CURTICE BURNS FOODS INC
10-K405, 1995-09-21
CANNED, FROZEN & PRESERVD FRUIT, VEG & FOOD SPECIALTIES
Previous: COOPER INDUSTRIES INC, 424B2, 1995-09-21
Next: DEERE JOHN CAPITAL CORP, 424B3, 1995-09-21



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

                                   Form 10-K

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

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

             For the Transition Period from _________ to _________

               Registration Statement (Form S-4) Number 33-56517

                           CURTICE-BURNS FOODS, INC.
             (Exact name of registrant as specified in its charter)

                  New York                                16-0845824
         (State of incorporation)          (I.R.S. Employer Identification No.)

90 Linden Place, P.O. Box 681, Rochester, New York                 14603
     (Address of principal executive offices)                    (Zip Code)

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

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

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

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

                                    YES   X     NO
                                       ------     -------

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

Aggregate market value of voting stock held by non-affiliates of the registrant:

                                      NONE

Number of common shares outstanding at September 22, 1995:

                              Common Stock: 10,000





                       The exhibit page begins on page 67
                               Page 1 of 70 pages


<PAGE>






                         FORM 10-K ANNUAL REPORT - 1995
                           CURTICE-BURNS FOODS, INC.
                               TABLE OF CONTENTS

                                     PART I
<TABLE>
<CAPTION>

                                                                                                        PAGE
<S>              <C>                                                                                  <C>
ITEM  1.
                 Description of Business
                 General Development of Business......................................................    3
                 Relationship with Pro-Fac............................................................    3
                 Narrative Description of Business ...................................................    5
                 Financial Information About Industry Segments........................................    9
                 Packaging and Distribution...........................................................   10
                 Trademarks...........................................................................   10
                 Raw Material Sources.................................................................   11
                 Environmental Matters................................................................   12
                 Seasonality of Business..............................................................   13
                 Practices Concerning Working Capital.................................................   13
                 Significant Customers................................................................   13
                 Backlog of Orders....................................................................   14
                 Business Subject to Government Contracts.............................................   14
                 Competitive Conditions...............................................................   14
                 New Products and Research and Development............................................   15
                 Employees............................................................................   15
ITEM  2.         Description of Properties............................................................   15
ITEM  3.         Legal Proceedings....................................................................   18
ITEM  4.         Submission of Matters to a Vote of Security Holders..................................   18

                                                      PART II

ITEM  5.         Market for Registrant's Common Stock and
                    Related Stockholder Matters.......................................................   18
ITEM  6.         Selected Financial Data..............................................................   19
ITEM  7.         Management's Discussion and Analysis of
                    Financial Condition and Results of Operations.....................................   19
ITEM  8.         Financial Statements and Supplementary Data..........................................   30
ITEM  9.         Changes in and Disagreements with Accountants
                    on Accounting and Financial Disclosure............................................   52

                                                     PART III

ITEM 10.         Directors and Executive Officers of the
                    Registrant........................................................................   52
ITEM 11.         Executive Compensation...............................................................   56
ITEM 12.         Security Ownership of Certain Beneficial Owners
                    and Management....................................................................   61
ITEM 13.         Certain Relationships and Related Transactions.......................................   61

                                                      PART IV

ITEM 14.         Exhibits, Financial Statement Schedules and
                    Reports on Form 8-K...............................................................   65

                 Signatures...........................................................................   69
</TABLE>

                                                         2

<PAGE>



ITEM 1.  DESCRIPTION OF BUSINESS

                        GENERAL DEVELOPMENT OF BUSINESS

Curtice-Burns  is a producer and marketer of processed food products,  including
canned and frozen fruits and vegetables,  canned desserts and condiments,  fruit
fillings and  toppings,  canned  chilies and stews,  salad  dressings,  pickles,
peanut  butter and snack foods.  In addition,  CurticeBurns  manufactures  cans,
which  are both  utilized  by the  Company  and sold to third  parties.  Pro-Fac
Cooperative, Inc. ('Pro-Fac') and Curtice-Burns were established together in the
early  1960s  and have had a  long-standing  contractual  relationship  under an
Integrated  Agreement  pursuant to which Pro-Fac provided crops and financing to
Curtice-Burns,  Curtice-Burns  provided a market and management to Pro-Fac,  and
Pro-Fac  shared in the  profits of  Curtice-Burns.  Pro-Fac  is an  agricultural
cooperative  corporation formed in 1960 under New York law to process and market
crops grown by its members.  Only growers of crops marketed  through Pro-Fac (or
associations of such growers) can become members of Pro-Fac.

On November 3, 1994,  Pro-Fac acquired  Curtice-Burns (the  'Acquisition'),  and
Curtice-Burns  became a wholly-owned  subsidiary of Pro-Fac.  In connection with
the Acquisition, Agway Inc. and the other shareholders of Curtice-Burns received
$19.00 per share in cash for their shares of common stock of Curtice-Burns.  The
purchase price and fees and expenses  related to the  Acquisition  were financed
with borrowings under a new credit  agreement (the 'New Credit  Agreement') with
Springfield Bank for Cooperatives,  predecessor to CoBank ACB (the 'Bank'),  and
the proceeds of the Company's 12.25 percent Senior  Subordinated  Notes due 2005
(the 'Notes').  Pro-Fac has guaranteed the  obligations of the Company under the
New Credit Agreement and the Notes.

As a result of the  indebtedness  incurred in connection  with the  Acquisition,
Curtice-Burns  is a much more highly  leveraged  company,  with higher  interest
expenses, than prior to the Acquisition.  The New Credit Agreement and the Notes
restrict the ability of Pro-Fac to amend the Pro-Fac  Marketing and Facilitation
Agreement.  The New Credit  Agreement  and the Notes also restrict the amount of
dividends and other payments that may be made by the Company to Pro-Fac.

                           RELATIONSHIP WITH PRO-FAC

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

The Pro-Fac Marketing  Agreement  resembles the Integrated  Agreement in that it
continues  to provide for Pro-Fac to supply  crops and  additional  financing to
Curtice-Burns,  for Curtice-Burns to provide a market and management services to
Pro-Fac,  and for Pro-Fac to share in the profits of  CurticeBurns.  To preserve
the independence of Curtice-Burns, the Pro-Fac Marketing Agreement also requires
that  certain of the  directors  of  Curtice-Burns  be  individuals  who are not
employees or shareholders of, or otherwise

                                       3

<PAGE>



affiliated with, Pro-Fac or the Company ('Disinterested Directors') and requires
that certain decisions be approved by the Disinterested Directors.

Purchase  of  Crops  From  Pro-Fac:   Under  the  Pro-Fac  Marketing  Agreement,
Curtice-Burns  purchases  crops from  Pro-Fac  at the  commercial  market  value
('CMV') of those  crops.  CMV is defined as the weighted  average  price paid by
other commercial processors for similar crops sold under preseason contracts and
in the open market in the same or competing  market area. Under both the Pro-Fac
Marketing  Agreement  and the  predecessor  agreement  to the Pro-Fac  Marketing
Agreement,  Curtice-Burns paid Pro-Fac $55.9 million,  $59.2 million,  and $59.8
million as CMV for crops purchased from Pro-Fac in fiscal years 1995,  1994, and
1993,   respectively.   The  crops  purchased  by  Curtice-Burns   from  Pro-Fac
represented  approximately  73  percent,  65  percent  and 60 percent of all raw
agricultural  crops purchased by  Curtice-Burns  in fiscal 1995, 1994, and 1993,
respectively.

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

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

Curtice-Burns has historically paid Pro-Fac additional patronage income based on
a portion of Curtice-Burns'  pretax income. Under the predecessor  agreements to
the Pro-Fac Marketing Agreement,  additional patronage income has generally been
equal to 50  percent  of the  pretax  income of  CurticeBurns,  or in loss years
amounts due to Pro-Fac  for  interest  on its loans to  Curtice-Burns  have been
reduced  by 50 percent  of  Curtice-Burns'  pretax  losses.  Curtice-Burns  paid
additional  patronage  income to Pro-Fac of $9.6  million  and $16.9  million in
fiscal 1995 and 1994 on account of  CurticeBurns'  earnings for those years.  In
fiscal  1993,  Curtice-Burns  reduced the amount of  interest  due to Pro-Fac by
$21.8 million based on a 50 percent allocation of a loss at Curtice-Burns.

Historically,  Curtice-Burns has deducted additional patronage income for income
tax purposes as an ordinary and necessary  business  expense for  accommodations
provided to Curtice-Burns  by Pro-Fac.  Under the Pro-Fac  Marketing  Agreement,
Pro-Fac  will  continue  to provide  many of the same  services as it has in the
past.  Although  Curtice-Burns  is a  wholly-owned  subsidiary  of Pro-Fac,  the
payment of additional patronage income will be

                                       4

<PAGE>



subject to a similar methodology to that established at arm's length in the past
and will be approved by a majority of the Disinterested Directors.

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

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

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

                       NARRATIVE DESCRIPTION OF BUSINESS

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

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


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

                                       5

<PAGE>



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

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                       Fiscal Year Ended
                                            -----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------
<S>                                           <C>             <C>             <C>   
               Net sales                      $332.1          $333.4          $317.8
               Operating income                 31.9            29.6            23.0
</TABLE>

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

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

CMF's fruit and vegetable  processing business includes both branded and private
label production. It also includes value added products such as canned specialty
fruits and frozen vegetable mixes. Success in the fruit and vegetable processing
business is driven by,  among other  things,  an ability to control  costs.  The
Company  has  aggressively  sought  to reduce  costs in the fruit and  vegetable
processing  business  by  closing  plants,  making  capital  investments  in the
modernization  of  processing  equipment,  changing its product mix and refining
advertising  strategies.  For  example,  in fiscal 1993,  the Company  initiated
production  consolidation efforts involving the closing of CMF plants located in
Michigan  and New  York.  Programs  aimed  at  further  reducing  costs  include
continued  capital  investment  in cost savings  projects and further  vegetable
plant production efficiencies. Subsequent to the end of fiscal 1995, on July 21,
1995, the Company acquired Packer Foods, Inc. (see further  discussion in Note 9
of the  financial  statements).  Packer's  operation  is in the process of being
merged into the CMF operations.

Nalley's Fine Foods: Nalley's is headquartered in Tacoma, Washington. It markets
canned meat products such as chilies and stews, pickles, salad dressings, peanut
butter and syrup,  which are sold  throughout  the Northwest and Western  United
States  under  the  'Nalley'  brand  and  other  premium  brand  names,  such as
'Bernstein's'  salad dressing and 'Adams'  natural peanut butter.  Approximately
three-quarters of Nalley's products are branded;

                                       6

<PAGE>



however,  private label accounts for a growing  percentage of Nalley's business.
The following table sets forth the net sales and division  operating  income for
Nalley's for the periods shown:

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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Millions)

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

Southern's products are marketed under the following brand names:  'McKenzie's',
'Southern  Farms',  'Gold King',  'Chill-Ripe' and 'Tropic Isle.'  Approximately
one-half of Southern's products are sold under brand labels,

                                       7

<PAGE>



with  'McKenzie's' and 'Southern Farms'  accounting for approximately 27 percent
of the  southern  vegetable  market in the  Southeastern  United  States for the
52-week  period ended February 5, 1995.  Approximately  15 percent of Southern's
products  are sold to private  label  customers  with major  accounts  including
Winn-Dixie, Federated Foods, SuperValu and Marketing Management. Distribution is
primarily in the Southeast and South Central portions of the United States.

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

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

<TABLE>
<CAPTION>
(Dollars in Millions)

                                                      Fiscal Year Ended
                                            -----------------------------------------
                                            June 24,        June 25,         June 26,
                                              1995            1994             1993
                                            --------        --------         ------
<S>                                           <C>             <C>             <C>  
               Net sales                      $60.5           $61.2           $65.4
               Operating income                 3.6             2.7             4.1
</TABLE>

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

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

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

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



                                       8

<PAGE>


<TABLE>
<CAPTION>
(Dollars in Millions)

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

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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Millions)

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

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

                 FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

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



                                       9

<PAGE>


<TABLE>
<CAPTION>

                                                                 Fiscal Years
                                        -------------------------------------------------------------------
Dollars in Millions                     June 24,       June 25,      June 26,       June 26,       June 28,
                                         1995**         1994**        1993**          1992           1991
                                        --------       --------      --------       --------       --------
<S>                                      <C>            <C>            <C>           <C>            <C>   
Net sales                                $748.5         $829.1         $878.6        $896.9         $933.1

Sales to unaffiliated
    customers*                           $748.5         $829.1         $878.3        $896.6         $932.6

Net income/(loss)                        $  4.0         $ 10.1         $(23.8)       $  6.1         $  3.7

Total assets                             $672.3         $446.9         $493.7        $529.7         $557.9
</TABLE>

*     The only sales by the Company to affiliated  customers  were made to Agway
      by the Predecessor  entity. Such sales consist principally of frozen foods
      and are made at competitive  prices.  There are no  intersegment  sales or
      transfers  since the business of the Company is  principally  conducted in
      one industry segment.

**    Including  restructuring  charges, net gain/(loss) from division disposals
      of $(4.2)  million,  $3.9 million,  and $(29.9)  million (after split with
      Pro-Fac) for fiscal 1995, 1994,  1993,  respectively and change of control
      costs of $1.1  million  and $1.7  million  (after  split with  Pro-Fac) in
      fiscal  1995  and  1994,  respectively.  See  Notes 3 and 4 to  'Notes  to
      Consolidated Financial Statements.'

