following in patronage dividends:

<TABLE>
<CAPTION>
                                       1994          1993        1992
                                       ----------    ----------  -----------
    <S>                             <C>           <C>           <C>
    Payable in cash and shown as
     a current liability             $ 6,865,736   $ 7,584,177   $ 7,960,456
    Distributable in the form
     of common stock                   1,864,432     1,415,823     2,250,544
                                       ----------    ----------    ----------
    Total                           $ 8,730,168   $ 9,000,000   $10,211,000
                                      ===========   ===========   ===========

</TABLE>

10. NOTES PAYABLE - BANK

    Notes payable - bank consists of borrowings on bank lines of credit at
    an average interest rate of 5.72% at September 30, 1994 and 3.95% at
    October 1, 1993.

    At September 30, 1994 and October 1, 1993, the Company had unused lines
    of credit totaling $19,000,000 and $10,300,000, respectively; and
    unused letters of credit totaling $350,000 and $450,000, respectively.

    In April of 1993, the Company entered into a three year reverse
    interest swap agreement with a bank.  Under the agreement, the Company
    receives a fixed rate of 4.40% on $20 million (notional amount) and
    pays a floating rate based on LIBOR, as determined in six month
    intervals.  The transaction effectively changes a portion of the
    Company's interest rate exposure from a fixed rate to a floating rate
    basis, accordingly, all gains or losses have been recognized as
    adjustments to interest expense.  This swap agreement has been entered
    into with a major financial institution which is expected to fully
    perform under the terms of the agreement thereby further mitigating the
    risk from the transaction.

11. LONG-TERM LIABILITIES

    Long-term liabilities at the balance sheet date consist of the
    following:

<TABLE>
<CAPTION>
                                                1994           1993
                                              ------------    ------------
    <S>                                    <C>             <C>
    Notes payable - bank:
    
      Credit agreement notes maturing 
      on April 30, 1995 with interest 
      rates of 5.77% per annum at
      September 30, 1994 and 3.98% per
      annum at October 1, 1993.  The
      interest rates ranged from 3.84%
      to 5.89% in 1994 and from 3.94%  
      to 4.78% in 1993.                      $ 35,000,000    $ 25,000,000

    Notes payable - insurance companies:

      Senior notes payable to six 
      insurance companies with an 
      interest rate of 9.15% per annum.  
      Interest payable monthly.  Principal 
      repayments annually commencing 
      October 1, 1992 in the amount of 
      $3,336,000 and each October 1 
      thereafter in the amount of 
      $3,333,000, maturing in full 
      October 2, 2000.                         23,331,000      23,331,000

    Notes payable - other:

      Capital stock residual notes, payable
      in twenty quarterly installments with
      a variable interest rate based on the
      current capital investment note rate.     3,810,679       2,878,311

      Two notes (three in 1993) with 
      interest at 9.25% per annum 
      payable in monthly installments 
      of $28,136 ($50,660 in 1993) 
      beginning January 21, 1988 
      (secured by equipment).                $     83,123    $    715,022

      A real property contract for the 
      purchase of an office building,
      payable in 180 monthly installments
      of $2,346 including interest at
      12.5% per annum until 1999 (secured
      by real property).                          101,734         116,171

        Other note payable                        27,500          55,000

    Mortgage notes (secured by real property):

      A note payable in monthly installments
      of $41,449 including interest at 9%
      until 1996.                                 878,279       1,276,922

      A note payable in monthly installments
      of $43,721 including interest at 10.30% 
      per annum until 1995.                       457,059         909,026 

      A note payable in monthly installments
      of $31,615 including interest at 7.25%
      until 2013.                               3,907,589       4,000,000

    Redeemable notes and certificates:

      Capital investment notes 
      (subordinated), interest ranging
      from 5.75% to 8%.  Maturity dates 
      range from 1993 to 2003 which is 
      ten years from dates of issue.           50,319,700      50,395,400

      Registered redeemable building
      notes (subordinated), interest
      at 8%.  No fixed maturity date.           3,482,400       3,615,600

      Redeemable transferable notes, 
      (subordinated), interest at 
      5.75%.  No fixed maturity.             $     46,400    $     61,000 
                                              ------------    ------------
    Total                                     121,445,463     112,353,452
    Less current installment                   (6,776,197)     (6,814,221)

    Total long-term liabilities              $114,669,266    $105,539,231
                                              ============    ============

</TABLE>

    Total maturities of long-term liabilities in each of the next five
    fiscal years are as follows:

             Year                               Amount   
               ----                            ------------
            1995                      $  6,776,197
            1996                        41,394,636
             1997                        6,971,062
            1998                         5,360,233
            1999                         5,706,690

    The Company's bank loan agreements require the maintenance of certain
    financial ratios and a minimum amount of capital and subordinated
    debt.  The Company was in compliance with these requirements as of
    September 30, 1994 and October 1, 1993.