                           PACKAGING AND DISTRIBUTION

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

Customer brand operations encompass the sale of products under private labels to
chain  stores and under the  controlled  labels of buying  groups.  For example,
private  label  customers  of CMF include such major food  distributors  as A&P,
Kroger,  Safeway,  Topco,  Wegman's and  Winn-Dixie.  The Company has  developed
central  storage  and  distribution  facilities  that permit  multi-item  single
shipment to customers in key marketing areas.

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

                                   TRADEMARKS

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

                                       10

<PAGE>

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

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

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

Peanut butter                              Adams

Pickles                                    Farman's, Nalley

Popcorn                                    Pop-Eye, Pops-Rite, Super Pop

Puddings                                   Gracias, Thank You

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

Sauerkraut                                 Silver Floss

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

Syrup                                       Lumberjack
</TABLE>

                              RAW MATERIAL SOURCES

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

The  canned and  frozen  vegetable  portion  of the  Company's  business  can be
positively  or  negatively  affected by weather  conditions  nationally  and the
resulting impact on crop yields.  Favorable weather  conditions can produce high
crop  yields  and an  oversupply  situation  in a given  year.  This  oversupply
typically will result in depressed  selling prices and reduced  profitability to
the Company on the inventory produced from that year's crops.  Excessive rain or
drought  conditions can produce low crop yields and a shortage  situation.  This
shortage   typically   will  result  in  higher  selling  prices  and  increased
profitability to the Company.  While the national supply situation  controls the
pricing,  the supply can differ regionally because of variations in weather. For
example,  the 1993 floods in the  Midwest and the drought in the South  produced
lower crop yields in those areas and increased prices,  even though the crops in
the Company's growing areas were at normal levels.  Favorable weather conditions
in the 1994  growing  season  produced  high crop yields  resulting  in somewhat
depressed selling prices,  increased inventory levels throughout the year, and a
higher  carryover  inventory  at the end of the  year.  The  impact  of the 1993
growing season  principally  affected the Company's  operating results in fiscal
1994,  and the  impact  of the 1994  growing  season  principally  affected  the
Company's  operating  results in fiscal  1995.  The  impact of the 1995  growing
season on

                                       11

<PAGE>



the Company's  operating results for fiscal 1996 cannot be determined until late
fall of 1995 when national supplies are known.

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

                             ENVIRONMENTAL MATTERS

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

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

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

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

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

                                       12

<PAGE>



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

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

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

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

                            SEASONALITY OF BUSINESS

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

                      PRACTICES CONCERNING WORKING CAPITAL

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

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

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

                             SIGNIFICANT CUSTOMERS

The Company's one principal  industry segment is not dependent upon the business
of a single customer or a few customers. The Company does not have any customers
to which sales are made in an amount which equals 10 percent

                                       13

<PAGE>



or more of the Company's net sales.  The loss of even its biggest customer would
not have a materially adverse effect on the Company.

                               BACKLOG OF ORDERS

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

                   BUSINESS SUBJECT TO GOVERNMENTAL CONTRACTS

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

                             COMPETITIVE CONDITIONS

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

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

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

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

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

Although  the  relative  importance  of the above  factors  may vary as  between
particular products or customers, the above description is generally

                                       14

<PAGE>



applicable to all of the products of the Company in the various markets in
which they are distributed.

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

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

                   NEW PRODUCTS AND RESEARCH AND DEVELOPMENT

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

                                   EMPLOYEES

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

ITEM 2.     DESCRIPTION OF PROPERTIES

Historically,  Pro-Fac has held title to, and leased to the Company, most of the
processing facilities, warehouses and other plants and equipment

                                       15

<PAGE>



(including equipment located in properties not owned by Pro-Fac) utilized
in the Company's business.

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

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

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


                                       16

<PAGE>



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

                                        FACILITIES UTILIZED BY THE COMPANY
<TABLE>
<CAPTION>

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

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

NALLEY'S FINE FOODS:

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

SOUTHERN FROZEN FOODS:

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

SNACK FOODS GROUP:

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

BROOKS FOODS:

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

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

CORPORATE HEADQUARTERS:

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

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

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

                                       17

<PAGE>



ITEM 3.     LEGAL PROCEEDINGS

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

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

Not applicable.

                                    PART II

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

All of the capital stock of the Company is owned by Pro-Fac Cooperative, Inc.



                                       18

<PAGE>



ITEM 6.  SELECTED FINANCIAL DATA

Curtice-Burns Foods, Inc.
FIVE YEAR SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                                       Fiscal Year Ended June
                                                                  ----------------------------------------------------------------
(Dollars in Thousands)                                              1995           1994          1993           1992          1991
                                                                  ---------      ---------     ---------     ---------     -------
<S>                                                               <C>            <C>           <C>           <C>            <C>   
Summary of Operations*
   Net sales                                                      $748,525       $ 829,116     $ 878,627     $ 896,931      $933,084
                                                                  --------       ---------     ---------     ---------     ---------

   Costs and expenses:
     Cost of sales                                                 530,139         592,621       632,663       652,347       673,258
     Gain on assets net of additional costs incurred
       as a result of the fire                                      (4,154)             --            --            --            --
     Restructuring including net (gain)/loss from
       division disposals                                            8,415          (7,768)       61,037            --            --
     Change in control expenses                                      2,150           3,500            --            --            --
     Selling, administrative and general expenses                  159,937         186,934       207,119       201,327       220,943
     Interest expense                                               32,414          18,205        19,550        22,835        26,135
                                                                  --------       ---------     ---------     ---------     ---------
                                                                   728,901         793,492       920,369       876,509       920,336
                                                                  --------       ---------     ---------     ---------     ---------
   Pretax earnings/(loss) before dividing with Pro-Fac              19,624          35,624       (41,742)       20,422        12,748
   Pro-Fac share of earnings/(loss)                                  9,616          16,849       (21,800)        9,505         5,907
                                                                  --------       ---------     ---------     ---------     ---------

   Income/(loss) before taxes                                       10,008          18,775       (19,942)       10,917         6,841
   Provision for taxes                                               6,026           8,665         3,895         4,769         3,184
                                                                  --------       ---------     ---------     ---------     ---------
   Net income/(loss)                                              $  3,982       $  10,110     $ (23,837)    $   6,148     $   3,657
                                                                  ========       =========     =========     =========     =========

Balance Sheet Data:
   Working capital                                                $144,171       $ 104,049     $ 100,422     $ 101,706     $ 106,849
   Ratio of current assets to current liabilities                    2.3-1           1.7-1         1.6-1         1.6-1         1.6-1
   Total assets                                                   $672,284       $ 446,938     $ 493,729     $ 529,739     $ 557,860
   Long-term debt and senior-subordinated notes                   $343,665       $  79,061     $  85,037     $  70,345     $  72,691
   Long-term obligations under capital leases                     $  1,620       $ 124,973     $ 154,102     $ 167,291     $ 174,113

Other Statistics:
   Average number of employees:
     Regular                                                         3,838           5,169         5,325         5,573         5,779
     Seasonal                                                        1,540           1,596         1,347         1,808         1,982
</TABLE>

* Represents  the results of operations for both the  Predecessor  and Successor
entities for fiscal 1995.

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

The purpose of this  discussion is to outline the most  significant  reasons for
changes in net sales,  expenses and earnings from fiscal 1993 through 1995.  The
following  comparisons  to the prior year  periods  present  the  results of the
Company  during the period  prior to its  acquisition  by ProFac,  ('Predecessor
entity')  as well  as the  period  subsequent  to its  acquisition,  ('Successor
entity'). The financial statements of the Predecessor and Successor entities are
not comparable in certain respects because of differences between the cost bases
of the assets held by the  Predecessor  entity compared to that of the Successor
entity  as  well  as  the  effect  on  the  Successor  entity's  operations  for
adjustments to depreciation, amortization, and interest expense.

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



                                       19

<PAGE>



<TABLE>
<CAPTION>
Net Sales
(Dollars in Millions)

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

1    Intercompany sales by Finger Lakes

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


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

(Dollars in Millions)

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

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

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



                                       20

<PAGE>


<TABLE>
<CAPTION>
Depreciation and Amortization
(Dollars in Millions)

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

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

<TABLE>
<CAPTION>
Total Assets
(Dollars in Millions)

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

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

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



                                       21

<PAGE>


<TABLE>
<CAPTION>
Consolidated Statement of Operations
(Dollars in Millions)

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

                    CHANGES FROM FISCAL 1994 TO FISCAL 1995

General:  Net sales  declined  9.7 percent in the year,  to $748.5  million from
$829.1 million the previous year due primarily to divested businesses. Operating
earnings for fiscal 1995 reflect  changes in many product  lines.  The chips and
snacks  segment  posted  gains,  while the  popcorn  earnings  at CMF  declined.
Vegetable  prices  decreased during the year because there was an ample national
supply in the fall of 1994, but vegetable earnings for the year were still ahead
of fiscal  1994.  Net income of $4.0  million for fiscal 1995  compared to $10.1
million a year ago.  The  decrease in net income is  primarily  due to increased
interest expense caused by the revised capital  structure of the Company and the
gain on the sale of National Oats included in the fiscal 1994 results.

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

Gross  Profit:  Gross profit of $218.4  million in fiscal 1995  decreased  $18.1
million or 7.7 percent from $236.5 million in fiscal 1994. Of this net decrease,
a $23.9 million reduction was attributable to businesses sold or to be sold, and
an increase of $5.8 million was  attributable  to increased  gross profit at the
Company's ongoing operations. This increase of $5.8

                                       22

<PAGE>



million was the result of  variations  in volume,  selling  prices,  costs,  and
product mix. The increase in gross profit for ongoing operations is comprised of
increases and decreases as follow:

<TABLE>
<CAPTION>

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

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

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

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

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

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

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

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

                                       23

<PAGE>



to  increased  spending  on  canned  entrees  and  soups  and  salad  dressings,
offsetting decreased spending on other product lines).

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

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

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

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

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

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

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



                                       24

<PAGE>



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

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

                    CHANGES FROM FISCAL 1993 TO FISCAL 1994

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

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



                                       25

<PAGE>



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

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

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

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

                                       26

<PAGE>



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

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

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

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

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

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

                        LIQUIDITY AND CAPITAL RESOURCES

In fiscal 1995, the net cash provided by operating activities of CurticeBurns of
$22.4 million  reflects net income of $4.0 million ($1.7 million as  Predecessor
Entity and $2.3 million as Successor  Entity).  Depreciation and amortization of
assets  amounted to $24.1 million ($7.0 million before the acquisition and $17.1
million after the acquisition).  Inventories increased $4.0 million (an increase
of $71.0 million  before the  acquisition  and a decrease of $67.0 million after
the  acquisition),  accounts  receivable  increased $1.2 million (an increase of
$12.7 million before the  acquisition  and a decrease of $11.5 million after the
acquisition), and the deferred

                                       27

<PAGE>



taxes,  including the provision for deferred  taxes,  increased  $3.5 million (a
decrease of $1.2 million before the  acquisition and an increase of $4.7 million
after the  acquisition).  Changes in other  assets and  liabilities  amounted to
$23.7  million  ($8.7 million cash  provided  before the  acquisition  and $15.0
million cash provided after the acquisition).

Cash flows used in investing  include the acquisition of assets held for or used
in the  production of goods.  Net cash used for capital  expenditures  in fiscal
1995 amounted to $32.6 million ($5.7 million  before the  acquisition  and $26.9
million after the  acquisition).  Included in the capital  expenditures is $12.6
million  relating to the  Southern  Frozen Foods fire which were  reimbursed  by
insurance proceeds.

Net cash  provided by  financing  activities  in fiscal  1995  amounted to $11.4
million ($69.9 million  provided  before the  acquisition and $58.5 million used
after the  acquisition).  The net borrowings of short- and long-term debt by the
Successor  entity  include the  liquidation  of existing debt at  acquisition of
$30.0  million  for  short-term  debt and  $178.0  million  for  long-term  debt
(including  payments  of  financing  fees)  and new debt of  $359.0  million  of
long-term  debt.  Net cash  provided by  financing  activities  also include the
capital  contribution  by Pro-Fac of $3.9  million and the payment to the former
shareholders  of the Company of $167.8  million.  Dividends of $3.7 million were
paid in fiscal 1995 ($1.4 million before the acquisition and $2.3 million to its
parent after the acquisition).

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

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

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

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

Short-  and  Long-Term  Trends:  The  vegetable  portion  of the business can be
positively  or  negatively  affected  by  weather  conditions nationally and the
resulting impact on crop yields.  Favorable weather conditions can  produce high
crop yields and an oversupply situation.  This results in depressed

                                       28

<PAGE>



selling  prices and reduced  profitability  on the inventory  produced from that
year's crops.  Excessive rain or drought  conditions can produce low crop yields
and a shortage  situation.  This typically  results in higher selling prices and
increased  profitability.  While the  national  supply  situation  controls  the
pricing,  the supply can differ regionally because of variations in weather. For
example,  the 1993 floods in the  Midwest and the drought in the South  produced
lower crop yields in those areas and increased prices nationally even though the
crops in the Company's growing areas were at normal levels.

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

The  impact  of the 1993  growing  season  principally  affected  the  Company's
operating  results in fiscal  1994,  and the impact of the 1994  growing  season
principally  affected the Company's operating results in fiscal 1995. The impact
of the 1995 growing  season on the Company's  operating  results for fiscal 1996
cannot be  determined  until  late fall of 1995 when  national  supplies  can be
determined.  Decreased vegetable prices are expected to depress earnings for the
first quarter of fiscal 1996 as are increased  slotting  allowances  for certain
new items.