12. REINSURANCE

    The Company in 1994 adopted the Statement of Financial Accounting
    Standards (SFAS) No. 113, Accounting and Reporting for Reinsurance of
    Short-Duration and Long-Duration Contracts, issued in December, 1992. 
    The Statement requires that transactions relating to reinsurance
    transactions be reported at gross amounts rather than net amounts.

    The effect on the consolidated financial statements of the Company is
    to gross up the insurance liabilities by reclassifying the ceded
    reinsurance amounts for reinsurance recoverables and prepaid
    reinsurance premiums as assets.  The change had the effect of
    increasing 1993 total assets and total liabilities by $4,741,852 as
    follows:

    Increase in current assets:
     Reinsurance recoverables for ceded
      loss reserves - now classified as
      accounts and notes receivable      $3,494,121
     Prepaid reinsurance premiums - now
      classified as other current assets  1,247,731
                                         ----------
    Total                                $4,741,852
                                         ==========

    Increase in current liabilities:
     Insurance reserves                  $3,494,121
     Unearned premiums - classified
      as accounts payable                 1,247,731
                                         ----------
    Total                                $4,741,852
                                         ==========

    There is no effect or change to the consolidated income statement as
    the income statement classifications did not change.  Net premiums
    earned continue to be reported as net sales and operations while net
    losses and loss adjustment expenses continue to be reported as cost
    of sales.

    Reinsurance contracts do not relieve the Company from its obligation
    to policyholders.  Failure of reinsurers to honor their obligations
    could result in losses to the Company.  The Company evaluates the
    financial condition of its reinsurers and monitors concentrations of
    credit risk arising from similar geographic regions, activities, or
    economic characteristics of the reinsurers to minimize its exposure
    to significant losses from reinsurer insolvencies.  The Company holds
    collateral under related reinsurance agreements in the form of
    letters of credit totaling $338,000 that can be drawn on for amounts
    that remain unpaid for more than 60 days.

    Reinsurance amounts reflected in the financial statements are as
    follows:
<PAGE>
<TABLE>
<CAPTION>
                                      1994           1993    
    <S>                            <C>            <C>
    For the balance sheet:
     Reinsurance recoverable for
      ceded losses                  $ 3,792,152    $ 3,494,121
     Prepaid reinsurance premiums     1,394,254      1,247,731
                                     -----------    -----------

    Total                           $ 5,186,406    $ 4,741,852
                                     ===========    ===========

</TABLE>


<TABLE>
<CAPTION>
                              1994         1993       1992   
                           -----------  ----------------------
    <S>                    <C>          <C>        <C>
    For the income statement:
     Premiums written:
      Gross                $23,992,639  $24,430,854$23,861,615
      Assumed                  860,953      715,760  1,183,691
      Ceded                 (6,652,410)  (6,597,150) (5,067,239)
                           -----------  ----------------------
    Net premiums written   $18,201,182  $18,549,464$19,978,067
                           ===========  ======================
      Percentage of amount 
       assumed to net           4.73 %       3.86 %     6.33 %
                                ======       ======     ======

     Premiums earned:
      Gross                $23,736,321  $24,185,628$21,969,296
      Assumed                  829,978      750,619  1,151,517
      Ceded                 (6,505,887)  (6,493,811) (4,920,045)

                           -----------  ----------------------
    Net premiums earned    $18,060,412  $18,442,436$18,200,768
                           ===========  ======================
      Percentage of amount
       assumed to net           4.60 %       4.07 %     5.92 %
                                ======       ======     ======
     Expenses:
      Losses and loss adjustment
       expenses            $15,079,858  $17,481,462$15,604,171
      Reinsurance recoveries (3,389,844) (2,121,602) (1,867,112)
                           -----------  ----------------------
    Net losses and loss
     adjustment expenses   $11,690,014  $15,359,860$13,737,059
                           ===========  ======================

</TABLE>

13. SEGMENT REPORTING

    The Company has two operating segments which are located primarily in
    the Pacific Northwest.  The distribution segment includes all
    operations relating to wholesale grocery and related product sales,
    retail grocery sales, service department revenues, and financing
    income and fees.  The insurance segment includes all operations
    relating to insurance underwriting, commissions, and reinsurance
    primarily to provide workers' compensation and property-casualty
    coverage.