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

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

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

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

                                       29

<PAGE>



applied to long-term debt in accordance with the terms of the New Credit
Agreement.

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

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

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

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
    ITEM                                                                                     Page
<S>                                                                                           <C>
Curtice-Burns Foods, Inc. and Consolidated Subsidiaries:
   Report of Independent Accountants......................................................... 31
   Management's Responsibility for Financial Statements...................................... 33
   Consolidated Financial Statements for the years ended June 24, 1995, June 25,
      1994, and June 26, 1993:
           Consolidated Statement of Operations and
           Retained Earnings................................................................. 34
           Consolidated Balance Sheet........................................................ 35
           Consolidated Statement of Cash Flows.............................................. 36
           Notes to Consolidated Financial Statements........................................ 37

</TABLE>

                                       30

<PAGE>











                       Report of Independent Accountants



August 16, 1995



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

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

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

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



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


                                       31

<PAGE>










                       Report of Independent Accountants



August 16, 1995



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

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

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



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


                                       32

<PAGE>















              MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL STATEMENTS




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

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

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

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



/s/ Roy A. Myers                              /s/ William D. Rice
    Roy A. Myers                                  William D. Rice
    President and                                 Senior Vice President
    Chief Executive Officer                       Chief Financial Officer

September 15, 1995

                                       33

<PAGE>



                              FINANCIAL STATEMENTS

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

<TABLE>
<CAPTION>
Curtice-Burns Foods, Inc.
Consolidated Statement of Operations and Retained Earnings

(Dollars in Thousands)

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

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


                                       34

<PAGE>



Curtice-Burns Foods, Inc.
Consolidated Balance Sheet

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

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

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

                                       35

<PAGE>



Curtice-Burns Foods, Inc.
Consolidated Statement of Cash Flows
<TABLE>
<CAPTION>
(Dollars in Thousands)

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

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

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

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

                                       36

<PAGE>



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

NOTE 1.     SUMMARY OF ACCOUNTING POLICIES

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

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

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

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

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

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

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

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



                                       37

<PAGE>



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

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

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

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

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

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

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

Commodities  Options  Contracts:  In  connection  with  the  purchase of certain
commodities for anticipated manufacturing requirements, the Company

                                       38

<PAGE>



occasionally  enters into options contracts as deemed  appropriate to reduce the
effect of price  fluctuations.  These  options  contracts  are  accounted for as
hedges and, accordingly, gains and losses are deferred and recognized in cost of
sales as part of the product cost.

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

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

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

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

NOTE 2.     AGREEMENTS WITH PRO-FAC

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

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

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

Funds made available by the distribution of investment  certificates to members,
in lieu of cash by Pro-Fac,  have historically been reinvested by Pro-Fac in the
Company. Under the Indentures related to the Notes, Pro-Fac

                                       39

<PAGE>



will be required to  reinvest  at least 70 percent of the  additional  Patronage
income in Curtice-Burns.

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

NOTE 3.     CHANGE IN CONTROL OF THE COMPANY

In 1993, the Company's management and Board of Directors began exploring several
strategic  alternatives  for the Company,  including a possible  sale of all the
equity of the  Company.  Those  activities  ultimately  resulted  in the Company
entering  into an Agreement  and Plan of Merger with Pro-Fac and its  subsidiary
PFAC on  September  27, 1994 (the  'Merger  Agreement').  Pursuant to the Merger
Agreement,  on October 4, 1994,  Pro-Fac initiated a tender offer for all of the
Company's outstanding stock at $19.00 per share. At the expiration of the tender
offer on November 2, 1994,  6,229,442  shares of Class A and 2,046,997 shares of
Class B common stock (or approximately 94 percent and 99 percent,  respectively,
of the total number of outstanding shares of Class A and Class B common stock of
the Company) had been validly  tendered  and not  withdrawn.  All such  tendered
shares were accepted for payment by PFAC. On November 3, 1994,  PFAC merged into
the Company, making the Company a wholly-owned subsidiary of Pro-Fac.

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

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

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

In connection  with the  acquisition,  PFAC sold $160.0 million of 12.25 percent
Senior Subordinated Notes (the 'Notes') due 2005 and entered into

                                       40

<PAGE>



a credit  agreement (the 'New Credit  Agreement')  with the Bank, which provided
for  a  term  loan,  a  term-loan  facility,  a  seasonal-loan  facility,  and a
letter-of-credit  facility.  All obligations of PFAC under the Notes and the New
Credit Agreement have become obligations of the Company.

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

<TABLE>
<CAPTION>
(In Millions)

                                             Fiscal Year Ended
                                          (Pro Forma is Unaudited)

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

NOTE 4.     DISPOSALS

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

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

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

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

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

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

                                       41

<PAGE>



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

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

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

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

NOTE 5.     DEBT

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

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

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

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

      The Seasonal Facility  provides for interest rates on amounts  outstanding
      thereunder at the Company's option equal to (i) the

                                       42

<PAGE>



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

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

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

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

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

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

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


                                       43

<PAGE>



      1995 fiscal year end  resulted in $3.8  million  cash  proceeds  that were
      applied to this debt.

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

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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Thousands)

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

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

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

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

Weighted average interest rate during the period                                      7.3%             4.6%             4.6%
</TABLE>

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



                                       44

<PAGE>



NOTE 6. PROPERTY, PLANT AND EQUIPMENT AND RELATED OBLIGATIONS

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

<TABLE>
<CAPTION>
(Dollars in Thousands)

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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Thousands)

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


</TABLE>

Total rent expense related to operating leases (including lease  arrangements of
less than one year which are not included in the previous table) amounted

                                       45

<PAGE>



to $10,297,000,  $11,721,000,  and $13,713,000 for fiscal years 1995,  1994, and
1993,  respectively.  The fiscal 1995 amount is comprised of $4,280,000  for the
Predecessor entity and $6,017,000 for the Successor entity.

NOTE 7. TAXES ON INCOME

Taxes on income include the following:


<TABLE>
<CAPTION>
(Dollars in Thousands)

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

The deferred tax liabilities/assets consist of the following:
<TABLE>
<CAPTION>

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

In conjunction  with the acquisition,  a valuation  allowance was established in
fiscal 1995 for that portion of the capital loss carryforward and tax

                                       46

<PAGE>



credits where it was more likely than not that a tax benefit would not be
realized.

A reconciliation  of the Company's  effective tax rate to the amount computed by
applying  the  federal  income tax rates of 35 and 34  percent to income  before
taxes, is as follows:
<TABLE>
<CAPTION>
(Dollars in Thousands)

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

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

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

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

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



                                       47

<PAGE>



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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Thousands)

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

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

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



                                       48

<PAGE>



The pension plans' funded status was as follows:

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

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

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

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

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

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

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



                                       49

<PAGE>



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

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

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

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

The Plan's funded status was as follows:

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

Net periodic postretirement benefit cost included the following components:

<TABLE>
<CAPTION>
(Dollars in Thousands)

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


                                       50

<PAGE>



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

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

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

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

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

<TABLE>
<CAPTION>
(Dollars in Thousands)

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

               EMPLOYERS' ACCOUNTING FOR POSTEMPLOYMENT BENEFITS

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

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

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

NOTE 9.     OTHER MATTERS

Sale of Nalley's  Canada Ltd.:  On March 20, 1995  Curtice-Burns  announced  its
intention  to sell its Canadian  subsidiary,  Nalley's  Canada Ltd.,  located in
Vancouver, British Columbia, to a management group within the Canadian

                                       51

<PAGE>



subsidiary. This sale was finalized subsequent to year end (as of June 26, 1995)
and was contemplated by Pro-Fac in conjunction  with the  acquisition.  Nalley's
U.S. will have an ongoing supply agreement with Nalley's Canada Ltd. as a result
of the sale.

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

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

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

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

Not applicable.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

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

                                       52

<PAGE>



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

<TABLE>
<CAPTION>

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

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

Stephen R. Wright                    1947        Senior Vice President -- Procurement

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

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

Robert E. McMahon                    1941        Vice President Information Systems

Blaine B. Petersen                   1928        Vice President Operations

Earl L. Powers                       1944        Vice President and Controller

Beatrice B. Slizewski                1943        Vice President Corporate Communications

Lois J. Warlick-Jarvie               1958        Vice President Human Resources

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

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

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

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

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

Bruce R. Fox(2)                      1947        Director

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

Steven D. Koinzan(2)                 1948        Director

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

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

(1) Management Director.

(2) Pro-Fac Director.

(3) Disinterested Director.

Roy A. Myers has been the Chief Executive Officer and a Director of the
Company since the completion of the Acquisition.  Mr. Myers served as a
Director and Executive Vice President of the Company from 1987 to the
completion of the Acquisition (at which time he was appointed the Chief
Executive Officer).  He served as Vice President-Operations of the Company

                                       53

<PAGE>



from 1985 to 1987 and as Vice President of the Company from 1983 to 1985. He has
been an employee of the Company or a  predecessor  to the Company  since 1955 in
various other capacities  including  Industrial  Relations  Manager,  Operations
Manager and President of the Corporate Services Division. He was General Manager
of Pro-Fac from 1987 until the completion of the  Acquisition,  having served as
Assistant General Manager from 1983 to 1987.

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

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

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

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

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

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

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

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

                                       54

<PAGE>



York.  Previous food industry  experience includes 14 years with the R.T. French
Company  (1974 - 1988) -- eight  years in public  relations  and seven  years in
various accounting functions.

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

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

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

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

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

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

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

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

Steven D. Koinzan has been a Director of the Company since the completion of the
Acquisition.  He has been a Director of Pro-Fac  since 1983. He was Secretary of
Pro-Fac from March 1993 until March 27, 1995, when he was

                                       55

<PAGE>



elected Treasurer.  He has been a member of Pro-Fac since 1979. Mr. Koinzan is a
popcorn, field corn and soybean farmer (Koinzan Farms; Norden, Nebraska).

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

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

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

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

ITEM 11.  EXECUTIVE COMPENSATION

The following tables show the cash  compensation and certain other components of
the  compensation of the chief  executive  officer and certain other most highly
compensated  Executive  Officers of the Company earned during fiscal years ended
June 24, 1995, June 25, 1994, and June 26, 1993.



                                       56

<PAGE>



Executive Compensation
Summary Compensation Table - Successor Entity
November 4, 1994 to June 24, 1995
<TABLE>
<CAPTION>

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

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

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

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

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

Thomas A. Collins                              1995        $ 97,867        $ 65,941              $     0            $ 5,947
     President, Southern
     Frozen Foods
</TABLE>

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

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



                                       57

<PAGE>



Executive Compensation
Summary Compensation Table - Predecessor Entity
Prior to November 3, 1994
<TABLE>
<CAPTION>

                                                                                  Long-Term
                                                          Annual                 Compensation        Deferred
                                                       Compensation 1               Awards            Profit         All Other(3)
 Name and Principal Position                Year     Salary        Bonus 2         Options           Sharing        Compensation
----------------------------                ----     -------      --------       ------------        --------       ------------
<S>                                         <C>      <C>          <C>                <C>             <C>               <C>     
J. William Petty                            1995     $153,292     $ 90,442           $     0         $14,999           $424,000
     President and Chief                    1994      406,369      219,440                 0          13,323                  0
     Executive Officer                      1993      322,498      148,739            66,800               0                  0

Roy A. Myers -                              1995     $ 81,552     $      0           $     0         $     0           $      0
     Executive Vice President               1994      228,615      101,231                 0           7,886                  0
     and Director                           1993      219,969       35,943            18,200               0                  0

William D. Rice -                           1995     $ 80,984     $      0           $     0         $     0           $      0
     Senior Vice President,                 1994      230,912      102,248                 0           7,933                  0
     Secretary and Treasurer                1993      222,700       36,389            19,500               0                  0

Patrick D. Lindenbach -                     1995     $ 69,031     $      0           $     0         $     0           $      0
     Executive Vice President               1994      189,083       66,438                 0           6,403                  0
                                            1993      166,779      102,152            12,700               0                  0

Dennis M. Mullen -                          1995     $ 66,786     $      0           $     0         $     0           $      0
     President, Comstock                    1994      170,128      101,643                 0           5,761                  0
     Michigan Fruit Division                1993      151,880       98,531            10,200               0                  0
</TABLE>

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

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

3  Salary continuation pursuant to the Key Executive Severance Plan.

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

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

The approximate number of years of Plan participation under the Company's
Pension Plan as of June 24, 1995, of the Executive Officers listed in the
compensation tables are as follows:  J. William Petty-10, Patrick D.
Lindenbach-6, Dennis M. Mullen-5, Roy A. Myers-33, William D. Rice-23,
Thomas A. Collins-14, and Stephen R. Wright-22.


                                       58

<PAGE>



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

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

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

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

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

Presently  the SERP includes Mr. Petty as a  participant.  The Plan ensures that
participants  will  receive,  from all past and current  employment  sources,  a
minimum  aggregate  benefit of 50  percent of Final  Average  Base  Salary  upon
retirement  at age 65 with  decreasing  amounts  as early as age 62, but no SERP
benefit if  retirement  occurs  prior to age 62.  Final  Average  Base Salary is
defined  as the  average  of  the  highest  three  consecutive  calendar  years'
compensation,  including  base  salary and cash  incentive  bonuses.  Retirement
benefits for SERP  participants will be paid from a combination of five sources:
The  Master  Salaried  Retirement  Plan  of the  Company,  the  interest  income
available from the accumulations in the Company's  Deferred Profit Sharing Plan,
primary  benefits  under  Social  Security,  any  pension  plans  from  previous
employment,  and  finally,  an  increment  paid by the SERP  from the  Company's
general funds to bring the aggregate  benefits to the prescribed level. The SERP
is not  tax  qualified  and is  not  subject  to  the  various  maximum  benefit
limitations prescribed in

                                       59

<PAGE>



ERISA and the 1986 Tax Reform Act. The total  projected  annual benefit  payable
under this supplemental plan to Mr. Petty is $113,136.