    A summary of information about the Company's operations by segment
    before intersegment eliminations for the three years is as follows:
                           <PAGE>
<TABLE>
<CAPTION>
                               1994       1993      1992    
                            -----------------------------------
    <S>                    <C>         <C>        <C>
    Net sales and operations:
     Distribution          $936,266,067$857,439,871$878,146,111
     Insurance               18,788,523  20,525,392  19,555,963
      Less intersegment sales
       of insurance            (834,240)    (979,910)  (1,114,702)
                           ------------------------------------
    Total                  $954,220,350$876,985,353$896,587,372
                           ====================================

    Income before allowances,
     dividends, income taxes 
     and accounting change:
      Distribution         $ 19,791,157$ 18,162,132$ 17,860,059
      Insurance               2,952,047   2,485,571   2,889,394
                           ------------------------------------
    Total                  $ 22,743,204$ 20,647,703$ 20,749,453
                           ====================================

    Total assets:
     Distribution          $243,267,148$226,346,768$209,063,967
     Insurance               64,923,598  64,591,472  59,875,762
                           ------------------------------------
    Total                  $308,190,746$290,938,240$268,939,729
                           ====================================
    Depreciation expense:
      Distribution         $  5,408,896$  4,643,401$  4,163,138
      Insurance                 200,883      94,000     127,405
                           ------------------------------------
    Total                  $  5,609,779$  4,737,401$  4,290,543
                           ====================================
    Capital expenditures:
     Distribution          $  5,161,425$ 11,310,048$ 19,922,924
     Insurance                   93,157     680,933     557,017
                           ------------------------------------
    Total                  $  5,254,582$ 11,990,981$ 20,479,941
                           ====================================

</TABLE>

    For net sales and operations, wholesale grocery sales (primarily to
    members) during the three years ended September 30, 1994 accounted
    for approximately 95%, 93% and 95%, respectively, of the distribution
    total.  Premium revenue (primarily from members) accounted for
    approximately 95%, 90% and 86%, respectively, of the insurance total.

    The change in the method of accounting for inventories (Note 4)
    related to and affected only the distribution segment.

14. PENSION PLANS

    The Company has a Company-sponsored pension plan that covers
    substantially all of its salaried employees.  The Company also has
    separate Company-sponsored 401(k) plans for salaried and union
    employees.  The Company has made annual contributions to the plans
    equal to the amount annually accrued for pension expense.  The
    Company's funding policy is to satisfy the funding requirements of
    the Employees' Retirement Income Security Act.

    The Company also participates in several multi-employer pension plans
    for the benefit of its employees who are union members.  The data
    available from administrators of the multi-employer plans is not
    sufficient to determine the accumulated benefit obligation, nor the
    net assets attributable to the multi-employer plans in which the
    Company union employees participate.

    The financial statements include pension expense for the Company-
    sponsored pension plan as determined using Statement of Financial
    Accounting Standards No. 87 (SFAS 87).  The effect of SFAS 87 was a
    decrease of pension expense in the amount of $546,894 for 1994,
    $484,020 for 1993, and $317,193 for 1992.  The Company's unrecognized
    net asset resulting from the initial application of SFAS 87 is being
    amortized over eighteen years.
                                                              
    In determining the actuarial present value of the projected benefit
    obligation, a discount rate of 8% and a future maximum compensation
    increase rate of 4% were used.  The expected long-term rate of return
    on assets was 8%.

    Pension costs for all plans for the three years consist of the
    following: 

<TABLE>
<CAPTION>
                                        1994         1993         1992 
                                    -----------  -----------  -----------
    <S>                             <C>          <C>          <C>
    Company-sponsored:
     Service costs of benefits 
     earned                         $   918,423  $   910,214  $   832,866
    Interest cost on the projected 
     benefit obligation               1,448,447    1,339,393    1,102,517
    Expected return on plan assets   (1,688,595)  (1,443,513)  (1,199,657)
    Net amortization of unrecognized 
     net asset                         (168,168)    (168,168)    (154,154)
    Unrecognized net gain                (4,414)        --          --
    Unrecognized prior service cost      73,760       73,760        1,164
                                    -----------  -----------  -----------
    Net salaried pension cost           579,453      711,686      582,736

    Multi-employer plan costs         2,395,300    2,180,280    2,183,086
    Matching costs of 401(k) plans      391,605      437,413      395,731
             -----------            -----------  -----------
    Total pension expense           $ 3,366,358  $ 3,329,379  $ 3,161,553
                                    ===========  ===========  ===========

</TABLE>

    The following table sets forth the Company-sponsored plan's funded
    status as of year end:

<TABLE>
<CAPTION>
                                        1994        1993         1992 
                                    -----------  -----------  -----------
    <S>                             <C>          <C>          <C>
    Actuarial present value of 
     benefit obligations:
      Vested                        $13,337,570  $12,397,747  $10,951,935
      Non-vested                        823,015      819,479      675,609
                                    -----------  -----------  -----------
      Accumulated benefit obligation 14,160,585   13,217,226   11,627,544
      Effect of projected future
       compensation levels            4,881,117    4,501,814    4,237,333
                                    -----------  -----------  -----------
    Projected benefit obligation     19,041,702   17,719,040   15,864,877
    Plan assets at fair value, 
     primarily listed stocks, fixed 
     income, and bond and equity 
     funds                           22,030,725   21,056,267   17,981,115
                                    -----------  -----------  -----------
    Excess of plan assets over 
     projected benefit obligation     2,989,023    3,337,227    2,116,238
    Unrecognized prior service cost     778,471    1,031,162       14,965
    Unrecognized net gain            (1,422,307)  (2,273,777)    (273,680)
    Unrecognized net asset, net of
     amortization                    (1,897,503)  (2,065,671)  (2,233,839)
                                    -----------  -----------  -----------
    Prepaid (accrued) 
    pension cost                    $   447,684  $    28,941  $  (376,316)
                                    ===========  ===========  ===========

</TABLE>

    In addition to pension benefits, the Company provides health benefits
    for certain retired salaried employees.  The Financial Accounting
    Standards Board has issued Statement of Financial Accounting
    Standards No. 106, "Employer's Accounting for Post Retirement
    Benefits Other Than Pensions."  This statement will require accrual
    of such benefits during the years an employee provides services.  The
    costs of these benefits are currently expensed on a pay-as-you-go
    basis.  The cost of this retiree health care is funded out of current
    operations and was approximately $356,000 in 1994, $282,000 in 1993
    and $257,000 in 1992.  The impact of this new standard has not been
    fully determined, but the change likely will result in a greater
    liability and expense being recognized for these benefits.  The
    Company has until 1995-96 to adopt this Statement because fewer than
    500 employees will be affected.  

15. LEASES

    The Company is obligated under one hundred and five significant
    leases in 1994.  Forty-five of these leases are for twenty to twenty-
    five years with renewal options and involve supermarket properties
    which are subleased to members.  Twelve of these leases are subleased
    to affiliated companies.  The remaining leases represent property and
    equipment used by the Company.  The leases expire at various dates,
    the last expiring in 2013.  Rental expense for the three years
    consists of the following:

<TABLE>
<CAPTION>
                                        1994         1993          1992
                                    -----------  -----------  -----------
    <S>                             <C>          <C>          <C>
    Minimum rentals                 $13,690,702  $14,082,104  $12,447,688
    Less sublease income             (5,971,461)  (6,554,855)  (6,355,385)
                                    -----------  -----------  -----------
    Net rental expense              $ 7,719,241  $ 7,527,249  $ 6,092,303
                                    ===========  ===========  ===========

</TABLE>

    The following is a schedule by years showing future minimum rental
    payments required under operating leases that have initial or
    remaining non-cancelable lease terms in excess of one year as of
    September 30, 1994:


<TABLE>
<CAPTION>
                                                     
      Fiscal                        Minimum        Minimum          Net
       year  payments (A)   receipts (B)                      minimum
    ---------                       ------------   -----------------------
    <S>        <C>                  <C>          <C>          <C>
    1994-1995                       $ 14,259,330 $  6,788,922 $ 7,470,408
    1995-1996  13,364,382              6,654,450   6,709,932
    1996-1997  11,079,707              6,335,846   4,743,861
    1997-1998   9,456,613              5,963,962   3,492,651
    1998-1999   9,364,253              5,935,555   3,428,698
    Later years                       80,530,013   57,103,637  23,426,376
                                    ------------ ------------ -----------
       Total                        $138,054,298 $ 88,782,372 $49,271,926
                                    ============ ============ ===========
    Summary:
     Building leases                $129,755,112 $ 88,465,191 $41,289,921
     Equipment leases                  8,299,186      317,181   7,982,005 
                                    ------------ ------------ -----------
       Total                        $138,054,298 $ 88,782,372 $49,271,926
                                    ============ ============ ===========


    (A)   Minimum payments are those required by the Company over the terms of the
          significant leases.