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

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

Under  the  terms  of  the  Agreement,  Mr.  Petty  is  entitled  to  a  minimum
supplemental  retirement benefit equal to 50 percent of his current salary, less
all other sources of retirement  income  including his  supplemental  retirement
benefit under the Curtice-Burns  Foods Supplemental  Executive  Retirement Plan.
The total  projected  annual benefit payable under this provision of the Plan to
Mr. Petty is $46,508.  Messrs. Myers and Rice would e entitled to a supplemental
retirement   benefit   equal  to  the  benefit  they  would   receive  from  the
Curtice-Burns  Foods Master Salaried  Retirement  Plan if they continue  working
until age 65 at their current salary level, less their actual retirement benefit
from this Plan. In all cases, the supplemental  retirement benefits begin at the
end of the  salary  and  benefit  continuation  period.  Also,  upon a Change of
Control all stock options granted prior to February 18, 1994 became exercisable.

If any excise tax is imposed on Mr.  Petty in respect to  payments  under  these
agreements and the accelerated vesting of stock options, the Company will pay to
Mr. Petty an amount that will net him the same sum as he would have  retained if
the excise tax did not apply.

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

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



                                       60

<PAGE>



ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

All of  the  outstanding  capital  stock  of he  Company  is  owned  by  Pro-Fac
Cooperative, Inc.

ITEM 13.       CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                  PRO-FAC MARKETING AND FACILITATION AGREEMENT

The Company has a contractual  relationship with Pro-Fac Cooperative,  Inc. (its
parent Company), an agricultural cooperative which, since its organization,  has
supplied a substantial portion of the raw food products processed by the Company
from crops grown by its approximately 650 members.

General:  Upon  consummation of the Transactions,  the Integrated  Agreement was
terminated,  and Pro-Fac and the Company entered into the Pro-Fac  Marketing and
Facilitation Agreement.  Under the Pro-Fac Marketing and Facilitation Agreement,
Pro-Fac and the Company will continue the marketing and management  arrangements
of the Integrated Agreement. The Pro-Fac Marketing and Facilitation Agreement is
the successor to similar  marketing  agreements  between the Company and Pro-Fac
that have been  continuously in effect since these companies'  formations in the
early 1960s.

Purchase of Crops From Pro-Fac:  Under the Pro-Fac  Marketing  and  Facilitation
Agreement,  the Company  purchases  crops from Pro-Fac at the Commercial  Market
Value of those crops,  which is defined generally as the weighted average of the
prices paid by other commercial processors for similar crops used for similar or
related  purposes sold under  preseason  contracts and in the open market in the
same or similar market areas.  Under the  predecessor  agreements to the Pro-Fac
Marketing and Facilitation Agreement, the Company paid Pro-Fac $59.8 million and
$59.2 million as  Commercial  Market Value for crops  purchased  from Pro-Fac in
fiscal  years  1994 and 1993,  respectively.  In fiscal  1995 the  Company  paid
Pro-Fac $55.9 million as commercial  market value for crops. The crops purchased
by the Company from Pro-Fac  represented  approximately 73 percent,  65 percent,
and 60 percent of all raw agricultural  crops purchased by the Company in fiscal
1995, 1994, and 1993, respectively.

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




                                       61

<PAGE>



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

In fiscal 1995 the Company  paid  Pro-Fac  additional  patronage  income of $9.6
million.

The Company has historically paid Pro-Fac additional patronage income based on a
portion of the Company's pretax income. Under the predecessor  agreements to the
Pro-Fac Marketing and Facilitation  Agreement,  additional  patronage income has
generally  been equal to 50 percent of the pretax  income of the Company,  or in
loss years  amounts due to Pro-Fac for interest on its loans to the Company have
been  reduced by 50 percent of the  Company's  pretax  losses.  The Company paid
additional  patronage  income to  Pro-Fac  of $16.9  million  in fiscal  1994 on
account of the  Company's  earnings for that year.  In fiscal 1993,  the Company
reduced the amount of  interest  due to Pro-Fac by $21.8  million  based on a 50
percent allocation of a loss at the Company.

Historically,  the Company has deducted  additional  patronage income for income
tax purposes as an ordinary and necessary  business  expense for  accommodations
provided to the Company by Pro-Fac. Under the Pro-Fac Marketing and Facilitation
Agreement,  Pro-Fac will continue to provide many of the same services as it has
in the past. Although the Company is a wholly-owned  subsidiary of Pro-Fac,  the
payment of additional  patronage income will be subject to a similar methodology
to that  established  at arm's  length  in the past  and will be  approved  by a
majority of the Disinterested  Directors. The Indenture provides that there will
be a Change of Control if, for a period of 120  consecutive  days, the number of
Disinterested  Directors  on the Board of  Directors of the Company is less than
the greater of (i) two and (ii) the number of  directors  of the Company who are
Pro-Fac Directors. The Company's management believes that it will continue to be
able to pay additional  patronage income to Pro-Fac and deduct such payments for
federal income tax purposes as ordinary and necessary business expenses.

There can be no assurance  that all of such payments will be able to be deducted
in the future.

Additional  patronage  income  received by Pro-Fac is  deductible to Pro-Fac for
federal tax purposes only to the extent distributed to its members.  Pro-Fac may
make  this  distribution  to its  members  through  a  combination  of cash  and
securities  as long as a minimum  of 20 percent of the amount is paid in cash as
required by federal tax law. Pro-Fac has  historically  paid its members between
20  percent  and 30  percent  of  additional  patronage  income  in cash and the
remaining  portion in securities.  Funds made available by the  distribution  of
investment certificates to members in lieu of cash have

                                       62

<PAGE>



historically  been  reinvested by Pro-Fac in the Company.  Under the  Indenture,
Pro-Fac  will be  required  to  reinvest  at least 70 percent of the  additional
patronage income in the Company.

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

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

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

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

<TABLE>
<CAPTION>

                                                    RELATIONSHIP                     AGGREGATE AMOUNT PAID
        NAME                                         TO PRO-FAC                         IN FISCAL 1994
--------------------                                ------------                     ---------------------
                                                                                     (DOLLARS IN MILLIONS)

<S>                                                 <C>                                          <C>  
Dale E. Burmeister................................  Director                                     $ 0.1
Robert V. Call, Jr................................  Director                                       2.1
Glen Lee Chase....................................  Director                                       0.1
Tommy R. Croner...................................  Director and Secretary                         0.3
Albert P. Fazio...................................  Director and Vice President                    0.2
</TABLE>

                                       63

<PAGE>


<TABLE>
<CAPTION>

                                                    RELATIONSHIP                     AGGREGATE AMOUNT PAID
        NAME                                         TO PRO-FAC                         IN FISCAL 1994
---------------------                               ------------                     ---------------------
                                                                                     (DOLLARS IN MILLIONS)
<S>                                                 <C>                                            <C>
Bruce R. Fox......................................  Director and President                         1.1
Steven D. Koinzan.................................  Director and Treasurer                         0.2
Kenneth A. Mattingly..............................  Director                                       0.7
Paul E. Roe.......................................  Director                                       0.5
Allan Mitchell....................................  Director                                       0.2
</TABLE>

                      STOCK OPTION PAYMENTS TO MANAGEMENT

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

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

<TABLE>
<CAPTION>

                          Name                                          Amount
                 ---------------------                                 --------
                 <S>                                                   <C> 
                 J. William Petty                                      $340,856
                 Roy A. Myers                                          $148,348
                 William D. Rice                                       $154,231
                 Patrick D. Lindenbach                                 $ 85,545
                 Dennis M. Mullen                                      $ 17,850
                 Stephen R. Wright                                     $ 27,746
                 Thomas A. Collins                                     $ 46,296

</TABLE>

                          SALE OF NALLEY'S CANADA LTD.

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

                   DIRECTORS AND OFFICERS LIABILITY INSURANCE

As authorized  by New York law and in accordance  with the policy of that state,
the Company has  obtained  insurance  from Chubb Group  Insurance  insuring  the
Company against any obligation it incurs as a result of its  indemnification  of
its officers  and  directors,  and insuring  such  officers  and  directors  for
liability  against  which  they  may not be  indemnified  by the  Company.  This
insurance  has a term  expiring  on  August  15,  1996,  at an  annual  cost  of
approximately  $25,000.  As of this date, no sums have been paid to any officers
or directors of the Company under this indemnification insurance contract.



                                       64

<PAGE>



                                    PART IV

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

      (a)(1)      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                         INDEX TO FINANCIAL STATEMENTS

                 The Following Appear in ITEM 8 of This Report

<TABLE>
<CAPTION>
    ITEM                                                                                    Page
    ----                                                                                    ----
<S>                                                                                          <C>
Curtice-Burns Foods, Inc. and Consolidated Subsidiaries:
   Report of Independent Accountants.......................................................  31
   Management's Responsibility for Financial Statements....................................  33
   Consolidated Financial Statements for the years ended June 24, 1995, June 25,
      1994, and June 26, 1993:
         Consolidated Statement of Operations and
            Retained Earnings..............................................................  34
         Consolidated Balance Sheet........................................................  35
         Consolidated Statement of Cash Flows..............................................  36
         Notes to Consolidated Financial Statements........................................  37
</TABLE>

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

               SCHEDULE VIII - VALUATION AND QUALIFYING ACCOUNTS

                                       65

<PAGE>



                                                                  SCHEDULE VIII


Curtice-Burns Foods, Inc.
Valuation and Qualifying Accounts
For the Three Fiscal Years Ended June 24, 1995

<TABLE>
<CAPTION>

                                                         Fiscal 1995
                                              -----------------------------------
                                                Successor*          Predecessor       Predecessor     Predecessor
                                              11/4/94-6/24/95     6/26/94-11/3/94     Fiscal 1994     Fiscal 1993
                                              ---------------     ---------------     -----------     ----------- 
<S>                                              <C>                <C>               <C>             <C>        
Allowance for doubtful accounts
   Balance at beginning of period                $683,000           $1,066,000        $  801,000      $ 1,353,000
   Additions charged to expense                  $ 91,000           $  292,000        $  702,000      $   346,000
   Deductions                                    $101,000           $  427,000        $  437,000      $   898,000
   Balance at end of period                      $673,000           $  931,000        $1,066,000      $   801,000

Inventory reserve
   Balance at beginning of period                $     --           $  379,000        $1,189,000      $ 2,520,000
   Net change                                    $144,000           $  635,000        $ (810,000)     $(1,331,000)
   Balance at end of period**                    $144,000           $1,014,000        $  379,000      $ 1,189,000
</TABLE>

 *Valuation accounts were revalued by the acquiring company.

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

                                       66

<PAGE>



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

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

   (b) EXHIBITS:

<TABLE>
<CAPTION>
         EXHIBIT
         NUMBER                                DESCRIPTION
         -------          ---------------------------------------------------------
<S>                       <C>
          3.3**           Certificate of Incorporation of Curtice-Burns.

          3.4             Bylaws of Curtice-Burns.

         10.1**           Indenture, dated as of November 3, 1994 (the 'Inden-
                          ture'), among PFAC, Pro-Fac and IBJ Schroder Bank & Trust
                          Company ('IBJ'), as Trustee, as amended by First
                          Supplemental Indenture, dated as of November 3, 1994,
                          each with respect to Curtice-Burns' 12.25 percent Senior
                          Subordinated Notes due 2005 (the 'Notes').

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

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

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

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

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

         10.7**           Management Incentive Plan, as amended.

         10.8**           Supplemental Executive Retirement Plan, as amended.

         10.9**           Key Executive Severance Plan, as amended.

         10.10**          Master Salaried Retirement Plan, as amended.

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


         10.12**          Excess Benefit Retirement Plan.

         10.13*           Modification A of Term Loan, Term Loan Facility, and
                          Seasonal Loan Agreement, dated as of January 26, 1995,
                          between Curtice-Burns and the Bank.
</TABLE>

                                                     67

<PAGE>



   (b) EXHIBITS (Continued):
<TABLE>
<CAPTION>

         EXHIBIT
         NUMBER                                DESCRIPTION
         -------          ---------------------------------------------------------
<S>                       <C>                                                                    
         10.14*           Second Amendment to Non-Qualified Profit Sharing Plan.


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

         21.1             List of Subsidiaries.

         27               Financial Data Schedule.
</TABLE>

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

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



                                       68

<PAGE>



                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the  undersigned,  thereunto duly authorized.  Dated:  August 16, 1995

                                         CURTICE-BURNS FOODS, INC.



                                         By /s/ William D. Rice
                                            ------------------------------
                                            William D. Rice, Senior Vice
                                            President, Secretary and
                                            Treasurer

<PAGE>

                               POWER OF ATTORNEY


KNOW ALL MEN BY THESE PRESENTS,  that each person whose signature  appears below
constitutes and appoints ROY A. MYERS and WILLIAM D. RICE, and each of them, his
true and lawful  attorneys-in-fact  and agents,  with full power of substitution
and  re-substitution  for him and in his name,  place and stead,  in any and all
capacities to sign any and all amendments to this Annual Report on Form 10-K and
to file the same,  with all exhibits  thereto and other  documents in connection
therewith,  with the  Securities  and Exchange  Commission,  granting  unto said
attorneysin-fact  and agents,  and each of them,  full power and authority to do
and perform  each and every act and thing  requisite  or necessary to be done in
and about the  premises,  as fully to all  intents  and  purposes as he might or
could  do  in  person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact and agents, or any of them, or their substitutes, may lawfully
do or cause to be done by virtue hereof.