    (B)   Minimum receipts are those to be received by the Company from sublease
          agreements.

       Twenty-one of the subleases as of September 30, 1994, are insured by the
       Company's foreign subsidiary, UGIC, Ltd.  The annual rental for these leases is
       approximately $2,400,000.  The total minimum payments over the lease term for
       these same leases is approximately $54,100,000.

</TABLE>

    In 1992 and 1991, the Company entered into sale-leaseback
    transactions for three cash and carry outlets.  The sales resulted in
    deferred gains of approximately $800,000 which are being amortized
    over the leaseback period of fifteen years.  The total lease
    commitments are approximately $2,500,000 over fifteen years with an
    annual rental of approximately $155,000 for each of the first five
    years.

16. SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                     1994         1993         1992   
                                  -----------     -----------     ----------- 
   <S>                           <C>          <C>          <C>
   Supplemental disclosures:
    Cash paid during the year for:
     Interest                    $ 8,898,144   $ 8,292,247  $ 8,952,346
     Income taxes                    336,810       647,836      982,169

   Supplemental schedule of
    noncash investing and
    financing activities:
     Patronage dividends payable
      in common stock              1,864,432     1,415,823    2,250,544

</TABLE>


17.  INVESTMENT IN AND TRANSACTIONS WITH AFFILIATED COMPANIES

   The Company owns 22.42% of the outstanding common stock of Western
   Family Holding Company (the Affiliate).  The Company and certain other
   retailer owned grocery wholesalers located primarily in the Pacific
   Northwest organized the Affiliate to provide a source for the Affiliate
   private label brand.  An officer of the Company is a director of the
   Affiliate.  The amount of consolidated retained earnings represented by
   undistributed earnings of the Affiliate as of September 30, 1994 is
   $1,679,869 and $1,654,629 as of October 1, 1993 in addition to the
   original investment of $275,300.

   An approximate summary of transactions with this Affiliate by year is as
   follows:

<TABLE>
<CAPTION>
                                     1994         1993         1992   
                                 -----------  -----------  ----------- 
       <S>                       <C>          <C>          <C>
       Purchases                 $89,179,000  $70,334,000  $71,994,000
       Volume incentive rebate     1,561,000    1,231,000    1,260,000  
       Open accounts payable       6,006,000    5,150,000    4,000,000

</TABLE>

    The Company in 1994 made an approximately 22% minority equity
    investment of $6,094,315 in the retail store operations of two members. 
    The Company's share of losses in these operations in 1994 was $217,000. 
    Transactions with these two members for the short periods in 1994 were
    sales of approximately $22,945,000 and open accounts receivable as of
    September 30, 1994 were approximately $1,860,000.

    UGIC, Ltd. paid cash dividends to the Parent in 1992 in the amount of
    $500,000.

18. CONCENTRATIONS OF CREDIT RISK

    The Company holds its cash and cash equivalents in several banks
    located in the Pacific Northwest and a zero balance bank account
    located in the Midwest.  Each bank is covered by FDIC insurance;
    balances in excess of coverage are not insured.

    As a cooperative, the majority of the Company's accounts receivable
    represent sales to its members who are located throughout the Pacific
    Northwest.  These accounts are not generally secured by collateral but
    each member has stock holdings in the Company as well as patronage
    rebates which the Company could apply against account balances.

    The Company makes store financing loans to members from time to time
    mainly to finance the acquisition of grocery store properties and
    equipment.  These loans are represented by notes receivable which are
    secured by collateral consisting of personal property, securities and
    guarantees.

    The insurance subsidiaries have investments primarily in federal
    securities and state municipal bonds which are backed by the full faith
    and credit of the respective governmental agency.

19. COMMITMENTS AND CONTINGENCIES
                             
    a.  During 1994, 1991 and 1990, the Company entered into agreements
        under which it sold and continues to sell certain of its notes
        receivable from members subject to limited recourse provisions. 
        These are secured by collateral which usually consists of
        personal property, securities and guarantees.  The Company is
        responsible for collection of the notes, for which it receives a
        collection fee, and remits the net proceeds to the purchaser on a
        monthly basis.  In 1994, 1993 and 1992, the Company sold notes
        totaling approximately $8,625,000, $900,000 and $5,800,000,
        respectively.  The balances of transferred notes that were
        outstanding and subject to recourse provisions were $13,652,000,
        $13,441,000 and $20,934,000 at September 30, 1994, October 1,
        1993 and October 2, 1992, respectively.
    
    b.  In connection with its loan activities to members, the Company
        has approved loan applications totaling approximately $8,000,000
        for which funds have been committed, but not disbursed, as of
        September 30, 1994.

    c.  The Company is guarantor of a covenant by a member as of
        September 30, 1994 totaling $350,000 with annual principal
        payments of approximately $50,000.

    d.  The Company is a party to various litigation and claims arising
        in the ordinary course of business.  While the ultimate effect of
        such actions cannot be predicted with certainty, the Company
        expects that the outcome of these matters will not result in a
        material adverse effect on the Company's consolidated financial
        position or results of operations.
<PAGE>
MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

RESULTS OF OPERATIONS
OVERVIEW

      During fiscal year 1994, net sales and operations increased 8.8% to
$954.2 million. This compares to a 2.2% decrease in fiscal year 1993 to
$877.0 million. Income before members' allowances, patronage dividends,
and taxes increased $2.1 million to $22.7 million (2.38% of sales). This
compares to $20.6 million (2.35% of sales) and $20.7 million (2.31% of
sales) in 1993 and 1992, respectively.

      During 1994, the increase in net sales and operations was primarily
attributable to the distribution segment which enjoyed increased
warehouse unit volume, increased Cash & Carry unit volume, and increased
equipment unit sales. These gains in sales were offset by lower premium
income of the insurance segment.

      In 1994, the Company generated increased profits within its
distribution segment from the Cash & Carry and service income areas.
Within the insurance segment, Grocers Insurance Company increased its
profitability despite lower premium income, mainly through the benefit of
reduced loss and loss adjustment expenses, which was partially offset by
higher operating expenses. The profit improvements in 1994 were offset by
higher distribution segment operating expenses, and increased member
allowances paid ($2.0 million increase to $11.5 million) and operating
losses in retail store operations ($4.5 million in 1994 compared to $2.2
million in 1993).

      During 1993, the decrease in net sales and operations was primarily
attributed to a 52 week accounting period, lower warehouse unit sales,
and lower levels of store financing interest income, which were partially
offset by increased service income, insurance segment written premiums,
and sales from retail store operations. The Company enjoyed increased
profits in 1993 within the distribution segment's Cash & Carry and
service income areas. Within the insurance segment, Grocers Insurance
Company increased its profitability due to premium volume, increased
investment income, and reduced operating expenses. These profit
improvements were more than offset by increased member allowance payments
and operating losses in retail store operations.

NET SALES AND OPERATIONS

      During 1994, sales of the Company's distribution segment increased
8.14% to $888.9 million compared to $822 million in 1993. The sales gain
was primarily attributable to an increase in unit volume. Inflation
during 1994 impacted net sales by 1.0% of warehouse sales.

      Member distribution sales increased due to additional new stores
for existing members, and acquisition of new member business. Management
expects the recent trend in increased retail store development to
continue in 1995, as several members are planning additional new stores.

      Cash & Carry sales increased 15.3% to $179.4 million compared to
$155.6 million in 1993. Sales at new units contributed 6.4% to the sales
increase. The balance of the increase was due primarily to higher unit
sales volume at existing stores.

      Sales at company-owned retail stores, which are acquired as a
result of store finance activities, increased $4.9 million to $46.2
million. During 1994, the company disposed of eight retail stores, and
acquired five stores, decreasing the number of retail stores to four.

      In 1994, the insurance segment's net insurance premiums,
commissions, and fees decreased by $1.7 million to $18.8 million. The
decrease was primarily attributed to lower commissions earned by the
insurance segment's Grocers Insurance Agency.

      During 1993, the Company's distribution segment sales declined 3.6%
compared to 1992.  When compared to a 52 week period in 1992, the 1993
sales decline was 1.9%.  Inflation during 1993 added approximately 0.8%
to sales.