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

                                       69

<PAGE>


<TABLE>
<CAPTION>

    Signature                     Title                                   Date
    ---------                     -----                                   ----


<S>                           <C>                             <C>
/s/ Roy A. Myers              President and                             8/16/95
----------------------------- Chief Executive
   (ROY A. MYERS)             (Principal Executive
                              Officer)



/s/ William D. Rice           Senior Vice President,                    8/16/95
----------------------------- Secretary and Treasurer
   (WILLIAM D. RICE)          (Principal Financial
                               Officer)



/s/ Robert V. Call, Jr.       Chairman of the Board;                    8/16/95
----------------------------- Director
   (ROBERT V. CALL, JR.)



/s/ Bruce R. Fox              Treasurer and Director                    8/16/95
-----------------------------

   (BRUCE R. FOX)



/s/ Cornelius D. Harrington   Director                                  8/16/95
-----------------------------
   (CORNELIUS D. HARRINGTON)



/s/ Steven D. Koinzan         Director                                  8/16/95
-----------------------------
   (STEVEN D. KOINZAN)



/s/ William B. McKnight, Jr.  Director                                  8/16/95
-----------------------------
   (WILLIAM B. MCKNIGHT, JR.)



/s/ Frank M. Stotz            Director                                  8/16/95
-----------------------------
   (FRANK M. STOTZ)
</TABLE>
                                      70



                                     BYLAWS

                                       OF

                           CURTICE BURNS FOODS, INC.

                                   ARTICLE I

                                  Shareholders


Section 1.1. Annual Meetings.  A meeting of shareholders  shall be held annually
for the election of directors and the transaction of other business on such date
as may be designated by the Board of Directors from time to time.

Section 1.2. Special Meetings. Special meetings of shareholders may be called at
any time by the Board of  Directors,  the Chairman of the Board,  if any, or the
President.

Section 1.3. Place of Meetings.  Meetings of shareholders  shall be held at such
place,  within or without the State of New York, as may be fixed by the Board of
Directors.  If no place is fixed,  such meetings  shall be held at the principal
office of the Corporation in the State of New York.

Section 1.4 Notice of Meetings.  Written notice of each meeting of  shareholders
shall be given  stating  the place,  date and hour of the  meeting.  Notice of a
special  meeting of  shareholders  shall state the purpose or purposes for which
the meeting is called and shall  indicate  that it is being  issued by or at the
direction of the person or persons calling the meeting.

If, at any meeting of shareholders,  action is proposed to be taken which would,
if taken, entitle shareholders fulfilling the requirements of Section 623 of the
New York  Business  Corporation  Law to receive  payment for their  shares,  the
notice of such  meeting  shall  include a statement  of that purpose and to that
effect and shall be  accompanied  by a copy of Section  623 or an outline of its
material terms.

A copy of the notice of each meeting of shareholders shall be given,  personally
or by first class  mail,  not fewer than ten nor more than fifty days before the
date of the meeting, provided,  however, that a copy of such notice may be given
by third class mail not fewer than  twenty-four  nor more than fifty days before
the date of the meeting,  to each shareholder  entitled to vote at such meeting.
If mailed, such notice shall be deemed given when deposited in the United States
mail, with postage thereon  prepaid,  directed to the shareholder at his address
as it appears on the record of shareholders, or, if he shall have filed with the
Secretary of the Corporation a written request that notices to him


<PAGE>



be mailed to some other address, then directed to him at such other address.

When a meeting of  shareholders  is adjourned to another time or place, it shall
not be  necessary  to give any notice of the  adjourned  meeting if the time and
place to which the meeting is  adjourned  are  announced at the meeting at which
the  adjournment  is taken,  and at the  adjourned  meeting any  business may be
transacted  that might have been transacted on the original date of the meeting.
However, if after the adjournment the Board of Directors fixes a new record date
for the adjourned  meeting,  a notice of the adjourned meeting shall be given to
each  shareholder  of record on the new record date entitled to notice under the
preceding paragraphs of this Section 1.4.

Section  1.5.  Waiver  of  Notice.  Notice of  meeting  need not be given to any
shareholder  who  submits  a signed  waiver  of  notice,  in person or by proxy,
whether  before or after the meeting.  The  attendance of any  shareholder  at a
meeting,  in person or by proxy,  without  protesting prior to the conclusion of
the meeting the lack of notice of such  meeting,  shall  constitute  a waiver of
notice by him.

Section  1.6.  Inspectors.  Voting  at  meetings  of  shareholders  need  not be
conducted by inspectors  unless a shareholder  present in person or by proxy and
entitled to vote at such meeting so requests. The Board of Directors, in advance
of any shareholders'  meeting,  may appoint one or more inspectors to act at the
meeting or any  adjournment  thereof.  If inspectors  are not so appointed,  the
person  presiding  at a  shareholders'  meeting  may,  and on the request of any
shareholder entitled to vote thereat shall,  appoint one or more inspectors.  In
case any person  appointed  fails to appear or act, the vacancy may be filled by
appointment made by the Board in advance of the meeting or at the meeting by the
person presiding thereat. Each inspector,  before entering upon the discharge of
his  duties,  shall take and sign an oath  faithfully  to execute  the duties of
inspector at such meeting with strict  impartiality and according to the best of
his ability.

The inspectors  shall determine the number of shares  outstanding and the voting
power of each, the shares represented at the meeting, the existence of a quorum,
the  validity  and  effect of  proxies,  and shall  receive  votes,  ballots  or
consents,  hear and determine all challenges and questions arising in connection
with the right to vote,  count and  tabulate  all votes,  ballots  or  consents,
determine the result,  and do such acts as are proper to conduct the election or
vote with fairness to all  shareholders.  On request of the person  presiding at
the meeting or any shareholder  entitled to vote thereat,  the inspectors  shall
make a report in writing of any challenge, question or matter determined by them
and execute a certificate of any fact found by them.


                                       2

<PAGE>



Section 1.7. List of Shareholders at Meetings.  A list of shareholders as of the
record date,  certified  by the  Secretary  or any  Assistant  Secretary or by a
transfer  agent,  shall be  produced  at any  meeting of  shareholders  upon the
request thereat or prior thereto of any shareholder. If the right to vote at any
meeting is challenged,  the inspectors of election, or person presiding thereat,
shall require such list of  shareholders to be produced as evidence of the right
of the persons  challenged to vote at such  meeting,  and all persons who appear
from such list to be  shareholders  entitled  to vote  thereat  may vote at such
meeting.

Section  1.8.  Qualification  of Voters.  Every  shareholder  of record shall be
entitled at every meeting of  shareholders  to one vote for every share standing
in his name on the record of  shareholders,  unless  otherwise  provided  in the
certificate of  incorporation  or by law. If the certificate of incorporation or
law provides  for more or less than one vote for any share on any matter,  every
reference in these by-laws to a majority or other  proportion of shares shall be
construed  to refer to such  majority or other  proportion  of the votes of such
shares.

Treasury  shares as of the record  date and shares held as of the record date by
another  domestic or foreign  corporation  of any type or kind, if a majority of
the  shares  entitled  to vote  in the  election  of  directors  of  such  other
corporation  is held as of the  record  date by the  Corporation,  shall  not be
shares  entitled  to vote or to be counted in  determining  the total  number of
outstanding shares.

Shares held by an administrator,  executor, guardian, conservator,  committee or
other fiduciary,  except a trustee,  may be voted by him, either in person or by
proxy,  without transfer of such shares into his name.  Shares held by a trustee
may be voted by him,  either in person or by proxy,  only after the shares  have
been transferred into his name as trustee or into the name of his nominee.

Shares  held by or under the  control of a receiver  may be voted by him without
the  transfer  thereof  into his name if  authority  so to do is contained in an
order of the court by which such receiver was appointed.

A  shareholder  whose  shares are pledged  shall be entitled to vote such shares
until  the  shares  have been  transferred  into the name of the  pledgee,  or a
nominee of the pledgee.

Redeemable  shares which have been called for redemption  shall not be deemed to
be outstanding  shares for the purpose of voting or determining the total number
of shares  entitled to vote on any matter on and after the date on which written
notice of redemption  has been sent to holders  thereof and a sum  sufficient to
redeem such shares has been deposited with a bank or trust company with

                                       3

<PAGE>



irrevocable instruction and authority to pay the redemption price to the holders
of the shares upon surrender of certificates therefor.

Shares  standing in the name of another  domestic or foreign  corporation of any
type or kind may be voted by such officer, agent or proxy as the by-laws of such
corporation may provide,  or, in the absence of such provision,  as the board of
directors of such corporation may determine.

If shares are registered on the record of shareholders of the Corporation in the
name of two or more  persons,  whether  fiduciaries,  members of a  partnership,
joint tenants,  tenants in common,  tenants by the entirety or otherwise,  or if
two or more persons have the same  fiduciary  relationship  respecting  the same
shares,  unless the Secretary of the  Corporation is given written notice to the
contrary and is furnished  with a copy of the  instrument  or order  appointment
them or creating the  relationship  wherein it is so  provided,  their acts with
respect to voting shall have the following effect:

(1) If only one votes, the vote shall be accepted by the Corporation as the vote
of all;

(2) If more than one vote,  the act of the  majority so voting shall be accepted
by the Corporation as the vote of all;

(3) If more than one vote, but the vote is equally on any particular matter, the
vote shall be accepted by the Corporation as a proportionate vote of the shares;
unless the Corporation has evidence, on the record of shareholders or otherwise,
that the shares are held in a fiduciary capacity. Noting in this paragraph shall
alter any  requirement  that the  exercise  of  fiduciary  powers be by act of a
majority,  contained in any law applicable to such exercise of powers (including
section 10-10.7 of the Estates, Powers and Trusts Law of the State of New York);

(4) When shares as to which the vote is equally  divided are  registered  on the
record of  shareholders  of the  Corporation  in the name of, or have  passed by
operation of law or by virtue of any deed or trust or other instrument to two or
more fiduciaries, any court having jurisdiction of their accounts, upon petition
by any of such fiduciaries or by any party in interest, may direct the voting of
such shares for the best interest of the beneficiaries.  This subparagraph shall
not apply in any case  where  the  instrument  or order of the court  appointing
fiduciaries shall otherwise direct how such shares shall be voted; and

(5) If the  instrument or order  furnished to the  Secretary of the  Corporation
shows that a tenancy is held in unequal interests,  a majority or equal division
for the  purposes of this  paragraph  shall be a majority  or equal  division in
interest.

                                       4

<PAGE>




Section  1.9.  Quorum of  Shareholders.  The holders of a majority of the shares
entitled to vote thereat shall  constitute a quorum at a meeting of shareholders
for the  transaction  of any business,  provided  that when a specified  item of
business is required to be voted on by a class or series, voting as a class, the
holders of a majority of the shares of such class or series  shall  constitute a
quorum for the transaction of such specified item of business.  When a quorum is
once  present  to  organize  a  meeting,  it is not  broken  by  the  subsequent
withdrawal of any shareholders.

The  shareholders  present  may  adjourn  the  meeting  despite the absence of a
quorum.

Section  1.10  Proxies.  Every  shareholder  entitled  to vote at a  meeting  of
shareholders  or to express  consent or dissent  without a meeting may authorize
another person or persons to act for him by proxy.

Every proxy must be signed by the shareholder or his attorney-in-fact.  No proxy
shall be valid  after the  expiration  of eleven  months  from the date  thereof
unless  otherwise  provided in the proxy.  Every proxy shall be revocable at the
pleasure of the shareholder executing it, except as otherwise provided by law.

The  authority  of the  holder  of a proxy to act shall  not be  revoked  by the
incompetence or death of the  shareholder who executed the proxy unless,  before
the  authority  is  exercised,   written  notice  of  an  adjudication  of  such
incompetence  or of such death is received  by the  Secretary  or any  Assistant
Secretary.

A shareholder shall not sell his vote or issue a proxy to vote to any person for
any sum of money or anything of value except as permitted by law.

Section  1.11.  Vote or  Consent of  Shareholders.  Directors  shall,  except as
otherwise required by law or by the certificate of incorporation,  be elected by
a  plurality  of the votes cast at a meeting of  shareholders  by the holders of
shares entitled to vote in the election.

Whenever any corporate  action,  other than the election of directors,  is to be
taken by vote of the shareholders, it shall, except as otherwise required by law
or by the certificate of incorporation, be authorized by a majority of the votes
cast at a meeting of  shareholders  by the  holders of shares  entitled  to vote
thereon.

Section  1.12.   Fixing  Record  Date.  For  the  purpose  of  determining   the
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment  thereof,  or to express consent to or dissent from any proposal
without a meeting,  or for the purpose of determining  shareholders  entitled to
receive payment of any

                                       5

<PAGE>



dividend or the allotment of any rights, or for the purpose of any other action,
the Board of  Directors  may fix, in advance,  a date as the record date for any
such  determination of shareholders.  Such date shall not be more than fifty nor
less than ten days  before  the date of such  meeting,  nor more than fifty days
prior to any other action.

If no  record  date is  fixed:  (1) the  record  date for the  determination  of
shareholders entitled to notice of or to vote at a meeting of shareholders shall
be at the close of business on the day next preceding the day on which notice is
given,  or, if no notice is given, the day on which the meeting is held; and (2)
the record date for determining  shareholders  for any other purpose shall be at
the  close  of  business  on the day on which  the  resolution  of the  Board of
Directors  relating thereto is adopted.  When a determination of shareholders of
record entitled to notice of or to vote at any meeting of shareholders  has been
made as provided in this Section  1.12,  such  determination  shall apply to any
adjournment  thereof,  unless the Board of Directors fixes a new record date for
the adjourned meeting.


                                   ARTICLE II

                               Board of Directors

Section 2.1. Power of Board and Qualification of Directors.  The business of the
Corporation shall be managed under the direction of the Board of Directors. Each
director shall be at least eighteen years of age.

Section 2.2.  Number of Directors.  The Board of Directors shall consist of such
number of  members,  not less than  three,  as may be fixed from time to time by
vote of a  majority  of the entire  Board;  provided,  however,  that if all the
shares  of the  Corporation  are owned  beneficially  and of record by less than
three shareholders,  the number of directors may be fixed by such a vote at less
than three, but not less than the number of shareholders.

Section  2.3.  Election  and  Term of  Directors.  At  each  annual  meeting  of
shareholders,  directors  shall be elected to hold office  until the next annual
meeting  except as otherwise  permitted by law and until their  successors  have
been elected and qualified.

Section 2.4. Quorum of Directors. Unless a greater proportion is required by the
certificate of incorporation,  a majority of the entire Board of Directors shall
constitute a quorum for the  transaction of business or of any specified item of
business.  Except  where  otherwise  provided  by law or in the  certificate  of
incorporation or these by-laws,  the vote of a majority of the directors present
at a meeting at the time of such vote, if a quorum is then present, shall be the
act of the Board.

                                       6

<PAGE>




Section 2.5.  Board or Committee  Action.  Unless  otherwise  restricted  by the
certificate of incorporation or these by-laws,  any action required or permitted
to be taken by the Board of  Directors  or any  committee  thereof  may be taken
without a  meeting  if all  members  of the Board or the  committee  consent  in
writing to the adoption of a resolution  authorizing the action.  The resolution
and the written  consents  thereto by the members of the Board or the  committee
shall  be  filed  with  the  minutes  of the  proceedings  of the  Board  or the
committee.

Any one or more  members of the Board of  Directors  or  committee  thereof  may
participate in a meeting of the Board or such committee by means of a conference
telephone or similar communications equipment allowing all persons participating
in the meeting to hear each other at the same time,  and  participation  by such
means shall constitute presence in person at such meeting.

Section 2.6. Regular Meetings. Regular meetings of the Board of Directors may be
held at such places,  within or without the State of New York, and at such times
as the  Board  may from  time to time  determine,  and if so  determined  notice
thereof need not be given.

Section 2.7. Special Meetings. Special meetings of the Board of Directors may be
held at any time or place,  within or  without  the State of New York,  whenever
called by the Chairman of the Board,  if any, by the Vice Chairman of the Board,
if any, by the  President or by any two  directors.  Reasonable  notice  thereof
shall be given by the person or persons calling the meeting.

Section 2.8. Resignation. Any director of the Corporation may resign at any time
by giving  written  notice to the Board of  Directors  or to the Chairman of the
Board  or the  Vice-Chairman  of the  Board,  if any,  or the  President  or the
Secretary of the  Corporation.  Such  resignation  shall take effect at the time
specified therein,  and unless otherwise specified therein no acceptance of such
resignation shall be necessary to make it effective.

Section  2.9.  Removal of  Directors.  Any one or more of the  directors  may be
removed  for  cause  by  action  of the  Board of  Directors.  Any or all of the
directors may be removed with or without cause by vote of the shareholders.

Section  2.10.  Newly  Created   Directorships  and  Vacancies.   Newly  created
directorships  resulting  from  an  increase  in the  number  of  directors  and
vacancies  occurring in the Board of Directors for any reason except the removal
of directors  without cause may be filled by vote of the Board. If the number of
directors then in office is less than a quorum, such newly created directorships
and  vacancies  may be filled by vote of a  majority  of the  directors  then in
office.  Vacancies occurring by reason of the removal of directors without cause
by the shareholders shall be filled by vote of the

                                       7

<PAGE>



shareholders.  A  director  elected  to fill a  vacancy,  unless  elected by the
shareholders,  shall hold office until the next meeting of shareholders at which
the  election of directors  is in the regular  order of business,  and until his
successor has been elected and qualified.

Section 2.11. Organization. Meetings of the Board of Directors shall be presided
over by the Chairman of the Board,  if any, or in the absence of the Chairman of
the Board by the Vice  Chairman  of the Board,  if any, or in the absence of the
Vice Chairman of the Board by the  President,  or in their absence by a chairman
chosen at the  meeting.  The  Secretary,  or in the absence of the  Secretary an
Assistant  Secretary,  shall act as secretary of the meeting, but in the absence
of the  Secretary  and any  Assistant  Secretary the chairman of the meeting may
appoint any person to act as secretary of the meeting.

Section  2.12.  Compensation  of  Directors.  The Board of Directors  shall have
authority to fix the compensation of directors for services in any capacity.


                                  ARTICLE III

                         Executive and Other Committees

Section  3.1.  Executive  and  Other  Committees  of  Directors.  The  Board  of
Directors,  by  resolution  adopted  by a  majority  of the  entire  Board,  may
designate  from among its members an executive  committee and other  committees,
each  consisting of three or more  directors,  and each of which,  to the extent
provided in the  resolution,  shall have all the authority of the Board,  except
that no such committee shall have authority as to the following matters:

(1) The  submission  to  shareholders  of any action  that  needs  shareholders'
approval;

(2) The  appointment of any person to a vacancy in the Board or in any committee
thereof;

(3) The fixing of  compensation  of the directors for serving on the Board or on
any committee thereof;

(4) The amendment or repeal of the by-laws, or the adoption of new by-laws;

(5) The amendment or repeal of any resolution of the Board which,  by its terms,
shall not be so amendable or repealable; or

(6)  The removal or indemnification of directors.


                                       8

<PAGE>



The Board of Directors may designate one or more directors as alternate  members
of any such  committee,  who may  replace  any  absent  member or members at any
meeting of such committee.

Unless the Board of Directors otherwise provides,  each committee  designated by
the Board may adopt, amend and repeal rules for the conduct of its business.  In
the absence of a provision by the Board of Directors or a provision in the rules
of such committee to the contrary, a majority of the entire authorized number of
members of such  committee  shall  constitute  a quorum for the  transaction  of
business, the vote of a majority of the members present at a meeting at the time
of such vote if a quorum is then present or the unanimous written consent of all
members thereof shall be the act of such  committee,  and in other respects each
committee  shall  conduct  its  business  in the  same  manner  as the  Board of
Directors  conducts its business  pursuant to Article II of these by-laws.  Each
committee  shall keep regular  minutes of its proceedings and report the same to
the Board.

Each such committee  shall serve at the pleasure of the Board of Directors.  Any
member of a committee may be removed at any time,  with or without cause, by the
affirmative vote of a majority of the entire Board.


                                   ARTICLE IV

                                    Officers

Section 4.1.  Officers.  The officers of the Corporation  shall be chosen by the
Board.  As soon as practicable  after the annual meeting of shareholders in each
year, the Board of Directors shall elect or appoint a President, a Secretary and
a Treasurer,  and it may, if it so  determines,  elect or appoint from among its
members a Chairman of the Board and one or more  Vice-Chairmen of the Board. The
Board  may  also  elect  or  appoint  one  or  more  Vice-Presidents,  Assistant
Vice-Presidents, Assistant Secretaries and Assistant Treasurers and may give any
of them such further designations or alternate titles as it considers desirable.
Any two or more  offices may be held by the same  person,  except the offices of
President and Secretary.

Section  4.2.  Term  of  Office;  Resignation;  Removal;  Vacancies.  Except  as
otherwise  provided  in the  resolution  of the Board of  Directors  electing or
appointing any officer,  each officer shall hold office until the meeting of the
Board of Directors  following the next succeeding annual meeting of shareholders
and  until  his  successor  is  elected  and  qualified  or  until  his  earlier
resignation  or removal.  Any officer may resign at any time upon written notice
to the Board or to the  Chairman of the Board,  if any, or the  President or the
Secretary of the  Corporation.  Such  resignation  shall take effect at the time
specified therein, and unless

                                       9

<PAGE>



otherwise specified therein no acceptance of such resignation shall be necessary
to make it effective.  The Board may remove any officer with or without cause at
any time. Any such removal shall be without prejudice to the contractual  rights
of the officer, if any, with the Corporation, but the election or appointment of
an officer shall not of itself create contract rights.  Any vacancy occurring in
any office of the Corporation by death, resignation, removal or otherwise may be
filled  for the  unexpired  portion  of the term by the Board at any  regular or
special meeting.

Section 4.3. Powers and Duties.  The officers of the Corporation shall have such
powers and perform such duties in the management of the  Corporation as shall be
stated in these  by-laws or in a resolution  of the Board of Directors  which is
not  inconsistent  with these  by-laws  and,  to the  extent  not so stated,  as
generally  pertain to their  respective  offices,  subject to the control of the
Board.

Section 4.4.  Chairman of the Board.  The Chairman of the Board,  if any,  shall
preside at all meetings of the Board of  Directors  and of the  shareholders  at
which he shall be  present.  He shall  have and may  exercise  such  powers  and
perform  such other duties as are assigned to him by the Board from time to time
or as may be provided by law.

Section 4.5.  Vice-Chairman  of the Board. In the absence of the Chairman of the
Board,  the  Vice-Chairman  of the Board or Vice- Chairmen of the Board, if any,
shall preside at all meetings of the Board of Directors and of the  shareholders
at which he or they shall be present. If there be more than one Vice-Chairman of
the Board,  the Board may determine the order in which the  Vice-Chairmen of the
Board shall so preside.  The  Vice-Chairman of the Board or Vice-Chairmen of the
Board shall have and may  exercise  such powers and perform such other duties as
are assigned to him or them by the Board from time to time or as may be provided
by law.

Section  4.6.  President.  In the  absence of the  Chairman of the Board and all
Vice-Chairmen  of the Board, if any, the President shall preside at all meetings
of the Board of Directors and of the  shareholders at which he shall be present;
he shall be the chief  executive  officer  and shall  have  general  charge  and
supervision  of the  business of the  Corporation;  and,  in  general,  he shall
perform all duties incident to the office of president of a corporation,  and in
addition  shall have and may  exercise  such other powers and perform such other
duties  as are  assigned  to him by the  Board  from  time  to time or as may be
provided by law.

Section 4.7.  Vice-Presidents.  The  Vice-President or Vice- Presidents,  at the
request of the President or in his absence or during his inability to act, shall
perform the duties of the President, and when so acting shall have the powers of
the President. If there be more than one Vice-President, the Board of

                                       10

<PAGE>



Directors may determine which one or more of the  Vice-Presidents  shall perform
any of such  duties;  or if such  determination  is not made by the  Board,  the
President may make such determination;  otherwise any of the Vice-Presidents may
perform any of such duties. The Vice-President or Vice-Presidents shall have and
may exercise  such other powers and perform such other duties as are assigned to
him or  them  by the  Board  or the  President  from  time  to time or as may be
provided by law.

Section  4.8.  Secretary.  The  Secretary  shall have the duty to record all the
proceedings  of the meetings of the  shareholders,  Board of  Directors  and any
committee in a book to be kept for that  purpose;  he shall see that all notices
are duly given in accordance  with the provision of these by-laws or as required
by law; he shall be  custodian of the records of the  Corporation;  he may affix
the  corporate  seal to any  document the  execution of which,  on behalf of the
Corporation,  is duly authorized,  and when so affixed may attest the same; and,
in general, he shall perform all duties incident to the office of secretary of a
corporation, and shall have and may exercise such other powers and shall perform
such other duties as are assigned to him by the Board or the President from time
to time or as may be provided by law.

Section 4.9.  Treasurer.  The Treasurer  shall have charge of and be responsible
for all funds,  securities,  receipts and disbursements of the Corporation,  and
shall  deposit or cause to be  deposited,  in the name of the  Corporation,  all
moneys  or other  valuable  effects  in such  banks,  trust  companies  or other
depositories  as shall,  from time to time, be selected by or under authority of
the Board of Directors;  if required by the Board,  he shall give a bond for the
faithful discharge of his duties,  with such surety or sureties as the Board may
determine;  he shall keep or cause to be kept full and  accurate  records of all
receipts and  disbursements  in books of the Corporation and shall render to the
President  and to the Board,  whenever  requested,  an account of the  financial
condition of the Corporation;  and, in general,  he shall perform all the duties
incident to the office of  treasurer  of a  corporation,  and shall have any may
exercise  such other powers and shall  perform such other duties as are assigned
to him by the Board or the President  from time to time or as may be provided by
law.

Section 4.10.  Other Officers.  The other officers of the  Corporation,  if any,
shall have such  authority  and  perform  such duties in the  management  of the
Corporation  as shall be stated in a resolution  of the Board of  Directors  and
which are not inconsistent with these by-laws, and, to the extent not so stated,
as generally pertain to their respective offices,  subject to the control of the
Board.

Section 4.11.  Fidelity Bonds. If required by the Board,  any officer shall give
the  Corporation a bond in a sum and with one or more sureties  satisfactory  to
the Board, for the faithful

                                       11

<PAGE>



performance  of the  duties  of his  office,  and  for  the  restoration  to the
Corporation,  in case of his death,  resignation,  retirement  or  removal  from
office,  of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control belonging to the Corporation.