      During 1993, a consumer trend towards lower cost items had a
negative impact on distribution segment sales.  Cash & Carry sales
increased slightly, reflecting new store sales, while interest income
declined, reflecting lower interest rates during the 1993 year when
compared to 1992.

      Retail store sales increased $16.1 million in 1993, reflecting a
net increase of two stores during the year. 

      In 1993 the insurance segments's net insurance premiums,
commissions, and fees increased by $0.9 million over the 1992 total.  The
increase was attributable to increased policy volume and rehabilitation
fees, partially offset by lower commission levels and increased
reinsurance premiums paid.

GROSS OPERATING INCOME

      Gross operating income increased to $137.5 million (14.4% of sales)
in 1994 from $127.5 million (14.5% of sales) in 1993 and $123.7 million
(13.8% of sales) in 1992. The increase in gross operating income occurred
due to increased unit volume, and the continued shift in distribution
segment's sales mix towards Cash & Carry operations. 

      Improving trends in loss development experience in the insurance
segment also increased gross operating income. In 1994, loss and loss
adjustment expenses were 64.7% of total premium income, compared to 83.3%
and 75.5% in 1993 and 1992 respectively.   

OPERATING, SELLING AND ADMINISTRATIVE EXPENSES

      In 1994, operating, selling, and administrative expenses increased
$6.0 million to $103.5 million (10.9% of sales).  These expenses amounted
to $97.5 million (11.1% of sales) and $93.5 million (10.4% of sales) in
1993 and 1992, respectively. The components of these expenses are
summarized below:

<TABLE>
<CAPTION>
                                            Percent of Total Sales
                                       1994   1993   1992
<S>                                    <C>    <C>    <C>
Salaries & Wages                       6.0     6.3   5.9
Rents, Maintenance,
 and Repairs                           1.7     1.6   1.6
Taxes, Other Than 
 Income                                0.9     0.9   0.8
Utilities, Supplies,
 and Services                          1.6     1.5   1.5
Other Expenses                         0.5     0.5   0.4
Provision for Doubtful
 Accounts                              0.2     0.3   0.2
                                       ----   -----  ---
Total                                  10.9      11.110.4

</TABLE>                               ====      ========

      In 1994, operating, selling, and administrative expenses as a
percent of sales decreased primarily due to increased unit volume in the
distribution segment. Increased labor productivity resulting from these
unit volume increases was partially offset by increases in other
operating expense areas, notably supplies and transportation operating
expenses and other taxes.

      Insurance segment operating expenses increased to 36.3% of segment
income. The increase was primarily attributed to increased personnel
costs, other taxes, and building expenses associated with the new
insurance building. In 1993 and 1992, insurance segment operating
expenses were 26.4% and 28.1% of segment sales, respectively.

      Provision for doubtful accounts was $2.0 million (0.2% of sales) in
1994. This compares to $2.2 million (0.3% of sales) and $2.1 million
(0.2% of sales) in 1993 and 1992, respectively.

      Interest expense increased $0.9 million to $9.2 million (1.0% of
sales) in 1994. This increase was due to higher levels of average debt
during the year, as well as a higher average interest rate.

MEMBER ALLOWANCES AND DIVIDENDS

      In 1994, total member allowances and dividends increased 9.9% to
$20.2 million (2.1% of sales). In 1993, total allowances and dividends
increased 4.0% to $18.4 million.

      Total member allowances and dividends as a percent of member sales
increased to 2.84% in 1994, compared to 2.75% and 2.53% in 1993 and 1992,
respectively.

      The Company's updated member allowance program was in place during
all of 1994, and management expects that the level of member allowances
as a percent of member sales should remain at approximately 1994 levels
in future years.

NET INCOME AND INCOME TAXES

      In 1994, income before income taxes was $2.6 million (0.3% of
sales) compared to $2.3 million (0.3% of sales) and $3.1 million (0.3% of
sales) in 1993 and 1992, respectively.

      The Company's effective tax rate increased to 39.0% from 25.2% in
1993 and 29.2% in 1992. The increase in effective tax rate was primarily
caused by decreased tax refunds as a result of carrybacks that were
utilized in 1993.  In 1994, net income after income taxes decreased to
$1.6 million (0.2% of sales) from $1.7 million (0.2% of sales) and $2.7
million (0.3% of sales) in 1993 and 1992, respectively. 