                                   ARTICLE V

                                Indemnification

Section 5.1.  Indemnification.  The Corporation shall indemnify any person made,
or threatened to be made, a party to any action or proceeding,  whether civil or
criminal,  by reason of the fact that he, his  testator or intestate is or was a
director,  officer or employee of the  Corporation or serves or served any other
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise in any capacity at the request of the Corporation  against judgments,
fines, amounts paid in settlement and reasonable expenses,  including attorneys'
fees actually and necessarily  incurred as a result of such action or proceeding
or any appeal  thereon to the full  extent  permitted  by the New York  Business
Corporation  Law.  Expenses  incurred in defending a civil or criminal action or
proceeding shall be paid by the Corporation in advance of the final  disposition
of such action or proceeding to the extent,  if any,  authorized by the Board in
accordance with the provisions of said Business Corporation Law, upon receipt of
an  undertaking  by or on behalf of the  director,  officer or employee to repay
such amount if it shall  ultimately be determined  that he is not entitled to be
indemnified  by the  Corporation as authorized in these by-laws or to repay such
amount to the extent the expenses so advanced by the Corporation or allowed by a
court exceed the indemnification to which he is entitled.  The Corporation shall
provide  such  other  indemnification  to  the  directors  and  officers  of the
Corporation as may, from time to time, be provided  pursuant to resolutions duly
adopted by the Board of Directors of the Corporation.


                                   ARTICLE VI

             Forms of Certificates and Loss and Transfer of Shares

Section 6.1. Forms of Share Certificates. The shares of the Corporation shall be
represented by certificates or shall be uncertified  shares.  Certificates shall
be signed by the Chairman or a Vice-Chairman  of the Board or the President or a
Vice- President and the Secretary or an Assistant  Secretary or the Treasurer or
an Assistant Treasurer,  and may be sealed with the seal of the Corporation or a
facsimile  thereof.  The  signatures of the officers  upon a certificate  may be
facsimiles if the certificate is countersigned by a transfer agent or registered
by

                                       12

<PAGE>



a registrar other than the  Corporation  itself or its employee or if the shares
are listed on a registered  national security exchange.  In case any officer who
has signed or whose facsimile signature has been placed upon a certificate shall
have ceased to be such  officer  before such  certificate  is issued,  it may be
issued by the Corporation with the same effect as if he were such officer at the
date of issue.

Each  certificate  representing  shares  issued  by  the  Corporation  which  is
authorized  to issue shares of more than one class shall set forth upon the face
or back of the certificate,  or shall state that the Corporation will furnish to
any  shareholder  upon  request  and without  charge,  a full  statement  of the
designation,  relative rights, preferences and limitations of the shares of each
class authorized to be issued and the designation,  relative rights, preferences
and limitations of each series of any class of preferred shares authorized to be
issued in series so far as the same  have been  fixed and the  authority  of the
Board of Directors to designate  and fix the relative  rights,  preferences  and
limitations of other series.

Each certificate representing shares shall state upon the fact thereof:

(1) That the Corporation is formed under the laws of the State of New York;

(2)  The name of the person or persons to whom issued; and

(3) The number and class of shares,  and the designation of the series,  if any,
which such certificate represents.

Unless otherwise provided by the articles of incorporation or these by-laws, the
Board of Directors of the Corporation may provide by resolution that some or all
of any or all classes and series of its shares shall be  uncertificated  shares,
provided  that  such  resolution  shall not  apply to  shares  represented  by a
certificate  until such certificate is surrendered to the Corporation.  Within a
reasonable  time after the issuance or transfer of  uncertificated  shares,  the
Corporation  shall  send  to the  registered  owner  thereof  a  written  notice
containing the  information  required to be set forth or stated on  certificates
pursuant to the two immediately preceding paragraphs of this section.  Except as
otherwise  expressly  provided by law, the rights and obligations of the holders
of  uncertificated  shares  and the  rights and  obligations  of the  holders of
certificates  representing  shares  of  the  same  class  and  series  shall  be
identical.

Section 6.2. Lost, Stolen or Destroyed Share Certificate.  Any person claiming a
certificate  for shares to be lost,  stolen or destroyed  shall furnish proof of
that fact  satisfactory  to an  officer of the  Corporation,  and shall give the
Corporation a bond

                                       13

<PAGE>



of indemnity in form and amount and with one or more  sureties  satisfactory  to
such officer,  whereupon a new  certificate  may be issued of the same tenor and
for the  same  number  of  shares  as the one  alleged  to be  lost,  stolen  or
destroyed. The Board may at any time authorize the issuance of a new certificate
to replace a certificate alleged to be lost, stolen or destroyed upon such other
lawful terms and conditions as the Board shall prescribe.

Section 6.3. Transfers of Shares.  Transfer of shares shall be made on the books
of the  Corporation  only  by the  person  named  in the  certificate  or by his
attorney, lawfully constituted in writing, and upon surrender of the certificate
therefor,  together  with such  evidence of the  payment of  transfer  taxes and
compliance with other provisions of law as the Corporation or its transfer agent
may require.

Section 6.4. Registered Shareholders. The Corporation shall be entitled to treat
the  holder of  record  of any  share or  shares of stock as the  holder in fact
thereof,  and accordingly shall not be bound to recognize any equitable or other
claim to or interest in such share on the part of any other  person,  whether or
not it shall have express or other notice thereof, save as expressly provided by
the laws of New York.


                                  ARTICLE VII

                                 Other Matters

Section 7.1. Fiscal Year. The fiscal year of the  Corporation  shall be fixed by
the Board of Directors.

Section 7.2.  Corporate Seal. The Board of Directors may adopt a corporate seal,
alter  such seal at  pleasure,  and  authorize  it to be used by causing it or a
facsimile to be affixed or impressed or reproduced in any other manner.

Section 7.3. When Notice or Lapse of Time  Unnecessary.  Whenever for any reason
the Corporation or the Board of Directors or any committee thereof is authorized
to take any action after notice to any person or persons or after the lapse of a
prescribed  period of time,  such action may be taken without notice and without
the lapse of such  period of time if at any time  before or after such action is
completed  the  person  or  persons  entitled  to such  notice  or  entitled  to
participate  in the  action to be taken or,  in the case of a  shareholder,  his
attorney-in-fact, submit a signed waiver of notice of such requirements.

Section  7.4.  Books to be Kept.  The  Corporation  shall keep (a)  correct  and
complete  books and records of account,  (b) minutes of the  proceedings  of the
shareholders,  Board of  Directors  and  committees  thereof,  if any, and (c) a
current list of the directors

                                       14

<PAGE>



and officers and their residence addresses;  and the Corporation shall also keep
at its  principal  office  in the  State  of New  York or at the  office  of its
transfer  agent  or  registrar  in the  State  of New  York,  if any,  a  record
containing the names and addresses of all shareholders,  the number and class of
shares  held by each and the dates when they  respectively  became the owners of
record thereof. Any of the foregoing books, minutes or records may be in written
form or in any other form capable of being  converted into written form within a
reasonable time.

Section 7.5. Interest of Directors and Officers in Transactions.  In the absence
of fraud,  no contract or other  transaction  between the Corporation and one or
more of its directors,  or between the  Corporation  and any other  corporation,
firm,  association  or other  entity in which one or more of its  directors  are
directors or officers, or have a substantial financial interest, shall be either
void or voidable, for this reason alone or by reason alone that such director or
directors  are present at the meeting of the Board,  or of a committee  thereof,
which approves such contract or transaction, or that their votes are counted for
such purpose:

(1) If the material  facts as to such  director's  interest in such  contract or
transaction  and as to any such common  directorship,  officership  or financial
interest  are  disclosed  in good faith or known to the Board of  Directors or a
committee  thereof,  and the  Board  or  committee  approves  such  contract  or
transaction by a vote sufficient for such purpose  without  counting the vote of
such  interested  director or, if the votes of the  disinterested  directors are
insufficient  to  constitute  an act of the  Board  under  Section  2.4 of these
by-laws, by unanimous vote of the disinterested directors; or

(2) If the material  facts as to such  director's  interest in such  contract or
transaction  and as to any such common  directorship,  officership  or financial
interest are  disclosed in good faith or known to the  shareholders  entitled to
vote  thereon,  and such  contract  or  transaction  is approved by vote of such
shareholders.

If such good faith disclosure of material facts as to the director's interest in
the contract or transaction and as to such common  directorship,  officership or
financial  interest is made to the  directors or  shareholders,  or known to the
Board of Directors or the committee or  shareholders  approving such contract or
transaction,  as provided above,  the contract or transaction may not be avoided
by the Corporation for the reasons set forth above.

If there was no such disclosure or knowledge,  or if the vote of such interested
director was  necessary for the approval of such  contract or  transaction  at a
meeting of the Board or committee at which it was approved,  the Corporation may
avoid the  contract or  transaction  unless the party or parties  thereto  shall
establish affirmatively that the contract or transaction was fair and

                                       15

<PAGE>



reasonable  as to the  Corporation  at the time it was approved by the Board,  a
committee thereof or the shareholders.

Common or interested  directors may be counted in determining  the presence of a
quorum at a meeting of the Board or of a committee  which approves such contract
or transaction.

Notwithstanding  the  foregoing,  no loan,  except  advances in connection  with
indemnification,  shall be made by the  Corporation to any director unless it is
authorized by vote of the shareholders. For this purpose, shares of the director
who would be the borrower shall not be shares entitled to vote.

Section 7.6. Powers of Execution.

(a) All checks and other demands for money and notes and other  instruments  for
the  payment  of money  shall be signed on  behalf  of the  Corporation  by such
officer  or  officers  or by such  other  person  or  persons  as the  Board may
designate from time to time.

(b) All  contracts,  deeds  and  other  instruments  to  which  the  seal of the
Corporation  is  affixed  shall be signed on  behalf of the  Corporation  by the
Chairman of the Board, by the Vice Chairman of the Board,  by the President,  by
any Vice  President,  or by such  other  person  or  persons  as the  Board  may
designate  from  time to time,  and shall be  attested  by the  Secretary  or an
Assistant Secretary.

(c) All other contracts,  deeds and instruments shall be signed on behalf of the
Corporation by the Chairman of the Board,  by the Vice Chairman of the Board, by
the President,  by any Vice President, or by such other person or persons as the
Board or the President may designate from time to time.

(d) All shares of stock owned by the Corporation in other  corporations shall be
voted on behalf of the  Corporation  by the President or by such other person or
persons as the Board may designate from time to time.

Section 7.7. Notices. Whenever, under the provisions of these by-laws, notice is
required to be given to any director or shareholder, such notice may be given in
writing (a) in person,  (b) by mail, by depositing the same in the United States
mail, postage prepaid, addressed to such director or shareholder at such address
as  appears  on  the  records  of  the  Corporation  (or,  in  the  case  of any
shareholder, at such other address as he may have specified in a written request
filed with the  Secretary),  and such notice  shall be deemed to be given on the
day it is so mailed.

Section 7.8.  Amendment  of Bylaws.  Bylaws of the  Corporation  may be adopted,
amended or repealed by vote of the holders of the shares at any time entitled to
vote in the election of any

                                       16

<PAGE>



directors.  Bylaws  may also be  adopted,  amended or  repealed  by the Board of
Directors by the vote of a majority of the directors present at a meeting of the
Board at which a quorum is present,  but any by-law  adopted by the Board may be
amended or repealed by the shareholders  entitled to vote thereon as hereinabove
provided.

If any by-law regulating an impending election of directors is adopted,  amended
or repealed by the Board of Directors, there shall be set forth in the notice of
the next meeting of  shareholders  for the  election of directors  the by-law so
adopted,  amended or repealed,  together with a concise statement of the changes
made.


                                  ARTICLE VIII

                           Operation as a Cooperative

Section 8.1. Effective Date. Effective June 25, 1995, the Corporation shall, for
federal  tax  purposes,  operate  on a  cooperative  basis  in  accordance  with
Subchapter T of Chapter 1 of Subtitle A of the Internal Revenue Code of 1986, as
amended.

Section 8.2.  Members.  There shall be one class of members of this  cooperative
Corporation,  consisting  of the  holders  of its  voting  common  stock.  Those
eligible for  membership  shall  consist of producers of  agricultural  products
marketed by this  cooperative  Corporation  and other  cooperatives  having such
producers as their members.  All members of this cooperative  Corporation  shall
constitute patrons for purposes of its cooperative operations.

Section 8.3. Voting Rights. Each member of this cooperative Corporation shall be
entitled to cast one vote on any  corporate  action which is taken by membership
vote, regardless of the number of shares of the stock of the Corporation held by
such member.

Section  8.4.  Membership  Nontransferable.  The  voting  common  stock  of this
cooperative Corporation shall not be transferable or salable to any person other
than the  Corporation  on such terms and  conditions  as its Board of  Directors
imposes.

Section 8.5.  Business with Non-Members.

(a)  The  value  of  business  which  this  cooperative  Corporation  does  with
non-members in any fiscal year shall not be as great as the value of business it
does with members during that year.

(b) This  cooperative  Corporation  may extend the  benefits of its  programs to
non-members which are producers of the agricultural products which it markets by
granting such  producers the status of  non-member  patrons.  Such status can be
conferred  by a vote of a majority of the entire  Board of Directors at either a
regular or special meeting and can be revoked in the same manner when the best

                                       17

<PAGE>



interests of this  cooperative  Corporation  will be served thereby.  Non-member
patrons may be required to pay assessments and must observe such other terms and
conditions  as may be determined by the Board.  In the event of  termination  or
withdrawal  of a  non-member  patron,  the Board  shall  cause this  cooperative
Corporation to pay any obligations due such non-member patron in accordance with
policies established by the Board. Termination or withdrawal shall not, however,
relieve such non-member  patron from its accrued  financial  obligations to this
cooperative Corporation, except as otherwise determined by the Board.

(c) This cooperative  Corporation may conduct business with non- members without
conferring  the  status of  patron  upon  them.  The  Board of  Directors  shall
establish  the terms and  conditions  of such  activity.  Such  business  may be
authorized if it is deemed that such activity can be construed to be in the best
interest of the members and is consistent with the Certificate of Incorporation,
these Bylaws, any rules and policies of the Board, and all applicable laws.

Section  8.6.  Operation  at Cost and  Capital  Contributions  of  Patrons.  The
operations  of this  cooperative  Corporation  shall  be  conducted  so that its
patrons will through their  patronage  furnish capital for the  Corporation.  To
assure that this cooperative  Corporation  operates on a service-at-cost  basis,
this  Corporation is obligated  annually to account on a patronage  basis to its
patrons for all amounts  received  from the  furnishing of services in excess of
operating expenses properly chargeable against the services furnished.

Section 8.7.  Patronage  Proceeds.  The patronage  proceeds of this  cooperative
Corporation  will be  determined  by the Board of Directors in  accordance  with
Subchapter T of Chapter 1 of Subtitle A of the Internal Revenue Code of 1986, as
amended, and consistently applied generally accepted accounting principles.

Section 8.8. Payment, Allocation and Retention of Patronage Proceeds.

(a)  Without  any  further  action  on the part of any  officer  or the Board of
Directors,  this  cooperative  Corporation  shall be  absolutely  liable for the
payment or  allocation  to each  patron of its pro rata  share of the  patronage
proceeds of the  Corporation.  Such payment or allocation  shall be accomplished
annually  within  8 1/2  months  after  the  close of each  fiscal  year of this
cooperative  Corporation.  Such  payment  or  allocation  shall be in  cash,  in
qualified  written notices of allocation or in  nonqualified  written notices of
allocation  (as  defined  in  Subchapter  T of  Chapter 1 of  Subtitle  A of the
Internal  Revenue  Code of 1986,  as amended),  as the Board of Directors  shall
determine  each  year.  If  payment  is made by  qualified  written  notices  of
allocation, at least 20% of the total patronage dividend shall be paid in cash.

                                       18

<PAGE>



(b) Upon such terms and conditions  and in such amounts as are deemed  advisable
in the discretion of the Board of Directors, a portion of the patronage proceeds
may be retained in this  cooperative  Corporation  for use as working capital or
for such other  purposes as may be determined by the Board.  Such portion of the
patronage  proceeds so retained  shall be allocated  among the patrons  entitled
thereto;  the balance of the patronage proceeds not so retained shall be paid in
cash.

Section 8.9.  Taxable Income of Patrons.  Each producer which hereafter  applies
for and is accepted for patron status in this  cooperative  Corporation and each
patron  of this  cooperative  Corporation  on the  effective  date set  forth in
Section 8.1 above which continues as a patron after such date shall, by such act
alone,  consent that any distributions  with respect to its patronage  occurring
after said date which are made in qualified  written  notices of allocation will
be taken  into  account  by it at their  stated  dollar  amounts  in the  manner
provided in Subchapter T of Chapter 1 of Subtitle A of the Internal Revenue Code
of 1986,  as amended,  in the taxable  year(s) in which such  qualified  written
notices of allocation are received by it from the Corporation.

Section 8.10.  Non-Patronage Earnings.  Income derived from investments and from
business  activity with  non-patrons  shall be utilized in the operation of this
cooperative Corporation in such manner as may be determined from time to time by
the  Board  of  Directors.  Subject  to the  provisions  of the  Certificate  of
Incorporation,  these Bylaws, and applicable law, non-patronage dividends may be
declared and paid on the stock of this  Corporation  in such amounts and at such
times as the Board may determine.

Section  8.11.  Handling  of Losses.  Any losses  which may be  incurred by this
cooperative  Corporation shall be treated in such manner as may be determined by
the  Board  of  Directors  in  its  discretion,  taking  into  account  the  tax
consequences of such losses.

Section 8.12.  Dissolution.  The procedure for  dissolution of this  cooperative
Corporation  shall be to convert all assets into cash and then allocate the cash
in the following order or priority:

(a)  To pay the necessary costs of dissolution.

(b) To pay any remaining debts and obligations of this cooperative Corporation.

(c) To pay all  outstanding  written  notices of allocation on a pro rata basis,
without priority.

(d) To redeem any outstanding  capital stock of the Corporation  which has a par
value at its par value.


                                       19

<PAGE>


(e) To distribute any remaining  funds to the current and former patrons of this
cooperative  Corporation  in proportion  to their  respective  total  cumulative
patronage  business with it on and after the effective date specified in Section
8.1 above.

Section 8.13. Conflicts. In the event that any provision of this Article VIII is
inconsistent with any other provision of these Bylaws,  the terms and conditions
of this Article shall control the operations of this cooperative  Corporation on
and after the effective date specified in Section 8.1 above.


                                       20


<PAGE>
                                                                   EXHIBIT 10.15
                                                                  Modification B

                                  CoBANK, ACB


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

                                        July  19, 1995

CURTICE-BURNS FOODS, INC.
--------------------------------------------------------------------

                                MODIFICATION OF

           TERM LOAN, TERM LOAN FACILITY AND SEASONAL LOAN AGREEMENT


IT IS AGREED, That the Term Loan, Term Loan Facility and Seasonal Loan Agreement
dated as of November 3, 1994, entered into between Curtice-Burns Foods, Inc.
(successor to merger between PF Acquisition Corp. and Curtice-Burns Foods, Inc.)
('Borrower') and Springfield Bank for Cooperatives, now known as CoBank, ACB
('Bank'),as amended January 26,1995 is hereby further amended as follows:

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

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

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

The Borrower agrees to execute such additional documents and to take such other
action as may be reasonably requested by the Bank to give effect to this
Modification.


<PAGE>


                                                                  EXHIBIT 10.15
                                                                 Modification B
                                                                    (Continued)

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

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



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


ACCEPTED AND AGREED TO: 7/20/95
                        ---------------
                        (Date)

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


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

ACKNOWLEDGED AND AGREED TO: 7/20/95
                            ---------------
                            (Date)

PRO-FAC COOPERATIVE, INC.


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

ACKNOWLEDGED AND AGREED TO: 7/20/95
                            ---------------
                             (Date)

CURTICE-BURNS EXPRESS, INC.
CURTICE-BURNS MEAT SNACKS, INC.
FINGER LAKES PACKAGING COMPANY, INC.
HUSMAN SNACK FOODS COMPANY, INC.
KENNEDY ENDEAVORS, INCORPORATED
NALLEY'S CANADA LIMITED
QUALITY SNAX OF MARYLAND, INC.
SEASONAL EMPLOYERS, INC.
PRO-FAC HOLDING COMPANY OF IOWA, INC.


By___________________________________________________
  Its

<PAGE>
                                                                  EXHIBIT 10.15
                                                                 Modification C


                                  CoBANK, ACB


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

                                        August 30, 1995

CURTICE-BURNS FOODS, INC.
--------------------------------------------------------------------

                                MODIFICATION OF

           TERM LOAN, TERM LOAN FACILITY AND SEASONAL LOAN AGREEMENT


IT IS AGREED, That the Term Loan, Term Loan Facility and Seasonal Loan Agreement
dated as of November 3, 1994, entered into between Curtice-Burns Foods, Inc.
(successor to merger between PF Acquisition Corp. and Curtice-Burns Foods, Inc.)
('Borrower') and Springfield Bank for Cooperatives, now known as CoBank, ACB
('Bank'),as amended January 26,1995 and July 19, 1995 is hereby further amended
as follows:

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

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

The Borrower agrees to execute such additional documents and to take such other
action as may be reasonably requested by the Bank to give effect to this
Modification.


<PAGE>


                                                                  EXHIBIT 10.15
                                                                 Modification C
                                                                    (Continued)

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

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



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


ACCEPTED AND AGREED TO:        8/25/95
                        --------------------
                                (Date)

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


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

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


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

ACKNOWLEDGED AND AGREED TO:        8/25/95
                           ----------------------
                                    (Date)
CURTICE-BURNS EXPRESS, INC.
CURTICE-BURNS MEAT SNACKS, INC.
FINGER LAKES PACKAGING COMPANY, INC.
HUSMAN SNACK FOODS COMPANY, INC.
KENNEDY ENDEAVORS, INCORPORATED
NALLEY'S CANADA LIMITED
QUALITY SNAX OF MARYLAND, INC.
SEASONAL EMPLOYERS, INC.
PRO-FAC HOLDING COMPANY OF IOWA, INC.


By /s/ William D. Rice
   ---------------------
   Its Vice President
<PAGE>
                                                                  EXHIBIT 10.15
                                                                 Modification D

                                  CoBANK, ACB


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

                                        As of September 1, 1995

                           CURTICE-BURNS FOODS, INC.
--------------------------------------------------------------------

                                MODIFICATION OF

           TERM LOAN, TERM LOAN FACILITY AND SEASONAL LOAN AGREEMENT


IT IS AGREED, That the Term Loan, Term Loan Facility and Seasonal Loan Agreement
dated as of November 3, 1994, entered into between Curtice-Burns Foods, Inc.
(successor to merger between PF Acquisition Corp. and Curtice-Burns Foods, Inc.)
('Borrower') and Springfield Bank for Cooperatives, now known as CoBank, ACB
('Bank'),as amended January 26, 1995, July 19, 1995 and August 30, 1995 is
hereby further amended as follows:

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

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

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

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

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


<PAGE>


Curtice-Burns Foods, Inc. 
                      Term Loan, Term Loan Facility and Seasonal Loan Agreement


                                                                   EXHIBIT 10.15
                                                                  Modification D
                                                                     (Continued)

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

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

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

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

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

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

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

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

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

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


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

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

PRO-FAC COOPERATIVE, INC.


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


<PAGE>


Curtice-Burns Foods, Inc.
                       Term Loan, Term Loan Facility and Seasonal Loan Agreement


                                                                  EXHIBIT 10.15
                                                                 Modification D
                                                                    (Continued)


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

CURTICE-BURNS EXPRESS, INC.
CURTICE-BURNS MEAT SNACKS, INC.
FINGER LAKES PACKAGING COMPANY, INC.
HUSMAN SNACK FOODS COMPANY, INC.
KENNEDY ENDEAVORS, INCORPORATED
NALLEY'S CANADA LIMITED
QUALITY SNAX OF MARYLAND, INC.
SEASONAL EMPLOYERS, INC.
PRO-FAC HOLDING COMPANY OF IOWA, INC.


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


<PAGE>

Curtice-Burns Foods, Inc.
                       Term Loan, Term Loan Facility and Seasonal Loan Agreement


                                                                  EXHIBIT 10.15
                                                                 Modification D
                                                                    (Continued)

                        AMENDMENT TO SEASONAL LOAN NOTE

September 15, 1995                                          Rochester, New York


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

The Borrower and CoBank hereby agree as follows:

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

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

                                                     CURTICE-BURNS FOODS, INC.

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

                                                     CoBank, ACB

                                                     By /s/ Ralph T. Lawrence
                                                        ------------------------
                                                     Title  Vice Pres.
                                                            --------------------




<PAGE>
                                                                   EXHIBIT 21.1
                           CURTICE-BURNS FOODS, INC.
                         SUBSIDIARIES OF THE REGISTRANT


Curtice Burns Export Corporation
Curtice Burns Express, Inc.
Finger Lakes Packaging Co., Inc.
Kennedy Endeavors, Inc.
Curtice Burns Meat Snacks, Inc.*
La Restaurante, Inc.*
Quality Snax, Inc.*
Snyder's Potato Chips, Inc.*
Seasonal Employers, Inc.
Husman Potato Chips, Inc.
Comstock Michigan Fruit Company of Canada Limited

                             *Inactive Corporations


<TABLE> <S> <C>

<ARTICLE>                    5
<CIK>                        0000026285
<NAME>                       CURTIS BURNS FOODS INC
<MULTIPLIER>                 1,000
       
<S>                                    <C>
<PERIOD-TYPE>                          YEAR
<FISCAL-YEAR-END>                      JUN-24-1995
<PERIOD-END>                           JUN-24-1995
<CASH>                                        4158
<SECURITIES>                                     0
<RECEIVABLES>                                67826
<ALLOWANCES>                                   673
<INVENTORY>                                 160182
<CURRENT-ASSETS>                            252530
<PP&E>                                      286418
<DEPRECIATION>                               16695
<TOTAL-ASSETS>                              672284
<CURRENT-LIABILITIES>                       108359
<BONDS>                                          0
<COMMON>                                         0
                            0
                                      0
<OTHER-SE>                                  141083
<TOTAL-LIABILITY-AND-EQUITY>                141083
<SALES>                                     748525
<TOTAL-REVENUES>                            748525
<CGS>                                       530139
<TOTAL-COSTS>                               706103
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                           32414
<INCOME-PRETAX>                              10008
<INCOME-TAX>                                  6026
<INCOME-CONTINUING>                           3982
<DISCONTINUED>                                   0
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                                  3982
<EPS-PRIMARY>                                    0
<EPS-DILUTED>                                    0
        

</TABLE>


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