LIQUIDITY AND CAPITAL RESOURCES

CASH FLOW FROM OPERATIONS

      In 1994, the Company used $2.8 million in cash in its operating
activities. Increases in accounts receivable as a result of additional
member stores and member volume, and investments by the Company in its
new information services platform were the major factors contributing to
the use of cash in operations.  The Company offset these uses of cash by
increasing patronage dividends payable with stock and increases in
accounts payable.

CASH FLOW FROM INVESTING ACTIVITIES

      In 1994, the Company used $16.3 million in its investing
activities, a decrease of $8.6 million from the $24.9 million used in
1993. Cash requirements of the Company's retail member finance activities
were reduced in 1994 due to the substitution of a new Note Purchase
Agreement during the year. Purchases of property and equipment were
reduced to $5.3 million from $12.0 million in 1993. These favorable cash
flow results were offset by reduced proceeds from the sale of property
and equipment, and equity investments in certain affiliated companies.

      In fiscal year 1995, anticipated capital expenditures will
approximate $8.0 million, representing $3.0 million in replacement
assets, $2.0 million for new Cash & Carry units, and $3.0 million in
continuing investments in upgraded operations software. In addition, the
Company could undertake certain acquisitions to enhance its distribution
segment businesses.

CASH FLOW FROM FINANCING ACTIVITIES

      In 1994, the Company provided $13.3 million from its financing
activities by increasing its levels of senior debt to fund its
operations.

<PAGE>
CAPITAL STRUCTURE AND RESOURCES

      The following table summarizes the Company's capital structure for
the last two years:
<TABLE>
<CAPTION>
                                                  Year Ended
                                  ---------------------------------------------
                                    September 30, 1994    October 1, 1993
                                  --------------------   -----------------
                                     $000    %             $000     %
- --------------------------------------------------------------------------------------
<S>                               <C>       <C>          <C>       <C>
Average Short Term
Borrowings                        $ 34,775  17.7         $ 17,000  10.1

End of Year Amounts
Senior Term Debt                    67,597  34.4           58,342  34.6
Subordinated Debt                   53,848  27.4           54,011  32.1
Equity                              40,425  20.5           39,112  23.2
- --------------------------------------------------------------------------------------
Total                             $196,645   100.0       $168,465   100.0
======================================================================================
</TABLE>

      In 1994, the Company's capital structure shifted towards greater
use of senior debt capital, due to lower interest costs and increased
funding needs. The present components of the capital structure are within
the Company's long-term targets for funding sources.

      Subsequent to September 30, 1994, the Company executed a Note
Agreement with an insurance company lender.  Proceeds of the senior,
unsecured debt were $20 million.  The proceeds were used to retire bank
debt.  The term of the note is eleven (11) years.  The note carries a
fixed rate of 8.42 %.

      In 1994, the Company's working capital increased $3.5 million to
$45.3 million. The Company's main sources of funds include earnings,
member capital stock, capital investment notes, bank debt, private
placement debt,and note purchase programs. As of September 30, 1994, the
Company had $19.0 million in unused credit lines available. In addition,
the Company had $12.6 million available under its Note Purchase
Agreement.

      Grocers Insurance Company investments are held to support the
payment of claims. These investments are not available to the Company to
meet its capital needs due to restrictions imposed by insurance
regulators regarding intercompany loans and advances. 

      In addition, state regulators require that Grocers Insurance
Company maintain minimum amounts of capital  and surplus.  As a result of
these regulatory requirements, $3.4 million of Grocers Insurance
Company's equity may not be paid as dividends to the Company.



<PAGE>
                              EXHIBIT 23.B.

                    CONSENT OF INDEPENDENT CERTIFIED
                           PUBLIC ACCOUNTANTS


   
        We hereby consent to the incorporation by reference of (i) our
report dated November 30, 1994, except for Members' equity disclosure and
Note 1.o., as to which the date is February 28, 1995, with respect to the
financial statements of United Grocers, Inc., and (ii) our report dated
November 30, 1994, with respect to the financial statement schedules,
both of which are included in the annual report on Form 10-K, as amended,
of United Grocers, Inc., for the year ended September 30, 1994, into the
prospectus constituting part of this Registration Statement on Form S-2
of United Grocers, Inc.
    

                             DeLAP, WHITE & RAISH     
                             Certified Public Accountants




Portland, Oregon
March 1, 1995



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